Kodiak Gas Services Reports Fourth Quarter and Full Year 2025 Financial Results; Provides Full Year 2026 Guidance

THE WOODLANDS, Texas--( BUSINESS WIRE)--Kodiak Gas Services, Inc. (NYSE: KGS) (“Kodiak” or the “Company”), a leading provider of critical energy infrastructure and contract compression services, today reported financial and operating results for the fourth quarter and full year ended December 31, 2025. The Company also announced full-year 2026 guidance.

Fourth Quarter 2025 and Recent Highlights

Full Year 2025 Highlights

2026 Guidance Highlights

CEO Commentary

“I'm extremely proud of Kodiak’s record performance in 2025, which reflects the strength of our business model, the dedication of our team, and the continued demand for large horsepower contract compression,” said Mickey McKee, Kodiak's President and Chief Executive Officer. “Our strong fourth‑quarter results included new high‑water marks in Contract Services adjusted gross margin percentage, adjusted EBITDA, and free cash flow, underscoring the effectiveness of our strategic focus on large‑horsepower compression and fleet optimization. Continued investments in technology and talent are enhancing our operational execution and enabling us to meet our customers’ evolving needs with greater reliability and efficiency.

“Kodiak continues to deliver on the commitments we’ve made to our stakeholders, including returning capital to shareholders and maintaining a disciplined balance sheet. In 2025, we returned over $263 million to shareholders through dividends and share repurchases and achieved our leverage target of 3.5x at year‑end.

“As we look ahead to 2026, we remain focused on operational excellence, disciplined capital allocation, and strategic growth—supported by the recently announced acquisition of Distributed Power Solutions. Our 2026 guidance reflects confidence in our ability to generate sustainable growth in our contract compression business, and we look forward to providing updates on our combined compression and distributed power offering in the months ahead. I want to thank our employees for their exceptional work and our customers and shareholders for their continued support as we build on this momentum in the year ahead.”

Segment Information

Contract Services segment revenue was $301.8 million in the fourth quarter of 2025, a 7.7% increase compared to $280.2 million in the fourth quarter of 2024. Contract Services segment gross margin was $135.7 million in the fourth quarter of 2025, a 16.4% increase compared to $116.6 million in the fourth quarter of 2024 and adjusted gross margin was $208.9 million in the fourth quarter of 2025, an 11.7% increase compared to $187.0 million in the fourth quarter of 2024.

Other Services segment revenue was $31.1 million in the fourth quarter of 2025, a 6.0% increase compared to $29.3 million in the fourth quarter of 2024. Other Services segment gross margin and adjusted gross margin were each $4.0 million in the fourth quarter of 2025, a 6.6% decrease compared to $4.2 million for each measure in the fourth quarter of 2024.

Long-Term Debt and Liquidity

Total debt outstanding was $2.6 billion as of December 31, 2025, and the Company had $1.5 billion available on its ABL Facility. Kodiak’s credit agreement leverage ratio was 3.5x as of December 31, 2025.

Acquisition of Distributed Power Solutions, LLC

On February 5. 2026, Kodiak announced that it entered into a definitive agreement to acquire Distributed Power Solutions, LLC, a leading provider of turnkey, scalable and highly-reliable distributed power solutions, in an equity and cash transaction valued at approximately $675 million (the “Acquisition”), subject to adjustment in accordance with the purchase agreement. The purchase price includes $575 million in cash, subject to adjustment in accordance with the purchase agreement, and the issuance of 2,401,278 shares, of Kodiak common stock, to the sellers.

The Acquisition is expected to close in early April of 2026, subject to regulatory approvals and customary closing conditions, including the expiration or termination of all waiting periods imposed under the Hart-Scott Rodino Antitrust Improvements Act of 1976, as amended. Kodiak expects to update full-year 2026 guidance after closing to reflect the contribution from the Acquisition.

Summary Financial Data

Three Months Ended

Year Ended

(in thousands, excluding percentages)

December 31, 2025

September 30, 2025

December 31, 2024

December 31, 2025

December 31, 2024

Total revenues

332,871

322,744

309,519

1,308,100

1,159,311

Net income (loss) attributable to common shareholders

24,625

(14,011

)

19,083

80,521

49,895

Adjusted net income (1)

35,261

31,539

20,645

139,421

92,078

Adjusted EBITDA (1)

184,451

174,702

169,072

715,033

609,550

Adjusted EBITDA percentage (1)

55.4

54.1

54.6

54.7

52.6

Contract Services revenue

301,810

296,970

280,211

1,181,270

1,034,173

Contract Services adjusted gross margin (1)

208,911

202,748

187,027

807,777

679,157

Contract Services adjusted gross margin percentage (1)

69.2

68.3

66.7

68.4

65.7

Other Services revenue

31,061

25,774

29,308

126,830

125,138

Other Services adjusted gross margin (1)

3,961

3,782

4,242

20,398

21,778

Other Services adjusted gross margin percentage (1)

12.8

14.7

14.5

16.1

17.4

Maintenance capital expenditures

22,265

19,765

14,858

76,002

66,200

Growth capital expenditures (2)

25,253

80,330

44,693

199,532

227,193

Other capital expenditures (3)

11,895

12,202

26,393

62,753

58,799

Total Growth and Other capital expenditures

37,148

92,532

71,086

262,285

285,992

Discretionary cash flow (1)

112,524

116,652

107,690

461,684

373,281

Free cash flow (1)

78,609

33,463

56,657

229,581

122,319

(1)

Adjusted net income, adjusted EBITDA, adjusted EBITDA percentage, adjusted gross margin, adjusted gross margin percentage, discretionary cash flow and free cash flow are non-GAAP financial measures. For definitions and reconciliations to the most directly comparable financial measures calculated and presented in accordance with GAAP, see “Non-GAAP Financial Measures” below.

(2)

Growth capital expenditures made to (1) expand the operating capacity or operating income capacity of assets including, but not limited to, the acquisition of additional compression units, upgrades to existing equipment, expansion of supporting infrastructure, and implementation of new technologies, (2) maintain the operating capacity or operating income capacity of assets by acquisition of replacement compression units and their supporting infrastructure, and (3) expand the operating capacity or operating income capacity of existing assets.

(3)

Other capital expenditures made on assets required to support our operations—such as rolling stock, leasehold improvements, technology hardware and software and related implementation expenditures, safety enhancements to equipment, and other general items that are typically capitalized and that have a useful life beyond one year. Other capital expenditures were previously included in growth capital expenditures, but are now shown separately for both current and historical periods.

Summary Operating Data

(as of the dates indicated)

December 31, 2025

September 30, 2025

December 31, 2024

Fleet horsepower (1)

4,456,285

4,456,492

4,402,747

Revenue-generating horsepower (2)

4,354,724

4,350,576

4,250,499

Fleet compression units

4,736

4,767

5,069

Revenue-generating compression units

4,490

4,510

4,592

Revenue-generating horsepower per revenue-generating compression unit (3)

970

965

926

Fleet utilization (4)

97.7

97.6

96.5

(1)

Fleet horsepower includes (x) revenue-generating horsepower and (y) idle horsepower, which is comprised of compression units that do not have a signed contract or are not subject to a firm commitment from our customer and therefore are not currently generating revenue.

(2)

Revenue-generating horsepower includes compression units that are operating under contract and generating revenue and compression units which are available to be deployed and for which we have a signed contract or are subject to a firm commitment from our customer.

(3)

Calculated as (i) revenue-generating horsepower divided by (ii) revenue-generating compression units at period end.

(4)

Fleet utilization is calculated as (i) revenue-generating horsepower divided by (ii) fleet horsepower.

Full-Year 2026 Guidance

Kodiak is providing initial guidance for the full year 2026. Note that the amounts below do not include any impact from the pending acquisition of Distributed Power Solutions, LLC.

Full-Year 2026 Guidance

(in thousands, excluding percentages)

Low

High

Adjusted EBITDA (1)

750,000

780,000

Discretionary cash flow (1)(2)

480,000

510,000

Segment Information

Contract Services revenues

1,240,000

1,280,000

Contract Services adjusted gross margin percentage (1)

67.5

69.5

Other Services revenues

125,000

150,000

Other Services adjusted gross margin percentage (1)

13.0

16.0

Capital Expenditures

Maintenance capital expenditures

75,000

85,000

Growth capital expenditures

235,000

265,000

Other capital expenditures

40,000

50,000

Total Growth and Other capital expenditures

275,000

315,000

(1)

The Company is unable to reconcile projected adjusted EBITDA to projected net income (loss) and discretionary cash flow to projected net cash provided by operating activities and projected adjusted gross margin percentage to projected gross margin percentage, the most comparable financial measures calculated in accordance with GAAP, respectively, without unreasonable efforts because components of the calculations are inherently unpredictable, such as changes to current assets and liabilities, unknown future events, and estimating certain future GAAP measures. The inability to project certain components of the calculation would significantly affect the accuracy of the reconciliations.

(2)

Discretionary cash flow guidance assumes no change to Secured Overnight Financing Rate futures.

Conference Call

Kodiak will conduct a conference call on Thursday, February 26, 2026, at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) to discuss financial and operating results for the fourth quarter and full year ended December 31, 2025. To listen to the call by phone, dial 877-407-4012 and ask for the Kodiak Gas Services call at least 10 minutes prior to the start time. To listen to the call via webcast, please visit the Investors tab of Kodiak’s website at www.kodiakgas.com.

About Kodiak

Kodiak is a leading contract compression services provider in the United States, serving as a critical link in the infrastructure that enables the safe and reliable production and transportation of natural gas and oil. Headquartered in The Woodlands, Texas, Kodiak provides contract compression and related services to oil and gas producers and midstream customers in high–volume gas gathering systems, processing facilities, multi-well gas lift applications and natural gas transmission systems. More information is available at www.kodiakgas.com.

Non-GAAP Financial Measures

Adjusted net income and adjusted earnings per share are considered non-GAAP measures. Adjusted net income (loss) is defined as net income (loss) excluding (i) impairment of long-lived assets; (ii) severance expenses; (iii) transaction expenses; (iv) sales tax reserve; (v) loss on disposal of business; (vi) loss (gain) on derivatives; and (vii) the tax effects of the adjustments.

Adjusted earnings (loss) per share is calculated by dividing adjusted net income by the weighted average diluted shares outstanding.

Adjusted EBITDA is defined net income (loss) before interest expense; income tax expense; and depreciation and amortization; plus (i) impairment of long-lived assets; (ii) loss (gain) on derivatives; (iii) equity compensation expense; (iv) severance expenses; (v) transaction expenses; (vi) sales tax reserve; (vii) loss (gain) on disposal of business; and (viii) loss (gain) on sale of assets. Adjusted EBITDA percentage is defined as adjusted EBITDA divided by total revenues.

Adjusted net income, adjusted diluted EPS, adjusted EBITDA and adjusted EBITDA percentage are used as supplemental financial measures by our management and external users of our financial statements, such as investors, commercial banks and other financial institutions, to assess: (i) the financial performance of our assets without regard to the impact of financing methods, capital structure or historical cost basis of our assets; (ii) the viability of capital expenditure projects and the overall rates of return on alternative investment opportunities; (iii) the ability of our assets to generate cash sufficient to make debt payments and pay dividends; and (iv) our operating performance as compared to those of other companies in our industry without regard to the impact of financing methods and capital structure. We believe adjusted net income, adjusted diluted EPS, adjusted EBITDA and adjusted EBITDA percentage provide useful information because, when viewed with our GAAP results and the accompanying reconciliation, they provide a more complete understanding of our performance than GAAP results alone. We also believe that external users of our financial statements benefit from having access to the same financial measures that management uses in evaluating the results of our business. Reconciliations of adjusted net income and adjusted EBITDA to net income (loss) and adjusted diluted EPS to GAAP diluted earnings (loss) per share, the most directly comparable GAAP financial measures are presented below.

Adjusted gross margin is defined as revenue less cost of operations, exclusive of depreciation and amortization expense. Adjusted gross margin percentage is defined as adjusted gross margin divided by total revenues. We believe adjusted gross margin and adjusted gross margin percentage are useful as supplemental measures to investors of our operating profitability. Reconciliations of adjusted gross margin to gross margin are presented below.

Discretionary cash flow is considered a non-GAAP measure. We define discretionary cash flow as net cash provided by operating activities less (i) maintenance capital expenditures; (ii) certain changes in operating assets and liabilities; and (iii) certain other expenses; plus (w) severance expenses; (x) transaction expenses; and (y) sales tax reserve. We believe discretionary cash flow is a useful liquidity and performance measure and supplemental financial measure for us in assessing our ability to pay cash dividends to our stockholders, make growth capital expenditures and assess our operating performance. A reconciliation of discretionary cash flow to net cash provided by operating activities is presented below.

Free cash flow is considered a non-GAAP measure. We define free cash flow as net cash provided by operating activities less (i) maintenance capital expenditures; (ii) certain changes in operating assets and liabilities; (iii) certain other expenses; (iv) growth capital expenditures; and (v) other capital expenditures; plus (w) severance expenses; (x) transaction expenses; (y) sales tax reserve; and (z) proceeds from sale of assets. We believe free cash flow is a liquidity measure and useful supplemental financial measure for us in assessing our ability to pursue business opportunities and investments to grow our business and to service our debt. A reconciliation of free cash flow to net cash provided by operating activities is presented below.

Cautionary Note Regarding Forward-Looking Statements

This news release contains, and our officers and representatives may from time to time make, “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Forward-looking statements can be identified by words such as: “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding: (i) expected operating results, such as revenue growth and earnings, including the integration of acquired businesses into our operations, and our ability to service our indebtedness; (ii) anticipated levels of capital expenditures and uses of capital; (iii) current or future volatility in the credit markets and future market conditions; (iv) potential or pending acquisition transactions or other strategic transactions, including the pending acquisition of Distributed Power Solutions, LLC (“DPS”), the timing thereof, the receipt of necessary approvals to close such acquisitions, our ability to finance such acquisitions, and our ability to achieve the intended operational, financial, and strategic benefits from any such transactions; (v) expectations of the effect on our financial condition of claims, litigation, environmental costs, contingent liabilities and governmental and regulatory investigations and proceedings; (vi) production and capacity forecasts for the natural gas and oil industry; (vii) strategy for customer retention, growth, fleet maintenance, market position and financial results; (viii) our interest rate hedges; and (ix) strategy for risk management.

Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not place undue reliance on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: (i) a reduction in the demand for natural gas and oil; (ii) the loss of, or the deterioration of the financial condition of, any of our key customers; (iii) nonpayment and nonperformance by our customers, suppliers or vendors; (iv) competitive pressures that may cause us to lose market share; (v) our ability to successfully integrate any acquired businesses, including DPS, if acquired, and realize the expected benefits thereof in the expected timeframe or at all; (vi) our ability to fund purchases of additional compression equipment; (vii) a deterioration in general economic, business, geopolitical or industry conditions, including as a result of the conflict between Russia and Ukraine, hostilities in the Middle East and developments between the United States and Venezuela, inflation, and slow economic growth in the United States; (viii) a downturn in the economic environment, as well as continued inflationary pressures; (ix) the outcome of any pending internal review or any future related government enforcement actions; (x) tax legislation and the impact of changes to applicable tax laws, including the passage of the One Big Beautiful Bill Act, ("OBBBA") and administrative initiatives or challenges to our tax positions; (xi) the loss of key management, operational personnel or qualified technical personnel; (xii) our dependence on a limited number of suppliers; (xiii) the cost of compliance with existing and new governmental regulations, including climate changed legislation, and the associated uncertainty given the current U.S. federal government administration; (xiv) changes in trade policies and regulations, including increases or changes in duties, current and potentially new tariffs or quotas and other similar measures, as well as the potential direct and indirect impact of retaliatory tariffs and other actions; (xv) the cost of compliance with regulatory initiatives and stakeholders’ pressures, including sustainability and corporate responsibility; (xvi) the inherent risks associated with our operations, such as equipment defects and malfunctions; (xvii) our reliance on third-party components for use in our information technology ("IT") systems; (xviii) legal and reputational risks and expenses relating to the privacy, use and security of employee and client information; (xix) threats of cyber-attacks or terrorism; (xx) agreements that govern our debt contain features that may limit our ability to operate our business and fund future growth and also increase our exposure to risk during adverse economic conditions; (xxi) volatile and/or elevated interest rates and associated central bank policy actions; (xxii) our ability to access the capital and credit markets or borrow on affordable terms (or at all) to obtain additional capital that we may require; (xxiii) major natural disasters, severe weather events or other similar events that could disrupt operations; (xxiv) unionization of our labor force, labor interruptions and new or amended labor regulations; (xxv) renewal of insurance; (xxvi) the effectiveness of our disclosure controls and procedures; and (xxvii) such other factors as discussed throughout the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2025, to be filed with the U.S. Securities and Exchange Commission.(“SEC”).

Any forward-looking statement made by us in this news release is based only on information currently available to us and speaks only as of the date on which it is made. Except as may be required by applicable law, we undertake no obligation to publicly update any forward-looking statement whether as a result of new information, future developments or otherwise.

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

Three Months Ended

Year Ended

(in thousands, except per share data)

December 31, 2025

September 30, 2025

December 31, 2024

December 31, 2025

December 31, 2024

Revenues:

Contract Services

301,810

296,970

280,211

1,181,270

1,034,173

Other Services

31,061

25,774

29,308

126,830

125,138

Total revenues

332,871

322,744

309,519

1,308,100

1,159,311

Operating expenses:

Cost of operations (exclusive of depreciation and amortization shown below):

Contract Services

92,899

94,222

93,184

373,493

355,016

Other Services

27,100

21,992

25,066

106,432

103,360

Depreciation and amortization

73,192

66,329

70,413

276,185

260,272

Long-lived asset impairment

6,344

—

6,344

9,921

Selling, general and administrative

38,923

37,771

31,401

144,070

151,680

Loss on sale of assets

7,519

38,230

20,409

61,566

29,612

Total operating expenses

245,977

258,544

240,473

968,090

909,861

Income from operations

86,894

64,200

69,046

340,010

249,450

Other income (expenses):

Interest expense

(48,985

)

(56,406

)

(51,280

)

(198,370

)

(197,144

)

Gain on derivatives

—

17,790

—

24,017

Other income (expense), net

1,072

(28,292

)

(409

)

(28,168

)

(415

)

Total other expenses, net

(47,913

)

(84,698

)

(33,899

)

(226,538

)

(173,542

)

Income (loss) before income taxes

38,981

(20,498

)

35,147

113,472

75,908

Income tax expense (benefit)

14,216

(6,301

)

15,547

31,884

25,574

Net income (loss)

24,765

(14,197

)

19,600

81,588

50,334

Less: Net income (loss) attributable to noncontrolling interests

140

(186

)

517

1,067

439

Net income (loss) attributable to common shareholders

24,625

(14,011

)

19,083

80,521

49,895

Earnings (loss) per share attributable to common shareholders:

Basic

0.28

(0.17

)

0.21

0.90

0.58

Diluted

0.28

(0.17

)

0.21

0.89

0.56

Weighted average shares outstanding:

Basic

86,184

87,055

87,011

87,199

83,094

Diluted

87,483

87,055

89,272

88,523

85,170

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands)

December 31, 2025

December 31, 2024

Assets

Current assets:

Cash and cash equivalents

3,179

4,750

Accounts receivable, net

197,600

253,637

Inventories, net

101,530

103,341

Fair value of derivative instruments

—

3,672

Contract assets

5,190

7,575

Prepaid expenses and other current assets

15,637

10,686

Total current assets

323,136

383,661

Property, plant and equipment, net

3,377,555

3,395,022

Operating lease right-of-use assets, net

42,218

53,754

Finance lease right-of-use assets, net

6,500

5,696

Goodwill

408,681

415,213

Identifiable intangible assets, net

154,474

162,747

Fair value of derivative instruments

4,664

17,544

Other assets

789

1,486

Total assets

4,318,017

4,435,123

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable

72,974

57,562

Accrued liabilities

218,463

188,732

Contract liabilities

94,505

73,075

Total current liabilities

385,942

319,369

Long-term debt, net of unamortized debt issuance cost

2,555,250

2,581,909

Operating lease liabilities

39,391

49,748

Finance lease liabilities

4,405

3,514

Deferred tax liabilities

122,851

103,826

Other liabilities

2,782

3,150

Total liabilities

3,110,621

3,061,516

Stockholders’ equity:

Preferred stock

Common stock

903

892

Additional paid-in capital

1,334,333

1,305,375

Treasury stock, at cost

(143,968

)

(40,000

)

Noncontrolling interest

4,910

13,694

Accumulated other comprehensive loss

(1,586

)

—

Retained earnings

12,800

93,637

Total stockholders’ equity

1,207,396

1,373,607

Total liabilities and stockholders’ equity

4,318,017

4,435,123

KODIAK GAS SERVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

Year Ended December 31,

(in thousands)

2025

2024

Cash flows from operating activities:

Net income

81,588

50,334

Adjustments to reconcile net income to net cash provided by operating activities

Depreciation and amortization

276,185

260,272

Long-lived asset impairment

6,344

9,921

Equity compensation expense

24,529

17,658

Amortization of debt issuance costs

12,694

11,969

Non-cash lease expense

8,416

4,730

Provision for credit losses

1,032

4,664

Inventory reserve

124

559

Loss on sale of assets

61,566

29,612

Loss on discontinuation of hedge

9,398

—

Amortization of interest rate swap

5,152

—

Change in fair value of derivatives

—

1,234

Deferred tax provision

25,663

15,429

Changes in operating assets and liabilities, exclusive of effects of business acquisition:

Accounts receivable

43,757

(102,887

)

Inventories

1,070

(1,336

)

Contract assets

2,385

9,849

Prepaid expenses and other current assets

(8,525

)

4,434

Accounts payable

5,167

4,967

Accrued and other liabilities

17,172

(2,097

)

Contract liabilities

22,554

9,366

Other assets

3,469

(691

)

Net cash provided by operating activities

599,740

327,987

Cash flows from investing activities:

Net cash acquired in acquisition of CSI Compressco LP

—

9,458

Purchase of property, plant and equipment

(315,472

)

(336,956

)

Proceeds from sale of assets

30,182

35,030

Net cash used for investing activities

(285,290

)

(292,468

)

Cash flows from financing activities:

Borrowings on debt instruments

2,857,499

2,642,370

Payments on debt instruments

(2,863,679

)

(2,475,572

)

Principal payments on other borrowings

(5,344

)

(5,634

)

Payment of debt issuance cost

(33,173

)

(16,271

)

Principal payments on finance leases

(2,455

)

(2,421

)

Offering costs

—

(1,162

)

Dividends paid to stockholders

(159,557

)

(133,886

)

Repurchase of common shares

(103,968

)

(40,000

)

Cash paid for shares withheld to cover taxes

(6,362

)

(2,766

)

Net effect on deferred taxes and taxes payable related to the vesting of restricted stock

2,329

4,540

Distributions to noncontrolling interest

(1,311

)

(5,529

)

Net cash used for financing activities

(316,021

)

(36,331

)

Net decrease in cash and cash equivalents

(1,571

)

(812

)

Cash and cash equivalents - beginning of period

4,750

5,562

Cash and cash equivalents - end of period

3,179

4,750

KODIAK GAS SERVICES, INC.

RECONCILIATION OF NET INCOME AND

DILUTED EARNINGS PER SHARE TO ADJUSTED DILUTED EARNINGS PER SHARE

(UNAUDITED)

Three Months Ended

Year Ended

(in thousands)

December 31, 2025

September 30, 2025

December 31, 2024

December 31, 2025

December 31, 2024

Net income (loss)

24,765

(14,197

)

19,600

81,588

50,334

Long-lived asset impairment

6,344

—

6,344

9,921

Severance expense (1)

2,121

—

(712

)

2,497

10,500

Transaction expenses (2)

793

1,523

4,731

4,102

32,552

Sales tax reserve (3)

—

27,968

—

27,968

—

Loss on disposal of business

—

33,349

13,574

33,349

20,598

Gain on derivatives

—

(17,790

)

—

(24,017

)

Tax effect of adjustments (4)

1,238

(17,104

)

1,242

(16,427

)

(7,810

)

Adjusted net income

35,261

31,539

20,645

139,421

92,078

Weighted-average common shares outstanding:

Diluted

87,483

87,055

89,272

88,523

85,170

Diluted earnings (loss) per common share

0.28

(0.17

)

0.21

0.89

0.56

Long-lived asset impairment

0.07

—

0.07

0.12

Severance expense (1)

0.02

—

(0.01

)

0.03

0.12

Transaction expenses (2)

0.01

0.02

0.05

0.38

Sales tax reserve (3)

—

0.32

—

0.32

—

Loss on disposal of business

—

0.38

0.15

0.38

0.25

Gain on derivatives

—

(0.19

)

—

(0.28

)

Tax effect of adjustments (4)

0.02

(0.19

)

0.01

(0.20

)

(0.10

)

Adjusted diluted earnings per common share

0.40

0.36

0.22

1.54

1.05

(1)

Represents severance expense for the year ended December 31, 2025, and year ended December 31, 2024.

(2)

Represents certain costs associated with non-recurring professional services and other costs, primarily related to the secondary offerings and CSI Acquisition.

(3)

The Company received a settlement offer from the Texas Comptroller’s office to resolve certain of the outstanding Texas sales and use tax matters. Under this settlement arrangement, the Company would be subject to interest and penalties for all open periods totaling $28.0 million.

(4)

Represents the estimated tax effect of adjustments calculated using the Company’s adjusted tax provision.

KODIAK GAS SERVICES, INC.

RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA

(UNAUDITED)

Three Months Ended

Year Ended

(in thousands, excluding percentages)

December 31, 2025

September 30, 2025

December 31, 2024

December 31, 2025

December 31, 2024

Net income (loss)

24,765

(14,197

)

19,600

81,588

50,334

Interest expense

48,985

56,406

51,280

198,370

197,144

Income tax expense (benefit)

14,216

(6,301

)

15,547

31,884

25,574

Depreciation and amortization

73,192

66,329

70,413

276,185

260,272

Long-lived asset impairment

6,344

—

6,344

9,921

Gain on derivatives

—

(17,790

)

—

(24,017

)

Equity compensation expense

6,516

4,744

5,594

24,529

17,658

Severance expense (1)

2,121

—

(712

)

2,497

10,500

Transaction expenses (2)

793

1,523

4,731

4,102

32,552

Sales tax reserve (3)

—

27,968

—

27,968

—

Loss on disposal of business

—

33,349

13,574

33,349

20,598

Loss on sale of assets

7,519

4,881

6,835

28,217

9,014

Adjusted EBITDA

184,451

174,702

169,072

715,033

609,550

Net income percentage

7.4

(4.4

6.3

6.2

4.3

Adjusted EBITDA percentage

55.4

54.1

54.6

54.7

52.6

(1)

Represents severance expense. Severance expenses for the year ended December 31, 2024 related to the CSI Acquisition.

(2)

Represents certain costs associated with non-recurring professional services and other costs, primarily related to the CSI Acquisition and secondary offerings.

(3)

KODIAK GAS SERVICES, INC.

RECONCILIATION OF ADJUSTED GROSS MARGIN TO GROSS MARGIN

(UNAUDITED)

Contract Services

Three Months Ended

Year Ended

(in thousands, excluding percentages)

December 31, 2025

September 30, 2025

December 31, 2024

December 31, 2025

December 31, 2024

Total revenues

301,810

296,970

280,211

1,181,270

1,034,173

Cost of operations (excluding depreciation and amortization)

(92,899

)

(94,222

)

(93,184

)

(373,493

)

(355,016

)

Depreciation and amortization

(73,192

)

(66,329

)

(70,413

)

(276,185

)

(260,272

)

Gross margin

135,719

136,419

116,614

531,592

418,885

Gross margin percentage

45.0

45.9

41.6

45.0

40.5

Depreciation and amortization

73,192

66,329

70,413

276,185

260,272

Adjusted gross margin

208,911

202,748

187,027

807,777

679,157

Adjusted gross margin percentage

69.2

68.3

66.7

68.4

65.7

Other Services

Three Months Ended

Year Ended

(in thousands, excluding percentages)

December 31, 2025

September 30, 2025

December 31, 2024

December 31, 2025

December 31, 2024

Total revenues

31,061

25,774

29,308

126,830

125,138

Cost of operations (excluding depreciation and amortization)

(27,100

)

(21,992

)

(25,066

)

(106,432

)

(103,360

)

Depreciation and amortization

—

Gross margin

3,961

3,782

4,242

20,398

21,778

Gross margin percentage

12.8

14.7

14.5

16.1

17.4

Depreciation and amortization

—

Adjusted gross margin

3,961

3,782

4,242

20,398

21,778

Adjusted gross margin percentage

12.8

14.7

14.5

16.1

17.4

KODIAK GAS SERVICES, INC.

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO DISCRETIONARY CASH FLOW AND FREE CASH FLOW

(UNAUDITED)

Three Months Ended

Year Ended

(in thousands)

December 31, 2025

September 30, 2025

December 31, 2024

December 31, 2025

December 31, 2024

Net cash provided by operating activities

194,862

113,378

118,485

599,740

327,987

Maintenance capital expenditures

(22,265

)

(19,765

)

(14,858

)

(76,002

)

(66,200

)

Severance expense (1)

2,121

—

(712

)

2,497

10,500

Transaction expenses (2)

793

1,523

4,731

4,102

32,552

Sales tax reserve (3)

—

27,968

—

27,968

—

Change in operating assets and liabilities

(60,613

)

(6,637

)

1,732

(87,049

)

78,395

Other (4)

(2,374

)

185

(1,688

)

(9,572

)

(9,953

)

Discretionary cash flow

112,524

116,652

107,690

461,684

373,281

Growth capital expenditures (5)(6)

(25,253

)

(80,330

)

(44,693

)

(199,532

)

(227,193

)

Other capital expenditures (5)

(11,895

)

(12,202

)

(26,393

)

(62,753

)

(58,799

)

Proceeds from sale of assets

3,233

9,343

20,053

30,182

35,030

Free cash flow

78,609

33,463

56,657

229,581

122,319

(1)

Represents severance expense. Severance expenses for the year ended December 31, 2024 related to the CSI Acquisition.

(2)

Represents certain costs associated with non-recurring professional services and other costs, primarily related to the CSI Acquisition and secondary offerings.

(3)

During the year ended December 31, 2025, the Company received a settlement offer from the Texas Comptroller’s office to resolve certain of the outstanding Texas sales and use tax matters. Under this settlement arrangement, the Company would be subject to interest and penalties for all open periods totaling 28.0 million.

(4)

Includes non-cash lease expense, provision for credit losses and inventory reserve.

(5)

Growth and other capital expenditures includes an increase of $6.5 million, a $9.6 million and a $11.1 million in accrued capital expenditures for the three months ended December 31, 2025, September 30, 2025 and December 31, 2024, respectively. For the years ended December 31, 2025 and December 31, 2024, growth and other capital expenditures includes an increase of $19.6 million and $8.1 million in accrued capital expenditures, respectively.

(6)

Growth capital expenditures includes a non-cash increase in the sales tax accrual on compression equipment purchases of $0.7 million, a $1.9 million and a $0.8 million, for the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively. For the years ended December 31, 2025 and December 31, 2024 growth capital expenditures includes a non-cash increase in the sales tax accrual on compression equipment purchases of $3.1 million and $22.0 million, respectively.