XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities        
Net income   $ 131,655 $ 80,249 $ 58,089
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization   144,838 90,862 43,822
Provision for inventory obsolescence   1,837 1,809 2,510
Amortization of operating right-of-use assets   9,827 4,326 508
Amortization of deferred financing costs   1,349 714 400
Loss on sale of equipment   742 797 1,170
Loss on debt extinguishment   0 221 0
Gain on lease termination   (944) (958) 0
Stock-based compensation   11,026 992 85
Provision for deferred income taxes $ (2,449) (5,942) 0 0
Allowance for credit losses   1,015 636 310
Changes in operating assets and liabilities:        
Accounts receivable   18,873 (15,487) (16,886)
Inventory   (76) 21,920 (6,633)
Prepaid expenses and other current assets   4,367 (3,029) (1,295)
Other assets and liabilities   (82) 864 0
Accounts payable - trade   (8,493) 739 0
Accrued expenses   (6,931) (4,246) (508)
Deferred revenue   (626) (4,292) (515)
Operating lease liabilities   (9,913) 864 805
Finance lease liabilities   1,848 2,402 0
Net cash provided by operating activities   294,370 179,383 81,862
Cash flows from investing activities        
Asset acquisition   (71,813) (7,000) 0
Additions to property, plant and equipment   (127,287) (90,494) (43,514)
Payment of contingent consideration related to a business combination   (548) 0 0
Proceeds from sale of property, plant and equipment   467 166 841
Net cash acquired in 2024 Business Combination   0 3,088 0
Payment for capitalized patent costs   (571) (193) 0
Net cash used in investing activities   (199,752) (94,433) (42,673)
Cash flows from financing activities        
Issuance of Class A common stock in IPO, net of underwriting discount   461,803 0 0
Payment of offering costs   (2,458) 0 0
Repurchase of Class A common stock   (15,000) 0 0
Payments on long-term debt   (1,114,672) (296,009) (173,525)
Proceeds from long-term debt   646,574 459,683 188,361
Payments on finance lease obligations   (14,965) (7,503) (1,525)
Proceeds on finance lease terminations   469 715 0
Purchase of LLC Interests from Continuing Equity Owners   (20,876) 0 0
Payment of debt issuance costs   (13) (6,708) 0
Payment of dividend equivalent units   (10) 0 0
Payment of tax withheld on stock-based compensation   (296) 0 0
Distributions to members of Flowco LLC   (28,548) (230,513) (52,500)
Dividends paid to Flowco Holdings Inc. shareholders   (6,719) 0 0
Net cash used in financing activities   (94,711) (80,335) (39,189)
Net increase (decrease) in cash and cash equivalents   (93) 4,615 0
Beginning of period   4,615 0 0
End of period 4,522 4,522 4,615 0
Supplemental disclosures of investing and financing activities        
Cash paid for interest   15,770 28,775 18,899
Cash Paid for income taxes        
Federal $ 5,100 5,100 0 0
Aggregated state and local jurisdictions   0 0 0
Net cash paid (refunds received) for income taxes   5,100 0 0
Supplemental schedule of non-cash activities        
Noncash debt refinancing of long-term debt with Revolving Credit Facility   0 419,454 0
Issuance of 64,823,042 shares of Class B common stock to the Continuing Equity Owners, net of redemption of certain LLC Interests and Blocker Shareholders' exchange to Class A shares   0 0 0
Issuance of 5,251,620 shares of Class A common stock to the Blocker Shareholders in exchange of LLC Interests   0 0 0
Establishment of deferred tax asset under Tax Receivable Agreement and at the IPO   16,692 0 0
Establishment of liabilities under Tax Receivable Agreement in the IPO   21,952 0 0
Issuance of 4.9 million Class A Units in exchange for the net assets acquired in a Business Combination   0 854,628 0
Issuance of 5.1 million Class A Units in exchange for 1,000 Common Units of Estis   0 0 0
Lease liabilities arising from obtaining operating right-of-use assets   5,349 5,532 4,524
Lease liabilities arising from obtaining financing right-of-use assets   17,916 8,391 2,186
Texas        
Cash Paid for income taxes        
Aggregated state and local jurisdictions   0 0 0
Other States        
Cash Paid for income taxes        
Aggregated state and local jurisdictions   $ 0 $ 0 $ 0