Kodiak Gas Services, Inc. cash flow statement
In fiscal 2025, Kodiak Gas Services, Inc.'s operations generated $600m of cash; it spent $315m on capital projects, leaving free cash flow of $284m. It returned $160m in dividends and $104m through buybacks.
Cash flow statement
| Fiscal year | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|
| Cash from operations | 250 | 220 | 266 | 328 | 600 | 479 |
| Depreciation and amortisation | 160 | 174 | 183 | 260 | 276 | 287 |
| Stock-based pay | 1 | 1 | 6 | 18 | 25 | 26 |
| Capital spending | 202 | 259 | 220 | 337 | 315 | 474 |
| Free cash flow | 48 | −40 | 47 | −9 | 284 | 5 |
| Free cash flow after stock pay | 47 | −40 | 41 | −27 | 260 | −21 |
| Dividends paid | 0 | 0 | 30 | 134 | 160 | 176 |
| Share buybacks | — | 0 | 0 | 40 | 104 | 84 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 37 | 118 | 114 | 177 | 113 | 195 | 71 | 99 |
| Depreciation and amortisation | 74 | 70 | 71 | 66 | 66 | 73 | 69 | 79 |
| Stock-based pay | 4 | 6 | 7 | 6 | 5 | 7 | 6 | 9 |
| Capital spending | 87 | 73 | 78 | 83 | 102 | 53 | 118 | 200 |
| Free cash flow | −50 | 45 | 37 | 95 | 11 | 142 | −47 | −101 |
| Free cash flow after stock pay | −54 | 40 | 30 | 88 | 6 | 136 | −53 | −109 |
Compare with peers
- Select Water Solutions, Inc. cash flow
- Tidewater Inc cash flow
- Archrock, Inc. cash flow
- Cactus, Inc. cash flow
- Bristow Group Inc. cash flow
Head to head: KGS vs WTTRKGS vs TDWAROC vs KGS
More: Oil & Gas Equipment & Services stocks compared, Energy sector, rankings of US companies