Operating cash flow remains robust at $170.6M in 2026Q2 (3.28x net income), but FCF turned sharply negative to -$147.9M due to capex of $318.6M (81.5% of revenue) and $576.0M in acquisition outflows.
Kodiak Gas Services, Inc. (KGS) cash flow statement — 6-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 |
|---|
| Cash from Operations | 550.07M | 599.74M | 327.99M | 266.33M | 219.85M | 249.98M | 243.98M |
| Operating CF Margin % | - | 45.85% | 28.29% | 31.32% | 31.06% | 41.23% | 45.82% |
| Operating CF Growth % | 230.48% | 82.85% | 23.15% | 21.14% | -12.05% | 2.46% | - |
| Net Income | 80.39M | 81.59M | 50.33M | 20.07M | 106.27M | 180.96M | -2.19M |
| Depreciation & Amortization | 355.53M | 276.19M | 260.27M | 182.87M | 174.46M | 160.04M | 145.63M |
| Stock-Based Compensation | 31.68M | 24.53M | 17.66M | 5.91M | 971K | 1.22M | 0 |
| Deferred Taxes | 48.45M | 25.66M | 15.43M | 7.86M | 27.3M | -60.97M | 5.54M |
| Other Non-Cash Items | 172.52M | 104.73M | 62.69M | 72.09M | -71.11M | -24.89M | 62.5M |
| Working Capital Changes | -156.49M | 87.05M | -78.39M | -22.48M | -18.05M | -6.39M | 32.49M |
| Change in Receivables | -78.09M | 46.14M | -93.04M | -36.61M | -20.44M | -14.94M | -1.06M |
| Change in Inventory | -5.88M | 1.07M | -1.34M | -4.58M | -24.3M | -2.97M | -3.74M |
| Change in Payables | 15.37M | 5.17M | 4.97M | 10.17M | -1.52M | -2.78M | -2.85M |
| Cash from Investing | -1.14B | -285.29M | -292.47M | -218.42M | -251.38M | -202.03M | -296.38M |
| Capital Expenditures | -592.25M | -315.47M | -336.96M | -219.79M | -259.35M | -201.93M | -297.39M |
| CapEx % of Revenue | 42.53% | 24.12% | 29.07% | 25.85% | 36.64% | 33.3% | 55.86% |
| Acquisitions | -575.97M | 0 | 9.46M | 1.45M | 8.08M | 0 | 1.04M |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 23.63M | 30.18M | 35.03M | -75K | 8.07M | -100K | -28K |
| Cash from Financing | 817.82M | -316.02M | -36.33M | -62.77M | 23.17M | -43.25M | 73.71M |
| Debt Issued (Net) | 382.35M | -47.15M | 142.47M | -256.65M | 888.99M | -65.24M | 73.71M |
| Equity Issued (Net) | 752.12M | -103.97M | -42.77M | 277.84M | 0 | 0 | 0 |
| Dividends Paid | -218.17M | -159.56M | -133.89M | -72.09M | -838M | -1.13M | 0 |
| Share Repurchases | -84.01M | -103.97M | -42.77M | 0 | 0 | 0 | 0 |
| Other Financing | -98.48M | -5.34M | -2.15M | -11.87M | -27.82M | 23.11M | 0 |
| Net Change in Cash | 223.31M | -1.57M | -812K | -14.87M | -8.36M | 4.69M | 21.31M |
| Free Cash Flow | -42.18M | 284.27M | -8.97M | 46.53M | -39.5M | 48.04M | -53.41M |
| FCF Margin % | -3.03% | 21.73% | -0.77% | 5.47% | -5.58% | 7.92% | -10.03% |
| FCF Growth % | -133.23% | 3269.45% | -119.28% | 217.79% | -182.22% | 189.95% | - |
| FCF per Share | -0.44 | 3.25 | -0.11 | 0.68 | -0.53 | 0.64 | -0.71 |
| FCF Conversion (FCF/Net Income) | -0.52x | 7.45x | 6.57x | 13.27x | 2.07x | 1.38x | -111.66x |
| Interest Paid | 122.99M | 168.72M | 147.14M | 216.65M | 143.44M | 119.89M | 0 |
| Taxes Paid | 600K | 5.94M | 14.66M | 9.76M | 2.18M | 1.85M | 0 |
Quick answers to the most common questions about buying KGS stock.
Kodiak Gas Services, Inc. (KGS) generated $599.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Kodiak Gas Services, Inc. (KGS) generated $284.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Kodiak Gas Services, Inc. (KGS) spent $315.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Kodiak Gas Services, Inc. (KGS) returned $159.6M to shareholders via cash dividends and spent $104.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Heavy capex and acquisition outflows
Metrics are mathematically derived from official filings.
Cash Conversion Outstrips Reported Earnings
Operating cash flow consistently exceeds net income, with OCF/NI reaching 3.28x in 2026Q2, according to recent financial statements, indicating strong cash generation relative to accrual-based earnings.
The persistent gap between operating cash flow and net income, driven largely by substantial depreciation and amortization, suggests that reported earnings understate the company's cash-generating ability. However, working capital swings, such as the -$154.6M change in 2026Q2, introduce volatility that investors should monitor, as they may reflect timing differences rather than fundamental deterioration.
Free Cash Flow Turns Sharply Negative
Free cash flow swung from positive $142.0M in 2025Q4 to -$147.9M in 2026Q2, as per reported figures, reflecting a surge in capital expenditures to 81.5% of revenue.
The dramatic deterioration in free cash flow is primarily attributable to a spike in capex, which reached $318.6M in 2026Q2, likely for expansionary projects. While this may support future growth, the negative FCF margin of -37.8% indicates that the company is currently outspending its operating cash generation, a trend that could pressure liquidity if sustained.
Capital Intensity Reaches New Heights
Capital expenditures escalated to $318.6M in 2026Q2, representing 81.5% of revenue, based on the latest quarterly data, a significant increase from the 15.9% level in 2025Q4.
The sharp rise in capex suggests a strategic pivot toward growth investments, possibly in new compression units or infrastructure. However, the elevated capital intensity relative to peers (USAC and AROC have FCF margins above 24%) implies that KGS is in a heavy investment phase, which may temporarily suppress free cash flow and increase reliance on external financing.
Working Capital Volatility Masks Core Trends
Working capital changes swung from +$60.6M in 2025Q4 to -$154.6M in 2026Q2, as reported in financial statements, indicating significant quarter-to-quarter variability in cash conversion.
The large negative working capital change in 2026Q2 could reflect accelerated payments or inventory build-up, but the inconsistency across quarters makes it difficult to discern a clear trend. Investors should monitor whether this volatility is driven by project timing or operational inefficiencies, as it directly impacts operating cash flow stability.
Dividends and Acquisitions Drive Cash Outflows
Dividends totaled $92.6M in 2026Q2, up from $43.0M in 2025Q4, while acquisition outflows reached $576.0M, according to recent filings, indicating aggressive capital deployment.
The doubling of dividend payments suggests a commitment to returning capital to shareholders, but the massive acquisition outflow in 2026Q2, likely for a strategic purchase, has significantly strained cash reserves. With buybacks minimal, the company appears to be prioritizing growth through M&A and shareholder distributions, which may limit financial flexibility if operating cash flow does not keep pace.
Cumulative Earnings vs Cash: A Widening Gap
Over the last ten quarters, cumulative net income is approximately $200M, while operating cash flow totals around $1.17B, based on reported data, highlighting a substantial divergence.
The cumulative gap of nearly $970M between operating cash flow and net income underscores the heavy non-cash charges (D&A) and working capital dynamics that inflate cash flow relative to earnings. This suggests that the company's cash generation is robust, but investors should recognize that a significant portion is reinvested into capex and acquisitions, as evidenced by the negative cumulative free cash flow.
What the Cash Flow Statement Obscures
Stock-based compensation totaled $14.5M in 2026Q2, as reported, yet the cash flow statement may understate the economic cost of equity issuance, warranting scrutiny of dilution.
While SBC is a non-cash expense, it represents a real cost to shareholders through dilution, and the company's heavy use of equity-based compensation could mask true cash generation. Additionally, the large acquisition outflows in 2026Q2 may include hidden liabilities or contingent considerations not fully reflected in operating cash flow, suggesting that investors should look beyond reported figures to assess the sustainability of cash flows.