Natural Gas Services 8K Group Announces Diluted Eps of $0.13/SHARE for the 2ND Quarter of 2010 | NGS 5 Aug 10

FOR IMMEDIATE RELEASE	NEWS
August 5, 2010	NYSE: NGS

Exhibit 99

NATURAL GAS SERVICES GROUP ANNOUNCES DILUTED EPS OF $0.13/SHARE FOR THE 2ND QUARTER OF 2010

Total Revenues, Income and Earnings show Sequential Increases

MIDLAND, Texas August 5, 2010 – Natural Gas Services Group, Inc. (NYSE:NGS), a leading provider of equipment and services to the natural gas industry, announces its financial results for the second quarter and six months ended June 30, 2010.

Natural Gas Services Group Inc. Financial Results:

Revenue: Our total revenue decreased from $16.8 million to $11.9 million, or 29%, for the three months ended June 30, 2010, compared to the same period ended June 30, 2009. This was mainly the result of decreased compressor sales and compressor rental revenue due to the economic slowdown and depressed natural gas industry. Sales revenue decreased 61%, rental revenue decreased 17% while service and maintenance revenue increased 16%. Total revenues for the comparable six months decreased 36%, to $23.5 million from $36.8 million which was mainly the result of a 72% decrease in our sales revenue, a decrease in rental revenue of 20% and service and maintenance revenue decrease of 13%. Compared to the first quarter of 2010, total revenue increased from $11.5 million to $11.9 million, or 3%. This was mainly the result of increased revenues from compressor rentals, flares, rebuilds and parts sales.

Operating income: Operating income declined 48% to $2.4 million for the three months ended June 30, 2010 compared to $4.6 million in the same period for 2009, while the six months ended June 30, 2010 compared to the same period in 2009 showed a decline from $10.7 million to $4.6 million, or 57%. Operating income increased 7% to $2.4 million for the current quarter as compared to $2.2 million in the first quarter and rose to 20% of revenue, up from 19% in the first quarter. The decline in revenues over the past year impacted these margins, as did the fact that the semi-variable SG&A and depreciation expenses are costs that tend to hold steady.

Net income: Our net income decreased 48% to $1.5 million for the three months ended June 30, 2010 as compared to net income of $2.9 million for the same period in 2009. Net income for the first six months of 2010 decreased 57% to $2.9 million, when compared to net income of $6.7 million for the same period in 2009. This was mainly the result of decreased third party unit sales. Net income increased 13% to $1.5 million in the current quarter when compared to $1.3 million in the first quarter of this year.

Earnings per share: Our earnings per diluted share was $0.13 for the three months ending June 30, 2010 as compared to $0.24 for the same 2009 period, a 46% decrease. Comparing the six months of 2009 versus 2010, our earnings per diluted share fell from $0.55 to $0.24, or 56%. In looking at the sequential quarters, diluted earnings per share were up to 13 cents in the current quarter from 11 cents achieved in the first quarter of the year.

EBITDA: Our EBITDA decreased (see discussion of EBITDA at the end of this release) 29% to $5.4 million for the second quarter ended June 30, 2010, versus $7.5 million for the same period in 2009. EBITDA decreased 37% to $10.4 million for the six months ended June 30, 2010 versus $16.5 million for the same period ended June 30, 2009. When compared to the prior quarter of 2010, EBITDA increased 6% in the current quarter to $5.4 million compared to $5.1 million in the prior quarter.

Cash flow: At June 30, 2010, we had cash and cash equivalents of $23.8 million, working capital of $43.0 million, and total debt of $5.0 million, of which $3.9 million was classified as current. We had positive net cash flow from operating activities of $15 million during first six months of 2010.

Selected data: The table below shows our revenues, net income, and gross margin exclusive of depreciation, and gross margin for the quarters and six month periods ended June 30, 2010 and 2009. Gross margin is the difference between revenue and cost of sales, exclusive of depreciation.

	Three months ended June 30,				Six months ended June 30,
	In thousands of dollars, except per share data)
	2009		2010		2009		2010
Sales	$	4,599	$	1,779	$	11,528	$	3,241
Rental		11,969		9,902		24,757		19,777
Service and maintenance		189		220		497		433
Total Revenue		16,757		11,901		36,782		23,451
Gross margin (1)		9,220		6,820		19,812		13,421
Net Income	$	2,872	$	1,544	$	6,669	$	2,908
Earnings per share (diluted)	$	0.24	$	0.13	$	0.55	$	0.24

(1) For a reconciliation of gross margin to its most directly comparable financial measure calculated and presented in accordance with GAAP, please read Non-GAAP Financial Measures” in this report.

Rental fleet: As of June 30, 2010, we had 1,806 natural gas compressors in our rental fleet totaling 230,212 horsepower, as compared to 1,771 natural gas compressors totaling 223,041 horsepower at June 30, 2009. As of June 30, 2009, we had 1,345 natural gas compressors rented compared to 1,227 at June 30, 2010, resulting in a current quarter-end utilization of 68%.

Stephen Taylor, President and CEO of Natural Gas Services Group, commented, “We are generally happy with these results because of the quarter-to-quarter improvement in all major financial measures, especially our margins and earnings, but we continue to compete in a difficult market. Our customers remain very conservative from an activity perspective and while I am reluctant to say we have turned a corner, we do anticipate higher levels of activity into 2011. Progress, however, will be hard won.”

Non GAAP Measures: “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 performance since it excludes the impact of movements in working capital items, 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 calculat ed and reported by other companies. The most comparable GAAP measure to EBITDA is net income.

Gross margin is defined as total revenue less cost of sales (excluding depreciation and amortization expense). Gross margin is included as a supplemental disclosure because it is a primary measure used by our management as it represents the results of revenue and cost of sales (excluding depreciation and amortization expense), which are key components of our operations. Depreciation expense is a necessary element of our costs and our ability to generate revenue and selling, general and administrative expense is a necessary cost to support our operations and required corporate activities. Management uses this non-GAAP measure as a supplemental measure to other GAAP results to provide a more complete understanding of our performance. As an indicator of our operating performance, gross margin sh ould not be considered an alternative to, or more meaningful than, net income as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner.

The reconciliation of net income to EBITDA and gross margin is as follows:

(in thousands of dollars)	Three months ended June 30,					Six months ended June 30,
	2009		2010			2009		2010
Net income	$	2,872	$	1,544		$	6,669	$	2,908
Interest expense		154		53			314		127
Provision for income taxes		1,546		862			3,599		1,630
Depreciation and amortization		2,935		2,905			5,893		5,779
EBITDA	$	7,507	$	5,364		$	16,475	$	10,444
Other operating expenses		1,654		1,522			3,231		3,020
Other expense (income)		59		(66	)		106		(43	)
Gross margin	$	9,220	$	6,820		$	19,812	$	13,421

Cautionary Note Regarding Forward-Looking Statements: 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 go vernmental 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-K filed with the Securities and Exchange Commission.

Conference Call Details:

Teleconference: Thursday, August 5, 2010 at 9:30 a.m. Central (10:30 a.m. Eastern). Live via phone by dialing 800-624-7038, pass code “Natural Gas Services”. All attendees and participants to the conference call should arrange to call in at least 5 minutes prior to the start time.

Live Webcast: The webcast will be available in listen only mode via our website www.ngsgi.com, investor relations section.

Webcast Replay: For those unable to attend the live teleconference, a Webcast replay of the call will be available within 2 hours at the NGS website at www.ngsgi.com under the Investor Relations section and will remain accessible for 30 days.

Stephen Taylor, President and CEO of Natural Gas Services Group, Inc. will be leading the call and discussing the financial results for the three and six months ended June 30, 2010.

About Natural Gas Services Group, Inc. (NGS):

NGS is a leading provider of small to medium horsepower, wellhead compression equipment to the natural gas industry with a primary focus on the non-conventional gas industry, i.e., coalbed methane, gas shales and tight gas. The Company manufactures, fabricates, rents and maintains natural gas compressors that enhance the production of natural gas wells. The Company also designs and sells custom fabricated natural gas compressors to particular customer specifications and sells flare systems for gas plant and production facilities. NGS is headquartered in Midland, Texas with manufacturing facilities located in Tulsa, Oklahoma, Lewiston, Michigan and Midland, Texas and service facilities located in major gas producing basins in the U.S.

For More Information, Contact:	Kimberly Huckaba, Investor Relations
	(432) 262-2700 Kim.Huckaba@ngsgi.com
	www.ngsgi.com

NATURAL GAS SERVICES GROUP, INC. BALANCE SHEETS (in thousands, except per share amounts) (unaudited)
	December 31,		June 30,
	2009			2010
ASSETS
Current Assets:
Cash and cash equivalents	$	23,017		$	23,833
Trade accounts receivable, net of allowance for doubtful accounts of $363 and $146, respectively		7,314			3,214
Inventory, net of allowance for obsolescence of $345 and $353, respectively		24,037			23,316
Prepaid income taxes		1,556			2,674
Prepaid expenses and other		279			347
Total current assets		56,203			53,384

Rental equipment, net of accumulated depreciation of $34,008 and $38,930, respectively		110,263			110,881
Property and equipment, net of accumulated depreciation of $7,210 and $7,234, respectively		7,626			7,162
Goodwill, net of accumulated amortization of $325, both periods		10,039			10,039
Intangibles, net of accumulated amortization of $1,497 and $1,627, respectively		2,721			2,591
Other assets		19			26
Total assets	$	186,871		$	184,083

LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
Current portion of long-term debt	$	3,378		$	3,378
Line of credit		7,000			500
Accounts payable		2,239			1,692
Accrued liabilities		1,485			2,176
Current income tax liability		1,708			2,475
Deferred income		90			172
Total current liabilities		15,900			10,393

Long -term debt, less current portion		2,817			1,127
Deferred income tax payable		25,498			26,361
Other long term liabilities		558			551
Total liabilities		44,773			38,432


Stockholders’ equity:
Preferred stock, 5,000 shares authorized, no shares issued or outstanding		—			—
Common stock, 30,000 shares authorized, par value $0.01;12,101 and 12,105 shares issued and outstanding, respectively		121			121
Additional paid-in capital		84,570			85,214
Retained earnings		57,407			60,316
Total stockholders' equity		142,098			145,651
Total liabilities and stockholders' equity	$	186,871		$	184,083

NATURAL GAS SERVICES GROUP, INC. INCOME STATEMENTS (in thousands, except earnings per share) (unaudited)
	Three months ended June 30,						Six months ended June 30,
	2009			2010			2009			2010
Revenue:
Sales, net	$	4,599		$	1,779		$	11,528		$	3,241
Rental income		11,969			9,902			24,757			19,777
Service and maintenance income		189			220			497			433
Total revenue		16,757			11,901			36,782			23,451

Operating costs and expenses:
Cost of sales, exclusive of depreciation stated separately below		3,253			1,137			7,782			2,128
Cost of rentals, exclusive of depreciation stated separately below		4,152			3,792			8,841			7,596
Cost of service and maintenance, exclusive of depreciation stated separately below		132			152			347			306
Selling, general, and administrative expense		1,654			1,522			3,231			3,020
Depreciation and amortization		2,935			2,905			5,893			5,779
Total operating costs and expenses		12,126			9,508			26,094			18,829

Operating income		4,631			2,394			10,688			4,622

Other income (expense):
Interest expense		(154	)		(53	)		(314	)		(127	)
Other income (expense)		(59	)		66			(106	)		43
Total other income (expense)		(213	)		13			(420	)		(84	)

Income before provision for income taxes		4,418			2,406			10,268			4,538

Provision for income taxes		1,546			862			3,599			1,630

Net income	$	2,872		$	1,544		$	6,669		$	2,908


Earnings per share:
Basic and Diluted	$	0.24		$	0.13		$	0.55		$	0.24
Weighted average shares outstanding:
Basic		12,095			12,104			12,094			12,103
Diluted		12,099			12,205			12,102			12,203

NATURAL GAS SERVICES GROUP, INC. STATEMENTS OF CASH FLOWS
(in thousands) (unaudited)
	Six months Ended June 30,
	2009			2010
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	6,669		$	2,908
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		5,893			5,779
Deferred taxes		3,599			863
Employee stock options expense		299			592
Gain on disposal of assets		(44	)		(36	)
Changes in current assets and liabilities:
Trade accounts receivables, net		5,522			4,100
Inventory, net		4,800			946
Prepaid income taxes and prepaid expenses		(701	)		(1,186	)
Accounts payable and accrued liabilities		(9,283	)		144
Current income tax liability		(100	)		767
Deferred income		243			82
Other		—			(7	)
NET CASH PROVIDED BY OPERATING ACTIVITIES		16,897			14,954

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment		(7,235	)		(6,030	)
Redemption of short-term investments		2,300			—
Proceeds from sale of property and equipment		135			36
NET CASH USED IN INVESTING ACTIVITIES		(4,800	)		(5,994	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from other long-term liabilities, net		121			(7	)
Repayments of long-term debt		(1,689	)		(1,690	)
Repayments of line of credit		—			(6,500	)
Proceeds from exercise of stock options		9			53
NET CASH USED IN FINANCING ACTIVITIES		(1,559	)		(8,144	)

NET CHANGE IN CASH		10,538			816

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		1,149			23,017
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	11,687		$	23,833
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest paid	$	322		$	157
Income taxes paid	$	658		$	1,118
NON-CASH TRANSACTIONS:
Transfer of rental equipment to inventory	$	1,286		$	225

Natural Gas Services (NGS) 8-KNatural Gas Services Group Announces Diluted Eps of $0.13/SHARE for the 2ND Quarter of 2010