• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishDashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI employees
    Legal
    Terms of usePrivacy policyCookie policy

    Cactus Announces Fourth Quarter and Full Year 2024 Results

    2/26/25 5:30:00 PM ET
    $WHD
    Metal Fabrications
    Industrials
    Get the next $WHD alert in real time by email

    Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") today announced financial and operating results for the fourth quarter and full year of 2024.

    Fourth Quarter Highlights

    • Revenue of $272.1 million and operating income of $70.5 million;
    • Net income of $57.4 million and diluted earnings per Class A share of $0.68;
    • Adjusted net income(1) of $56.8 million and diluted earnings per share, as adjusted(1) of $0.71;
    • Net income margin of 21.1% and adjusted net income margin(1) of 20.9%;
    • Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of $92.7 million and 34.1%, respectively;
    • Cash flow from operations of $66.6 million;
    • Cash and cash equivalents balance of $342.8 million with no bank debt outstanding as of December 31, 2024; and
    • In January 2025, the Board of Directors declared a quarterly cash dividend of $0.13 per Class A share.

    Financial Summary

     

    Three Months Ended

     

    Twelve Months Ended

     

    December 31,

     

    September 30,

     

    December 31,

     

    December 31,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

     

    (in thousands)

    Revenues

    $

    272,121

     

     

    $

    293,181

     

     

    $

    274,866

     

     

    $

    1,129,814

     

     

    $

    1,096,960

     

    Operating income(3)

    $

    70,452

     

     

    $

    76,792

     

     

    $

    78,553

     

     

    $

    289,613

     

     

    $

    264,366

     

    Operating income margin

     

    25.9

    %

     

     

    26.2

    %

     

     

    28.6

    %

     

     

    25.6

    %

     

     

    24.1

    %

    Net income

    $

    57,447

     

     

    $

    62,437

     

     

    $

    62,074

     

     

    $

    232,758

     

     

    $

    214,840

     

    Net income margin

     

    21.1

    %

     

     

    21.3

    %

     

     

    22.6

    %

     

     

    20.6

    %

     

     

    19.6

    %

    Adjusted net income(1)

    $

    56,796

     

     

    $

    63,479

     

     

    $

    65,059

     

     

    $

    245,067

     

     

    $

    253,144

     

    Adjusted net income margin(1)

     

    20.9

    %

     

     

    21.7

    %

     

     

    23.7

    %

     

     

    21.7

    %

     

     

    23.1

    %

    Adjusted EBITDA(2)

    $

    92,711

     

     

    $

    100,370

     

     

    $

    100,121

     

     

    $

    392,050

     

     

    $

    398,065

     

    Adjusted EBITDA margin(2)

     

    34.1

    %

     

     

    34.2

    %

     

     

    36.4

    %

     

     

    34.7

    %

     

     

    36.3

    %

    (1) Adjusted net income, Adjusted net income margin and diluted earnings per share, as adjusted are non-GAAP financial measures. These figures assume Cactus, Inc. held all units in its operating subsidiary at the beginning of the period. Additional information regarding non-GAAP measures and the reconciliation of GAAP to non-GAAP financial measures are in the Supplemental Information tables.

    (2) Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. See definition of these measures and the reconciliation of GAAP to non-GAAP financial measures in the Supplemental Information tables.

    (3) Operating income reflects certain expenses related to the FlexSteel acquisition, including expenses related to the remeasurement of the earn-out liability associated with the FlexSteel acquisition and intangible amortization expenses related to purchase price accounting. See the reconciliation of GAAP to non-GAAP financial measures in the Supplemental Information tables for further details.

    Scott Bender, CEO and Chairman of the Board of Cactus, commented, "Full year results for 2024 reflect solid performance in both of our business segments. In the fourth quarter, adjusted EBITDA margins remained strong, although revenues were softer than anticipated in our Spoolable Technologies segment due to elevated seasonal industry slowdowns."

    "In the first quarter of 2025, we anticipate that U.S. land activity levels will be unchanged from the fourth quarter of 2024. In Pressure Control, we expect revenues to be flat to up sequentially. In Spoolable Technologies, we anticipate revenues to be softer than the fourth quarter. Activity in the first quarter has been slow to recover from deeper than anticipated seasonal declines at the end of the fourth quarter. Similar to prior years, we expect that Spoolable Technologies revenues will increase in the seasonally stronger second quarter."

    Mr. Bender concluded, "I remain immensely proud of the business our team has established, with two segments that outperformed the lower year-over-year average industry activity levels in 2024. Our focus on offering our customers differentiated, highly engineered products and services that provide safety and efficiency benefits continues to be the driver of this out performance. Although expectations for 2025 U.S. land activity levels remain soft, we have several initiatives underway that are intended to grow our customer base and mitigate potential tariff impacts, including further international sales growth, diversifying our supply chain, and introducing new products."

    Segment Performance

    We report two business segments, Pressure Control and Spoolable Technologies. Corporate and other expenses not directly attributable to either segment are presented separately as Corporate and Other Expenses.

    Pressure Control

    Fourth quarter 2024 Pressure Control revenue decreased $8.4 million, or 4.5%, sequentially, as sales of wellhead and production related equipment declined primarily due to lower customer activity. Operating income was $1.7 million lower, or 3.3%, sequentially, with margins increasing 40 basis points due to the non-recurrence of reserves taken in the third quarter, partly offset by lower operating leverage. Adjusted Segment EBITDA decreased 0.8%, sequentially, with Adjusted Segment EBITDA margins increasing 130 basis points.

    Spoolable Technologies

    Fourth quarter 2024 Spoolable Technologies revenues decreased $12.1 million, or 11.2%, sequentially, due to reduced customer activity levels in the seasonally slow quarter. Operating income was $7.4 million lower, or 22.4%, sequentially, with operating income margins decreasing 380 basis points due to higher input costs and reduced operating leverage. Adjusted Segment EBITDA was $7.3 million lower, or 17.1%, sequentially, with Adjusted Segment EBITDA margins decreasing 260 basis points.

    Corporate and Other Expenses

    Fourth quarter 2024 Corporate and Other expenses decreased $2.8 million, or 31.8%, sequentially, primarily due to the non-recurrence of professional fees incurred during the third quarter related to growth initiatives.

    Liquidity, Capital Expenditures and Other

    As of December 31, 2024, the Company had $342.8 million of cash and cash equivalents, no bank debt outstanding, and $222.6 million of availability on our revolving credit facility. Operating cash flow was $66.6 million for the fourth quarter of 2024. During the fourth quarter, the Company made dividend payments and associated distributions of $10.3 million. The Company also made TRA payments and associated distributions of $6.3 million related to 2023 tax savings provided by the TRA.

    Net capital expenditures were $11.3 million during the fourth quarter of 2024. Net capital expenditures for the full year of 2024 were $35.4 million. For the full year 2025, the Company expects net capital expenditures to be in the range of $45 million to $55 million, inclusive of capital directed towards supply chain diversification efforts and efficiency improvements in the Baytown manufacturing facility.

    As of December 31, 2024, Cactus had 68,151,542 shares of Class A common stock outstanding (representing 85.6% of the total voting power) and 11,432,545 shares of Class B common stock outstanding (representing 14.4% of the total voting power).

    Quarterly Dividend

    In January 2025, the Board approved a quarterly cash dividend of $0.13 per share of Class A common stock, with payment to occur on March 20, 2025 to holders of record of Class A common stock at the close of business on March 3, 2025. A corresponding distribution of up to $0.13 per CC Unit has also been approved for holders of CC Units of Cactus Companies, LLC.

    Conference Call Details

    The Company will host a conference call to discuss financial and operational results tomorrow, Thursday February 27, 2025 at 9:00 a.m. Central Time (10:00 a.m. Eastern Time).

    The call will be webcast on Cactus' website at www.CactusWHD.com. Please access the webcast for the call at least 10 minutes ahead of the start time to ensure a proper connection. Analysts and institutional investors may click here to pre-register for the conference call and obtain a dial-in number and passcode.

    An archived webcast of the conference call will be available on the Company's website shortly after the end of the call.

    About Cactus, Inc.

    Cactus designs, manufactures, sells or rents a range of highly engineered pressure control and spoolable pipe technologies. Its products are sold and rented principally for onshore unconventional oil and gas wells and are utilized during the drilling, completion and production phases of its customers' wells. In addition, it provides field services for its products and rental items to assist with the installation, maintenance and handling of the equipment. Cactus operates service centers throughout North America and Australia, while also providing equipment and services in select international markets.

    Cautionary Statement Concerning Forward-Looking Statements

    Certain statements contained in this press release and oral statements made regarding the matters addressed in this release constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of Cactus' control, that could cause actual results to differ materially from the results discussed in the forward-looking statements.

    Forward-looking statements can be identified by the use of forward-looking terminology including "may," "believe," "expect," "intend," "anticipate," "plan," "should," "estimate," "continue," "potential," "will," "when," "once," "hope" or other similar words and include the Company's expectation of future performance contained herein. These statements discuss future expectations, contain projections of results of operations or of financial condition, or state other "forward-looking" information. You are cautioned not to place undue reliance on any forward-looking statements, which can be affected by assumptions used or by risks or uncertainties. Consequently, no forward-looking statements can be guaranteed. When considering these forward-looking statements, you should keep in mind the risk factors and other factors noted in the Company's Annual Report on Form 10-K, any Quarterly Reports on Form 10-Q and the other documents that the Company files with the Securities and Exchange Commission. The risk factors and other factors noted therein could cause actual results to differ materially from those contained in any forward-looking statement. Cactus disclaims any duty to update and does not intend to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this press release.

     

    Cactus, Inc.

    Condensed Consolidated Statements of Income

    (unaudited)

     

     

    Three Months Ended December 31,

     

    Twelve Months Ended December 31,

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands, except per share data)

    Revenues

     

     

     

     

     

     

     

    Pressure Control

    $

    176,719

     

     

    $

    180,454

     

     

    $

    724,038

     

     

    $

    756,727

     

    Spoolable Technologies

     

    96,072

     

     

     

    94,412

     

     

     

    407,038

     

     

     

    340,233

     

    Corporate and other(1)

     

    (670

    )

     

     

    —

     

     

     

    (1,262

    )

     

     

    —

     

    Total revenues

     

    272,121

     

     

     

    274,866

     

     

     

    1,129,814

     

     

     

    1,096,960

     

     

     

     

     

     

     

     

     

    Operating income

     

     

     

     

     

     

     

    Pressure Control

     

    50,829

     

     

     

    56,053

     

     

     

    210,710

     

     

     

    236,934

     

    Spoolable Technologies

     

    25,523

     

     

     

    28,168

     

     

     

    104,864

     

     

     

    62,172

     

    Total segment operating income

     

    76,352

     

     

     

    84,221

     

     

     

    315,574

     

     

     

    299,106

     

    Corporate and other expenses

     

    (5,900

    )

     

     

    (5,668

    )

     

     

    (25,961

    )

     

     

    (34,740

    )

    Total operating income

     

    70,452

     

     

     

    78,553

     

     

     

    289,613

     

     

     

    264,366

     

     

     

     

     

     

     

     

     

    Interest income (expense), net

     

    2,303

     

     

     

    (182

    )

     

     

    6,459

     

     

     

    (6,480

    )

    Other income, net

     

    3,204

     

     

     

    686

     

     

     

    3,204

     

     

     

    4,490

     

    Income before income taxes

     

    75,959

     

     

     

    79,057

     

     

     

    299,276

     

     

     

    262,376

     

    Income tax expense

     

    18,512

     

     

     

    16,983

     

     

     

    66,518

     

     

     

    47,536

     

    Net income

    $

    57,447

     

     

    $

    62,074

     

     

    $

    232,758

     

     

    $

    214,840

     

    Less: net income attributable to non-controlling interest

     

    10,760

     

     

     

    13,127

     

     

     

    47,351

     

     

     

    45,669

     

    Net income attributable to Cactus, Inc.

    $

    46,687

     

     

    $

    48,947

     

     

    $

    185,407

     

     

    $

    169,171

     

     

     

     

     

     

    ​

     

    ​

    Earnings per Class A share - basic

    $

    0.69

     

     

    $

    0.75

     

     

    $

    2.79

     

     

    $

    2.62

     

    Earnings per Class A share - diluted(2)

    $

    0.68

     

     

    $

    0.74

     

     

    $

    2.77

     

     

    $

    2.57

     

     

     

     

     

     

     

     

     

    Weighted average shares outstanding - basic

     

    67,474

     

     

     

    65,360

     

     

     

    66,393

     

     

     

    64,641

     

    Weighted average shares outstanding - diluted(2)

     

    80,359

     

     

     

    79,860

     

     

     

    79,915

     

     

     

    79,460

     

    (1) Represents the elimination of inter-segment revenue for sales from our Pressure Control segment to our Spoolable Technologies segment.

    (2) Dilution for the three months ended December 31, 2024 and December 31, 2023 includes an additional $11.2 million and $13.8 million of pre-tax income attributable to non-controlling interest adjusted for a corporate effective tax rate of 26.0% and 12.1 million and 14.1 million weighted average shares of Class B common stock, respectively, plus the effect of dilutive securities. Dilution for the twelve months ended December 31, 2024 and December 31, 2023 includes an additional $49.0 million and $47.4 million of pre-tax income attributable to non-controlling interest adjusted for a corporate effective tax rate of 26.0% and 13.1 million and 14.6 million weighted average shares of Class B common stock, respectively, plus the effect of dilutive securities.

     

    Cactus, Inc.

    Condensed Consolidated Balance Sheets

    (unaudited)

     

     

    December 31,

     

     

    2024

     

     

    2023

     

    (in thousands)

    Assets

     

     

     

    Current assets

     

     

     

    Cash and cash equivalents

    $

    342,843

     

    $

    133,792

    Accounts receivable, net

     

    191,627

     

     

    205,381

    Inventories

     

    226,796

     

     

    205,625

    Prepaid expenses and other current assets

     

    13,422

     

     

    11,380

    Total current assets

     

    774,688

     

     

    556,178

     

     

     

     

    Property and equipment, net

     

    346,008

     

     

    345,502

    Operating lease right-of-use assets, net

     

    24,094

     

     

    23,496

    Intangible assets, net

     

    163,991

     

     

    179,978

    Goodwill

     

    203,028

     

     

    203,028

    Deferred tax asset, net

     

    219,003

     

     

    204,852

    Other noncurrent assets

     

    8,516

     

     

    9,527

    Total assets

    $

    1,739,328

     

    $

    1,522,561

     

     

     

     

    Liabilities and Equity

     

     

     

    Current liabilities

     

     

     

    Accounts payable

    $

    72,001

     

    $

    71,841

    Accrued expenses and other current liabilities

     

    75,416

     

     

    50,654

    Earn-out liability

     

    —

     

     

    20,810

    Current portion of liability related to tax receivable agreement

     

    20,297

     

     

    20,855

    Finance lease obligations, current portion

     

    7,024

     

     

    7,280

    Operating lease liabilities, current portion

     

    4,086

     

     

    4,220

    Total current liabilities

     

    178,824

     

     

    175,660

     

     

     

     

    Deferred tax liability, net

     

    2,868

     

     

    3,589

    Liability related to tax receivable agreement, net of current portion

     

    258,376

     

     

    250,069

    Finance lease obligations, net of current portion

     

    10,528

     

     

    9,352

    Operating lease liabilities, net of current portion

     

    20,078

     

     

    19,121

    Other noncurrent liabilities

     

    4,475

     

     

    —

    Total liabilities

     

    475,149

     

     

    457,791

     

     

     

     

    Equity

     

    1,264,179

     

     

    1,064,770

    Total liabilities and equity

    $

    1,739,328

     

    $

    1,522,561

     

    Cactus, Inc.

    Condensed Consolidated Statements of Cash Flows

    (unaudited)

     

     

    Twelve Months Ended December 31,

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Cash flows from operating activities

     

     

     

    Net income

    $

    232,758

     

     

    $

    214,840

     

    Reconciliation of net income to net cash provided by operating activities

     

     

     

    Depreciation and amortization

     

    60,438

     

     

     

    65,045

     

    Deferred financing cost amortization

     

    1,120

     

     

     

    4,514

     

    Stock-based compensation

     

    22,888

     

     

     

    18,105

     

    Provision for expected credit losses

     

    370

     

     

     

    2,622

     

    Inventory obsolescence

     

    3,841

     

     

     

    5,337

     

    Gain on disposal of assets

     

    (1,013

    )

     

     

    (3,156

    )

    Deferred income taxes

     

    19,773

     

     

     

    17,343

     

    Change in fair value of earn-out liability

     

    16,318

     

     

     

    14,850

     

    Gain from revaluation of liability related to tax receivable agreement

     

    (3,204

    )

     

     

    (4,490

    )

    Changes in operating assets and liabilities:

     

     

     

    Accounts receivable

     

    13,048

     

     

     

    (11,858

    )

    Inventories

     

    (25,628

    )

     

     

    41,922

     

    Prepaid expenses and other assets

     

    (2,267

    )

     

     

    753

     

    Accounts payable

     

    675

     

     

     

    8,710

     

    Accrued expenses and other liabilities

     

    28,964

     

     

     

    (7,367

    )

    Payments pursuant to tax receivable agreement

     

    (20,800

    )

     

     

    (26,890

    )

    Payment of earn-out liability

     

    (31,168

    )

     

     

    —

     

    Net cash provided by operating activities

     

    316,113

     

     

     

    340,280

     

     

     

     

     

    Cash flows from investing activities

     

     

     

    Acquisition of a business, net of cash and cash equivalents acquired

     

    —

     

     

     

    (616,189

    )

    Capital expenditures and other

     

    (39,176

    )

     

     

    (43,977

    )

    Proceeds from sales of assets

     

    3,788

     

     

     

    5,373

     

    Net cash used in investing activities

     

    (35,388

    )

     

     

    (654,793

    )

     

     

     

     

    Cash flows from financing activities

     

     

     

    Proceeds from the issuance of long-term debt

     

    —

     

     

     

    155,000

     

    Repayments of borrowings of long-term debt

     

    —

     

     

     

    (155,000

    )

    Net proceeds from the issuance of Class A common stock

     

    —

     

     

     

    169,878

     

    Payment of contingent consideration

     

    (5,960

    )

     

     

    —

     

    Payments of deferred financing costs

     

    —

     

     

     

    (6,934

    )

    Payments on finance leases

     

    (7,882

    )

     

     

    (7,652

    )

    Dividends paid to Class A common stock shareholders

     

    (33,681

    )

     

     

    (30,124

    )

    Distributions to members

     

    (13,290

    )

     

     

    (16,644

    )

    Repurchases of shares

     

    (9,331

    )

     

     

    (5,249

    )

    Net cash provided by (used in) financing activities

     

    (70,144

    )

     

     

    103,275

     

     

     

     

     

    Effect of exchange rate changes on cash and cash equivalents

     

    (1,530

    )

     

     

    503

     

     

     

     

     

    Net increase (decrease) in cash and cash equivalents

     

    209,051

     

     

     

    (210,735

    )

     

     

     

     

    Cash and cash equivalents

     

     

     

    Beginning of period

     

    133,792

     

     

     

    344,527

     

    End of period

    $

    342,843

     

     

    $

    133,792

     

     

    Cactus, Inc. – Supplemental Information

    Reconciliation of GAAP to non-GAAP Financial Measures

    Adjusted net income, diluted earnings per share, as adjusted and adjusted net income margin

    (unaudited)

    Adjusted net income, diluted earnings per share, as adjusted and adjusted net income margin are not measures of net income as determined by GAAP but they are supplemental non-GAAP financial measures that are used by management and external users of the Company's consolidated financial statements. Cactus defines adjusted net income as net income assuming Cactus, Inc. held all units in its operating subsidiary at the beginning of the period, with the resulting additional income tax expense related to the incremental income attributable to Cactus, Inc. Adjusted net income also includes certain other adjustments described below. Cactus defines diluted earnings per share, as adjusted as Adjusted net income divided by weighted average shares outstanding, as adjusted. Cactus defines Adjusted net income margin as Adjusted net income divided by total revenue. The Company believes this supplemental information is useful for evaluating performance period over period.

     

    Three Months Ended

     

    Twelve Months Ended

     

    December 31,

     

    September 30,

     

    December 31,

     

    December 31,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands, except per share data)

    Net income

    $

    57,447

     

     

    $

    62,437

     

     

    $

    62,074

     

     

    $

    232,758

     

     

    $

    214,840

     

    Adjustments:

     

     

     

     

     

     

     

     

     

    Revaluation gain on TRA liability(1)

     

    (3,204

    )

     

     

    —

     

     

     

    (807

    )

     

     

    (3,204

    )

     

     

    (4,490

    )

    Transaction related expenses, pre-tax(2)

     

    —

     

     

     

    2,793

     

     

     

    327

     

     

     

    2,793

     

     

     

    12,183

     

    Intangible amortization expense(3)

     

    3,997

     

     

     

    3,997

     

     

     

    3,997

     

     

     

    15,988

     

     

     

    20,323

     

    Remeasurement loss on earn-out liability(4)

     

    —

     

     

     

    138

     

     

     

    1,918

     

     

     

    16,318

     

     

     

    14,850

     

    Inventory step-up expense(5)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    23,516

     

    Income tax expense differential(6)

     

    (1,444

    )

     

     

    (5,886

    )

     

     

    (2,450

    )

     

     

    (19,586

    )

     

     

    (28,078

    )

    Adjusted net income

    $

    56,796

     

     

    $

    63,479

     

     

    $

    65,059

     

     

    $

    245,067

     

     

    $

    253,144

     

     

     

     

     

     

     

     

     

     

     

    Diluted earnings per share, as adjusted

    $

    0.71

     

     

    $

    0.79

     

     

    $

    0.81

     

     

    $

    3.07

     

     

    $

    3.19

     

     

     

     

     

     

     

     

     

     

     

    Weighted average shares outstanding, as adjusted(7)

     

    80,359

     

     

     

    80,190

     

     

     

    79,860

     

     

     

    79,915

     

     

     

    79,460

     

     

     

     

     

     

     

     

     

     

     

    Revenue

    $

    272,121

     

     

    $

    293,181

     

     

    $

    274,866

     

     

    $

    1,129,814

     

     

    $

    1,096,960

     

    Net income margin

     

    21.1

    %

     

     

    21.3

    %

     

     

    22.6

    %

     

     

    20.6

    %

     

     

    19.6

    %

    Adjusted net income margin

     

    20.9

    %

     

     

    21.7

    %

     

     

    23.7

    %

     

     

    21.7

    %

     

     

    23.1

    %

    (1) Represents non-cash adjustments for the revaluation of the liability related to the TRA.

    (2) Reflects fees and expenses recorded in connection with growth initiatives, including the FlexSteel acquisition and related financing.

    (3) Reflects amortization expense associated with the step-up in intangible value due to purchase price accounting.

    (4) Represents non-cash adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition.

    (5) Represents amortization of the FlexSteel inventory step-up adjustment due to purchase price accounting.

    (6) Represents the increase or decrease in tax expense as though Cactus, Inc. owned 100% of its operating subsidiary at the beginning of the period, calculated as the difference in tax expense recorded during each period and what would have been recorded, adjusted for pre-tax items listed above, based on a corporate effective tax rate of 26.0% on income before income taxes for the three and twelve months ended December 31, 2024, 26.0% for the three months ended September 30, 2024, and 23.0% for the three and twelve months ended December 31, 2023.

    (7) Reflects 67.5, 66.6, and 65.4 million weighted average shares of basic Class A common stock outstanding and 12.1, 13.0 and 14.1 million of additional shares for the three months ended December 31, 2024, September 30, 2024 and December 31, 2023, respectively, and 66.4 and 64.6 million weighted average shares of Class A common stock and 13.1 and 14.6 million of additional shares for the twelve months ended December 31, 2024 and December 31, 2023, respectively, as if the weighted average shares of Class B common stock were exchanged and cancelled for Class A common stock at the beginning of the period, plus the effect of dilutive securities.

    Cactus, Inc. – Supplemental Information

    Reconciliation of GAAP to non-GAAP Financial Measures

    EBITDA, Adjusted EBITDA and Adjusted EBITDA margin

    (unaudited)

    EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are not measures of net income as determined by GAAP but are supplemental non-GAAP financial measures that are used by management and external users of the Company's consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. Cactus defines EBITDA as net income excluding net interest, income tax and depreciation and amortization. Cactus defines Adjusted EBITDA as EBITDA excluding the other items outlined below.

    Cactus management believes EBITDA and Adjusted EBITDA are useful because they allow management to more effectively evaluate the Company's operating performance and compare the results of its operations from period to period without regard to financing methods or capital structure, or other items that impact comparability of financial results from period to period. EBITDA and Adjusted EBITDA should not be considered as alternatives to, or more meaningful than, net income or any other measure as determined in accordance with GAAP. The Company's computations of EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Cactus defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue. Cactus presents this supplemental information because it believes it provides useful information regarding the factors and trends affecting the Company's business.

     

    Three Months Ended

     

    Twelve Months Ended

     

    December 31,

     

    September 30,

     

    December 31,

     

    December 31,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Net income

    $

    57,447

     

     

    $

    62,437

     

     

    $

    62,074

     

     

    $

    232,758

     

     

    $

    214,840

     

    Interest (income) expense, net

     

    (2,303

    )

     

     

    (2,062

    )

     

     

    182

     

     

     

    (6,459

    )

     

     

    6,480

     

    Income tax expense

     

    18,512

     

     

     

    16,417

     

     

     

    16,983

     

     

     

    66,518

     

     

     

    47,536

     

    Depreciation and amortization

     

    15,314

     

     

     

    15,077

     

     

     

    14,865

     

     

     

    60,438

     

     

     

    65,045

     

    EBITDA

     

    88,970

     

     

     

    91,869

     

     

     

    94,104

     

     

     

    353,255

     

     

     

    333,901

     

    Revaluation gain on TRA liability(1)

     

    (3,204

    )

     

     

    —

     

     

     

    (807

    )

     

     

    (3,204

    )

     

     

    (4,490

    )

    Transaction related expenses(2)

     

    —

     

     

     

    2,793

     

     

     

    327

     

     

     

    2,793

     

     

     

    12,183

     

    Remeasurement loss on earn-out liability(3)

     

    —

     

     

     

    138

     

     

     

    1,918

     

     

     

    16,318

     

     

     

    14,850

     

    Inventory step-up expense(4)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    23,516

     

    Stock-based compensation

     

    6,945

     

     

     

    5,570

     

     

     

    4,579

     

     

     

    22,888

     

     

     

    18,105

     

    Adjusted EBITDA

    $

    92,711

     

     

    $

    100,370

     

     

    $

    100,121

     

     

    $

    392,050

     

     

    $

    398,065

     

     

     

     

     

     

     

     

     

     

     

    Revenue

    $

    272,121

     

     

    $

    293,181

     

     

    $

    274,866

     

     

    $

    1,129,814

     

     

    $

    1,096,960

     

    Net income margin

     

    21.1

    %

     

     

    21.3

    %

     

     

    22.6

    %

     

     

    20.6

    %

     

     

    19.6

    %

    Adjusted EBITDA margin

     

    34.1

    %

     

     

    34.2

    %

     

     

    36.4

    %

     

     

    34.7

    %

     

     

    36.3

    %

    (1) Represents non-cash adjustments for the revaluation of the liability related to the TRA.

    (2) Reflects fees and expenses recorded in connection with growth initiatives, including the FlexSteel acquisition and related financing.

    (3) Represents non-cash adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition.

    (4) Represents amortization of the FlexSteel inventory step-up adjustment due to purchase price accounting.

    Cactus, Inc. – Supplemental Information

    Reconciliation of GAAP to non-GAAP Financial Measures

    Adjusted Segment EBITDA and Adjusted Segment EBITDA margin

    (unaudited)

    Adjusted Segment EBITDA and Adjusted Segment EBITDA margin are not measures of net income as determined by GAAP but are supplemental non-GAAP financial measures that are used by management and external users of the Company's consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. Cactus defines Adjusted Segment EBITDA as segment operating income excluding depreciation and amortization and the other items outlined below, in each case, that are attributable to the segment.

    Cactus management believes Adjusted Segment EBITDA is useful because it allows management to more effectively evaluate the Company's segment operating performance and compare the results of its segment operations from period to period without regard to financing methods or capital structure, or other items that impact comparability of financial results from period to period. Adjusted Segment EBITDA should not be considered as an alternative to, or more meaningful than, net income or any other measure as determined in accordance with GAAP. The Company's computations of Adjusted Segment EBITDA may not be comparable to other similarly titled measures of other companies. Cactus defines Adjusted Segment EBITDA margin as Adjusted Segment EBITDA divided by total segment revenue. Cactus presents this supplemental information because it believes it provides useful information regarding the factors and trends affecting the Company's business.

     

    Three Months Ended

     

    Twelve Months Ended

     

    December 31,

     

    September 30,

     

    December 31,

     

    December 31,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Pressure Control

     

     

     

     

     

     

     

     

     

    Revenue

    $

    176,719

     

     

    $

    185,099

     

     

    $

    180,454

     

     

    $

    724,038

     

     

    $

    756,727

     

    Operating income

     

    50,829

     

     

     

    52,537

     

     

     

    56,053

     

     

     

    210,710

     

     

     

    236,934

     

    Depreciation and amortization expense

     

    6,717

     

     

     

    6,592

     

     

     

    6,911

     

     

     

    26,782

     

     

     

    30,898

     

    Stock-based compensation

     

    3,954

     

     

     

    2,837

     

     

     

    1,701

     

     

     

    11,917

     

     

     

    6,886

     

    Adjusted Segment EBITDA

    $

    61,500

     

     

    $

    61,966

     

     

    $

    64,665

     

     

    $

    249,409

     

     

    $

    274,718

     

    Operating income margin

     

    28.8

    %

     

     

    28.4

    %

     

     

    31.1

    %

     

     

    29.1

    %

     

     

    31.3

    %

    Adjusted Segment EBITDA margin

     

    34.8

    %

     

     

    33.5

    %

     

     

    35.8

    %

     

     

    34.4

    %

     

     

    36.3

    %

     

     

     

     

     

     

     

     

     

     

    Spoolable Technologies

     

     

     

     

     

     

     

     

     

    Revenue

    $

    96,072

     

     

    $

    108,155

     

     

    $

    94,412

     

     

    $

    407,038

     

     

    $

    340,233

     

    Operating income

     

    25,523

     

     

     

    32,907

     

     

     

    28,168

     

     

     

    104,864

     

     

     

    62,172

     

    Depreciation and amortization expense

     

    8,597

     

     

     

    8,485

     

     

     

    7,954

     

     

     

    33,656

     

     

     

    34,147

     

    Stock-based compensation

     

    1,162

     

     

     

    1,015

     

     

     

    1,313

     

     

     

    4,251

     

     

     

    4,016

     

    Remeasurement loss on earn-out liability(1)

     

    —

     

     

     

    138

     

     

     

    1,797

     

     

     

    16,318

     

     

     

    14,850

     

    Inventory step-up expense(2)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    23,516

     

    Adjusted Segment EBITDA

    $

    35,282

     

     

    $

    42,545

     

     

    $

    39,232

     

     

    $

    159,089

     

     

    $

    138,701

     

    Operating income margin

     

    26.6

    %

     

     

    30.4

    %

     

     

    29.8

    %

     

     

    25.8

    %

     

     

    18.3

    %

    Adjusted Segment EBITDA margin

     

    36.7

    %

     

     

    39.3

    %

     

     

    41.6

    %

     

     

    39.1

    %

     

     

    40.8

    %

     

     

     

     

     

     

     

     

     

     

    Corporate and Other

     

     

     

     

     

     

     

     

     

    Revenue(3)

    $

    (670

    )

     

    $

    (73

    )

     

    $

    —

     

     

    $

    (1,262

    )

     

    $

    —

     

    Corporate and other expenses

     

    (5,900

    )

     

     

    (8,652

    )

     

     

    (5,668

    )

     

     

    (25,961

    )

     

     

    (34,740

    )

    Stock-based compensation

     

    1,829

     

     

     

    1,718

     

     

     

    1,565

     

     

     

    6,720

     

     

     

    7,203

     

    Transaction related expenses(4)

     

    —

     

     

     

    2,793

     

     

     

    327

     

     

     

    2,793

     

     

     

    12,183

     

    Adjusted Corporate EBITDA

    $

    (4,071

    )

     

    $

    (4,141

    )

     

    $

    (3,776

    )

     

    $

    (16,448

    )

     

    $

    (15,354

    )

     

     

     

     

     

     

     

     

     

     

    Total revenue

    $

    272,121

     

     

    $

    293,181

     

     

    $

    274,866

     

     

    $

    1,129,814

     

     

    $

    1,096,960

     

    Total operating income

    $

    70,452

     

     

    $

    76,792

     

     

    $

    78,553

     

     

    $

    289,613

     

     

    $

    264,366

     

    Total operating income margin

     

    25.9

    %

     

     

    26.2

    %

     

     

    28.6

    %

     

     

    25.6

    %

     

     

    24.1

    %

    Total Adjusted EBITDA

    $

    92,711

     

     

    $

    100,370

     

     

    $

    100,121

     

     

    $

    392,050

     

     

    $

    398,065

     

    Total Adjusted EBITDA margin

     

    34.1

    %

     

     

    34.2

    %

     

     

    36.4

    %

     

     

    34.7

    %

     

     

    36.3

    %

    (1) Represents non-cash adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition.

    (2) Represents amortization of the FlexSteel inventory step-up adjustment due to purchase price accounting.

    (3) Represents the elimination of inter-segment revenue for sales from our Pressure Control segment to our Spoolable Technologies segment.

    (4) Reflects fees and expenses recorded in connection with growth initiatives, including the FlexSteel acquisition and related financing.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20250225592981/en/

    Cactus, Inc.

    Alan Boyd, 713-904-4669

    Director of Corporate Development and Investor Relations

    [email protected]

    Get the next $WHD alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $WHD

    DatePrice TargetRatingAnalyst
    6/4/2025$54.00Equal Weight → Overweight
    Barclays
    11/4/2024$61.00Overweight → Equal Weight
    Barclays
    7/10/2024$48.00 → $52.00Neutral
    Citigroup
    5/31/2024Buy → Accumulate
    Johnson Rice
    1/16/2024Buy → Hold
    The Benchmark Company
    10/17/2023$48.00 → $60.00Equal Weight → Overweight
    Barclays
    10/16/2023$46.00 → $47.00Neutral → Underperform
    BofA Securities
    9/13/2023$60.00Neutral
    JP Morgan
    More analyst ratings

    $WHD
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Baker Hughes, Cactus Create Joint Venture for Surface Pressure Control Services

      Cactus to become majority owner and operator of Baker Hughes' surface pressure control product line, with Baker Hughes retaining 35% stake Joint venture combines complementary portfolios to lead technological innovation Aligns with Baker Hughes' ongoing strategy to optimize its portfolio HOUSTON and LONDON, June 02, 2025 (GLOBE NEWSWIRE) -- Baker Hughes (NASDAQ:BKR), an energy technology company, announced Monday an agreement to form a new joint venture with a subsidiary of Cactus, Inc. (NYSE:WHD, "Cactus")), in which Baker Hughes will contribute its surface pressure control (SPC) product line. Cactus, a global manufacturer and service provider of pressure control equipment for oil and ga

      6/2/25 8:40:00 AM ET
      $BKR
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Announces Agreement to Acquire 65% Controlling Interest in Baker Hughes' Surface Pressure Control Business

      Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") announced today that its subsidiary Cactus Companies, LLC has entered into a definitive agreement with certain subsidiaries of Baker Hughes Company ("Baker Hughes") to acquire 65% and assume operational control of the Baker Hughes Surface Pressure Control Business ("SPC" or the "Business"). SPC designs, manufactures and services specialized surface pressure control solutions, primarily wellheads and production tree equipment, for international markets. Business Highlights Acquisition establishes Cactus' position as a premier, capital-light and geographically diversified oilfield equipment manufacturer Transforms Cactus' geographic

      6/2/25 8:40:00 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Announces First Quarter 2025 Results

      Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") today announced financial and operating results for the first quarter of 2025. First Quarter Highlights Revenue of $280.3 million and operating income of $68.6 million; Net income of $54.1 million and diluted earnings per Class A share of $0.64; Adjusted net income(1) of $58.8 million and diluted earnings per share, as adjusted(1) of $0.73; Net income margin of 19.3% and adjusted net income margin(1) of 21.0%; Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of $93.8 million and 33.5%, respectively; Cash and cash equivalents of $347.7 million, with no bank debt outstanding as of March 31, 2025; and In April 2025, the Board o

      4/30/25 5:30:00 PM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    SEC Filings

    See more
    • Cactus Inc. filed SEC Form 8-K: Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - Cactus, Inc. (0001699136) (Filer)

      6/4/25 8:30:29 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Inc. filed SEC Form 8-K: Entry into a Material Definitive Agreement, Creation of a Direct Financial Obligation, Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - Cactus, Inc. (0001699136) (Filer)

      6/2/25 8:53:10 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Inc. filed SEC Form 8-K: Submission of Matters to a Vote of Security Holders, Financial Statements and Exhibits

      8-K - Cactus, Inc. (0001699136) (Filer)

      5/15/25 10:58:16 AM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • EVP, CFO and Treasurer Nutt Jay A. converted options into 2,943 shares and covered exercise/tax liability with 717 shares (SEC Form 4)

      4 - Cactus, Inc. (0001699136) (Issuer)

      6/4/25 2:28:06 PM ET
      $WHD
      Metal Fabrications
      Industrials
    • GC, EVP and Secretary Marsh William D converted options into 5,470 shares and covered exercise/tax liability with 2,154 shares, increasing direct ownership by 18% to 21,260 units (SEC Form 4)

      4 - Cactus, Inc. (0001699136) (Issuer)

      5/27/25 6:36:48 PM ET
      $WHD
      Metal Fabrications
      Industrials
    • Chairman and CEO Bender Scott disposed of 104,937 units of Class B Common Stock (SEC Form 4)

      4 - Cactus, Inc. (0001699136) (Issuer)

      5/20/25 12:00:27 PM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    Leadership Updates

    Live Leadership Updates

    See more
    • KKR, CrowdStrike Holdings and GoDaddy Set to Join S&P 500; Others to Join S&P MidCap 400 and S&P SmallCap 600

      NEW YORK, June 7, 2024 /PRNewswire/ -- S&P Dow Jones Indices ("S&P DJI") will make the following changes to the S&P 500, S&P MidCap 400, and S&P SmallCap 600 indices effective prior to the open of trading on Monday, June 24, to coincide with the quarterly rebalance. The changes ensure each index is more representative of its market capitalization range. All companies being added to the S&P 500 are more representative of the large-cap market space, all companies being added to the S&P MidCap 400 are more representative of the mid-cap market space, and all companies being added to the S&P SmallCap 600 are more representative of the small-cap market space. The companies being removed from the S

      6/7/24 6:09:00 PM ET
      $ADTN
      $ALTR
      $ATNI
      $BMRN
      Telecommunications Equipment
      Utilities
      Computer Software: Prepackaged Software
      Technology
    • Cactus Announces Appointment of Jay Nutt as Chief Financial Officer

      Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") today announced the Board of Directors has appointed Jay Nutt as Executive Vice President, Chief Financial Officer and Treasurer, effective June 3, 2024. Mr. Nutt is a long-tenured financial executive, having served from 2018 until 2021 as Senior Vice President and Chief Financial Officer of ChampionX Corporation ("ChampionX") and its predecessor Apergy Corporation, prior to its merger with ChampionX Holding, Inc. the upstream energy business of Ecolab, Inc. Prior to ChampionX and Apergy Corporation, Mr. Nutt served in various financial leadership capacities with TechnipFMC plc and FMC Technologies, including as Senior Vice President and

      5/28/24 5:00:00 PM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Announces Executive Leadership Transition

      Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") today announced the Board of Directors has appointed Stephen Tadlock, currently Executive Vice President and Chief Financial Officer of Cactus, as the CEO of the Spoolable Technologies segment ("FlexSteel"). Mr. Tadlock has served as Executive Vice President and Chief Financial Officer of Cactus since 2019. Previously he served as Vice President and Chief Administrative Officer and as Vice President of Corporate Services after joining the company full time in 2017. Prior to that, Mr. Tadlock was a Partner at Cadent Energy Partners LLC, where he worked from 2007 to 2017, serving as a Board observer of Cactus since its founding in 2011. Ad

      10/18/23 6:30:00 PM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Cactus Inc.

      SC 13G/A - Cactus, Inc. (0001699136) (Subject)

      11/12/24 1:29:18 PM ET
      $WHD
      Metal Fabrications
      Industrials
    • Amendment: SEC Form SC 13G/A filed by Cactus Inc.

      SC 13G/A - Cactus, Inc. (0001699136) (Subject)

      11/12/24 9:50:14 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Amendment: SEC Form SC 13G/A filed by Cactus Inc.

      SC 13G/A - Cactus, Inc. (0001699136) (Subject)

      11/4/24 11:24:08 AM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Cactus upgraded by Barclays with a new price target

      Barclays upgraded Cactus from Equal Weight to Overweight and set a new price target of $54.00

      6/4/25 7:31:04 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus downgraded by Barclays with a new price target

      Barclays downgraded Cactus from Overweight to Equal Weight and set a new price target of $61.00

      11/4/24 7:43:23 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Citigroup reiterated coverage on Cactus with a new price target

      Citigroup reiterated coverage of Cactus with a rating of Neutral and set a new price target of $52.00 from $48.00 previously

      7/10/24 8:40:02 AM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    Financials

    Live finance-specific insights

    See more
    • Cactus Announces Agreement to Acquire 65% Controlling Interest in Baker Hughes' Surface Pressure Control Business

      Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") announced today that its subsidiary Cactus Companies, LLC has entered into a definitive agreement with certain subsidiaries of Baker Hughes Company ("Baker Hughes") to acquire 65% and assume operational control of the Baker Hughes Surface Pressure Control Business ("SPC" or the "Business"). SPC designs, manufactures and services specialized surface pressure control solutions, primarily wellheads and production tree equipment, for international markets. Business Highlights Acquisition establishes Cactus' position as a premier, capital-light and geographically diversified oilfield equipment manufacturer Transforms Cactus' geographic

      6/2/25 8:40:00 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Announces First Quarter 2025 Results

      Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") today announced financial and operating results for the first quarter of 2025. First Quarter Highlights Revenue of $280.3 million and operating income of $68.6 million; Net income of $54.1 million and diluted earnings per Class A share of $0.64; Adjusted net income(1) of $58.8 million and diluted earnings per share, as adjusted(1) of $0.73; Net income margin of 19.3% and adjusted net income margin(1) of 21.0%; Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of $93.8 million and 33.5%, respectively; Cash and cash equivalents of $347.7 million, with no bank debt outstanding as of March 31, 2025; and In April 2025, the Board o

      4/30/25 5:30:00 PM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Announces Timing of First Quarter 2025 Earnings Release and Conference Call

      Cactus, Inc. (NYSE:WHD) ("Cactus" or the "Company") today announced that it will issue its first quarter 2025 earnings release after market close on Wednesday, April 30, 2025. The Company will host a conference call to discuss financial and operational results on Thursday, May 1, 2025 at 9:00 a.m. Central Time (10:00 a.m. Eastern Time). The call will be webcast on Cactus' website at www.CactusWHD.com. Please access the webcast at least 10 minutes ahead of the start time to ensure a proper connection. An archived version will be available on the Company's website shortly after the end of the call. About Cactus, Inc. Cactus designs, manufactures, sells or rents a range of highly engineered

      4/15/25 5:30:00 PM ET
      $WHD
      Metal Fabrications
      Industrials