• 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
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Cactus Announces Third Quarter 2024 Results

    10/30/24 5:45:00 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 third quarter of 2024.

    Third Quarter Highlights

    • Revenue of $293.2 million and operating income of $76.8 million;
    • Net income of $62.4 million and diluted earnings per Class A share of $0.74;
    • Adjusted net income(1) of $63.5 million and diluted earnings per share, as adjusted(1) of $0.79;
    • Net income margin of 21.3% and adjusted net income margin(1) of 21.7%;
    • Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of $100.4 million and 34.2%, respectively;
    • Cash flow from operations of $85.3 million;
    • Cash and cash equivalents of $303.4 million, with no bank debt outstanding as of September 30, 2024; and
    • In October 2024, the Board of Directors declared a quarterly cash dividend of $0.13 per Class A share.

    Financial Summary

     

    Three Months Ended

     

    September 30,

     

    June 30,

     

    September 30,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Revenues

    $

    293,181

     

     

    $

    290,389

     

     

    $

    287,870

     

    Operating income(3)

    $

    76,792

     

     

    $

    79,819

     

     

    $

    87,603

     

    Operating income margin

     

    26.2

    %

     

     

    27.5

    %

     

     

    30.4

    %

    Net income

    $

    62,437

     

     

    $

    63,059

     

     

    $

    68,019

     

    Net income margin

     

    21.3

    %

     

     

    21.7

    %

     

     

    23.6

    %

    Adjusted net income(1)

    $

    63,479

     

     

    $

    65,192

     

     

    $

    63,804

     

    Adjusted net income margin(1)

     

    21.7

    %

     

     

    22.4

    %

     

     

    22.2

    %

    Adjusted EBITDA(2)

    $

    100,370

     

     

    $

    103,637

     

     

    $

    103,114

     

    Adjusted EBITDA margin(2)

     

    34.2

    %

     

     

    35.7

    %

     

     

    35.8

    %

    (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, "Revenues in both segments surpassed our expectations for the third quarter. I am particularly proud of our Spoolable Technologies associates who have driven continued segment revenue outperformance against softer year-to-date U.S. land activity trends. In addition, we generated substantial free cash flow in the third quarter with improved working capital performance, and increased our cash balance by $57 million despite making the final earn-out payment of $37 million to the sellers of FlexSteel."

    "In the fourth quarter of 2024, we anticipate that the U.S. land rig count will remain stable from today's levels, with some potential for reductions in customer activity late in the quarter due to the holidays, weather, consolidations and the possibility of some customer budget exhaustion. In Pressure Control, we achieved high levels of sales per rig followed in the second and third quarters and anticipate modest reversion in the fourth quarter. In Spoolable Technologies, we expect a typical seasonal contraction in the fourth quarter, partially offset by sustained international activity."

    Mr. Bender concluded, "Although the outlook for U.S. land drilling activity remains subdued, our business continues to outperform, generating industry-leading returns and substantial free cash flow. In the third quarter, we pursued a growth opportunity and incurred non-routine Corporate expenses as a result of this effort. We are no longer pursuing this specific opportunity. Our leadership team remains substantial equity owners, we will continue to be highly disciplined stewards of our capital and resources, and we will continue to pursue opportunities that enhance the Cactus value proposition and build long-term value for our shareholders."

    Segment Performance

    We report two business segments, Pressure Control and Spoolable Technologies, and starting with the fourth quarter of 2023, corporate and other expenses not directly attributable to either segment are presented separately as Corporate and Other Expenses. These expenses were previously included within the Pressure Control segment. Prior periods presented have been recast to conform to the new presentation.

    Pressure Control

    Third quarter 2024 Pressure Control revenue decreased $2.1 million, or 1.1%, sequentially, primarily due to decreased sales of wellhead and production related equipment resulting from lower drilling and completions activity. Operating income decreased $3.1 million, or 5.6%, sequentially, on the lower volume, with margins decreasing 130 basis points due to miscellaneous charges incurred in the quarter, including reserves taken in connection with customer bankruptcies and other litigation claims. Adjusted Segment EBITDA decreased $3.3 million, or 5.1%, sequentially, with Adjusted Segment EBITDA margins decreasing 140 basis points.

    Spoolable Technologies

    Third quarter 2024 Spoolable Technologies revenues increased $4.4 million, or 4.3%, sequentially, due to increased customer activity levels. Operating income increased $2.9 million, or 9.5%, sequentially, primarily due to a lower expense booked as a result of the remeasurement of the earn-out liability associated with the FlexSteel acquisition, which was $0.1 million in the third quarter compared to $2.9 million in the second quarter. Adjusted Segment EBITDA increased $0.1 million, or 0.2%, sequentially, with Adjusted Segment EBITDA margins decreasing 160 basis points due to higher input costs.

    Corporate and Other Expenses

    Third quarter 2024 Corporate and Other expenses increased $2.8 million, or 46.9%, sequentially, primarily due to professional fees associated with growth initiatives.

    Liquidity, Capital Expenditures and Other

    As of September 30, 2024, the Company had $303.4 million of cash and cash equivalents, no bank debt outstanding, and $220.7 million of availability on our revolving credit facility. Operating cash flow was $85.3 million for the third quarter of 2024. During the third quarter, the Company made dividend payments and associated distributions of $10.4 million, and also settled the FlexSteel earnout of $37.1 million.

    Net capital expenditures were $10.0 million during the third quarter of 2024. For the full year 2024, the Company has reduced its expected net capital expenditures to a range of $32 million to $37 million due to timing of planned investments.

    As of September 30, 2024, Cactus had 66,655,755 shares of Class A common stock outstanding (representing 83.8% of the total voting power) and 12,927,927 shares of Class B common stock outstanding (representing 16.2% of the total voting power).

    Quarterly Dividend

    The Board of Directors approved a quarterly cash dividend of $0.13 per share of Class A common stock with payment to occur on December 19, 2024 to holders of record of Class A common stock at the close of business on December 2, 2024. 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, October 31, 2024 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.

    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," "hope," "opportunity," 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

    September 30,

     

    Nine Months Ended

    September 30,

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands, except per share data)

    Revenues

     

     

     

     

     

     

     

    Pressure Control

    $

    185,099

     

     

    $

    182,484

     

     

    $

    547,319

     

     

    $

    576,273

     

    Spoolable Technologies

     

    108,155

     

     

     

    105,386

     

     

     

    310,966

     

     

     

    245,821

     

    Corporate and other(1)

     

    (73

    )

     

     

    —

     

     

     

    (592

    )

     

     

    —

     

    Total revenues

     

    293,181

     

     

     

    287,870

     

     

     

    857,693

     

     

     

    822,094

     

     

     

     

     

     

     

     

     

    Operating income (loss)

     

     

     

     

     

     

     

    Pressure Control

     

    52,537

     

     

     

    54,822

     

     

     

    159,881

     

     

     

    180,881

     

    Spoolable Technologies

     

    32,907

     

     

     

    39,773

     

     

     

    79,341

     

     

     

    34,004

     

    Total segment operating income

     

    85,444

     

     

     

    94,595

     

     

     

    239,222

     

     

     

    214,885

     

    Corporate and other expenses

     

    (8,652

    )

     

     

    (6,992

    )

     

     

    (20,061

    )

     

     

    (29,072

    )

    Total operating income

     

    76,792

     

     

     

    87,603

     

     

     

    219,161

     

     

     

    185,813

     

     

     

     

     

     

     

     

     

    Interest income (expense), net

     

    2,062

     

     

     

    (1,372

    )

     

     

    4,156

     

     

     

    (6,298

    )

    Other income, net

     

    —

     

     

     

    266

     

     

     

    —

     

     

     

    3,804

     

    Income before income taxes

     

    78,854

     

     

     

    86,497

     

     

     

    223,317

     

     

     

    183,319

     

    Income tax expense

     

    16,417

     

     

     

    18,478

     

     

     

    48,006

     

     

     

    30,553

     

    Net income

    $

    62,437

     

     

    $

    68,019

     

     

    $

    175,311

     

     

    $

    152,766

     

    Less: net income attributable to non-controlling interest

     

    12,510

     

     

     

    15,439

     

     

     

    36,591

     

     

     

    32,542

     

    Net income attributable to Cactus, Inc.

    $

    49,927

     

     

    $

    52,580

     

     

    $

    138,720

     

     

    $

    120,224

     

     

    ​

     

    ​

     

    ​

     

    ​

    Earnings per Class A share - basic

    $

    0.75

     

     

    $

    0.81

     

     

    $

    2.10

     

     

    $

    1.87

     

    Earnings per Class A share - diluted(2)

    $

    0.74

     

     

    $

    0.80

     

     

    $

    2.09

     

     

    $

    1.82

     

     

    ​

     

    ​

     

    ​

     

    ​

    Weighted average shares outstanding - basic

     

    66,563

     

     

     

    64,879

     

     

     

    66,030

     

     

     

    64,399

     

    Weighted average shares outstanding - diluted(2)

     

    80,190

     

     

     

    65,486

     

     

     

    79,777

     

     

     

    79,632

     

    (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 and nine months ended September 30, 2024 and for the nine months ended September 30, 2023 includes an additional $12.9 million, $37.8 million and $33.6 million, respectively, of pre-tax income attributable to non-controlling interest adjusted for a corporate effective tax rate of 26.0% and 13.0 million, 13.5 million and 14.8 million weighted average shares of Class B common stock outstanding, respectively, plus the effect of dilutive securities. Dilution for the three months ended September 30, 2023 excludes 14.6 million shares of Class B common stock as the effect would be antidilutive.

     

    Cactus, Inc.

    Condensed Consolidated Balance Sheets

    (unaudited)

     

     

    September 30,

     

    December 31,

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Assets

     

     

     

    Current assets

     

     

     

    Cash and cash equivalents

    $

    303,376

     

    $

    133,792

    Accounts receivable, net

     

    196,874

     

     

     

    205,381

     

    Inventories

     

    219,799

     

     

     

    205,625

     

    Prepaid expenses and other current assets

     

    10,152

     

     

     

    11,380

     

    Total current assets

     

    730,201

     

     

     

    556,178

     

     

     

     

     

    Property and equipment, net

     

    344,183

     

     

     

    345,502

     

    Operating lease right-of-use assets, net

     

    23,589

     

     

     

    23,496

     

    Intangible assets, net

     

    167,988

     

     

     

    179,978

     

    Goodwill

     

    203,028

     

     

     

    203,028

     

    Deferred tax asset, net

     

    203,778

     

     

     

    204,852

     

    Other noncurrent assets

     

    8,956

     

     

     

    9,527

     

    Total assets

    $

    1,681,723

     

     

    $

    1,522,561

     

     

     

     

     

    Liabilities and Equity

     

     

     

    Current liabilities

     

     

     

    Accounts payable

    $

    74,897

     

     

    $

    71,841

     

    Accrued expenses and other current liabilities

     

    79,347

     

     

     

    50,654

     

    Earn-out liability

     

    —

     

     

     

    20,810

     

    Current portion of liability related to tax receivable agreement

     

    25,485

     

     

     

    20,855

     

    Finance lease obligations, current portion

     

    7,121

     

     

     

    7,280

     

    Operating lease liabilities, current portion

     

    4,451

     

     

     

    4,220

     

    Total current liabilities

     

    191,301

     

     

     

    175,660

     

     

     

     

     

    Deferred tax liability, net

     

    3,160

     

     

     

    3,589

     

    Liability related to tax receivable agreement, net of current portion

     

    241,542

     

     

     

    250,069

     

    Finance lease obligations, net of current portion

     

    10,620

     

     

     

    9,352

     

    Operating lease liabilities, net of current portion

     

    19,414

     

     

     

    19,121

     

    Other noncurrent liabilities

     

    3,406

     

     

     

    —

     

    Total liabilities

     

    469,443

     

     

     

    457,791

     

     

     

     

     

    Equity

     

    1,212,280

     

     

     

    1,064,770

     

    Total liabilities and equity

    $

    1,681,723

     

     

    $

    1,522,561

     

     

    Cactus, Inc.

    Condensed Consolidated Statements of Cash Flows

    (unaudited)

     

     

    Nine Months Ended

    September 30,

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Cash flows from operating activities

     

     

     

    Net income

    $

    175,311

     

     

    $

    152,766

     

    Reconciliation of net income to net cash provided by operating activities

     

     

     

    Depreciation and amortization

     

    45,124

     

     

     

    50,180

     

    Deferred financing cost amortization

     

    840

     

     

     

    4,187

     

    Stock-based compensation

     

    15,943

     

     

     

    13,526

     

    Provision for expected credit losses

     

    378

     

     

     

    2,153

     

    Inventory obsolescence

     

    2,738

     

     

     

    3,569

     

    Gain on disposal of assets

     

    (824

    )

     

     

    (1,999

    )

    Deferred income taxes

     

    12,606

     

     

     

    10,723

     

    Change in fair value of earn-out liability

     

    16,318

     

     

     

    12,932

     

    Gain from revaluation of liability related to tax receivable agreement

     

    —

     

     

     

    (3,683

    )

    Changes in operating assets and liabilities:

     

     

     

    Accounts receivable

     

    8,324

     

     

     

    (12,637

    )

    Inventories

     

    (16,781

    )

     

     

    45,377

     

    Prepaid expenses and other assets

     

    1,065

     

     

     

    (7,321

    )

    Accounts payable

     

    2,871

     

     

     

    2,733

     

    Accrued expenses and other liabilities

     

    32,050

     

     

     

    2,986

     

    Payments pursuant to tax receivable agreement

     

    (15,277

    )

     

     

    (26,890

    )

    Payment of earn-out liability

     

    (31,168

    )

     

     

    —

     

    Net cash provided by operating activities

     

    249,518

     

     

     

    248,602

     

     

     

     

     

    Cash flows from investing activities

     

     

     

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

     

    —

     

     

     

    (616,189

    )

    Capital expenditures and other

     

    (27,042

    )

     

     

    (33,400

    )

    Proceeds from sales of assets

     

    2,991

     

     

     

    4,347

     

    Net cash used in investing activities

     

    (24,051

    )

     

     

    (645,242

    )

     

     

     

     

    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

     

    Payments of deferred financing costs

     

    —

     

     

     

    (6,857

    )

    Payment of contingent consideration

     

    (5,960

    )

     

     

    —

     

    Payments on finance leases

     

    (5,881

    )

     

     

    (5,579

    )

    Dividends paid to Class A common stock shareholders

     

    (24,821

    )

     

     

    (22,266

    )

    Distributions to members

     

    (10,444

    )

     

     

    (13,926

    )

    Repurchases of shares

     

    (9,321

    )

     

     

    (4,599

    )

    Net cash (used in) provided by financing activities

     

    (56,427

    )

     

     

    116,651

     

    Effect of exchange rate changes on cash and cash equivalents

     

    544

     

     

     

    (800

    )

    Net increase (decrease) in cash and cash equivalents

     

    169,584

     

     

     

    (280,789

    )

     

     

     

     

    Cash and cash equivalents

     

     

     

    Beginning of period

     

    133,792

     

     

     

    344,527

     

    End of period

    $

    303,376

     

     

    $

    63,738

     

    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

     

    September 30,

     

    June 30,

     

    September 30,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands, except per share data)

    Net income

    $

    62,437

     

     

    $

    63,059

     

     

    $

    68,019

     

    Adjustments:

     

     

     

     

     

    Revaluation gain on TRA liability(1)

     

    —

     

     

     

    —

     

     

     

    (266

    )

    Transaction related expenses(2)

     

    2,793

     

     

     

    —

     

     

     

    1,084

     

    Intangible amortization expense(3)

     

    3,997

     

     

     

    3,997

     

     

     

    3,997

     

    Remeasurement (gain) loss on earn-out liability(4)

     

    138

     

     

     

    2,876

     

     

     

    (5,091

    )

    Income tax expense differential(5)

     

    (5,886

    )

     

     

    (4,740

    )

     

     

    (3,939

    )

    Adjusted net income

    $

    63,479

     

     

    $

    65,192

     

     

    $

    63,804

     

     

     

     

     

     

     

    Diluted earnings per share, as adjusted

    $

    0.79

     

     

    $

    0.81

     

     

    $

    0.80

     

     

     

     

     

     

     

    Weighted average shares outstanding, as adjusted(6)

     

    80,190

     

     

     

    79,994

     

     

     

    80,037

     

     

     

     

     

     

     

    Revenue

    $

    293,181

     

     

    $

    290,389

     

     

    $

    287,870

     

    Net income margin

     

    21.3

    %

     

     

    21.7

    %

     

     

    23.6

    %

    Adjusted net income margin

     

    21.7

    %

     

     

    22.4

    %

     

     

    22.2

    %

    (1)

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

    (2)

    Reflects fees and expenses recorded in connection with the FlexSteel acquisition and related financing during 2023 and growth initiatives during 2024.

    (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 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.

    (6)

    Reflects 66.6, 66.1, and 64.9 million weighted average shares of basic Class A common stock outstanding and 13.0, 13.4 and 14.6 million additional shares for the three months ended September 30, 2024, June 30, 2024, and September 30, 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

     

    Nine Months Ended

     

    September 30,

     

    June 30,

     

    September 30,

     

    September 30,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Net income

    $

    62,437

     

     

    $

    63,059

     

     

    $

    68,019

     

     

    $

    175,311

     

     

    $

    152,766

     

    Interest (income) expense, net

     

    (2,062

    )

     

     

    (1,405

    )

     

     

    1,372

     

     

     

    (4,156

    )

     

     

    6,298

     

    Income tax expense

     

    16,417

     

     

     

    18,165

     

     

     

    18,478

     

     

     

    48,006

     

     

     

    30,553

     

    Depreciation and amortization

     

    15,077

     

     

     

    15,001

     

     

     

    15,156

     

     

     

    45,124

     

     

     

    50,180

     

    EBITDA

     

    91,869

     

     

     

    94,820

     

     

     

    103,025

     

     

     

    264,285

     

     

     

    239,797

     

    Revaluation gain on TRA liability(1)

     

    —

     

     

     

    —

     

     

     

    (266

    )

     

     

    —

     

     

     

    (3,683

    )

    Transaction related expenses(2)

     

    2,793

     

     

     

    —

     

     

     

    1,084

     

     

     

    2,793

     

     

     

    11,856

     

    Remeasurement (gain) loss on earn-out liability(3)

     

    138

     

     

     

    2,876

     

     

     

    (5,091

    )

     

     

    16,318

     

     

     

    12,932

     

    Inventory step-up expense(4)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    23,516

     

    Stock-based compensation

     

    5,570

     

     

     

    5,941

     

     

     

    4,362

     

     

     

    15,943

     

     

     

    13,526

     

    Adjusted EBITDA

    $

    100,370

     

     

    $

    103,637

     

     

    $

    103,114

     

     

    $

    299,339

     

     

    $

    297,944

     

     

     

     

     

     

     

     

     

     

     

    Revenue

    $

    293,181

     

     

    $

    290,389

     

     

    $

    287,870

     

     

    $

    857,693

     

     

    $

    822,094

     

    Net income margin

     

    21.3

    %

     

     

    21.7

    %

     

     

    23.6

    %

     

     

    20.4

    %

     

     

    18.6

    %

    Adjusted EBITDA margin

     

    34.2

    %

     

     

    35.7

    %

     

     

    35.8

    %

     

     

    34.9

    %

     

     

    36.2

    %

    (1)

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

    (2)

    Reflects fees and expenses recorded in connection with 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

     

    Nine Months Ended

     

    September 30,

     

    June 30,

     

    September 30,

     

    September 30,

     

     

    2024

     

     

     

    2024

     

     

     

    2023

     

     

     

    2024

     

     

     

    2023

     

     

    (in thousands)

    Pressure Control

     

     

     

     

     

     

     

     

     

    Revenue

    $

    185,099

     

     

    $

    187,192

     

     

    $

    182,484

     

     

    $

    547,319

     

     

    $

    576,273

     

    Operating income

     

    52,537

     

     

     

    55,669

     

     

     

    54,822

     

     

     

    159,881

     

     

     

    180,881

     

    Depreciation and amortization expense

     

    6,592

     

     

     

    6,662

     

     

     

    6,868

     

     

     

    20,065

     

     

     

    23,987

     

    Stock-based compensation

     

    2,837

     

     

     

    2,978

     

     

     

    1,491

     

     

     

    7,963

     

     

     

    5,185

     

    Adjusted Segment EBITDA

    $

    61,966

     

     

    $

    65,309

     

     

    $

    63,181

     

     

    $

    187,909

     

     

    $

    210,053

     

    Operating income margin

     

    28.4

    %

     

     

    29.7

    %

     

     

    30.0

    %

     

     

    29.2

    %

     

     

    31.4

    %

    Adjusted Segment EBITDA margin

     

    33.5

    %

     

     

    34.9

    %

     

     

    34.6

    %

     

     

    34.3

    %

     

     

    36.5

    %

     

     

     

     

     

     

     

     

     

     

    Spoolable Technologies

     

     

     

     

     

     

     

     

     

    Revenue

    $

    108,155

     

     

    $

    103,716

     

     

    $

    105,386

     

     

    $

    310,966

     

     

    $

    245,821

     

    Operating income

     

    32,907

     

     

     

    30,041

     

     

     

    39,773

     

     

     

    79,341

     

     

     

    34,004

     

    Other non-operating income

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    121

     

    Depreciation and amortization expense

     

    8,485

     

     

     

    8,339

     

     

     

    8,288

     

     

     

    25,059

     

     

     

    26,193

     

    Stock-based compensation

     

    1,015

     

     

     

    1,200

     

     

     

    716

     

     

     

    3,089

     

     

     

    2,703

     

    Remeasurement (gain) loss on earn-out liability(1)

     

    138

     

     

     

    2,876

     

     

     

    (5,091

    )

     

     

    16,318

     

     

     

    12,932

     

    Inventory step-up expense(2)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    23,516

     

    Adjusted Segment EBITDA

    $

    42,545

     

     

    $

    42,456

     

     

    $

    43,686

     

     

    $

    123,807

     

     

    $

    99,469

     

    Operating income margin

     

    30.4

    %

     

     

    29.0

    %

     

     

    37.7

    %

     

     

    25.5

    %

     

     

    13.8

    %

    Adjusted Segment EBITDA margin

     

    39.3

    %

     

     

    40.9

    %

     

     

    41.5

    %

     

     

    39.8

    %

     

     

    40.5

    %

     

     

     

     

     

     

     

     

     

     

    Corporate and Other

     

     

     

     

     

     

     

     

     

    Revenue(3)

    $

    (73

    )

     

    $

    (519

    )

     

    $

    —

     

     

    $

    (592

    )

     

    $

    —

     

    Corporate and other expenses

     

    (8,652

    )

     

     

    (5,891

    )

     

     

    (6,992

    )

     

     

    (20,061

    )

     

     

    (29,072

    )

    Stock-based compensation

     

    1,718

     

     

     

    1,763

     

     

     

    2,155

     

     

     

    4,891

     

     

     

    5,638

     

    Transaction related expenses(4)

     

    2,793

     

     

     

    —

     

     

     

    1,084

     

     

     

    2,793

     

     

     

    11,856

     

    Adjusted Corporate EBITDA

    $

    (4,141

    )

     

    $

    (4,128

    )

     

    $

    (3,753

    )

     

    $

    (12,377

    )

     

    $

    (11,578

    )

     

     

     

     

     

     

     

     

     

     

    Total revenue

    $

    293,181

     

     

    $

    290,389

     

     

    $

    287,870

     

     

    $

    857,693

     

     

    $

    822,094

     

    Total operating income

    $

    76,792

     

     

    $

    79,819

     

     

    $

    87,603

     

     

    $

    219,161

     

     

    $

    185,813

     

    Total operating income margin

     

    26.2

    %

     

     

    27.5

    %

     

     

    30.4

    %

     

     

    25.6

    %

     

     

    22.6

    %

    Total Adjusted EBITDA

    $

    100,370

     

     

    $

    103,637

     

     

    $

    103,114

     

     

    $

    299,339

     

     

    $

    297,944

     

    Total Adjusted EBITDA margin

     

    34.2

    %

     

     

    35.7

    %

     

     

    35.8

    %

     

     

    34.9

    %

     

     

    36.2

    %

    (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 the FlexSteel acquisition and related financing and growth initiatives during 2024.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20241030945388/en/

    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
    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
    1/19/2023$70.00Buy
    The Benchmark Company
    More analyst ratings

    $WHD
    Insider Trading

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

    See more
    • Chairman and CEO Bender Scott disposed of 8,183 units of Class B Common Stock (SEC Form 4)

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

      4/4/25 9:13:28 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • President Bender Joel disposed of 8,183 units of Class B Common Stock (SEC Form 4)

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

      4/4/25 9:13:18 AM ET
      $WHD
      Metal Fabrications
      Industrials
    • Large owner Cactus Wh Enterprises, Llc disposed of 8,183 units of Class B Common Stock, decreasing direct ownership by 0.08% to 10,092,246 units (SEC Form 4)

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

      4/4/25 9:13:08 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 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
    • Cactus downgraded by Johnson Rice

      Johnson Rice downgraded Cactus from Buy to Accumulate

      5/31/24 7:55:34 AM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • 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
    • Cactus Announces Fourth Quarter and Full Year 2024 Results

      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

      2/26/25 5:30:00 PM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    Financials

    Live finance-specific insights

    See more
    • 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
    • Cactus Announces Fourth Quarter and Full Year 2024 Results

      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

      2/26/25 5:30:00 PM ET
      $WHD
      Metal Fabrications
      Industrials

    $WHD
    SEC Filings

    See more
    • 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
    • SEC Form 10-Q filed by Cactus Inc.

      10-Q - Cactus, Inc. (0001699136) (Filer)

      5/1/25 4:56:49 PM ET
      $WHD
      Metal Fabrications
      Industrials
    • Cactus Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

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

      4/30/25 6:59:46 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