XML 31 R20.htm IDEA: XBRL DOCUMENT
v3.25.4

Long-Term Debt | 12 Months Ended
--- | ---
Dec. 31, 2025
Debt Disclosure [Abstract] |
Long-Term Debt | Note 8 – Long-Term Debt Long-term debt consists of the following as of December 31, 2025 and 2024 (in thousands):
|  | As of December 31, |
|  | 2025 |  |  | 2024 |
Revolving Credit Facility |  | $ |  | 167,819 |  |  | $ |  | 635,916 |
Total debt |  |  |  | 167,819 |  |  |  |  | 635,916 |
Less: Current maturities |  |  |  | — |  |  |  |  | — |
Total long-term debt, net |  | $ |  | 167,819 |  |  | $ |  | 635,916 |
Revolving Credit Facility On August 20, 2024, Flowco LLC and its subsidiaries (the “Borrowers”) entered into a credit agreement (the “Credit Agreement”), which provided for an initial $700 million, five-year senior secured revolving credit facility (the “Revolving Credit Facility”). The Credit Facility modifies the Estis’ legacy credit agreement, and settled all outstanding indebtedness under the then existing agreements. The Credit Agreement was further amended on November 27, 2024, pursuant to which the aggregate revolving commitment was increased to $725.0 million. The Company has the ability to request the issuance of letters of credit under the Revolving Credit Facility in an aggregate amount of up to $20 million. As of December 31, 2025, the Company had $0.5 million of outstanding letters of credit. The Company also has the ability to borrow swingline loans under the Revolving Credit Facility in an aggregate principal amount of up to $50 million. The Revolving Credit Facility matures on August 20, 2029, and can be used for working capital, capital expenditures, and acquisitions. The borrowing base is determined by eligible accounts receivable, inventory, and equipment values, subject to reserves. Borrowing availability depends on the lesser of the aggregate revolving commitment or borrowing base, minus outstanding loans and letters of credit. Borrowings can be based on either an alternate base rate (“ABR”) or a term SOFR rate, with interest margins ranging from 0.75% to 2.50%, depending on the total leverage ratio. As of December 31, 2025, the Company had $167.8 million in borrowings outstanding under the Revolving Credit Facility at the Term SOFR rate of 3.97% and applicable margin of 1.75%, for an all-in rate of 5.72%. As of December 31, 2024, the Company had $635.9 million in borrowings outstanding under the Revolving Credit Facility at the Term SOFR rate of 4.65% and applicable margin of 1.75%, for an all-in rate of 6.40%. In addition, the Revolving Credit Facility contains financial covenants with respect to minimum interest coverage ratio and maximum total leverage ratio, as detailed below. • The Borrowers will not permit the Interest Coverage Ratio (as defined in the Credit Agreement), as of the end of any calendar quarter commencing with the calendar quarter ending December 31, 2024, to be less than 2.50 to 1.00; and • The Borrowers will not permit the Total Leverage Ratio (as defined in the Credit Agreement), as of the end of any calendar quarter commencing with the calendar quarter ending December 31, 2024, to be greater than 3.50 to 1.00. The Borrowers are in compliance with all covenants as of and for the year ended December 31, 2025. The debt issuance costs are being amortized to interest expense over the life of the Revolving Credit Facility. Unamortized debt issuance costs are included in other assets in the accompanying consolidated balance sheets. For the years ended December 31, 2025 and 2024, the Company recorded $18.9 million and $32.3 million of interest expense related to the Revolving Credit Facility. The schedule of future maturities of long-term debt as of December 31, 2025, consists of the following (in thousands):
|  | Amount |
2026 |  | $ |  | — |
2027 |  |  |  | — |
2028 |  |  |  | — |
2029 |  |  |  | 167,819 |
2030 |  |  |  | — |
Thereafter |  |  |  | — |
Total debt |  | $ |  | 167,819 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 470 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/470/tableOfContent + Details
Name: | us-gaap_LongTermDebtTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration