Flowco Holdings Inc
NYSE:FLOC
Balance Sheet
Balance Sheet Decomposition
Flowco Holdings Inc
Flowco Holdings Inc
Balance Sheet
Flowco Holdings Inc
| Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
0
|
0
|
5
|
5
|
|
| Cash Equivalents |
0
|
0
|
5
|
5
|
|
| Total Receivables |
28
|
44
|
120
|
100
|
|
| Accounts Receivables |
28
|
44
|
120
|
100
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
|
| Inventory |
27
|
31
|
151
|
150
|
|
| Other Current Assets |
2
|
3
|
10
|
6
|
|
| Total Current Assets |
57
|
79
|
286
|
260
|
|
| PP&E Net |
294
|
300
|
744
|
841
|
|
| PP&E Gross |
294
|
300
|
744
|
841
|
|
| Accumulated Depreciation |
85
|
124
|
191
|
291
|
|
| Intangible Assets |
13
|
11
|
303
|
273
|
|
| Goodwill |
2
|
2
|
250
|
250
|
|
| Other Long-Term Assets |
0
|
0
|
7
|
22
|
|
| Other Assets |
2
|
2
|
250
|
250
|
|
| Total Assets |
366
N/A
|
392
+7%
|
1 589
+305%
|
1 646
+4%
|
|
| Liabilities | |||||
| Accounts Payable |
7
|
6
|
31
|
23
|
|
| Accrued Liabilities |
8
|
5
|
33
|
33
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
2
|
8
|
13
|
|
| Other Current Liabilities |
0
|
5
|
16
|
10
|
|
| Total Current Liabilities |
17
|
18
|
88
|
78
|
|
| Long-Term Debt |
221
|
237
|
649
|
179
|
|
| Minority Interest |
0
|
0
|
0
|
1 129
|
|
| Other Liabilities |
0
|
4
|
13
|
32
|
|
| Total Liabilities |
238
N/A
|
258
+8%
|
750
+190%
|
1 418
+89%
|
|
| Equity | |||||
| Common Stock |
0
|
0
|
0
|
0
|
|
| Retained Earnings |
39
|
97
|
53
|
159
|
|
| Additional Paid In Capital |
89
|
36
|
892
|
69
|
|
| Other Equity |
0
|
0
|
0
|
0
|
|
| Total Equity |
128
N/A
|
134
+4%
|
839
+527%
|
229
-73%
|
|
| Total Liabilities & Equity |
366
N/A
|
392
+7%
|
1 589
+305%
|
1 646
+4%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
88
|
88
|
88
|
90
|
|