2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $532M | $606M | $708M | $850M | $1.2B |
Cost of Revenue | $325M | $210M | $267M | $534M | $0 |
Gross Profit | $207M | $396M | $441M | $317M | $1.2B |
Gross Profit % | 39% | 65% | 62% | 37% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$2.2M | $181M | $106M | $20M | $50M |
Dep. & Amort. | $146M | $160M | $174M | $183M | $260M |
Def. Tax | $5.5M | -$61M | $27M | $7.9M | $15M |
Stock Comp. | $0 | $1.2M | $971K | $5.9M | $18M |
Chg. in WC | $32M | -$6.4M | -$18M | -$22M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $24M | $29M | $20M | $5.6M | $4.8M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $24M | $29M | $20M | $5.6M | $4.8M |
Receivables | $65M | $81M | $101M | $131M | $254M |
Inventory | $45M | $48M | $72M | $76M | $103M |
Kodiak Gas Services achieved record financial performance in 2024, with total revenue growing 36% to $1.2 billion and adjusted EBITDA increasing 39% to $610 million, driven by the CSI acquisition, synergies, and organic fleet growth.
The company divested approximately 129,000 horsepower of non-core, low-margin units while adding 162,000 new large horsepower units, primarily in the Permian Basin, resulting in improved fleet utilization and margins.
For 2025, Kodiak projects revenue between $1.31 billion and $1.38 billion, adjusted EBITDA between $685 million and $725 million, and maintenance CapEx of $75 million to $85 million, with a focus on large horsepower compression and continued investments in AI and training programs.
The company plans to allocate 35% or more of discretionary cash flow to shareholder returns through dividends and opportunistic share buybacks while targeting a leverage ratio of 3.5x by year-end 2025.
Kodiak highlighted strong demand for natural gas compression driven by increasing gas-to-oil ratios in the Permian Basin, LNG export growth, and electrification trends, positioning the company for sustained growth in the coming years.