Kodiak Gas Services Inc
NYSE:KGS
Balance Sheet
Balance Sheet Decomposition
Kodiak Gas Services Inc
Kodiak Gas Services Inc
Balance Sheet
Kodiak Gas Services Inc
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
24
|
29
|
20
|
6
|
5
|
3
|
|
| Cash Equivalents |
24
|
29
|
20
|
6
|
5
|
3
|
|
| Total Receivables |
65
|
81
|
101
|
131
|
261
|
203
|
|
| Accounts Receivables |
65
|
81
|
101
|
131
|
261
|
203
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
45
|
48
|
72
|
76
|
103
|
102
|
|
| Other Current Assets |
8
|
6
|
10
|
19
|
14
|
16
|
|
| Total Current Assets |
142
|
164
|
204
|
231
|
384
|
323
|
|
| PP&E Net |
2 349
|
2 400
|
2 499
|
2 570
|
3 454
|
3 426
|
|
| PP&E Gross |
2 349
|
2 400
|
2 499
|
2 570
|
3 454
|
3 426
|
|
| Accumulated Depreciation |
212
|
362
|
522
|
694
|
931
|
1 165
|
|
| Intangible Assets |
151
|
142
|
132
|
123
|
163
|
154
|
|
| Goodwill |
306
|
306
|
306
|
306
|
415
|
409
|
|
| Other Long-Term Assets |
0
|
0
|
65
|
15
|
19
|
5
|
|
| Other Assets |
306
|
306
|
306
|
306
|
415
|
409
|
|
| Total Assets |
2 949
N/A
|
3 012
+2%
|
3 206
+6%
|
3 244
+1%
|
4 435
+37%
|
4 318
-3%
|
|
| Liabilities | |||||||
| Accounts Payable |
33
|
38
|
38
|
50
|
58
|
73
|
|
| Accrued Liabilities |
52
|
55
|
94
|
97
|
183
|
216
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 512
|
0
|
0
|
0
|
5
|
3
|
|
| Other Current Liabilities |
46
|
52
|
57
|
64
|
73
|
95
|
|
| Total Current Liabilities |
1 643
|
144
|
189
|
211
|
319
|
386
|
|
| Long-Term Debt |
393
|
1 845
|
2 720
|
1 791
|
2 586
|
2 560
|
|
| Deferred Income Tax |
90
|
30
|
57
|
63
|
104
|
123
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
14
|
5
|
|
| Other Liabilities |
68
|
33
|
10
|
37
|
52
|
42
|
|
| Total Liabilities |
2 194
N/A
|
2 052
-6%
|
2 976
+45%
|
2 101
-29%
|
3 075
+46%
|
3 116
+1%
|
|
| Equity | |||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
|
| Retained Earnings |
93
|
88
|
195
|
178
|
94
|
13
|
|
| Additional Paid In Capital |
848
|
872
|
34
|
964
|
1 305
|
1 334
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
40
|
144
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2
|
|
| Total Equity |
755
N/A
|
960
+27%
|
229
-76%
|
1 143
+399%
|
1 360
+19%
|
1 202
-12%
|
|
| Total Liabilities & Equity |
2 949
N/A
|
3 012
+2%
|
3 206
+6%
|
3 244
+1%
|
4 435
+37%
|
4 318
-3%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
75
|
75
|
75
|
77
|
88
|
86
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
1
|
0
|
|