STOCK TITAN

Kodiak Gas Services buys DPS for $587M cash, shares

The pro forma figures include acquisition-related ABL interest adjustments but exclude projected synergies and integration costs.

(Neutral)

Sentiment and the balance of points

Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.

Form Type
8-K/A

Rhea-AI Filing Summary

Kodiak Gas Services, Inc. (KGS) completed its acquisition of all issued and outstanding membership interests in Distributed Power Solutions, LLC (DPS) on April 1, 2026. Consideration comprised $587.3 million in aggregate cash consideration, reflecting specified adjustments, and 2,401,278 shares of common stock issued at closing. Kodiak funded the cash consideration through borrowings under its ABL Facility; the applicable interest rate on those borrowings was 5.66% as of the closing date.

The unaudited pro forma statement for the six months ended June 30, 2026 gives effect to the acquisition and financing as if they had occurred on January 1, 2025. It reports pro forma revenue of $766.501 million, income from operations of $243.542 million, net income attributable to common shareholders of $72.893 million, and basic and diluted earnings per share of $0.79 and $0.78. The preliminary pro forma figures are informational, are not indicative of results had the transaction occurred on the assumed dates, and exclude projected synergies and related costs, as well as effects of integration activities and asset dispositions.

Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, or exhibit attachments filed with this report.
Aggregate cash consideration $587.3 million Consideration for the DPS acquisition
Common shares issued 2,401,278 shares Stock consideration issued at closing
Pro forma revenue $766.501 million Six months ended June 30, 2026
Pro forma income from operations $243.542 million Six months ended June 30, 2026
Pro forma net income attributable to common shareholders $72.893 million Six months ended June 30, 2026
Basic pro forma earnings per share $0.79 Six months ended June 30, 2026
Diluted pro forma earnings per share $0.78 Six months ended June 30, 2026
Applicable ABL borrowing interest rate 5.66% As of the April 1, 2026 closing date
acquisition method of accounting financial
"prepared by Kodiak using the acquisition method of accounting"
purchase price allocation financial
"the purchase price allocation, are preliminary"
Purchase price allocation is the accounting process that breaks down the total amount paid for an acquired business into specific pieces—like tangible assets, identifiable intangible assets (brands, patents, customer lists) and goodwill—based on their estimated fair values. Investors care because this breakdown affects future earnings, tax costs and reported asset values: higher allocations to amortizable intangibles or goodwill can change profit volatility, depreciation and potential impairment charges, similar to splitting a restaurant bill to see what you actually bought versus what you paid extra for goodwill.
ABL Facility financial
"borrowings under the Company’s ABL Facility"
An ABL facility is a line of credit where a company borrows money using its current assets—like accounts receivable, inventory or equipment—as the primary form of security. It works like a home equity line but tied to business assets: the more valuable and easily sold those assets are, the more the company can borrow. Investors watch ABLs because they affect a company’s liquidity, borrowing capacity and financial flexibility, and because repayments depend on the condition and turnover of the underlying assets.
pro forma net income per share financial
"Unaudited Pro Forma Net Income Per Share"
weighted average shares outstanding financial
"Pro forma weighted average shares outstanding—basic"
The weighted average shares outstanding is the average number of a company’s common shares that were available during a reporting period, adjusted so each change (like new shares issued or shares bought back) counts only for the portion of the period it was in effect. Investors use it to calculate per-share measures such as earnings per share, so it shows how ownership dilution or buybacks affect what each share is entitled to—like averaging how many people were at a potluck over time to determine each person’s share of the food.

FAQ

AI-generated questions and answers. How Rhea-AI works. Not financial advice.

How much consideration did KGS provide for the DPS acquisition?

The consideration comprised $587.3 million in aggregate cash consideration and 2,401,278 shares of KGS common stock issued at closing. The cash consideration reflected adjustments for certain additional power generation assets purchased before closing, indebtedness and working capital paid on the closing date.

What were KGS's pro forma results after the DPS acquisition?

For the six months ended June 30, 2026, pro forma revenue was $766.501 million, income from operations was $243.542 million, and net income attributable to common shareholders was $72.893 million. Basic and diluted pro forma earnings per share were $0.79 and $0.78, respectively.

What interest rate applied to KGS's acquisition borrowing?

The applicable interest rate on the acquisition-related ABL borrowing was 5.66% as of the April 1, 2026 closing date. The facility's rate is based on either the Secured Overnight Financing Rate plus 1.75% to 2.50% or the prime rate plus 0.75% to 1.50%, depending on the leverage ratio as of the most recently ended quarter.

Do KGS's pro forma figures include expected synergies from the DPS acquisition?

The pro forma statement excludes projected synergies expected from the acquisition and any associated costs that may be required to achieve them. It also excludes the effects of costs for integration activities and asset dispositions that may result from the acquisition.

AI-generated analysis. How Rhea-AI works. Not financial advice.

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
Learn about SEC filing dates
FALSE000176704200017670422026-04-012026-04-01

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________
FORM 8-K/A
(Amendment No. 2)
____________________
CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 1, 2026
____________________
Kodiak Gas Services, Inc.
(Exact name of registrant as specified in its charter)
______________________
Delaware001-4173283-3013440
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
9950 Woodloch Forest Dr., 19th Floor, The Woodlands, Texas
77380
(Address of principal executive offices)(Zip Code)
(936) 539-3300
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report.)
______________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o
Written communications pursuant to Rule 425 under the Securities Act
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading
Symbol(s)
Name of each exchange
on which registered
Common stock, par value $0.01 per shareKGS
New York Stock Exchange
NYSE Texas, Inc.
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o



Explanatory Note
This Amendment No. 2 on Form 8-K/A (this “Amendment”) is being filed by Kodiak Gas Services, Inc., a Delaware corporation (the “Company”), to amend and supplement its Current Report on Form 8-K filed with the Securities and Exchange Commission on April 2, 2026 (the “Original Report”). As previously disclosed in the Original Report, on April 1, 2026, the Company completed the acquisition of all of the issued and outstanding membership interests of Distributed Power Solutions, LLC, a Texas limited liability company (“DPS”), pursuant to that certain Membership Interest Purchase Agreement, dated as of February 5, 2026, by and among the Company, Kodiak Gas Services, LLC, a Delaware limited liability company and wholly owned subsidiary of the Company, DPS, Mustang PRS, LLC, a Texas limited liability company, and Louisiana Machinery Company, L.L.C., a Louisiana limited liability company (the “Acquisition”).
The Company is filing this Amendment solely to supplement Item 9.01 of the Original Report with unaudited pro forma combined financial information for the six months ended June 30, 2026, giving effect to the Acquisition as if it had been consummated on January 1, 2025. Except for the foregoing, this Amendment does not modify or update any other disclosure contained in the Original Report.
Item 9.01 Financial Statements and Exhibits.
(a) Financial statements of businesses acquired.
Not applicable.
(b) Pro forma financial information.
The Company’s unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2026 is filed herewith and attached hereto as Exhibit 99.1 and is incorporated by reference herein.
d) Exhibits.
Exhibit No.Description
99.1
Unaudited Pro Forma Condensed Combined Financial Information of the Company for the six months ended June 30, 2026
104Cover Page Interactive Data File (the cover page XBRL tags are embedded within the iXBRL document)




SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Kodiak Gas Services, Inc.
Date: September 28, 2026
By:/s/ Jennifer Howard
Name: Jennifer Howard
Title:Executive Vice President, General Counsel,
Chief Compliance Officer and Corporate Secretary


EXHIBIT 99.1
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Defined terms included below have the same meaning as terms defined and included elsewhere in this Amendment No. 2 to Current Report on Form 8-K (the “Current Report”), to which this unaudited pro forma condensed combined financial information is attached, or the Company's Current Report on Form 8-K filed with the SEC on April 1, 2026.
The following unaudited pro forma condensed combined financial information is derived from the historical consolidated financial statements of Kodiak Gas Services, Inc. (“Kodiak” or the “Company”) for the six months ended June 30, 2026 and the historical financial statements of Distributed Power Solutions, LLC (“DPS”), for the three months ended March 31, 2026.
The following unaudited pro forma financial information gives effect to the Acquisition, which closed on April 1, 2026 (the “Closing Date”), and includes the impacts of (a) the Acquisition, including the extinguishment of a portion of DPS’s outstanding debt, and (b) borrowings under the Company’s revolving credit agreement with the lenders party thereto and JPMorgan Chase Bank, N.A., as administrative agent (as amended or restated to date, the “ABL Credit Agreement” or “ABL Facility”) in connection with the Acquisition to fund the cash purchase price of the Acquisition (the “Financing”).
The unaudited pro forma combined financial information related to the Acquisition has been prepared by Kodiak using the acquisition method of accounting in accordance with GAAP. Kodiak has been treated as the acquirer for accounting purposes, and thus accounts for the Acquisition as a business combination in accordance with Accounting Standards Codification (“ASC”) Topic 805, Business Combinations (“ASC 805”). The valuations of the assets acquired, and liabilities assumed, and therefore the purchase price allocation, are preliminary and have not yet been finalized as of the date of this filing. As a result of the foregoing, the pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma combined financial information.
Kodiak’s historical condensed consolidated financial statements for the six months ended June 30, 2026 include the results of operations of DPS from April 1, 2026, the Closing Date, through June 30, 2026. Accordingly, the unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2026 gives effect to the Acquisition and the Financing as if they had occurred on January 1, 2025, and reflects the historical results of operations of DPS for the period from January 1, 2026 through March 31, 2026, together with the related pro forma adjustments.
The unaudited pro forma condensed combined statement of operations have been derived from and should be read in conjunction with the following financial statements:
•the historical unaudited condensed consolidated financial statements and the related notes of Kodiak as of and for the six months ended June 30, 2026, which are included in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2026 filed with the SEC on August 7, 2026; and
•the historical unaudited condensed financial statements and the related notes of DPS as of and for the three months ended March 31, 2026, which are included as Exhibit 99.2 to the Company's Current Report on Form 8-K/A filed with the SEC on May 13, 2026.

1



EXHIBIT 99.1
 
 
The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786, “Amendments to Financial Disclosures about Acquired and Disposed Businesses.”
The pro forma adjustments are based on available information and upon assumptions that Kodiak management believes are reasonable under the circumstances to reflect, on a pro forma basis, the effect of the Acquisition and the other transactions noted above. The adjustments are described in the notes to the unaudited pro forma condensed combined statement of operations.
The unaudited pro forma condensed combined financial information is included for informational purposes only. The unaudited pro forma condensed combined financial information should not be relied upon as being indicative of Kodiak’s results of operations or financial condition had the Acquisition and the other transactions contemplated by the Purchase Agreement occurred on the dates assumed. The unaudited pro forma condensed combined financial information also does not project Kodiak’s results of operations or financial position for any future period or date, including, but not limited to, the anticipated realization of ongoing savings from potential operating efficiencies, asset dispositions, cost savings, or economies of scale that the combined company may achieve with respect to the combined operations. A number of factors may affect the results. Specifically, the unaudited pro forma condensed combined statement of operations does not include projected synergies expected to be achieved as a result of the Acquisition and any associated costs that may be required to be incurred to achieve the identified synergies. The unaudited pro forma condensed combined statement of operations also exclude the effects of costs of integration activities and asset dispositions that may result from the Acquisition. The unaudited pro forma condensed combined statement of operations should be read in conjunction with the “Risk Factors”, “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, Kodiak’s consolidated financial statements and related notes and other sections of Kodiak’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2026, as well as the historical financial statements and related notes of DPS previously filed by the Company.
2



EXHIBIT 99.1
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Six Months Ended June 30, 2026
(in thousands, except per share data)
Kodiak Gas
Services,
Inc.
 
Distributed
Power
Solutions,
LLC, As
Adjusted

Reclassification
Adjustments
 
 
Transaction
Accounting
Adjustments
 
 
Financing
Adjustments
 
 
Kodiak Gas
Services,
Inc. Pro
Forma
 
Revenues:
Total revenues$736,879 $29,622 $— $— $— $766,501 
Operating expenses:
        Cost of operations (exclusive of depreciation and amortization)267,234 13,847 (4,642)DD— — 276,439 
Depreciation and amortization147,331 110 4,642 DD616 BB— 152,699 
Selling, general and administrative87,045 2,556 — — — 89,601 
Loss (gain) on sale of assets4,220 — — — — 4,220 
Total operating expenses505,830 16,513 — 616 — 522,959 
Income from operations231,049 13,109 — (616)— 243,542 
Other income (expenses):
Interest expense(98,802)(1,918)— 1,918 AA(8,412)AA(107,214)
Loss on extinguishment of debt(36,512)— — — — (36,512)
Other income (expense), net(1,878)(137)— — — (2,015)
Total other expenses(137,192)(2,055)— 1,918 (8,412)(145,741)
Income (loss) before income taxes93,857 11,054 — 1,302 (8,412)97,801 
Income tax (benefit) expense23,853 — — 2,594 CC(1,767)CC24,680 
Net income (loss)70,004 11,054 — (1,292)(6,645)73,121 
Less: Net income attributable to noncontrolling interests228 — — — — 228 
Net income (loss) attributable to common shareholders$69,776 $11,054 $— $(1,292)$(6,645)$72,893 
Pro forma earnings per share:
Basic$0.76 $0.79 
Diluted$0.75 $0.78 
Weighted average shares outstanding:
Basic90,72690,726
Diluted92,19392,193
Please refer to the notes to the unaudited pro forma condensed combined financial information.
3



EXHIBIT 99.1
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
1.    Basis of Presentation
The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X to reflect the Acquisition and the Financing. The unaudited pro forma condensed combined financial information presents the pro forma financial condition and results of operations of Kodiak based upon the historical financial information of Kodiak and DPS after giving effect to the Acquisition and the Financing and related adjustments set forth in the notes to the unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed combined financial information does not reflect any management adjustments for expected effects of the Acquisition and the other transactions contemplated by the Purchase Agreement, including any costs savings from potential operating efficiencies, or associated costs incurred to achieve such savings, and for synergies that are expected to result from the Acquisition; nor does it include any costs associated with integration activities resulting from the Acquisition to the extent they arise. However, such costs could affect Kodiak following the closing of the Acquisition in the period the costs are incurred.
The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2026 gives effect to the Acquisition and the Financing as if they had occurred on January 1, 2025.
The Acquisition
On April 1, 2026, Kodiak completed the transactions contemplated by the Purchase Agreement, whereby the Buyer purchased all of the issued and outstanding membership interests in DPS from the Sellers for consideration consisting of (i) aggregate cash consideration of $587.3 million reflecting adjustments for certain additional power generation assets purchased prior to closing, indebtedness and working capital paid on the Closing Date and (ii) 2,401,278 shares of the Company’s common stock, par value $0.01 per share (“Common Stock”), issued on the Closing Date (such shares of Common Stock, the “Stock Consideration”).
Financing of the Acquisition
Kodiak funded the cash consideration for the Acquisition from borrowings under the Company’s ABL Facility. The Company elected a loan type whereby interest accrues based on variable rates of the Secured Overnight Financing Rate plus an applicable rate ranging from 1.75% to 2.50% or prime rate plus an applicable rate ranging from 0.75% to 1.50% depending on the leverage ratio as of the most recently ended quarter. In connection with borrowings for the Acquisition, the Company elected borrowings that, as of the Closing Date, had an applicable interest rate of 5.66%.
2.    Adjustments to DPS’s historical unaudited financial statements
Certain reclassification adjustments were made to DPS’s statement of operations in order to conform with Kodiak’s financial statement presentation. A reconciliation of amounts derived and presented in “DPS As Adjusted” within the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2026 are as follows.
4



EXHIBIT 99.1
 
Three Months Ended March 31, 2026
 
 
DPS Historical
 
DPS Reclassification
Adjustments
 
DPS As Adjusted
 
(in thousands)
 
 
 
Revenues:
 
 
 
Total revenues
$29,622 $— $29,622 
Operating expenses:
 
 
 
Total cost of revenues
13,847 
    (13,847    )
— 
Costs of operations (exclusive of depreciation and amortization)
— 13,847 13,847 
Depreciation and amortization
110 — 110 
General and administrative expenses
3,368 
    (3,368    )
— 
Wages and related costs
    (812    )
812 — 
Selling, general and administrative
— 2,556 2,556 
Total operating expenses
16,513 — 16,513 
Income from operations
13,109 — 13,109 
Other income (expenses):
 
 
 
Interest expense
— 
    (1,918    )
    (1,918    )
Interest expense, net
    (1,918    )
1,918 — 
Other, net
    (137    )
137 — 
Other income (expense), net
— 
    (137    )
    (137    )
Total other expenses
    (2,055    )
— 
    (2,055    )
Income (loss) before income taxes
11,054 — 11,054 
Income tax (benefit) expense
— — — 
Net income (loss)
$11,054 $— $11,054 
3.    Notes to Unaudited Pro Forma Condensed Combined Statement of Operations
The following adjustments were made related to the unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2026.
AA. Reflects the adjustment to record (i) interest expense related to the amounts funded under the ABL Facility as part of the Acquisition and (ii) the elimination of historical interest expense associated with the elimination of DPS’s outstanding debt.
BB. Reflects the adjustment in depreciation and amortization expense related to assets that will be stepped up in basis as a result of the Acquisition. The intangibles are comprised of customer relationships, which were adjusted to fair value based on the purchase price allocation. The depreciation and amortization expense was calculated on a straight-line basis using the estimated remaining useful lives of the assets, which varied among the different assets.
CC. Reflects the tax impact of transitioning DPS, which was previously a pass-through entity for tax purposes, into taxable entities, calculated using the statutory income tax rate of 21%.
DD. The historical financial statements of DPS have been reclassified to conform to the presentation of Kodiak. To conform, depreciation expense of DPS has been reclassified from ‘Cost of operations’ to ‘Depreciation and amortization’ in the unaudited pro forma condensed combined statement of operations. This reclassification adjustment does not impact total revenues, income from operations or net income for the period presented.
4.    Unaudited Pro Forma Net Income Per Share
Unaudited basic pro forma net income per share is computed by dividing pro forma net income attributable to common shares by the pro forma weighted average number of common shares outstanding during the period. Unaudited diluted pro forma net income per share is computed by dividing pro forma net income attributable to common shares by the weighted average number of common shares outstanding during the period after adjusting for the impact of securities that would have a dilutive effect on net income per share.  
 
5



EXHIBIT 99.1
Pro forma net income per share – basic and diluted
 
For the Six Months Ended June 30, 2026
(in thousands, except per share amounts)
 
Numerator
 
Pro forma net income attributable to common shareholders
$
72,893
Less: Dividends paid and earnings allocated to non-forfeitable RSUs
(1,048)
Pro forma net income – basic and diluted
$71,845 
Denominator:
 
Pro forma weighted average shares outstanding—basic (1)
90,726
Pro forma weighted average shares outstanding—diluted (1)
92,193
Pro forma earnings per share attributable to common shareholders:
 
Basic
$0.79 
Diluted
$0.78 
 (1)    The pro forma weighted average number of shares outstanding during the period uses the historical weighted average shares outstanding as of June 30, 2026, as adjusted for the shares issued on the Closing Date.

6

Filing Exhibits & Attachments

4 documents

Keep reading