XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Redeemable Non-Controlling Intereests and Stockholders'/Members' Equity - USD ($)
$ in Thousands
Total
Class A Units
Members' Equity
Common Stock
Common Class A [Member]
Common Stock
Class B Common Stock
Additional Paid- In Capital
Retained Earnings
Treasury Stock
Stockholders' Equity [Member]
Flowco LLC Members' Equity, Units at Dec. 31, 2022 1,000 0              
Flowco LLC Members' Equity, Amount at Dec. 31, 2022 $ 0 $ 0              
Flowco LLC Members' Equity at Dec. 31, 2022     $ 128,077            
Flowco Holdings Stockholders' Equity, Shares at Dec. 31, 2022       0 0        
Flowco Holdings Stockholders' Equity, Amount at Dec. 31, 2022       $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Redeemable Non-Controlling Interests at Dec. 31, 2022 $ 0                
Reorganization to Flowco MergeCo (1,000) 5,100,000              
Net income $ 58,089   58,089            
Equity-based compensation     85            
Distributions to Members     $ (52,500)            
Flowco LLC Members' Equity, Units at Dec. 31, 2023 0 5,100,000 133,751            
Flowco LLC Members' Equity, Amount at Dec. 31, 2023 $ 0 $ 0              
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 0
Redeemable Non-Controlling Interests at Dec. 31, 2023 $ 0                
2024 Business Combination issuance of units, shares 0 4,900,000              
2024 Business Combination issuance of units     $ 854,628            
Net income $ 80,249   80,249            
Equity-based compensation     992            
Distributions to Members     (230,513)            
Flowco LLC Members' Equity, Units at Dec. 31, 2024 0 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 0
Redeemable Non-Controlling Interests at Dec. 31, 2024 0                
Net income 131,655                
Net income attributable to redeemable non-controlling interests 90,257                
Net loss prior to the Transactions and IPO     (548)            
Reorganization transactions, Shares   (10,000,000)     65,748,380        
Reorganization transactions     (838,559)   $ 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   434,498     434,501
Class A common stock issued in exchange of Class B common stock           69,434     69,434
Class A common stock issued in exchange of Class B common stock, Shares       4,260,059 (4,260,059)        
Repurchase of Class A common stock               (15,150) (15,150)
Retirement of Class A common stock, Shares       953,229          
Retirement of Class A common stock           (15,150)   15,150  
Increase in deferred tax asset from IPO and the Transactions, net of amounts payable under Tax Receivable Agreement           (7,708)     (7,708)
Net income subsequent to the Transactions and IPO             41,398   41,398
Redeemable Non-Controlling Interests, Net income subsequent to the Transactions and IPO 90,804                
Foreign currency translation adjustment           (90)     (90)
Distributions to Members             (28,548)   (28,548)
Stock-based compensation       $ 63,510   7,438     7,438
Dividends declared ($0.08 per share)             (6,871)   (6,871)
Redeemable Non-Controlling Interests, Net income subsequent to the Transactions and IPO (69,434)                
Subsequent measurement of redeemable non-controlling interest           (419,143) 153,359   (265,784)
Redeemable Non-Controlling Interests, Subsequent measurement of redeemable non-controlling interest $ 194,652                
Flowco LLC Members' Equity, Units at Dec. 31, 2025 0 0              
Flowco LLC Members' Equity, Amount at Dec. 31, 2025 $ 0 $ 0              
Flowco LLC Members' Equity at Dec. 31, 2025 0   $ 0            
Flowco Holdings Stockholders' Equity, Shares at Dec. 31, 2025       29,091,960 60,562,983        
Flowco Holdings Stockholders' Equity, Amount at Dec. 31, 2025 228,626     $ 3 $ 6 $ 69,279 $ 159,338 $ 0 $ 228,626
Redeemable Non-Controlling Interests at Dec. 31, 2025 $ 1,129,298