Go Pro

Kodiak Gas Services (KGS) Financials

Kodiak Gas Services logo
$59.48 -1.99 (-3.23%)
As of 10:26 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Kodiak Gas Services

Annual Income Statements for Kodiak Gas Services

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
181 106 20 50 81
Consolidated Net Income / (Loss)
181 106 20 50 82
Net Income / (Loss) Continuing Operations
181 106 20 50 82
Total Pre-Tax Income
122 139 35 76 113
Total Operating Income
189 222 244 249 340
Total Gross Profit
396 441 500 701 828
Total Revenue
606 708 850 1,159 1,308
Operating Revenue
606 708 850 1,159 1,308
Total Cost of Revenue
210 267 351 458 480
Operating Cost of Revenue
210 267 351 458 480
Total Operating Expenses
207 218 255 451 488
Selling, General & Admin Expense
38 45 73 152 144
Depreciation Expense
160 174 183 260 276
Impairment Charge
9.11 0.00 0.00 9.92 6.34
Other Special Charges / (Income)
0.43 -0.87 -0.78 30 62
Total Other Income / (Expense), net
-67 -83 -209 -174 -227
Interest Expense
85 0.00 6.76 0.00 0.00
Interest & Investment Income
18 -166 -223 -197 -198
Other Income / (Expense), net
-0.10 83 20 24 -28
Income Tax Expense
-59 33 15 26 32
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 0.00 0.44 1.07
Basic Earnings per Share
$3.07 $1.80 $0.29 $0.58 $0.90
Weighted Average Basic Shares Outstanding
59M 59M 68.06M 83.09M 87.20M
Diluted Earnings per Share
$3.07 $1.80 $0.29 $0.56 $0.89
Weighted Average Diluted Shares Outstanding
59M 59M 68.33M 85.17M 88.52M
Weighted Average Basic & Diluted Shares Outstanding
- - 77.43M 87.93M 85.87M

Quarterly Income Statements for Kodiak Gas Services

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-6.87 30 6.23 -5.65 19 30 39 -14 25 18 52
Consolidated Net Income / (Loss)
-6.87 30 6.71 -6.21 20 31 40 -14 25 18 52
Net Income / (Loss) Continuing Operations
-6.87 30 6.71 -6.21 20 31 40 -14 25 18 52
Total Pre-Tax Income
-1.57 40 9.05 -8.40 35 42 53 -20 39 21 73
Total Operating Income
61 60 54 66 69 89 100 64 87 107 124
Total Gross Profit
134 132 182 195 191 201 208 207 213 223 247
Total Revenue
226 215 310 325 310 330 323 323 333 346 391
Operating Revenue
226 215 310 325 310 330 323 323 333 346 391
Total Cost of Revenue
92 84 127 129 118 128 115 116 120 123 144
Operating Cost of Revenue
92 84 127 129 118 128 115 116 120 123 144
Total Operating Expenses
74 72 128 129 122 112 108 142 126 116 123
Selling, General & Admin Expense
27 25 60 36 31 32 35 38 39 46 41
Depreciation Expense
46 47 69 73 70 71 66 66 73 69 79
Other Special Charges / (Income)
-0.06 0.00 -1.17 10 20 9.21 6.61 38 7.52 1.26 2.96
Total Other Income / (Expense), net
-62 -20 -45 -74 -34 -48 -46 -85 -48 -86 -51
Interest Expense
-142 - - - -92 0.00 0.00 - - 37 0.00
Interest & Investment Income
- -40 -52 -54 - -47 -46 -56 -49 -49 -50
Other Income / (Expense), net
-22 20 7.02 -20 17 -0.40 -0.55 -28 1.07 -0.94 -0.94
Income Tax Expense
5.31 9.88 2.34 -2.18 16 11 13 -6.30 14 2.76 21
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 0.49 -0.56 - 0.63 0.49 -0.19 0.14 0.06 0.17
Basic Earnings per Share
($0.08) $0.39 $0.07 ($0.07) $0.19 $0.34 $0.44 ($0.17) $0.29 $0.20 $0.54
Weighted Average Basic Shares Outstanding
68.06M 77.43M 84.20M 84.29M 83.09M 87.88M 87.70M 87.06M 87.20M 85.94M 95.46M
Diluted Earnings per Share
($0.08) $0.39 $0.06 ($0.07) $0.18 $0.33 $0.43 ($0.17) $0.30 $0.20 $0.53
Weighted Average Diluted Shares Outstanding
68.33M 78.10M 90.67M 84.29M 85.17M 90.61M 90.04M 87.06M 88.52M 87.50M 96.81M
Weighted Average Basic & Diluted Shares Outstanding
77.43M 84.29M 84.51M 87.57M 87.93M 87.86M 87.75M 86.68M 85.87M 88.77M 101.10M

Annual Cash Flow Statements for Kodiak Gas Services

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
4.69 -8.36 -15 -0.81 -1.57
Net Cash From Operating Activities
250 220 266 328 600
Net Cash From Continuing Operating Activities
250 220 266 328 600
Net Income / (Loss) Continuing Operations
181 106 20 50 82
Consolidated Net Income / (Loss)
181 106 20 50 82
Depreciation Expense
160 174 183 260 276
Amortization Expense
6.94 14 14 12 18
Non-Cash Adjustments To Reconcile Net Income
-23 -82 57 88 114
Changes in Operating Assets and Liabilities, net
-75 6.90 -7.35 -82 110
Net Cash From Investing Activities
-202 -251 -218 -292 -285
Net Cash From Continuing Investing Activities
-202 -251 -218 -292 -285
Purchase of Property, Plant & Equipment
-202 -259 -220 -337 -315
Acquisitions
- 0.00 0.00 9.46 0.00
Sale of Property, Plant & Equipment
0.01 8.08 1.45 35 30
Other Investing Activities, net
-0.11 -0.12 -0.08 0.00 0.00
Net Cash From Financing Activities
-43 23 -63 -36 -316
Net Cash From Continuing Financing Activities
-43 23 -63 -36 -316
Repayment of Debt
-630 -753 -1,279 -2,497 -2,902
Repurchase of Common Equity
0.00 0.00 -10 -41 -104
Payment of Dividends
-1.13 -838 -72 -139 -161
Issuance of Debt
564 1,614 1,020 2,642 2,857
Issuance of Common Equity
0.00 0.00 278 0.00 0.00
Other Financing Activities, net
24 0.00 0.00 -0.65 -6.49
Cash Interest Paid
120 143 217 147 169
Cash Income Taxes Paid
1.85 2.18 9.76 15 5.94

Quarterly Cash Flow Statements for Kodiak Gas Services

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 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 6/30/2026
Net Change in Cash & Equivalents
-0.57 3.74 -5.45 3.58 -2.68 -2.80 3.48 -4.70 2.46 91 43
Net Cash From Operating Activities
63 52 121 37 118 114 177 113 195 71 99
Net Cash From Continuing Operating Activities
63 52 121 37 118 114 177 113 195 71 99
Net Income / (Loss) Continuing Operations
-6.87 30 6.71 -6.21 20 31 40 -14 25 18 52
Consolidated Net Income / (Loss)
-6.87 30 6.71 -6.21 20 31 40 -14 25 18 52
Depreciation Expense
46 47 69 73 70 71 66 66 73 69 79
Amortization Expense
2.30 3.84 2.30 3.13 3.89 5.56 4.86 4.47 2.96 2.96 3.01
Non-Cash Adjustments To Reconcile Net Income
30 -4.92 22 45 31 6.55 32 53 22 46 13
Changes in Operating Assets and Liabilities, net
-9.69 -25 20 -79 -6.41 0.65 34 4.20 72 -64 -47
Net Cash From Investing Activities
-74 -60 -107 -72 -53 -68 -74 -93 -50 -115 -772
Net Cash From Continuing Investing Activities
-74 -60 -107 -72 -53 -68 -74 -93 -50 -115 -772
Purchase of Property, Plant & Equipment
-74 -60 -117 -87 -73 -78 -83 -102 -53 -118 -200
Sale of Property, Plant & Equipment
0.39 0.00 0.41 15 20 9.38 8.23 9.34 3.23 3.47 4.12
Net Cash From Financing Activities
11 12 -19 39 -68 -49 -99 -25 -143 135 716
Net Cash From Continuing Financing Activities
11 12 -19 39 -68 -49 -99 -25 -143 135 716
Repayment of Debt
-222 -966 -920 -248 -363 -346 -387 -1,754 -415 -1,161 -819
Payment of Dividends
-30 -30 -35 -38 -37 -37 -40 -40 -43 -43 -50
Issuance of Debt
264 1,008 937 352 345 347 339 1,819 351 1,354 749
Other Financing Activities, net
- -0.29 -0.41 -2.42 -2.07 -3.53 -0.87 -0.10 -1.99 -16 0.18
Cash Interest Paid
44 32 8.84 66 41 57 30 50 32 41 62
Cash Income Taxes Paid
3.82 0.00 9.23 1.11 4.33 0.49 4.91 0.29 0.26 0.05 4.25

Annual Balance Sheets for Kodiak Gas Services

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

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,206 3,244 4,435 4,318
Total Current Assets
204 231 384 323
Cash & Equivalents
20 5.56 4.75 3.18
Accounts Receivable
98 113 254 198
Inventories, net
72 76 103 102
Prepaid Expenses
9.52 10 11 16
Other Current Assets
4.38 26 11 5.19
Plant, Property, & Equipment, net
2,489 2,536 3,395 3,378
Total Noncurrent Assets
513 477 656 617
Noncurrent Note & Lease Receivables
- 0.00 5.70 6.50
Goodwill
306 306 415 409
Intangible Assets
132 123 163 154
Other Noncurrent Operating Assets
75 49 73 48
Total Liabilities & Shareholders' Equity
3,206 3,244 4,435 4,318
Total Liabilities
2,976 2,101 3,062 3,111
Total Current Liabilities
189 211 319 386
Accounts Payable
38 50 58 73
Accrued Expenses
94 97 189 218
Other Current Liabilities
57 64 73 95
Total Noncurrent Liabilities
2,787 1,891 2,742 2,725
Long-Term Debt
2,720 1,791 2,582 2,555
Capital Lease Obligations
- 0.00 3.51 4.41
Noncurrent Deferred & Payable Income Tax Liabilities
57 63 104 123
Other Noncurrent Operating Liabilities
10 37 53 42
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
229 1,143 1,374 1,207
Total Preferred & Common Equity
229 1,143 1,360 1,202
Preferred Stock
0.00 0.00 0.01 0.00
Total Common Equity
229 1,143 1,360 1,202
Common Stock
34 965 1,306 1,335
Retained Earnings
195 178 94 13
Treasury Stock
- 0.00 -40 -144
Accumulated Other Comprehensive Income / (Loss)
- - 0.00 -1.59
Noncontrolling Interest
- 0.00 14 4.91

Quarterly Balance Sheets for Kodiak Gas Services

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

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
3,244 3,316 4,439 4,492 4,436 4,376 4,372 4,495 5,501
Total Current Assets
216 263 352 443 387 346 341 460 528
Cash & Equivalents
6.13 9.31 3.85 7.43 1.95 5.43 0.72 94 138
Accounts Receivable
117 143 203 280 254 225 216 238 263
Inventories, net
71 83 120 118 100 101 101 104 107
Prepaid Expenses
13 5.25 14 20 12 9.16 19 15 9.50
Other Current Assets
9.61 23 11 18 20 5.27 4.88 7.73 11
Plant, Property, & Equipment, net
2,511 2,562 3,425 3,406 3,400 3,392 3,408 3,419 3,913
Total Noncurrent Assets
517 492 662 642 649 638 622 616 1,060
Noncurrent Note & Lease Receivables
- - 4.70 4.70 8.18 7.57 7.22 5.89 48
Goodwill
306 306 403 414 415 415 409 409 753
Intangible Assets
125 121 165 161 161 159 156 150 189
Other Noncurrent Operating Assets
86 66 89 63 64 56 50 52 69
Total Liabilities & Shareholders' Equity
3,244 3,316 4,439 4,492 4,436 4,376 4,372 4,495 5,501
Total Liabilities
2,072 2,171 2,976 3,096 3,080 3,027 3,117 3,320 3,336
Total Current Liabilities
223 238 334 349 330 313 349 360 365
Accounts Payable
49 61 66 86 72 50 76 72 98
Accrued Expenses
102 109 197 193 179 179 204 196 178
Other Current Liabilities
72 68 71 70 79 84 69 92 90
Total Noncurrent Liabilities
1,849 1,934 2,641 2,747 2,750 2,714 2,768 2,960 2,971
Long-Term Debt
1,748 1,828 2,487 2,595 2,588 2,545 2,609 2,787 2,721
Capital Lease Obligations
- - 2.56 2.74 5.98 5.39 4.99 3.78 46
Noncurrent Deferred & Payable Income Tax Liabilities
65 69 98 94 109 118 110 125 161
Other Noncurrent Operating Liabilities
36 36 54 54 47 46 44 43 44
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,172 1,145 1,463 1,396 1,356 1,348 1,255 1,175 2,164
Total Preferred & Common Equity
1,172 1,145 1,311 1,247 1,344 1,336 1,250 1,171 2,161
Preferred Stock
- 0.00 0.06 0.06 0.01 0.01 0.00 0.00 0.00
Total Common Equity
1,172 1,145 1,311 1,246 1,344 1,336 1,250 1,171 2,161
Common Stock
957 967 1,159 1,160 1,312 1,318 1,331 1,328 2,313
Retained Earnings
215 178 152 111 87 86 32 -12 -10
Treasury Stock
- - - -25 -50 -60 -110 -144 -144
Accumulated Other Comprehensive Income / (Loss)
- - - - -5.68 -8.32 -2.38 -0.10 2.74
Noncontrolling Interest
- - 153 150 12 12 5.00 3.60 3.16

Annual Metrics And Ratios for Kodiak Gas Services

This table displays calculated financial ratios and metrics derived from Kodiak Gas Services' official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - -
Revenue Growth
0.00% 16.75% 20.13% 36.33% 12.83%
EBITDA Growth
0.00% 38.66% -6.60% 18.33% 11.11%
EBIT Growth
0.00% 61.62% -13.37% 3.27% 14.21%
NOPAT Growth
0.00% -39.38% -17.68% 18.65% 47.80%
Net Income Growth
0.00% -41.28% -81.12% 150.84% 62.09%
EPS Growth
0.00% -41.37% -83.89% 93.10% 58.93%
Operating Cash Flow Growth
0.00% -12.05% 21.14% 23.15% 82.85%
Free Cash Flow Firm Growth
0.00% 0.00% 105.06% -716.54% 150.55%
Invested Capital Growth
0.00% 0.00% 0.00% 35.03% -4.82%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 7.77% 1.82%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 20.65% 0.56%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 33.02% 0.50%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 12.67% 8.87%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 110.96% 6.76%
EPS Q/Q Growth
0.00% 0.00% 0.00% 86.67% 15.58%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 12.52% 20.53% 14.59%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 26.55%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -0.82% -2.69%
Profitability Metrics
- - - - -
Gross Margin
65.34% 62.23% 58.74% 60.46% 63.31%
EBITDA Margin
58.68% 69.70% 54.19% 47.04% 46.32%
Operating Margin
31.16% 31.37% 28.71% 21.52% 25.99%
EBIT Margin
31.15% 43.12% 31.09% 23.55% 23.84%
Profit (Net Income) Margin
29.84% 15.01% 2.36% 4.34% 6.24%
Tax Burden Percent
147.86% 76.25% 57.11% 66.31% 71.90%
Interest Burden Percent
64.81% 45.66% 13.29% 27.80% 36.39%
Effective Tax Rate
-47.86% 23.75% 42.89% 33.69% 28.10%
Return on Invested Capital (ROIC)
0.00% 11.57% 4.76% 4.81% 6.34%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 6.89% -0.56% -0.46% -0.01%
Return on Net Nonoperating Assets (RNNOA)
0.00% 81.21% -1.83% -0.81% -0.01%
Return on Equity (ROE)
0.00% 92.77% 2.93% 4.00% 6.32%
Cash Return on Invested Capital (CROIC)
0.00% -188.43% 4.76% -25.00% 11.27%
Operating Return on Assets (OROA)
0.00% 9.52% 8.20% 7.11% 7.13%
Return on Assets (ROA)
0.00% 3.32% 0.62% 1.31% 1.86%
Return on Common Equity (ROCE)
0.00% 92.77% 2.93% 3.98% 6.28%
Return on Equity Simple (ROE_SIMPLE)
0.00% 46.39% 1.76% 3.70% 0.00%
Net Operating Profit after Tax (NOPAT)
279 169 139 165 244
NOPAT Margin
46.07% 23.92% 16.39% 14.27% 18.69%
Net Nonoperating Expense Percent (NNEP)
0.00% 4.67% 5.32% 5.27% 6.34%
Return On Investment Capital (ROIC_SIMPLE)
- 5.74% 4.75% 4.18% 6.49%
Cost of Revenue to Revenue
34.66% 37.77% 41.26% 39.54% 36.69%
SG&A Expenses to Revenue
6.21% 6.34% 8.62% 13.08% 11.01%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
34.18% 30.86% 30.03% 38.94% 37.32%
Earnings before Interest and Taxes (EBIT)
189 305 264 273 312
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
356 493 461 545 606
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 1.12 1.27 2.61 2.67
Price to Tangible Book Value (P/TBV)
0.00 0.00 2.04 4.53 5.02
Price to Revenue (P/Rev)
0.42 0.36 1.71 3.06 2.45
Price to Earnings (P/E)
1.41 2.41 72.51 71.01 39.87
Dividend Yield
0.00% 0.00% 2.02% 3.91% 4.86%
Earnings Yield
70.69% 41.51% 1.38% 1.41% 2.51%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.01 1.11 1.55 1.53
Enterprise Value to Revenue (EV/Rev)
0.00 4.18 3.81 5.29 4.41
Enterprise Value to EBITDA (EV/EBITDA)
0.00 5.99 7.03 11.25 9.53
Enterprise Value to EBIT (EV/EBIT)
0.00 9.68 12.26 22.48 18.51
Enterprise Value to NOPAT (EV/NOPAT)
0.00 17.45 23.25 37.10 23.61
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 13.44 12.17 18.71 9.62
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 23.23 0.00 13.27
Leverage & Solvency
- - - - -
Debt to Equity
0.00 11.87 1.57 1.88 2.12
Long-Term Debt to Equity
0.00 11.87 1.57 1.88 2.12
Financial Leverage
0.00 11.78 3.27 1.74 1.99
Leverage Ratio
0.00 13.99 4.70 3.05 3.39
Compound Leverage Factor
0.00 6.39 0.62 0.85 1.23
Debt to Total Capital
0.00% 92.23% 61.06% 65.30% 67.95%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 92.23% 61.06% 65.30% 67.95%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.35% 0.13%
Common Equity to Total Capital
0.00% 7.77% 38.94% 34.35% 31.92%
Debt to EBITDA
0.00 5.51 3.89 4.74 4.22
Net Debt to EBITDA
0.00 5.47 3.88 4.73 4.22
Long-Term Debt to EBITDA
0.00 5.51 3.89 4.74 4.22
Debt to NOPAT
0.00 16.06 12.85 15.63 10.47
Net Debt to NOPAT
0.00 15.94 12.81 15.60 10.46
Long-Term Debt to NOPAT
0.00 16.06 12.85 15.63 10.47
Altman Z-Score
0.00 0.68 1.03 1.21 1.15
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.54% 0.72%
Liquidity Ratios
- - - - -
Current Ratio
0.00 1.08 1.10 1.20 0.84
Quick Ratio
0.00 0.62 0.56 0.81 0.52
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -2,759 140 -860 435
Operating Cash Flow to CapEx
123.80% 87.50% 121.97% 108.63% 210.22%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 20.65 0.00 0.00
Operating Cash Flow to Interest Expense
2.95 0.00 39.41 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.57 0.00 7.10 0.00 0.00
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.22 0.26 0.30 0.30
Accounts Receivable Turnover
0.00 7.26 8.07 6.32 5.80
Inventory Turnover
0.00 3.71 4.73 5.11 4.69
Fixed Asset Turnover
0.00 0.28 0.34 0.39 0.39
Accounts Payable Turnover
0.00 7.04 7.99 8.54 7.35
Days Sales Outstanding (DSO)
0.00 50.30 45.23 57.75 62.95
Days Inventory Outstanding (DIO)
0.00 98.51 77.18 71.50 77.91
Days Payable Outstanding (DPO)
0.00 51.87 45.69 42.76 49.64
Cash Conversion Cycle (CCC)
0.00 96.94 76.73 86.48 91.22
Capital & Investment Metrics
- - - - -
Invested Capital
0.00 2,929 2,929 3,954 3,764
Invested Capital Turnover
0.00 0.48 0.29 0.34 0.34
Increase / (Decrease) in Invested Capital
0.00 2,929 -0.13 1,026 -190
Enterprise Value (EV)
0.00 2,956 3,241 6,137 5,772
Market Capitalization
256 256 1,455 3,543 3,210
Book Value per Share
$0.00 $3.88 $14.76 $15.53 $13.79
Tangible Book Value per Share
$0.00 ($3.54) $9.23 $8.93 $7.33
Total Capital
0.00 2,949 2,934 3,959 3,767
Total Debt
0.00 2,720 1,791 2,585 2,560
Total Long-Term Debt
0.00 2,720 1,791 2,585 2,560
Net Debt
0.00 2,700 1,786 2,581 2,556
Capital Expenditures (CapEx)
202 251 218 302 285
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -5.37 15 60 -66
Debt-free Net Working Capital (DFNWC)
0.00 15 20 64 -63
Net Working Capital (NWC)
0.00 15 20 64 -63
Net Nonoperating Expense (NNE)
98 63 119 115 163
Net Nonoperating Obligations (NNO)
0.00 2,700 1,786 2,581 2,556
Total Depreciation and Amortization (D&A)
167 188 196 272 294
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -0.76% 1.74% 5.14% -5.04%
Debt-free Net Working Capital to Revenue
0.00% 2.13% 2.39% 5.55% -4.80%
Net Working Capital to Revenue
0.00% 2.13% 2.39% 5.55% -4.80%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.29 $0.58 $0.90
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 68.06M 83.09M 87.20M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.29 $0.56 $0.89
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 68.33M 85.17M 88.52M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 77.43M 87.93M 85.87M
Normalized Net Operating Profit after Tax (NOPAT)
139 169 139 192 293
Normalized NOPAT Margin
22.91% 23.83% 16.34% 16.53% 22.42%
Pre Tax Income Margin
20.18% 19.69% 4.13% 6.55% 8.67%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
2.23 0.00 39.13 0.00 0.00
NOPAT to Interest Expense
3.30 0.00 20.63 0.00 0.00
EBIT Less CapEx to Interest Expense
-0.15 0.00 6.82 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.92 0.00 -11.68 0.00 0.00
Payout Ratios
- - - - -
Dividend Payout Ratio
0.63% 788.59% 359.28% 276.98% 197.17%
Augmented Payout Ratio
0.63% 788.59% 409.31% 358.76% 324.60%

Quarterly Metrics And Ratios for Kodiak Gas Services

This table displays calculated financial ratios and metrics derived from Kodiak Gas Services' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 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 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 85,869,390.00 88,771,027.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 85,869,390.00 88,771,027.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.21 0.59
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 13.35% 52.31% 40.55% 36.97% 52.97% 4.26% -0.59% 7.54% 4.89% 21.15%
EBITDA Growth
0.00% 26.07% -10.22% -0.19% 83.34% 26.21% 29.17% -12.66% 2.11% 7.67% 20.44%
EBIT Growth
0.00% 52.59% -36.94% -40.11% 122.09% 11.19% 62.11% -21.25% 1.78% 19.25% 24.31%
NOPAT Growth
0.00% 7.33% -13.62% 3.44% -9.44% 46.87% 85.73% -2.84% 43.37% 38.91% 18.52%
Net Income Growth
0.00% 344.93% -61.68% -128.54% 385.13% 2.66% 495.62% -128.58% 26.35% -42.45% 30.41%
EPS Growth
0.00% 285.71% -80.00% -125.00% 325.00% -15.38% 616.67% -142.86% 66.67% -39.39% 23.26%
Operating Cash Flow Growth
89.82% 121.31% 27.89% -56.98% 89.19% 121.82% 46.32% 207.44% 64.46% -37.74% -43.86%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 64.19% 0.00% 68.56% 103.33% 115.97% 124.88% 118.45% -724.12%
Invested Capital Growth
0.00% 0.00% 0.00% 36.85% 35.03% 33.21% -1.40% -2.99% -4.82% -1.95% 23.12%
Revenue Q/Q Growth
-2.17% -4.64% 43.70% 4.84% -4.66% 6.50% -2.06% -0.03% 3.14% 3.87% 13.12%
EBITDA Q/Q Growth
-28.39% 56.81% 2.71% -8.10% 31.55% 2.58% 3.22% -37.29% 53.80% 8.16% 15.46%
EBIT Q/Q Growth
-48.89% 136.30% -23.38% -25.47% 89.55% 2.73% 11.71% -63.80% 144.98% 20.36% 16.46%
NOPAT Q/Q Growth
-4.93% 6.66% -11.38% 15.11% -16.76% 72.97% 12.06% -39.79% 22.84% 67.59% -4.39%
Net Income Q/Q Growth
-131.58% 539.80% -77.80% -192.52% 415.57% 58.35% 28.83% -135.51% 274.44% -27.88% 191.96%
EPS Q/Q Growth
-128.57% 587.50% -84.62% -216.67% 357.14% 83.33% 30.30% -139.53% 276.47% -33.33% 165.00%
Operating Cash Flow Q/Q Growth
-26.95% -17.70% 134.92% -69.54% 221.29% -3.51% 54.97% -36.01% 71.87% -63.47% 39.73%
Free Cash Flow Firm Q/Q Growth
100.00% 0.00% -33.92% 73.72% 3.90% 7.04% 114.17% 26.14% 49.74% -31.07% -579.35%
Invested Capital Q/Q Growth
0.51% 1.21% 33.23% 0.97% -0.82% -0.15% -1.39% -0.65% -2.69% 2.86% 23.82%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
59.42% 61.22% 58.90% 60.17% 61.80% 61.03% 64.30% 63.99% 63.95% 64.46% 63.09%
EBITDA Margin
38.79% 60.06% 42.93% 37.64% 51.93% 50.02% 52.71% 33.06% 49.30% 51.34% 52.40%
Operating Margin
26.88% 27.92% 17.49% 20.35% 22.31% 27.06% 30.89% 19.89% 26.10% 30.89% 31.76%
EBIT Margin
17.22% 37.05% 19.76% 14.04% 27.92% 26.93% 30.72% 11.13% 26.43% 30.62% 31.52%
Profit (Net Income) Margin
-3.04% 14.03% 2.17% -1.91% 6.33% 9.42% 12.39% -4.40% 7.44% 5.17% 13.33%
Tax Burden Percent
438.11% 75.38% 74.19% 73.98% 55.77% 74.68% 74.84% 69.26% 63.53% 86.61% 71.20%
Interest Burden Percent
-4.03% 50.23% 14.79% -18.41% 40.67% 46.81% 53.87% -57.08% 44.31% 19.48% 59.40%
Effective Tax Rate
0.00% 24.62% 25.82% 0.00% 44.23% 25.32% 25.16% 0.00% 36.47% 13.39% 28.80%
Return on Invested Capital (ROIC)
5.46% 12.44% 6.46% 4.44% 4.19% 7.44% 7.59% 4.55% 5.62% 9.06% 7.25%
ROIC Less NNEP Spread (ROIC-NNEP)
2.70% 10.77% 3.76% 2.02% 3.32% 5.83% 6.21% 2.28% 4.44% 6.24% 5.85%
Return on Net Nonoperating Assets (RNNOA)
4.22% 17.12% 6.39% 3.41% 5.77% 10.29% 11.11% 4.48% 8.83% 13.04% 8.61%
Return on Equity (ROE)
9.68% 29.55% 12.84% 7.85% 9.96% 17.73% 18.69% 9.03% 14.45% 22.10% 15.86%
Cash Return on Invested Capital (CROIC)
4.76% 0.00% 0.00% 0.00% -25.00% -23.15% 7.14% 8.75% 11.27% 8.73% -14.41%
Operating Return on Assets (OROA)
4.54% 9.78% 8.74% 3.91% 8.43% 8.85% 8.97% 3.23% 7.90% 9.08% 8.89%
Return on Assets (ROA)
-0.80% 3.70% 0.96% -0.53% 1.91% 3.09% 3.62% -1.28% 2.22% 1.53% 3.76%
Return on Common Equity (ROCE)
9.68% 29.55% 11.50% 7.39% 9.91% 17.65% 17.60% 8.51% 14.35% 21.96% 15.79%
Return on Equity Simple (ROE_SIMPLE)
0.00% 5.47% 3.95% 1.91% 0.00% 3.81% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
43 45 40 46 39 67 75 45 55 93 88
NOPAT Margin
18.81% 21.04% 12.98% 14.25% 12.44% 20.20% 23.12% 13.92% 16.58% 26.76% 22.62%
Net Nonoperating Expense Percent (NNEP)
2.77% 1.66% 2.69% 2.42% 0.87% 1.61% 1.38% 2.27% 1.19% 2.82% 1.40%
Return On Investment Capital (ROIC_SIMPLE)
1.45% - - - 0.97% 1.69% 1.91% 1.16% 1.47% 2.33% 1.79%
Cost of Revenue to Revenue
40.58% 38.78% 41.10% 39.83% 38.20% 38.97% 35.70% 36.01% 36.05% 35.54% 36.91%
SG&A Expenses to Revenue
12.01% 11.52% 19.35% 10.94% 10.15% 9.78% 10.88% 11.70% 11.69% 13.34% 10.46%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.54% 33.30% 41.41% 39.82% 39.49% 33.97% 33.41% 44.10% 37.85% 33.57% 31.33%
Earnings before Interest and Taxes (EBIT)
39 80 61 46 86 89 99 36 88 106 123
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
88 129 133 122 161 165 170 107 164 178 205
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.27 1.80 1.73 1.94 2.61 2.41 2.22 2.56 2.67 4.28 3.09
Price to Tangible Book Value (P/TBV)
2.04 2.86 3.05 3.60 4.53 4.22 3.90 4.68 5.02 8.17 5.47
Price to Revenue (P/Rev)
1.71 2.35 2.31 2.25 3.06 2.54 2.31 2.49 2.45 3.78 4.79
Price to Earnings (P/E)
72.51 32.87 44.11 101.06 71.01 64.68 35.61 42.69 39.87 73.74 82.96
Dividend Yield
2.02% 2.86% 4.24% 5.41% 3.91% 4.37% 4.97% 5.84% 4.86% 3.22% 2.56%
Earnings Yield
1.38% 3.04% 2.27% 0.99% 1.41% 1.55% 2.81% 2.34% 2.51% 1.36% 1.21%
Enterprise Value to Invested Capital (EV/IC)
1.11 1.31 1.24 1.29 1.55 1.48 1.42 1.50 1.53 1.99 1.94
Enterprise Value to Revenue (EV/Rev)
3.81 4.43 4.99 4.80 5.29 4.59 4.29 4.53 4.41 5.82 6.68
Enterprise Value to EBITDA (EV/EBITDA)
7.03 8.30 10.84 11.42 11.25 10.08 8.94 9.66 9.53 12.46 14.24
Enterprise Value to EBIT (EV/EBIT)
12.26 14.27 20.79 25.14 22.48 20.72 17.27 18.75 18.51 23.43 26.35
Enterprise Value to NOPAT (EV/NOPAT)
23.25 23.24 30.96 35.15 37.10 31.74 24.59 25.92 23.61 29.15 33.94
Enterprise Value to Operating Cash Flow (EV/OCF)
12.17 13.16 15.28 18.96 18.71 14.95 12.36 11.12 9.62 13.85 19.42
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 19.73 16.93 13.27 22.59 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.57 1.60 1.70 1.86 1.88 1.91 1.89 2.08 2.12 2.38 1.28
Long-Term Debt to Equity
1.57 1.60 1.70 1.86 1.88 1.91 1.89 2.08 2.12 2.38 1.28
Financial Leverage
1.56 1.59 1.70 1.69 1.74 1.76 1.79 1.96 1.99 2.09 1.47
Leverage Ratio
4.70 2.90 3.03 3.01 3.05 3.10 3.14 3.34 3.39 3.53 2.81
Compound Leverage Factor
-0.19 1.45 0.45 -0.55 1.24 1.45 1.69 -1.91 1.50 0.69 1.67
Debt to Total Capital
61.06% 61.49% 62.98% 65.04% 65.30% 65.68% 65.41% 67.57% 67.95% 70.37% 56.11%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
61.06% 61.49% 62.98% 65.04% 65.30% 65.68% 65.41% 67.57% 67.95% 70.37% 56.11%
Preferred Equity to Total Capital
0.00% 0.00% 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% 3.86% 3.75% 0.35% 0.30% 0.32% 0.13% 0.13% 0.09% 0.06%
Common Equity to Total Capital
38.94% 38.51% 33.16% 31.20% 34.35% 34.02% 34.27% 32.30% 31.92% 29.54% 43.83%
Debt to EBITDA
3.89 3.91 5.51 5.75 4.74 4.48 4.13 4.34 4.22 4.51 4.23
Net Debt to EBITDA
3.88 3.89 5.50 5.73 4.73 4.47 4.12 4.34 4.22 4.36 4.02
Long-Term Debt to EBITDA
3.89 3.91 5.51 5.75 4.74 4.48 4.13 4.34 4.22 4.51 4.23
Debt to NOPAT
12.85 10.96 15.72 17.70 15.63 14.09 11.35 11.64 10.47 10.55 10.09
Net Debt to NOPAT
12.81 10.90 15.69 17.65 15.60 14.08 11.33 11.64 10.46 10.20 9.59
Long-Term Debt to NOPAT
12.85 10.96 15.72 17.70 15.63 14.09 11.35 11.64 10.47 10.55 10.09
Altman Z-Score
0.80 1.00 0.78 0.80 1.07 1.03 0.99 0.95 0.98 1.30 1.56
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 10.43% 5.84% 0.54% 0.48% 5.87% 5.84% 0.72% 0.62% 0.44%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.10 1.11 1.05 1.27 1.20 1.17 1.10 0.98 0.84 1.28 1.45
Quick Ratio
0.56 0.64 0.62 0.83 0.81 0.77 0.73 0.62 0.52 0.92 1.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -2,919 -3,909 -1,027 -987 -918 130 164 246 169 -812
Operating Cash Flow to CapEx
84.83% 85.68% 103.82% 51.24% 222.78% 167.69% 238.17% 121.75% 392.88% 61.95% 50.73%
Free Cash Flow to Firm to Interest Expense
0.00 -73.44 -74.97 0.00 0.00 0.00 0.00 0.00 0.00 4.64 0.00
Operating Cash Flow to Interest Expense
0.00 1.30 2.32 0.00 0.00 0.00 0.00 0.00 0.00 1.95 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -0.22 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -1.20 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.26 0.26 0.44 0.28 0.30 0.33 0.29 0.29 0.30 0.30 0.28
Accounts Receivable Turnover
8.07 6.11 0.00 5.42 6.32 6.42 6.01 5.18 5.80 5.38 5.71
Inventory Turnover
4.73 4.37 0.00 4.58 5.11 5.51 4.45 4.36 4.69 4.66 4.84
Fixed Asset Turnover
0.34 0.34 0.00 0.36 0.39 0.43 0.38 0.38 0.39 0.39 0.38
Accounts Payable Turnover
7.99 5.97 0.00 6.41 8.54 7.60 8.47 5.91 7.35 6.61 6.80
Days Sales Outstanding (DSO)
45.23 59.70 0.00 67.40 57.75 56.88 60.72 70.50 62.95 67.81 63.87
Days Inventory Outstanding (DIO)
77.18 83.44 0.00 79.74 71.50 66.26 81.97 83.71 77.91 78.38 75.43
Days Payable Outstanding (DPO)
45.69 61.11 0.00 56.92 42.76 48.03 43.09 61.76 49.64 55.23 53.69
Cash Conversion Cycle (CCC)
76.73 82.03 0.00 90.23 86.48 75.11 99.61 92.45 91.22 90.96 85.62
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,929 2,964 3,949 3,987 3,954 3,948 3,893 3,868 3,764 3,871 4,793
Invested Capital Turnover
0.29 0.59 0.50 0.31 0.34 0.37 0.33 0.33 0.34 0.34 0.32
Increase / (Decrease) in Invested Capital
0.00 2,964 3,949 1,074 1,026 984 -55 -119 -190 -77 900
Enterprise Value (EV)
3,241 3,878 4,903 5,160 6,137 5,843 5,525 5,820 5,772 7,708 9,302
Market Capitalization
1,455 2,059 2,265 2,419 3,543 3,239 2,968 3,201 3,210 5,008 6,669
Book Value per Share
$14.76 $14.79 $15.55 $14.75 $15.53 $15.29 $15.21 $14.24 $13.79 $13.64 $24.35
Tangible Book Value per Share
$9.23 $9.28 $8.80 $7.95 $8.93 $8.73 $8.67 $7.80 $7.33 $7.14 $13.72
Total Capital
2,934 2,973 3,953 3,995 3,959 3,950 3,899 3,869 3,767 3,966 4,931
Total Debt
1,791 1,828 2,489 2,598 2,585 2,594 2,550 2,614 2,560 2,791 2,767
Total Long-Term Debt
1,791 1,828 2,489 2,598 2,585 2,594 2,550 2,614 2,560 2,791 2,767
Net Debt
1,786 1,819 2,485 2,591 2,581 2,592 2,545 2,613 2,556 2,696 2,629
Capital Expenditures (CapEx)
74 60 117 72 53 68 74 93 50 115 196
Debt-free, Cash-free Net Working Capital (DFCFNWC)
15 16 14 87 60 55 27 -8.27 -66 5.20 26
Debt-free Net Working Capital (DFNWC)
20 25 18 95 64 57 32 -7.55 -63 100 163
Net Working Capital (NWC)
20 25 18 95 64 57 32 -7.55 -63 100 163
Net Nonoperating Expense (NNE)
49 15 33 52 19 36 35 59 30 75 36
Net Nonoperating Obligations (NNO)
1,786 1,819 2,485 2,591 2,581 2,592 2,545 2,613 2,556 2,696 2,629
Total Depreciation and Amortization (D&A)
49 50 72 77 74 76 71 71 76 72 82
Debt-free, Cash-free Net Working Capital to Revenue
1.74% 1.83% 1.43% 8.10% 5.14% 4.34% 2.08% -0.64% -5.04% 0.39% 1.84%
Debt-free Net Working Capital to Revenue
2.39% 2.89% 1.83% 8.79% 5.55% 4.49% 2.50% -0.59% -4.80% 7.52% 11.72%
Net Working Capital to Revenue
2.39% 2.89% 1.83% 8.79% 5.55% 4.49% 2.50% -0.59% -4.80% 7.52% 11.72%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.08) $0.39 $0.07 ($0.07) $0.19 $0.34 $0.44 ($0.17) $0.29 $0.20 $0.54
Adjusted Weighted Average Basic Shares Outstanding
68.06M 77.43M 84.20M 84.29M 83.09M 87.88M 87.70M 87.06M 87.20M 85.94M 95.46M
Adjusted Diluted Earnings per Share
($0.08) $0.39 $0.06 ($0.07) $0.18 $0.33 $0.43 ($0.17) $0.30 $0.20 $0.53
Adjusted Weighted Average Diluted Shares Outstanding
68.33M 78.10M 90.67M 84.29M 85.17M 90.61M 90.04M 87.06M 88.52M 87.50M 96.81M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $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
77.43M 84.29M 84.51M 87.57M 87.93M 87.86M 87.75M 86.68M 85.87M 88.77M 101.10M
Normalized Net Operating Profit after Tax (NOPAT)
42 45 39 60 50 73 80 72 60 94 91
Normalized NOPAT Margin
18.80% 21.04% 12.70% 18.62% 16.12% 22.29% 24.65% 22.22% 18.02% 27.07% 23.15%
Pre Tax Income Margin
-0.69% 18.61% 2.92% -2.59% 11.36% 12.61% 16.55% -6.35% 11.71% 5.96% 18.72%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 2.01 1.17 0.00 0.00 0.00 0.00 0.00 0.00 2.90 0.00
NOPAT to Interest Expense
0.00 1.14 0.77 0.00 0.00 0.00 0.00 0.00 0.00 2.53 0.00
EBIT Less CapEx to Interest Expense
0.00 0.50 -1.06 0.00 0.00 0.00 0.00 0.00 0.00 -0.25 0.00
NOPAT Less CapEx to Interest Expense
0.00 -0.37 -1.47 0.00 0.00 0.00 0.00 0.00 0.00 -0.61 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
359.28% 162.69% 182.58% 553.98% 276.98% 286.29% 179.90% 202.33% 197.17% 243.85% 219.04%
Augmented Payout Ratio
409.31% 179.42% 204.19% 666.95% 358.76% 385.38% 250.93% 313.97% 324.60% 381.27% 323.31%

Financials Breakdown Chart

Key Financial Trends

Kodiak Gas Services (NYSE: KGS) delivered a mixed start to 2026, with solid operating performance but still-heavy leverage and significant cash outflows tied to debt. Over the last several years, the company has shown strong revenue growth and stable operating profitability, but its balance sheet remains highly debt-dependent.

In Q1 2026, Kodiak generated $345.8 million in revenue, up modestly from $332.9 million in Q4 2025 and $329.6 million in Q1 2025. Gross profit also remained healthy at $222.9 million, and operating income improved to $106.8 million, suggesting the core business is still producing meaningful earnings power.

However, net income was only $17.9 million in Q1 2026, down from $24.8 million in Q4 2025 and well below the stronger quarters seen in 2025. Earnings were pressured by higher non-operating items, especially interest-related costs. Cash interest paid was $41.3 million in the quarter, a reminder that debt service is a major drag on profitability.

On the cash flow side, Kodiak generated $71.2 million of operating cash flow in Q1 2026, which is respectable, but it came with $118.4 million of capital spending. That led to negative investing cash flow of -$114.9 million. The company also used a large amount of cash for debt repayment, even while issuing new debt, highlighting an ongoing balance sheet management effort rather than a clean de-leveraging story.

The balance sheet shows why leverage matters here. As of March 31, 2026, Kodiak had $2.79 billion of long-term debt against $1.17 billion of total common equity. That is a substantial debt load for a company with quarterly net income in the teens of millions. Current assets of $459.5 million were below current liabilities of $360.0 million, so short-term liquidity is manageable but not abundant.

Looking at the multi-year trend, Kodiak’s revenue has generally moved higher from 2023 into 2025 and 2026, and operating income has stayed positive in most periods. The company has also consistently produced strong depreciation-backed operating cash flow. But the combination of high capital expenditures, dividend payments, and large debt balances means free cash flow remains much tighter than operating cash flow alone would suggest.

  • Revenue growth remains intact, with Q1 2026 revenue of $345.8 million above the prior-year quarter’s $329.6 million.
  • Operating income was strong at $106.8 million in Q1 2026, showing the core business still generates solid profit before interest.
  • Operating cash flow stayed positive at $71.2 million in Q1 2026, supporting day-to-day liquidity.
  • Gross profit margin remains healthy, reflecting a business that still converts a large share of revenue into gross profit.
  • Shareholder equity remains positive at $1.17 billion, so the company is not in an immediate solvency crisis.
  • Capital spending is still elevated, with Q1 2026 capex of $118.4 million continuing to weigh on free cash flow.
  • Dividend payments continue, with $42.8 million paid in Q1 2026, which supports income investors but also uses cash.
  • Cash balance improved to $94.4 million from $5.4 million at the end of Q2 2025, giving the company more cushion than it had earlier in the year.
  • Debt remains very high, with $2.79 billion of long-term debt on the balance sheet as of Q1 2026.
  • Interest costs are a major burden, with $41.3 million of cash interest paid in Q1 2026.
  • Free cash flow is pressured because capital expenditures are large relative to operating cash flow.
  • Net income was down sequentially from Q4 2025, suggesting profitability can be volatile quarter to quarter.

Bottom line: Kodiak Gas Services appears to have a solid operating engine, but investors should focus on its leverage and cash flow discipline. If the company can keep growing revenue while reducing debt and moderating capital spending, the stock could become more attractive. For now, the story is one of steady operations, but a still-stretched balance sheet.

08/24/26 10:27 AM ETAI Generated. May Contain Errors.

Kodiak Gas Services Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Kodiak Gas Services' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Kodiak Gas Services' net income appears to be on a downward trend, with a most recent value of $81.59 million in 2025, falling from $180.96 million in 2021. The previous period was $50.33 million in 2024. Check out Kodiak Gas Services' forecast to explore projected trends and price targets.

Kodiak Gas Services' total operating income in 2025 was $340.01 million, based on the following breakdown:
  • Total Gross Profit: $828.18 million
  • Total Operating Expenses: $488.17 million

Over the last 4 years, Kodiak Gas Services' total revenue changed from $606.38 million in 2021 to $1.31 billion in 2025, a change of 115.7%.

Kodiak Gas Services' total liabilities were at $3.11 billion at the end of 2025, a 1.6% increase from 2024, and a 4.5% increase since 2022.

In the past 3 years, Kodiak Gas Services' cash and equivalents has ranged from $3.18 million in 2025 to $20.43 million in 2022, and is currently $3.18 million as of their latest financial filing in 2025.

Over the last 4 years, Kodiak Gas Services' book value per share changed from 0.00 in 2021 to 13.79 in 2025, a change of 1,379.0%.



Financial statements for NYSE:KGS last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners