Kodiak Gas Services, Inc. balance sheet
At the end of fiscal 2025, Kodiak Gas Services, Inc. had total assets of $4.32bn, total liabilities of $3.11bn and shareholders' equity of $1.21bn. It held $3.2m in cash against $2.61bn of debt: net debt of $2.61bn.
Balance sheet
| Fiscal year | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|
| Cash and equivalents | 29 | 20 | 6 | 5 | 3 | 138 |
| Receivables | 81 | 98 | 113 | 254 | 198 | 263 |
| Inventory | — | 72 | 76 | 103 | 102 | 107 |
| Total current assets | — | 204 | 231 | 384 | 323 | 528 |
| Goodwill | — | 306 | 306 | 415 | 409 | 753 |
| Total assets | 3,012 | 3,206 | 3,244 | 4,435 | 4,318 | 5,501 |
| Accounts payable | — | 38 | 50 | 58 | 73 | 98 |
| Deferred revenue (current) | 51 | 57 | 64 | 73 | 95 | 90 |
| Total current liabilities | — | 189 | 211 | 319 | 386 | 365 |
| Long-term debt | — | 2,720 | 1,791 | 2,582 | 2,555 | 2,721 |
| Total debt | 0 | 2,754 | 1,830 | 2,625 | 2,615 | 2,781 |
| Total liabilities | — | 2,976 | 2,101 | 3,062 | 3,111 | 3,336 |
| Shareholders' equity | 960 | 229 | 1,143 | 1,374 | 1,207 | 2,164 |
| Net debt (negative = net cash) | −29 | 2,734 | 1,825 | 2,620 | 2,611 | 2,643 |
| Shares outstanding | — | 59m | 77m | 88m | 86m | 101m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 280 | 254 | 254 | 225 | 216 | 198 | 238 | 263 |
| Inventory | 118 | 103 | 100 | 101 | 101 | 102 | 104 | 107 |
| Total current assets | 443 | 384 | 387 | 346 | 341 | 323 | 460 | 528 |
| Goodwill | 414 | 415 | 415 | 415 | 409 | 409 | 409 | 753 |
| Total assets | 4,492 | 4,435 | 4,436 | 4,376 | 4,372 | 4,318 | 4,495 | 5,501 |
| Accounts payable | 86 | 58 | 72 | 50 | 76 | 73 | 72 | 98 |
| Deferred revenue (current) | 70 | 73 | 79 | 84 | 69 | 95 | 92 | 90 |
| Total current liabilities | 349 | 319 | 330 | 313 | 349 | 386 | 360 | 365 |
| Long-term debt | 2,595 | 2,582 | 2,588 | 2,545 | 2,609 | 2,555 | 2,787 | 2,721 |
| Total debt | 2,595 | 2,582 | 2,588 | 2,545 | 2,609 | 2,555 | 2,787 | 2,721 |
| Total liabilities | 3,096 | 3,062 | 3,080 | 3,027 | 3,117 | 3,111 | 3,320 | 3,336 |
| Shareholders' equity | 1,396 | 1,374 | 1,356 | 1,348 | 1,255 | 1,207 | 1,175 | 2,164 |
| Shares outstanding | — | 88m | 88m | 88m | 87m | 86m | 86m | 101m |
Compare with peers
- Select Water Solutions, Inc. balance sheet
- Tidewater Inc balance sheet
- Archrock, Inc. balance sheet
- Cactus, Inc. balance sheet
- Bristow Group Inc. balance sheet
Head to head: KGS vs WTTRKGS vs TDWAROC vs KGS
More: Oil & Gas Equipment & Services stocks compared, Energy sector, rankings of US companies