UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 8-K


                 CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


       Date of Report (Date of earliest event reported): February 24, 2005


                        NATURAL GAS SERVICES GROUP, INC.
             (Exact Name of Registrant as Specified in Its Charter)


            Colorado                        1-31398              75-2811855
   (State or other jurisdiction         (Commission File       (IRS Employer
of  Incorporation or organization)          Number)          Identification No.)


2911 South County Road 1260 Midland, Texas                          79706
   (Address of Principal Executive Offices)                       (Zip Code)

                                  432-563-3974
              (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:

[_]      Written  communications  pursuant to Rule 425 under the  Securities Act
         (17 CFR 230.425)

[_]      Soliciting  material pursuant to Rule 14a-12 under the Exchange Act (17
         CFR 240.14a-12)

[_]      Pre-commencement  communications  pursuant to Rule  14d-2(b)  under the
         Exchange Act (17 CFR 240.14d-2(b))

[_]      Pre-commencement  communications  pursuant to Rule  13e-4(c)  under the
         Exchange Act (17 CFR 240.13e-4(c))






Item 2.02. Results of Operations and Financial Condition.

         On February 24, 2005,  Natural Gas Services  Group,  Inc. issued a news
release announcing the registrant's results of operations for its fourth quarter
end fiscal year ended December 31, 2004. The news release issued on February 24,
2005 is furnished as Exhibit No. 99 to this Current Report on Form 8-K.  Natural
Gas Services  Group's  Annual  Report to  Shareholders  and its reports on Forms
10-KSB,  10-QSB  and 8-K and  other  publicly  available  information  should be
consulted for other important information about the registrant.

         The information in this Current Report on Form 8-K,  including  Exhibit
No. 99 hereto,  shall not be deemed  "filed"  for  purposes of Section 18 of the
Securities  Exchange Act of 1934, as amended,  or otherwise subject to liability
of  that  section.   The  information  in  this  Current  Report  shall  not  be
incorporated  by  reference  into any filing or other  document  pursuant to the
Securities  Act of 1933,  as amended,  except as shall be expressly set forth by
specific reference in such filing or document.


Item 9.01.  Financial Statements and Exhibits.

         (c)      Exhibits

         The Exhibit  listed  below is  furnished  as an Exhibit to this Current
Report on Form 8-K.

    Exhibit No.            Description of Exhibit
    -----------            ----------------------

         99                News  release  issued  February  24, 2005  (furnished
                           pursuant to Item 2.02)






















                                   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.

                                                NATURAL GAS SERVICES GROUP, INC.


                                                By: /s/ Stephen C. Taylor
                                                   -----------------------------
                                                   Stephen C. Taylor, President


Dated:  February 24, 2005



































                                  EXHIBIT INDEX



Exhibit No.                              Description
- -----------                              -----------

   99             News release issued February 24, 2005  (furnished  pursuant to
                  Item 2.02)





                                                                      EXHIBIT 99

                                      NGSG
                        NATURAL GAS SERVICES GROUP, INC.

FOR IMMEDIATE RELEASE                                                       NEWS
February 24, 2005                                             Amex - NGS, NGS.WS


          NATURAL GAS SERVICES GROUP ANNOUNCES FOURTH QUARTER AND YEAR
                              END FINANCIAL RESULTS

          36% Increase In Revenue For The Three Months to $4.7 Million
         25% Increase In Revenue For The Twelve Months to $15.9 Million

MIDLAND, Texas, February 24, 2005 - Natural Gas Services Group, Inc. (AMEX:NGS),
a leading  provider of gas  compression,  flare  equipment  and  services to the
natural gas and oil industry,  announces  its  financial  results for the fourth
quarter and twelve months ended December 31, 2004.

                         Natural Gas Service Group, Inc.
- ---------------------------------------------------------------------------------------------------------- Fourth Quarter Fourth Quarter Change Twelve Months Twelve Months Change 2004 2003 2004 2003 - ---------------------------------------------------------------------------------------------------------- Revenues $ 4,737,669 $ 3,485,406 36% $15,958,199 $12,749,522 25% Net Income 663,459 489,692 35% 3,374,028 1,307,133 158% EPS (Basic) $ 0.11 $ 0.09 22% $ 0.59 $ 0.24 147% EPS (Diluted) $ 0.09 $ 0.09 0% $ 0.52 $ 0.23 126% Gross Profit 2,689,529 1,858,709 45% 9,006,704 6,692,926 36% EBITDA $ 1,980,262 $ 1,231,857 60% $ 7,795,697 $ 4,396,771 77% Weighted avg. shares outstanding: Basic 6,077,368 5,051,851 5,591,313 4,946,922 Diluted 7,049,140 5,386,928 6,382,777 5,252,531 - ----------------------------------------------------------------------------------------------------------
Revenue for the fourth quarter ended December 31, 2004, increased 36% to $4,737,669 as compared to $3,485,406 for the same period in 2003. Revenue for the twelve months ended December 31, 2004 increased 25% to $15,958,199 as compared to $12,749,522 for the same period in 2003 The increase in revenue during the fourth quarter and twelve months reflects a significant increase in revenue from the rental of natural gas compressor units and a slight increase in service and maintenance revenue. Net income for the fourth quarter ended December 31, 2004 increased 35% to $663,459 ($0.11 per diluted share), as compared to the same period in 2003 of $489,691 ($.09 per diluted share). Net income for the twelve months ended December 31, 2004 increased 158% to $3,374,028 ($0.52 per diluted share), as compared to $1,307,133 ($0.23 per diluted share) for same period in 2003. This increase included life insurance proceeds on Mr. Wayne L. Vinson, our former President and C.E.O. who passed away on March 15, 2004. Excluding these proceeds we had a 43% increase in net income for the twelve months. NGS's rental fleet grew by 46% during the twelve months ended December 31, 2004. We ended the year with 585 compressor packages in our rental fleet, up from 399 units at December 31, 2003. We anticipate adding 250-300 rental units this year at a cost of approximately $16-18 million and expects rental revenue to grow by approximately 30-35%. "2004 was a year of tremendous significance and change for NGS," said Wallace Sparkman, previous Interim President and current Chairman of the Board of Directors. "We lost a good friend and President of the Company when Wayne Vinson passed away in March. We converted our Series A Preferred Stock into common stock for a savings of approximately $100,000 in dividends. We also completed a private common stock placement for $5 million on July 20, 2004 and entered into an agreement to purchase Screw Compression Systems, a private manufacturer of natural gas compressors as of January 3, 2005. We expect this acquisition to increase NGS's sales and leasing revenue by more than $20 million in 2005. We experienced record revenue, income, earnings per share and hit a new high for the number of compressor packages in our rental fleet. Our success in 2004 is a testament to the hard work, dedication and customer service attitude of our employees." Steve Taylor, President and CEO of Natural Gas Services Group, Inc. said, "During 2004, we continued to grow and create positive momentum. Looking forward, we believe that our revenue and operational profits will continue to grow vigorously driven by a robust natural gas market, continuing strong end-use demand and the acquisition and effective integration of Screw Compression Systems. We are moving confidently into 2005 with a strong balance sheet, a healthy backlog and a platform for growth." Here are some key indicators comparing year end 2004 to year end 2003: Leasing revenue up 48% to $10.5 million. Services and Maintenance revenue up 6% to $1.9 million. Gross Margin up from 52% to 56% of revenue , or $9 million. Operating income up 46% to $3.9 million. EBITDA up 77% to $7.7 million. The Company has scheduled a conference call Thursday, February 24 at 3:15 PM Central Standard Time to discuss 2004 financial results. What: Natural Gas Services 2004 Fourth Quarter and Year-End Financial Results Conference Call When: Thursday, February 24, 2005 - 3:15 PM Central Standard Time How: Live via phone by dialing 800-936-4602. Code: Natural Gas Services. Participants to the conference call should call in at least 5 minutes prior to the start time. About Natural Gas Services Group, Inc. (NGS) - -------------------------------------------- NGS manufactures, fabricates, sells, leases and services natural gas compressors that enhance the production of oil and gas wells. The Company also manufactures and sells flare systems and flare ignition systems for plant and production facilities. For More Information, Contact: Wallace Sparkman, Chairman or Stephen Taylor, President/CEO 800-580-1828 Jim Drewitz, Investor Relations jdrewitz@comcast.net 972-355-6070 "EBITDA" reflects net income or loss before interest, taxes, depreciation and amortization. EBITDA is a measure used by analysts and investors as an indicator of operating non-cash charges and financing costs. Therefore, EBITDA gives the investor information as to the cash generated from the operations of a business. However, EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States of America ("GAAP"), and should not be considered a substitute for other financial measures of performance. EBITDA as calculated by NGS may not be comparable to EBITDA as calculated and reported by other companies. The most comparable GAAP measure to EBITDA is net income. The reconciliation of EBITDA to net income is as follows:
Three months ended Twelve months ended December 31, December 31, 2004 2003 2004 2003 ----------- ----------- ----------- ----------- EBITDA $ 1,980,262 $ 1,231,857 $ 7,795,697 $ 4,396,771 Adjustments to reconcile EBITDA to net income: Amortization and depreciation (693,413) (490,599) (2,444,264) (1,725,717) Interest expense (257,403) (166,362) (837,486) (667,122) Provision for income tax (365,987) (85,204) (1,139,919) (696,799) ----------- ----------- ----------- ----------- Net income $ 663,459 $ 489,691 $ 3,374,028 $ 1,307,133 =========== =========== =========== ===========
Except for historical information contained herein, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve known and unknown risks and uncertainties, which may cause NGS's actual results in future periods to differ materially from forecasted results. Those risks include, among other things, the loss of market share through competition or otherwise; the introduction of competing technologies by other companies; a prolonged, substantial reduction in oil and gas prices which could cause a decline in the demand for NGS's products and services; and new governmental safety, health and environmental regulations which could require NGS to make significant capital expenditures. The forward-looking statements included in this press release are only made as of the date of this press release, and NGS undertakes no obligation to publicly update such forward-looking statements to reflect subsequent events or circumstances. A discussion of these factors is included in the Company's Annual Report on Form 10-KSB filed with the Securities and Exchange Commission
Natural Gas Service Group, Inc. BALANCE SHEET DECEMBER 31, 2004 ASSETS ------ CURRENT ASSETS: Cash and cash equivalents $ 685,187 Trade accounts receivable, net of doubtful accounts of $25,000 1,998,965 Inventory 4,469,606 Prepaid expenses and other 141,140 ----------- Total current assets 7,294,898 LEASE EQUIPMENT, net of accumulated depreciation of $4,820,774 27,734,030 PROPERTY AND EQUIPMENT, net of accumulated depreciation of $1,446,141 3,134,167 GOODWILL, net of accumulated amortization of $325,192 2,589,655 PATENTS, net of accumulated amortization of $164,907 86,457 RESTRICTED CASH 2,000,000 OTHER ASSETS 416,269 ----------- Total assets $43,255,476 =========== LIABILITIES AND STOCKHOLDERS' EQUITY ------------------------------------ CURRENT LIABILITIES: Current portion of long-term debt and capital lease $ 3,728,048 Line of credit 549,856 Accounts payable and accrued liabilities 2,354,612 Deferred income 22,128 ----------- Total current liabilities 6,654,644 LONG-TERM DEBT AND CAPITAL LEASE, less current portion 9,290,209 SUBORDINATED NOTES, net of discount of $89,962 1,449,299 DEFERRED TAX LIABILITY 2,958,000 COMMITMENTS STOCKHOLDERS' EQUITY: Preferred stock, 5,000,000 shares authorized, no shares issued - Common stock, 30,000,000 shares authorized, par value $0.01; 6,104,269 shares issued and outstanding 61,042 Additional paid-in capital 16,355,492 Retained earnings 6,486,790 ----------- Total stockholders' equity 22,903,324 ----------- Total liabilities and stockholders' equity $43,255,476 ===========
Natural Gas Service Group, Inc. CONSOLIDATED STATEMENTS OF INCOME FOR THE YEARS ENDED DECEMBER 31, ---------------------------- 2004 2003 ------------ ------------ REVENUE: Sales, net $ 3,593,376 $ 3,865,045 Service and maintenance income 1,873,905 1,773,256 Leasing income and interest 10,490,918 7,111,221 ------------ ------------ Total revenue 15,958,199 12,749,522 COSTS OF REVENUE: Cost of sales 2,556,573 2,859,572 Cost of service 1,357,016 1,243,499 Cost of leasing 3,037,906 1,953,525 ------------ ------------ Total costs of revenue 6,951,495 6,056,596 ------------ ------------ GROSS PROFIT 9,006,704 6,692,926 OPERATING EXPENSES: Selling expenses 875,289 678,777 General and administrative 1,776,630 1,613,076 Depreciation and amortization 2,444,264 1,725,717 ------------ ------------ Total operating expenses 5,096,183 4,017,570 ------------ ------------ INCOME FROM OPERATIONS 3,910,521 2,675,356 OTHER INCOME (EXPENSE): Interest expense (837,486) (667,122) Other income (expense) 1,440,912 (4,302) ------------ ------------ Total other income (expense) 603,426 (671,424) ------------ ------------ INCOME BEFORE PROVISION FOR INCOME TAXES 4,513,947 2,003,932 PROVISION FOR INCOME TAXES: Current 20,000 25,000 Deferred 1,119,919 671,799 ------------ ------------ Total income tax expense 1,139,919 696,799 ------------ ------------ NET INCOME 3,374,028 1,307,133 PREFERRED DIVIDENDS 53,277 120,941 ------------ ------------ NET INCOME AVAILABLE TO COMMON STOCKHOLDERS $ 3,320,751 $ 1,186,192 ============ ============ NET INCOME PER COMMON SHARE: Basic $ 0.59 $ 0.24 ============ ============ Diluted $ 0.52 $ 0.23 ============ ============ WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: Basic 5,591,313 4,946,922 Diluted 6,382,777 5,252,531
Natural Gas Service Group, Inc. CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, -------------------------------- 2004 2003 -------------- -------------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 3,374,028 $ 1,307,133 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 2,444,264 1,725,717 Deferred taxes 1,119,919 671,799 Amortization of debt issuance costs 64,956 64,956 Loss on disposal of assets 71,341 18,615 Changes in current assets: Trade and other receivables (1,182,369) (391,498) Inventory (1,915,367) (1,078,445) Prepaid expenses and other (34,110) 66,272 Changes in current liabilities: Accounts payable and accrued liabilities 1,283,960 542,790 Deferred income (185,087) 173,678 Other changes (344,341) (76,597) -------------- -------------- Net cash provided by operating activities 4,697,194 3,024,420 CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment (11,595,811) (7,881,720) Proceeds from sale of property and equipment 50,123 119,500 Increase in restricted cash -- (2,000,000) Distribution from equity method investment -- 107,774 Decrease in lease receivable -- 210,512 -------------- -------------- Net cash used in investing activities (13,545,688) (7,443,934) CASH FLOWS FROM FINANCING ACTIVITIES: Net proceeds from lines of credit 549,856 300,000 Proceeds from long-term debt 6,592,012 3,478,568 Repayments of long-term debt (2,588,522) (2,013,546) Repayment of line of credit (300,000) -- Dividends on preferred stock (53,277) (120,941) Proceeds from sale of stock and exercise of stock options and warrants, net of transaction costs 5,157,410 237,997 -------------- -------------- Net cash provided by financing activities 9,357,479 1,882,078 NET CHANGE IN CASH 508,985 (2,537,436) CASH, beginning of year 176,202 2,713,638 -------------- -------------- CASH, end of year $ 685,187 $ 176,202 ============== ============== SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Interest paid $ 775,429 $ 667,122 ============== ============== Income taxes paid $ 31,300 $ 35,292 ============== ==============