Flowco Holdings Inc. Reports Second Quarter 2026 Results

via Business Wire
ⓘ This article is third-party content and does not represent the views of this site. We make no guarantees regarding its accuracy or completeness.

Flowco Holdings Inc. (NYSE: FLOC) (“Flowco” or the “Company”), a provider of production optimization, artificial lift and emissions management and monetization solutions for the oil and natural gas industry, today announced financial results for the second quarter ended June 30, 2026.

Key Second Quarter 2026 Highlights

  • Revenues of $235.9 million, generating net income of $30.9 million and Adjusted Net Income1 of $34.3 million
  • Adjusted EBITDA1 of $93.9 million
  • Adjusted EBITDA Margin1 of 39.8%
  • Net cash provided by operating activities of $95.2 million and Free Cash Flow1 of $49.8 million
  • In July 2026, Flowco’s Board of Directors approved a quarterly cash dividend of $0.09 per share
  • In August 2026, Flowco’s Board of Directors approved a special cash dividend of $0.14 per share payable to Class A common stockholders
  • Robust liquidity with approximately $446 million of availability under our revolving credit facility as of August 7, 2026

Financial Summary

 

 

Three Months Ended

 

 

 

June 30,
2026

 

 

March 31,
2026

 

 

June 30,
2025

 

 

 

(in thousands)

 

Revenues

 

$

 

235,859

 

 

$

 

209,530

 

 

$

 

193,215

 

Net income

 

 

 

30,944

 

 

 

 

27,454

 

 

 

 

27,352

 

Adjusted Net Income (1)

 

 

 

34,267

 

 

 

 

35,661

 

 

 

 

32,998

 

Adjusted EBITDA (1)

 

 

 

93,884

 

 

 

 

85,534

 

 

 

 

76,488

 

Adjusted EBITDA Margin (1)

 

 

 

39.8

%

 

 

 

40.8

%

 

 

 

39.6

%

(1)

Adjusted Net Income, Adjusted EBITDA, Adjusted EBITDA Margin, and Free Cash Flow are non-GAAP financial measures. See definitions of these measures and the reconciliation of GAAP to non-GAAP financial measures outlined in the reconciliation tables accompanying this press release.

Joe Bob Edwards, President and CEO, commented, “Flowco delivered solid second quarter results within our original guidance range, reflecting the resilience of our differentiated production optimization business and continued focus across the organization. Strong customer demand for our solutions, combined with disciplined execution, enabled us to offset the impact of cost headwinds during the quarter and generate approximately $50 million of free cash flow.

Valiant has exceeded our expectations, and we are encouraged by both its financial performance and the opportunities to further enhance our production optimization platform through cross-selling, technology integration and deeper customer relationships.

We continue to benefit from our North American positioning, where we are seeing consistent customer demand driven by operators' focus on maximizing production, improving operating efficiency and generating attractive returns from existing assets. Against this backdrop, we believe our differentiated technology portfolio, recurring cash flow generation and strong balance sheet position us well to deliver long-term value for our shareholders.”

Segment Information

We report our results in two segments, Production Solutions and Natural Gas Technologies. Production Solutions includes the rental, sale and service associated with high pressure gas lift, electric submersible pumps (ESP), conventional gas lift and plunger lift, including a range of digital solutions and other production-related technologies. Natural Gas Technologies includes the design, manufacture, rental and sale of vapor recovery and natural gas systems. Corporate costs not directly related to either segment are categorized separately.

Segment Financial Information

 

 

Three Months Ended

 

 

June 30,
2026

 

March 31,
2026

 

June 30,
2025

 

 

(in thousands)

Production Solutions

 

 

 

 

 

 

 

 

 

Revenues

 

$

170,878

 

$

140,163

 

$

128,245

Adjusted Segment EBITDA (1)

 

 

71,019

 

 

61,469

 

 

53,343

Adjusted Segment EBITDA Margin (1)

 

 

41.6%

 

 

43.9%

 

 

41.6%

 

 

 

 

 

 

 

 

 

 

Natural Gas Technologies

 

 

 

 

 

 

 

 

 

Revenues

 

$

64,981

 

$

69,367

 

$

64,970

Adjusted Segment EBITDA (1)

 

 

27,759

 

 

29,665

 

 

27,397

Adjusted Segment EBITDA Margin (1)

 

 

42.7%

 

 

42.8%

 

 

42.2%

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

Adjusted Segment EBITDA (1)

 

$

(4,894)

 

$

(5,600)

 

$

(4,252)

Adjusted Segment EBITDA Margin (1)

 

 

nm

 

 

nm

 

 

nm

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Revenues

 

$

235,859

 

$

209,530

 

$

193,215

Adjusted EBITDA (1)

 

 

93,884

 

 

85,534

 

 

76,488

Adjusted EBITDA Margin (1)

 

 

39.8%

 

 

40.8%

 

 

39.6%

(1)

Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin are non-GAAP financial measures. See definitions of these measures and the reconciliation of GAAP to non-GAAP financial measures outlined in the reconciliation tables accompanying this release.

Production Solutions

Second quarter 2026 revenue and Adjusted Segment EBITDA for the Production Solutions segment increased 21.9% and 15.5%, respectively, from the first quarter of 2026, driven by higher Downhole Components revenue and Adjusted EBITDA (inclusive of two additional months of earnings contribution from Valiant, which added an ESP offering to our Production Solutions segment in March 2026). Adjusted Segment EBITDA margin decreased 229 basis points, primarily reflecting increased maintenance and operating costs at Surface Equipment.

Natural Gas Technologies

Second quarter 2026 revenue and Adjusted Segment EBITDA for the Natural Gas Technologies segment decreased 6.3% and 6.4%, respectively, from the first quarter of 2026, primarily due to lower Vapor Recovery system sales. Adjusted Segment EBITDA Margin was effectively flat.

Corporate

Second quarter 2026 Corporate Adjusted Segment EBITDA improved to $(4.9) million from $(5.6) million in the first quarter of 2026, primarily due to lower professional services fees.

Balance Sheet & Liquidity

As of August 7, 2026, the Company had outstanding borrowings under its senior secured revolving credit facility (“Credit Agreement”) of $274.1 million and, with a current borrowing base of $721.8 million, had availability under the Credit Agreement of $446.4 million.

Dividend Declarations

On July 30, 2026, Flowco announced that its Board of Directors declared a quarterly cash dividend of $0.09 per share of Class A common stock payable on August 26, 2026 to Class A common stockholders of record as of the close of business on August 14, 2026. Flowco MergeCo LLC, the Company’s operating subsidiary, will make a corresponding distribution of $0.09 per unit to holders of its common units.

On August 10, 2026, Flowco also announced that its Board of Directors declared a special cash dividend of $0.14 per share of Class A common stock payable on August 31, 2026 to only Class A common stockholders of record as of the close of business on August 21, 2026.

Conference Call and Webcast Information

Flowco will host a conference call on Tuesday, August 11, 2026, at 8:00 a.m. Eastern Time to discuss second quarter 2026 results. The conference call can be accessed live over the phone by dialing 1-877-704-4453 (for the U.S.) or 1-201-389-0920 (for International). A telephonic replay of the conference call will be available three hours after the call and can be accessed by dialing 1-844-512-2921 (for the U.S.) or 1-412-317-6671 (for International). The passcode for the call and replay is 13761962. A live webcast of the conference call will also be available under the Investor Relations section of Flowco’s website at ir.flowco-inc.com.

About Flowco

Flowco is a leading provider of production optimization, artificial lift and emissions management and monetization solutions for the oil and natural gas industry. The Company’s products and services include a full range of equipment and technology solutions that enable oil and natural gas producers to efficiently and cost-effectively maximize the profitability and economic lifespan of their assets.

Forward-Looking Statements

The information in this press release includes forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts contained in this press release may be forward-looking statements. These statements generally relate to future events or our future financial or operating performance, and include, but are not limited to: statements regarding guidance or estimates related to the Company’s results of operations or financial condition; industry trends, customer demand and industry outlook, and effects on Flowco’s operations; Flowco’s strategies and plans, including matters relating to the Company’s growth, capital expenditures, dividend policies, and leverage profile. When used in this press release, words such as “expect,” “project,” “estimate,” “believe,” “anticipate,” “intend,” “plan,” “seek,” “forecast,” “target,” “predict,” “may,” “should,” “would,” “could,” and “will,” the negative of these terms and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Forward-looking statements are based on management’s current expectations and assumptions, and are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although Flowco believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. These risks and uncertainties are described further in our annual report on Form 10-K for the year ended December 31, 2025, in our subsequent quarterly reports on Form 10-Q and in our other filings filed with the Securities and Exchange Commission. Flowco undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this press release. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release.

 

Flowco Holdings Inc.

Condensed Consolidated Statement of Operations

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,
2026

 

 

March 31,
2026

 

 

June 30,
2025

 

 

June 30,
2026

 

 

June 30,
2025

 

 

 

(in thousands except share and per share amounts)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rentals

 

$

 

132,670

 

 

$

 

121,873

 

 

$

 

102,104

 

 

$

 

254,543

 

 

$

 

199,400

 

Sales

 

 

 

103,189

 

 

 

 

87,657

 

 

 

 

91,111

 

 

 

 

190,846

 

 

 

 

186,165

 

Total revenues

 

 

 

235,859

 

 

 

 

209,530

 

 

 

 

193,215

 

 

 

 

445,389

 

 

 

 

385,565

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of rentals (exclusive of depreciation and amortization disclosed separately below)

 

 

 

35,221

 

 

 

 

32,552

 

 

 

 

27,602

 

 

 

 

67,773

 

 

 

 

54,453

 

Cost of sales (exclusive of depreciation and amortization disclosed separately below)

 

 

 

74,209

 

 

 

 

62,404

 

 

 

 

62,579

 

 

 

 

136,613

 

 

 

 

128,145

 

Selling, general and administrative expenses

 

 

 

35,655

 

 

 

 

36,476

 

 

 

 

32,683

 

 

 

 

72,131

 

 

 

 

63,217

 

Depreciation and amortization

 

 

 

49,372

 

 

 

 

41,495

 

 

 

 

33,165

 

 

 

 

90,867

 

 

 

 

67,284

 

Loss on sale of equipment

 

 

 

184

 

 

 

 

310

 

 

 

 

68

 

 

 

 

494

 

 

 

 

23

 

Income from operations

 

 

 

41,218

 

 

 

 

36,293

 

 

 

 

37,118

 

 

 

 

77,511

 

 

 

 

72,443

 

Other expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(5,597

)

 

 

 

(4,348

)

 

 

 

(6,445

)

 

 

 

(9,945

)

 

 

 

(11,810

)

Other income (expenses), net

 

 

 

(29

)

 

 

 

(461

)

 

 

 

559

 

 

 

 

(490

)

 

 

 

292

 

Total other expenses

 

 

 

(5,626

)

 

 

 

(4,809

)

 

 

 

(5,886

)

 

 

 

(10,435

)

 

 

 

(11,518

)

Income before provision for income taxes

 

 

 

35,592

 

 

 

 

31,484

 

 

 

 

31,232

 

 

 

 

67,076

 

 

 

 

60,925

 

Provision for income taxes

 

 

 

(4,648

)

 

 

 

(4,030

)

 

 

 

(3,880

)

 

 

 

(8,678

)

 

 

 

(6,528

)

Net income

 

 

 

30,944

 

 

 

 

27,454

 

 

 

 

27,352

 

 

 

 

58,398

 

 

 

 

54,397

 

Net income attributable to redeemable non-controlling interests

 

 

 

18,429

 

 

 

 

20,012

 

 

 

 

21,881

 

 

 

 

38,441

 

 

 

 

42,754

 

Net income attributable to Flowco Holdings Inc.

 

$

 

12,515

 

 

$

 

7,442

 

 

$

 

5,471

 

 

$

 

19,957

 

 

$

 

11,643

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

 

0.29

 

 

$

 

0.24

 

 

$

 

0.21

 

 

$

 

0.54

 

 

$

 

0.45

 

Diluted

 

$

 

0.28

 

 

$

 

0.23

 

 

$

 

0.21

 

 

$

 

0.52

 

 

$

 

0.44

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

42,857,602

 

 

 

 

31,620,520

 

 

 

 

25,728,144

 

 

 

 

37,289,553

 

 

 

 

25,725,197

 

Diluted

 

 

 

43,971,042

 

 

 

 

32,719,382

 

 

 

 

26,195,643

 

 

 

 

38,399,535

 

 

 

 

26,193,327

 

 

Flowco Holdings Inc.

Condensed Consolidated Balance Sheets

 

 

 

As of

 

 

 

June 30,
2026

 

 

December 31,
2025

 

 

 

(in thousands except share and per share amounts)

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

19,189

 

 

$

 

4,522

 

Accounts receivable, net of allowances for credit losses of $1,325 and $1,079, respectively

 

 

 

145,469

 

 

 

 

100,465

 

Inventory

 

 

 

186,334

 

 

 

 

149,590

 

Prepaid expenses and other current assets

 

 

 

19,676

 

 

 

 

5,615

 

Total current assets

 

 

 

370,668

 

 

 

 

260,192

 

Property, plant and equipment, net

 

 

 

863,028

 

 

 

 

797,534

 

Operating lease right-of-use assets

 

 

 

21,323

 

 

 

 

17,556

 

Finance lease right-of-use assets

 

 

 

24,517

 

 

 

 

25,861

 

Intangible assets, net

 

 

 

306,472

 

 

 

 

273,437

 

Goodwill

 

 

 

305,155

 

 

 

 

249,692

 

Deferred tax asset

 

 

 

27,091

 

 

 

 

16,692

 

Other assets

 

 

 

4,756

 

 

 

 

5,387

 

Total assets

 

$

 

1,923,010

 

 

$

 

1,646,351

 

 

 

 

 

 

 

 

 

 

Liabilities, redeemable non-controlling interests and stockholders' equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

45,285

 

 

$

 

22,827

 

Accrued expenses

 

 

 

49,438

 

 

 

 

26,909

 

Current portion of tax receivable agreement liability

 

 

 

3,500

 

 

 

 

 

Current portion of operating lease obligations

 

 

 

8,582

 

 

 

 

8,004

 

Current portion of finance lease obligations

 

 

 

13,044

 

 

 

 

12,895

 

Deferred revenue

 

 

 

18,914

 

 

 

 

7,376

 

Total current liabilities

 

 

 

138,763

 

 

 

 

78,011

 

Long-term liabilities:

 

 

 

 

 

 

 

 

Long-term debt, net

 

 

 

298,407

 

 

 

 

167,819

 

Tax receivable agreement liability

 

 

 

104,650

 

 

 

 

21,952

 

Operating lease obligations, net of current portion

 

 

 

12,957

 

 

 

 

9,783

 

Finance lease obligations, net of current portion

 

 

 

9,151

 

 

 

 

10,862

 

Total long-term liabilities

 

 

 

425,165

 

 

 

 

210,416

 

Total liabilities

 

 

 

563,928

 

 

 

 

288,427

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable non-controlling interests

 

 

 

993,935

 

 

 

 

1,129,298

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Class A common stock, $0.0001 par value – 300,000,000 shares authorized; 43,964,877 shares issued and outstanding as of June 30, 2026; 300,000,000 shares authorized; 29,091,960 shares issued and outstanding as of December 31, 2025.

 

 

 

4

 

 

 

 

3

 

Class B common stock, $0.0001 par value – 150,000,000 shares authorized; 46,380,539 shares issued and outstanding as of June 30, 2026; 150,000,000 shares authorized; 60,562,983 shares issued and outstanding as of December 31, 2025.

 

 

 

5

 

 

 

 

6

 

Additional paid-in capital

 

 

 

340,198

 

 

 

 

40,731

 

Retained earnings

 

 

 

24,940

 

 

 

 

187,886

 

Total stockholders' equity to Flowco Holdings Inc.

 

 

 

365,147

 

 

 

 

228,626

 

Total liabilities, redeemable non-controlling interests and stockholders' equity

 

$

 

1,923,010

 

 

$

 

1,646,351

 

 

Flowco Holdings Inc.

Condensed Consolidated Statements of Cash Flows

 

 

 

Six Months Ended
June 30,

 

 

 

2026

 

 

2025

 

 

(in thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

 

$

 

58,398

 

 

$

 

54,397

 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

90,867

 

 

 

 

67,284

 

Provision for inventory obsolescence

 

 

 

1,152

 

 

 

 

1,274

 

Amortization of operating right-of-use assets

 

 

 

5,299

 

 

 

 

4,011

 

Amortization of deferred financing costs

 

 

 

675

 

 

 

 

674

 

Loss on sale of equipment

 

 

 

494

 

 

 

 

23

 

Gain on lease termination

 

 

 

(42

)

 

 

 

(263

)

Stock-based compensation

 

 

 

6,160

 

 

 

 

7,991

 

Provision for deferred income taxes

 

 

 

7,785

 

 

 

 

1,428

 

Allowance for credit losses

 

 

 

583

 

 

 

 

941

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

(14,996

)

 

 

 

(3,356

)

Inventory

 

 

 

(2,412

)

 

 

 

(941

)

Prepaid expenses and other current assets

 

 

 

(12,775

)

 

 

 

614

 

Other assets and liabilities

 

 

 

(46

)

 

 

 

(66

)

Accounts payable - trade

 

 

 

16,011

 

 

 

 

2,014

 

Accrued expenses

 

 

 

14,037

 

 

 

 

(6,695

)

Deferred revenue

 

 

 

7,377

 

 

 

 

(2,079

)

Operating lease liabilities

 

 

 

(5,558

)

 

 

 

(3,591

)

Finance lease liabilities

 

 

 

931

 

 

 

 

1,067

 

Net cash provided by operating activities

 

 

 

173,940

 

 

 

 

124,727

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Net cash paid in Valiant acquisition

 

 

 

(161,846

)

 

 

 

 

Additions to property, plant and equipment

 

 

 

(71,859

)

 

 

 

(63,620

)

Proceeds from sale of property, plant and equipment

 

 

 

105

 

 

 

 

270

 

Payment for capitalized patent costs

 

 

 

(314

)

 

 

 

(95

)

Net cash used in investing activities

 

 

 

(233,914

)

 

 

 

(63,445

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

461,803

 

Payment of offering costs

 

 

 

 

 

 

 

(2,458

)

Repurchase of Class A common stock

 

 

 

(16,516

)

 

 

 

 

Payments on long-term debt

 

 

 

(536,403

)

 

 

 

(739,997

)

Proceeds from long-term debt

 

 

 

666,992

 

 

 

 

271,131

 

Payments on finance lease obligations

 

 

 

(8,220

)

 

 

 

(5,663

)

Proceeds on finance lease terminations

 

 

 

36

 

 

 

 

313

 

Purchase of LLC Interests from Continuing Equity Owners

 

 

 

 

 

 

 

(20,876

)

Payment of debt issuance costs

 

 

 

 

 

 

 

(13

)

Payment of dividend equivalent units

 

 

 

(2

)

 

 

 

 

Payments of selling commissions and fees

 

 

 

(69

)

 

 

 

 

Distributions to members of Flowco LLC

 

 

 

(25,041

)

 

 

 

(18,792

)

Dividends paid to Flowco Holdings Inc. shareholders

 

 

 

(6,136

)

 

 

 

(2,058

)

Net cash provided by (used in) financing activities

 

 

 

74,641

 

 

 

 

(56,610

)

Net increase (decrease) in cash and cash equivalents

 

 

 

14,667

 

 

 

 

4,672

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

Beginning of period

 

 

 

4,522

 

 

 

 

4,615

 

End of period

 

$

 

19,189

 

 

$

 

9,287

 

Non-GAAP Financial Measures

In addition to our results determined in accordance with generally accepted accounting principles in the United States (“GAAP”), the Company uses non-GAAP financial measures, such as Adjusted Net Income, EBITDA, Adjusted EBITDA and Free Cash Flow, as well as Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin, in this press release to supplement financial information presented in accordance with GAAP. We believe that excluding certain items from our GAAP results provides management additional insight on the consolidated financial performance from period to period to project our future consolidated financial performance as forecasts are developed at a level of detail different from that used to prepare GAAP-based financial measures. Moreover, we believe these non-GAAP financial measures provide our management and investors with useful information to help them evaluate our operating results by facilitating an enhanced understanding of our operating performance and enabling them to make more meaningful period to period comparisons. There are limitations to the use of the non-GAAP financial measures presented in this press release. For example, our non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes. Similarly, Free Cash Flow does not represent our residual cash flow for discretionary expenditures, since the calculation of this measure does not reflect certain debt service requirements or certain other non-discretionary expenditures. Non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. The Company urges investors to review the reconciliation and not to rely on any single financial measure to evaluate our business.

Adjusted Net Income

Adjusted Net Income is a non-GAAP measure that we define as net income (loss) adjusted to eliminate the impact of (i) transaction-related expenses, (ii) share-based compensation, (iii) loss on the sale of equipment, and (iv) non-recurring charges. Adjusted Net Income is a supplemental non-GAAP financial measure used by management, our stockholders and others to provide visibility on the profitability and financial strength of the Company by excluding certain expenses related to non-recurring Company transactions.

Reconciliation from net income to Adjusted Net Income is set forth as follows:

 

 

Three Months Ended

 

 

 

June 30,
2026

 

 

March 31,
2026

 

 

June 30,
2025

 

 

 

(in thousands)

 

Net income

 

$

 

30,944

 

 

$

 

27,454

 

 

$

 

27,352

 

Transaction-related expenses (1)

 

 

 

66

 

 

 

 

4,811

 

 

 

 

6

 

Share-based compensation expense (2)

 

 

 

3,073

 

 

 

 

3,086

 

 

 

 

1,670

 

Non-recurring charges (3)

 

 

 

 

 

 

 

 

 

 

 

3,902

 

Loss on sale of equipment

 

 

 

184

 

 

 

 

310

 

 

 

 

68

 

Adjusted Net Income

 

$

 

34,267

 

 

$

 

35,661

 

 

$

 

32,998

 

(1)

Represents the transaction-related expenses and business combination expenses associated with the Valiant acquisition, which were expensed as incurred and included in the consolidated statements of operations.

(2)

Reflects non-cash compensation expense for equity-based awards to our employees and non-employee directors for the periods presented.

(3)

Represents one-time charges related to termination benefits and related expenses, which includes one of our executive officers, and the costs associated with the re-purposing of one of our manufacturing facilities in Pampa, TX.

Adjusted EBITDA and Adjusted EBITDA margin

We define EBITDA as net income, adjusted to exclude interest expense, provision for income taxes and depreciation and amortization. We define Adjusted EBITDA as EBITDA adjusted to exclude (i) share-based compensation expense, (ii) transaction-related expenses and (iii) other non-cash and non-recurring expenses.

EBITDA and Adjusted EBITDA are key performance indicators we use in evaluating our operating performance and in making financial, operating and planning decisions. In particular, the exclusion of certain expenses in calculating EBITDA and Adjusted EBITDA provides additional visibility on operating performance across reporting periods by removing the effect of non-cash and/or non-recurring expenses. Accordingly, we believe that this measure provides useful information to our stockholders and others in understanding and evaluating our operating results in the same manner as our management and board of directors.

Reconciliation from net income to EBITDA and Adjusted EBITDA are set forth as follows:

 

 

Three Months Ended

 

 

June 30,
2026

 

March 31,
2026

 

June 30,
2025

 

 

(in thousands)

Net income

 

$

30,944

 

$

27,454

 

$

27,352

Interest expense

 

 

5,597

 

 

4,348

 

 

6,445

Income tax benefit (provision)

 

 

4,648

 

 

4,030

 

 

3,880

Depreciation and amortization

 

 

49,372

 

 

41,495

 

 

33,165

EBITDA

 

 

90,561

 

 

77,327

 

 

70,842

Transaction-related expenses (1)

 

 

66

 

 

4,811

 

 

6

Share-based compensation expense (2)

 

 

3,073

 

 

3,086

 

 

1,670

Non-recurring charges (3)

 

 

 

 

 

 

3,902

Loss on sale of equipment

 

 

184

 

 

310

 

 

68

Adjusted EBITDA

 

$

93,884

 

$

85,534

 

$

76,488

(1)

Represents the transaction-related expenses and business combination expenses associated with the Valiant acquisition, which were expensed as incurred and included in the consolidated statements of operations.

(2)

Reflects non-cash compensation expense for equity-based awards to our employees and non-employee directors for the periods presented.

(3)

Represents one-time charges related to termination benefits and related expenses, which includes one of our executive officers, and the costs associated with the re-purposing of one of our manufacturing facilities in Pampa, TX.

Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin

In addition to business segment profit or loss, our management also evaluates Adjusted Segment EBITDA, which is presented on a business unit level for purposes of allocating resources and evaluating operating and financial performance. As discussed above, the Company operates and manages its business units in the following two operating and reporting segments:

  • Production Solutions: relates to rentals, sales and services related to high pressure gas lift, electric submersible pumps (ESP), conventional gas lift and plunger lift. This segment includes rental, sales and service revenues.
  • Natural Gas Technologies: relates to the design, manufacturing, rental, sale and servicing of vapor recovery and natural gas systems. This segment includes rental, sales and service revenues.

We define Adjusted Segment EBITDA as segment net income, as adjusted in the same manner as defined for EBITDA and Adjusted EBITDA above. Reconciliation from segment net income, which includes direct segment costs but excludes corporate costs not directly related to either segment, to Adjusted Segment EBITDA is set forth as follows:

 

 

Three Months Ended

 

 

June 30,
2026

 

March 31,
2026

 

June 30,
2025

 

 

(in thousands)

Production Solutions

 

 

 

 

 

 

 

 

 

Net income

 

$

38,296

 

$

35,100

 

$

32,676

Interest expense

 

 

176

 

 

127

 

 

2,302

Income tax benefit (provision)

 

 

89

 

 

29

 

 

53

Depreciation and amortization

 

 

32,197

 

 

25,899

 

 

18,192

EBITDA

 

 

70,758

 

 

61,155

 

 

53,223

(Gain) loss on sale of equipment

 

 

261

 

 

314

 

 

120

Adjusted Segment EBITDA

 

 

71,019

 

 

61,469

 

 

53,343

 

 

 

 

 

 

 

 

 

 

Natural Gas Technologies

 

 

 

 

 

 

 

 

 

Net income

 

$

10,502

 

$

13,895

 

$

11,229

Interest expense

 

 

170

 

 

186

 

 

224

Income tax benefit (provision)

 

 

 

 

1

 

 

29

Depreciation and amortization

 

 

17,164

 

 

15,587

 

 

14,967

EBITDA

 

 

27,836

 

 

29,669

 

 

26,449

Non-recurring charges (3)

 

 

 

 

 

 

1,000

(Gain) loss on sale of equipment

 

 

(77)

 

 

(4)

 

 

(52)

Adjusted Segment EBITDA

 

 

27,759

 

 

29,665

 

 

27,397

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

Net income

 

$

(17,854)

 

$

(21,541)

 

$

(16,553)

Interest expense

 

 

5,251

 

 

4,035

 

 

3,919

Income tax benefit (provision)

 

 

4,559

 

 

4,000

 

 

3,798

Depreciation and amortization

 

 

11

 

 

9

 

 

6

EBITDA

 

 

(8,033)

 

 

(13,497)

 

 

(8,830)

Transaction-related expenses (1)

 

 

66

 

 

4,811

 

 

6

Share-based compensation expense (2)

 

 

3,073

 

 

3,086

 

 

1,670

Non-recurring charges (3)

 

 

 

 

 

 

2,902

Adjusted Segment EBITDA

 

 

(4,894)

 

 

(5,600)

 

 

(4,252)

Total Adjusted EBITDA

 

$

93,884

 

$

85,534

 

$

76,488

(1)

Represents the transaction-related expenses and business combination expenses associated with the Valiant acquisition, which were expensed as incurred and included in the consolidated statements of operations.

(2)

Reflects non-cash compensation expense for equity-based awards to our employees and non-employee directors for the periods presented.

(3)

Represents one-time charges related to termination benefits and related expenses, which includes one of our executive officers (Corporate), and the costs associated with the re-purposing of one of our manufacturing facilities in Pampa, TX (Natural Gas Technologies).

Free Cash Flow

Free Cash Flow is a non-GAAP measure that we define as cash flow provided by operating activities less additions to property, plant and equipment (which includes both maintenance and growth capital expenditures, but excludes asset acquisitions of a business, and excludes other business acquisitions and equity investments). Management believes this information is important to provide because it is used by management to evaluate the Company’s operational performance and trends between periods and to manage our business. Management also believes this information may be useful to investors and analysts to gain a better understanding of the Company’s results of ongoing operations. Free Cash Flow is not intended to replace GAAP financial measures. A reconciliation of net cash provided by operating activities to Free Cash Flow, as well as Free Cash Flow (Deficit) after net cash paid in acquisitions, is set forth as follows:

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

(in thousands)

 

Net cash provided by operating activities

 

$

 

95,232

 

 

$

 

82,178

 

 

$

 

173,940

 

 

$

 

124,727

 

Additions to property, plant and equipment

 

 

 

(45,474

)

 

 

 

(35,770

)

 

 

 

(71,859

)

 

 

 

(63,620

)

Free Cash Flow

 

$

 

49,758

 

 

$

 

46,408

 

 

$

 

102,081

 

 

$

 

61,107

 

Net cash paid in acquisitions

 

 

 

(82

)

 

 

 

 

 

 

 

(161,846

)

 

 

 

 

Free Cash Flow (Deficit) after Net Cash Paid in Acquisition

 

$

 

49,676

 

 

$

 

46,408

 

 

$

 

(59,765

)

 

$

 

61,107

 

 

Contacts

Report this content

If you believe this article contains misleading, harmful, or spam content, please let us know.

Report this article