XML 12 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Stockholders /Members Equity - USD ($)
$ in Thousands
Total
Class A Units
Class A Common Stock
Members' Equity
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid- In Capital
Retained Earnings (Deficit)
Total Stockholders' (Deficit) Equity
Flowco LLC Members' Equity, Units at Dec. 31, 2023 1,000 5,100,000              
Flowco LLC Members' Equity, Amount at Dec. 31, 2023 $ 0 $ 0              
Flowco LLC Members' Equity at Dec. 31, 2023       $ 133,751          
Flowco Holdings Stockholders' Equity, Shares at Dec. 31, 2023         0 0      
Flowco Holdings Stockholders' Equity, Amount at Dec. 31, 2023         $ 0 $ 0 $ 0 $ 0 $ (0)
Redeemable Non-Controlling Interests at Dec. 31, 2023 0                
Distribution to Members       (17,000)          
Net income $ 17,185     17,185          
Equity-based compensation       17          
Flowco LLC Members' Equity, Units at Mar. 31, 2024 1,000 5,100,000              
Flowco LLC Members' Equity, Amount at Mar. 31, 2024 $ 0 $ 0              
Flowco LLC Members' Equity at Mar. 31, 2024       133,953          
Flowco Holdings Stockholders' Equity, Shares at Mar. 31, 2024         0 0      
Flowco Holdings Stockholders' Equity, Amount at Mar. 31, 2024         $ 0 $ 0 0 0 (0)
Redeemable Non-Controlling Interests at Mar. 31, 2024 $ 0                
Flowco LLC Members' Equity, Units at Dec. 31, 2024 0 10,000,000 10,000,000            
Flowco LLC Members' Equity, Amount at Dec. 31, 2024 $ 0 $ 0              
Flowco LLC Members' Equity at Dec. 31, 2024 839,107     839,107          
Flowco Holdings Stockholders' Equity, Shares at Dec. 31, 2024         0 0      
Flowco Holdings Stockholders' Equity, Amount at Dec. 31, 2024 0       $ 0 $ 0 0 0 (0)
Redeemable Non-Controlling Interests at Dec. 31, 2024 0                
Net income 27,045                
Net loss prior to the Transactions and IPO       (548)          
Reorganization transactions, Shares   (10,000,000)       65,748,380      
Reorganization transactions       (838,559)   $ 6     6
Redeemable Non-Controlling Interests, Reorganization transactions 838,559                
Redeemable Non-Controlling Interests, Equity-based compensation and crystallization of legacy equity plans 3,588                
Redeemable Non-Controlling Interests, IPO and the Transactions 71,129                
IPO and the Transactions, Shares         25,721,620 (925,338)      
IPO and the Transactions, Amount         $ 3   363,382   363,385
Increase in deferred tax asset from IPO and the Transactions, net of amounts payable under Tax Receivable Agreement             (52)   (52)
Net income subsequent to the Transactions and IPO               6,172 6,172
Redeemable Non-Controlling Interests, Net income subsequent to the Transactions and IPO 21,421                
Stock-based compensation             1,374   1,374
Subsequent measurement of redeemable non-controlling interest             (364,704) (376,275) (740,979)
Redeemable Non-Controlling Interests, Subsequent measurement of redeemable non-controlling interest $ 740,979                
Flowco LLC Members' Equity, Units at Mar. 31, 2025 0 0              
Flowco LLC Members' Equity, Amount at Mar. 31, 2025 $ 0 $ 0              
Flowco LLC Members' Equity at Mar. 31, 2025 0     $ 0          
Flowco Holdings Stockholders' Equity, Shares at Mar. 31, 2025         25,721,620 64,823,042      
Flowco Holdings Stockholders' Equity, Amount at Mar. 31, 2025 (370,094)       $ 3 $ 6 $ 0 $ (370,103) $ (370,094)
Redeemable Non-Controlling Interests at Mar. 31, 2025 $ 1,675,676