v3.26.1
Condensed Consolidated Statements of Redeemable Non-Controlling Interests and Stockholders' Equity - USD ($)
$ in Thousands
Total
Class A Units
Members' Equity
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid- In Capital
Retained Earnings
Total Stockholders' Equity
Redeemable Non-Controlling Interests at Dec. 31, 2024 $ 0              
Flowco LLC Members' Equity, Units at Dec. 31, 2024 0 10,000,000            
Flowco LLC Members' Equity, Amount at Dec. 31, 2024 $ 0 $ 0            
Flowco LLC Members' Equity at Dec. 31, 2024     $ 839,107          
Flowco Holdings Stockholders' Equity, Shares at Dec. 31, 2024       0 0      
Flowco Holdings Stockholders' Equity, Amount at Dec. 31, 2024       $ 0 $ 0 $ 0 $ 0 $ 0
Net income attributable to redeemable non-controlling interests 20,873              
Net income 27,045              
Distributions to Members 0              
Net loss prior to the Transactions and IPO     (548)          
Redeemable Non-Controlling Interests, Reorganization transactions 838,559              
Reorganization transactions, Shares   (10,000,000)     65,748,380      
Reorganization transactions     (838,559)   $ 6     6
Redeemable Non-Controlling Interests, Equity-based compensation and crystallization of legacy equity plans 3,588              
Redeemable Non-Controlling Interests, IPO and the Transactions 71,129              
IPO and the Transactions, Shares       25,721,620 (925,338)      
IPO and the Transactions, Amount       $ 3   363,382   363,385
Increase in deferred tax asset from IPO and the Transactions, net of amounts payable under Tax Receivable Agreement           (52)   (52)
Redeemable Non-Controlling Interests, Net income subsequent to the Transactions and IPO 21,421              
Net income subsequent to the Transactions and IPO             6,172 6,172
Stock-based compensation           1,374   1,374
Redeemable Non-Controlling Interests, Subsequent measurement of redeemable non-controlling interest 740,979              
Subsequent measurement of redeemable non-controlling interest           (364,704) (376,275) (740,979)
Redeemable Non-Controlling Interests at Mar. 31, 2025 $ 1,675,676              
Flowco LLC Members' Equity, Units at Mar. 31, 2025 0 0            
Flowco LLC Members' Equity, Amount at Mar. 31, 2025 $ 0 $ 0            
Flowco LLC Members' Equity at Mar. 31, 2025     0          
Flowco Holdings Stockholders' Equity, Shares at Mar. 31, 2025       25,721,620 64,823,042      
Flowco Holdings Stockholders' Equity, Amount at Mar. 31, 2025       $ 3 $ 6 0 (370,103) (370,094)
Redeemable Non-Controlling Interests at Dec. 31, 2025 $ 1,129,298              
Flowco LLC Members' Equity, Units at Dec. 31, 2025 0 0            
Flowco LLC Members' Equity, Amount at Dec. 31, 2025 $ 0 $ 0            
Flowco LLC Members' Equity at Dec. 31, 2025     0          
Flowco Holdings Stockholders' Equity, Shares at Dec. 31, 2025       29,091,960 60,562,983      
Flowco Holdings Stockholders' Equity, Amount at Dec. 31, 2025 228,626     $ 3 $ 6 69,279 159,338 228,626
Net income attributable to redeemable non-controlling interests 20,012              
Net income 27,454           7,442 7,442
Foreign currency translation adjustment           25   25
Distributions to Members 22,174           (14,842) (14,842)
Issuance of common stock, net           (69)   (69)
Stock-based compensation, Shares       7,812        
Stock-based compensation           3,086   3,086
Dividends declared ($0.08 per share)             (2,480) (2,480)
Redeemable Non-Controlling Interests, Class A common stock issued in exchange of Class B common stock (267,207)              
Class A common stock issued in exchange of Class B common stock, Shares       12,041,729 (12,041,729)      
Class A common stock issued in exchange of Class B common stock       $ 1 $ (1) 267,207   267,207
Activity in deferred tax and TRA liability from Class A common stock issued in exchange of Class B common stock           (43,390)   (43,390)
Valiant acquisition consideration, Shares       1,454,849        
Valiant acquisition consideration           32,821   32,821
Retirement of Class A common stock, Shares       (780,000)        
Retirement of Class A common stock           (16,682)   (16,682)
Redeemable Non-Controlling Interests, Subsequent measurement of redeemable non-controlling interest 125,522              
Subsequent measurement of redeemable non-controlling interest           23,936 (149,458) 125,522
Redeemable Non-Controlling Interests at Mar. 31, 2026 $ 1,007,625              
Flowco LLC Members' Equity, Units at Mar. 31, 2026 0 0            
Flowco LLC Members' Equity, Amount at Mar. 31, 2026 $ 0 $ 0            
Flowco LLC Members' Equity at Mar. 31, 2026     $ 0          
Flowco Holdings Stockholders' Equity, Shares at Mar. 31, 2026       41,816,350 48,521,254      
Flowco Holdings Stockholders' Equity, Amount at Mar. 31, 2026 $ 336,222     $ 4 $ 5 $ 336,213 $ 0 $ 336,222