AGÕæÈ˹ٷ½

STOCK TITAN

Cactus Announces Fourth Quarter and Full Year 2024 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

HOUSTON--(BUSINESS WIRE)-- 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

Ìý

Three Months Ended

Ìý

Twelve Months Ended

Ìý

December 31,

Ìý

September 30,

Ìý

December 31,

Ìý

December 31,

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

(in thousands)

Ìý

(in thousands)

Revenues

$

272,121

Ìý

Ìý

$

293,181

Ìý

Ìý

$

274,866

Ìý

Ìý

$

1,129,814

Ìý

Ìý

$

1,096,960

Ìý

Operating income(3)

$

70,452

Ìý

Ìý

$

76,792

Ìý

Ìý

$

78,553

Ìý

Ìý

$

289,613

Ìý

Ìý

$

264,366

Ìý

Operating income margin

Ìý

25.9

%

Ìý

Ìý

26.2

%

Ìý

Ìý

28.6

%

Ìý

Ìý

25.6

%

Ìý

Ìý

24.1

%

Net income

$

57,447

Ìý

Ìý

$

62,437

Ìý

Ìý

$

62,074

Ìý

Ìý

$

232,758

Ìý

Ìý

$

214,840

Ìý

Net income margin

Ìý

21.1

%

Ìý

Ìý

21.3

%

Ìý

Ìý

22.6

%

Ìý

Ìý

20.6

%

Ìý

Ìý

19.6

%

Adjusted net income(1)

$

56,796

Ìý

Ìý

$

63,479

Ìý

Ìý

$

65,059

Ìý

Ìý

$

245,067

Ìý

Ìý

$

253,144

Ìý

Adjusted net income margin(1)

Ìý

20.9

%

Ìý

Ìý

21.7

%

Ìý

Ìý

23.7

%

Ìý

Ìý

21.7

%

Ìý

Ìý

23.1

%

Adjusted EBITDA(2)

$

92,711

Ìý

Ìý

$

100,370

Ìý

Ìý

$

100,121

Ìý

Ìý

$

392,050

Ìý

Ìý

$

398,065

Ìý

Adjusted EBITDA margin(2)

Ìý

34.1

%

Ìý

Ìý

34.2

%

Ìý

Ìý

36.4

%

Ìý

Ìý

34.7

%

Ìý

Ìý

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 . 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 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.

Ìý

Cactus, Inc.

Condensed Consolidated Statements of Income

(unaudited)

Ìý

Ìý

Three Months Ended December 31,

Ìý

Twelve Months Ended December 31,

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

(in thousands, except per share data)

Revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Pressure Control

$

176,719

Ìý

Ìý

$

180,454

Ìý

Ìý

$

724,038

Ìý

Ìý

$

756,727

Ìý

Spoolable Technologies

Ìý

96,072

Ìý

Ìý

Ìý

94,412

Ìý

Ìý

Ìý

407,038

Ìý

Ìý

Ìý

340,233

Ìý

Corporate and other(1)

Ìý

(670

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,262

)

Ìý

Ìý

�

Ìý

Total revenues

Ìý

272,121

Ìý

Ìý

Ìý

274,866

Ìý

Ìý

Ìý

1,129,814

Ìý

Ìý

Ìý

1,096,960

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Pressure Control

Ìý

50,829

Ìý

Ìý

Ìý

56,053

Ìý

Ìý

Ìý

210,710

Ìý

Ìý

Ìý

236,934

Ìý

Spoolable Technologies

Ìý

25,523

Ìý

Ìý

Ìý

28,168

Ìý

Ìý

Ìý

104,864

Ìý

Ìý

Ìý

62,172

Ìý

Total segment operating income

Ìý

76,352

Ìý

Ìý

Ìý

84,221

Ìý

Ìý

Ìý

315,574

Ìý

Ìý

Ìý

299,106

Ìý

Corporate and other expenses

Ìý

(5,900

)

Ìý

Ìý

(5,668

)

Ìý

Ìý

(25,961

)

Ìý

Ìý

(34,740

)

Total operating income

Ìý

70,452

Ìý

Ìý

Ìý

78,553

Ìý

Ìý

Ìý

289,613

Ìý

Ìý

Ìý

264,366

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income (expense), net

Ìý

2,303

Ìý

Ìý

Ìý

(182

)

Ìý

Ìý

6,459

Ìý

Ìý

Ìý

(6,480

)

Other income, net

Ìý

3,204

Ìý

Ìý

Ìý

686

Ìý

Ìý

Ìý

3,204

Ìý

Ìý

Ìý

4,490

Ìý

Income before income taxes

Ìý

75,959

Ìý

Ìý

Ìý

79,057

Ìý

Ìý

Ìý

299,276

Ìý

Ìý

Ìý

262,376

Ìý

Income tax expense

Ìý

18,512

Ìý

Ìý

Ìý

16,983

Ìý

Ìý

Ìý

66,518

Ìý

Ìý

Ìý

47,536

Ìý

Net income

$

57,447

Ìý

Ìý

$

62,074

Ìý

Ìý

$

232,758

Ìý

Ìý

$

214,840

Ìý

Less: net income attributable to non-controlling interest

Ìý

10,760

Ìý

Ìý

Ìý

13,127

Ìý

Ìý

Ìý

47,351

Ìý

Ìý

Ìý

45,669

Ìý

Net income attributable to Cactus, Inc.

$

46,687

Ìý

Ìý

$

48,947

Ìý

Ìý

$

185,407

Ìý

Ìý

$

169,171

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

�

Ìý

�

Earnings per Class A share - basic

$

0.69

Ìý

Ìý

$

0.75

Ìý

Ìý

$

2.79

Ìý

Ìý

$

2.62

Ìý

Earnings per Class A share - diluted(2)

$

0.68

Ìý

Ìý

$

0.74

Ìý

Ìý

$

2.77

Ìý

Ìý

$

2.57

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding - basic

Ìý

67,474

Ìý

Ìý

Ìý

65,360

Ìý

Ìý

Ìý

66,393

Ìý

Ìý

Ìý

64,641

Ìý

Weighted average shares outstanding - diluted(2)

Ìý

80,359

Ìý

Ìý

Ìý

79,860

Ìý

Ìý

Ìý

79,915

Ìý

Ìý

Ìý

79,460

Ìý

(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.

Ìý

Cactus, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

Ìý

Ìý

December 31,

Ìý

Ìý

2024

Ìý

Ìý

2023

Ìý

(in thousands)

Assets

Ìý

Ìý

Ìý

Current assets

Ìý

Ìý

Ìý

Cash and cash equivalents

$

342,843

Ìý

$

133,792

Accounts receivable, net

Ìý

191,627

Ìý

Ìý

205,381

Inventories

Ìý

226,796

Ìý

Ìý

205,625

Prepaid expenses and other current assets

Ìý

13,422

Ìý

Ìý

11,380

Total current assets

Ìý

774,688

Ìý

Ìý

556,178

Ìý

Ìý

Ìý

Ìý

Property and equipment, net

Ìý

346,008

Ìý

Ìý

345,502

Operating lease right-of-use assets, net

Ìý

24,094

Ìý

Ìý

23,496

Intangible assets, net

Ìý

163,991

Ìý

Ìý

179,978

Goodwill

Ìý

203,028

Ìý

Ìý

203,028

Deferred tax asset, net

Ìý

219,003

Ìý

Ìý

204,852

Other noncurrent assets

Ìý

8,516

Ìý

Ìý

9,527

Total assets

$

1,739,328

Ìý

$

1,522,561

Ìý

Ìý

Ìý

Ìý

Liabilities and Equity

Ìý

Ìý

Ìý

Current liabilities

Ìý

Ìý

Ìý

Accounts payable

$

72,001

Ìý

$

71,841

Accrued expenses and other current liabilities

Ìý

75,416

Ìý

Ìý

50,654

Earn-out liability

Ìý

�

Ìý

Ìý

20,810

Current portion of liability related to tax receivable agreement

Ìý

20,297

Ìý

Ìý

20,855

Finance lease obligations, current portion

Ìý

7,024

Ìý

Ìý

7,280

Operating lease liabilities, current portion

Ìý

4,086

Ìý

Ìý

4,220

Total current liabilities

Ìý

178,824

Ìý

Ìý

175,660

Ìý

Ìý

Ìý

Ìý

Deferred tax liability, net

Ìý

2,868

Ìý

Ìý

3,589

Liability related to tax receivable agreement, net of current portion

Ìý

258,376

Ìý

Ìý

250,069

Finance lease obligations, net of current portion

Ìý

10,528

Ìý

Ìý

9,352

Operating lease liabilities, net of current portion

Ìý

20,078

Ìý

Ìý

19,121

Other noncurrent liabilities

Ìý

4,475

Ìý

Ìý

�

Total liabilities

Ìý

475,149

Ìý

Ìý

457,791

Ìý

Ìý

Ìý

Ìý

Equity

Ìý

1,264,179

Ìý

Ìý

1,064,770

Total liabilities and equity

$

1,739,328

Ìý

$

1,522,561

Ìý

Cactus, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited)

Ìý

Ìý

Twelve Months Ended December 31,

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

(in thousands)

Cash flows from operating activities

Ìý

Ìý

Ìý

Net income

$

232,758

Ìý

Ìý

$

214,840

Ìý

Reconciliation of net income to net cash provided by operating activities

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

60,438

Ìý

Ìý

Ìý

65,045

Ìý

Deferred financing cost amortization

Ìý

1,120

Ìý

Ìý

Ìý

4,514

Ìý

Stock-based compensation

Ìý

22,888

Ìý

Ìý

Ìý

18,105

Ìý

Provision for expected credit losses

Ìý

370

Ìý

Ìý

Ìý

2,622

Ìý

Inventory obsolescence

Ìý

3,841

Ìý

Ìý

Ìý

5,337

Ìý

Gain on disposal of assets

Ìý

(1,013

)

Ìý

Ìý

(3,156

)

Deferred income taxes

Ìý

19,773

Ìý

Ìý

Ìý

17,343

Ìý

Change in fair value of earn-out liability

Ìý

16,318

Ìý

Ìý

Ìý

14,850

Ìý

Gain from revaluation of liability related to tax receivable agreement

Ìý

(3,204

)

Ìý

Ìý

(4,490

)

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Accounts receivable

Ìý

13,048

Ìý

Ìý

Ìý

(11,858

)

Inventories

Ìý

(25,628

)

Ìý

Ìý

41,922

Ìý

Prepaid expenses and other assets

Ìý

(2,267

)

Ìý

Ìý

753

Ìý

Accounts payable

Ìý

675

Ìý

Ìý

Ìý

8,710

Ìý

Accrued expenses and other liabilities

Ìý

28,964

Ìý

Ìý

Ìý

(7,367

)

Payments pursuant to tax receivable agreement

Ìý

(20,800

)

Ìý

Ìý

(26,890

)

Payment of earn-out liability

Ìý

(31,168

)

Ìý

Ìý

�

Ìý

Net cash provided by operating activities

Ìý

316,113

Ìý

Ìý

Ìý

340,280

Ìý

Ìý

Ìý

Ìý

Ìý

Cash flows from investing activities

Ìý

Ìý

Ìý

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

Ìý

�

Ìý

Ìý

Ìý

(616,189

)

Capital expenditures and other

Ìý

(39,176

)

Ìý

Ìý

(43,977

)

Proceeds from sales of assets

Ìý

3,788

Ìý

Ìý

Ìý

5,373

Ìý

Net cash used in investing activities

Ìý

(35,388

)

Ìý

Ìý

(654,793

)

Ìý

Ìý

Ìý

Ìý

Cash flows from financing activities

Ìý

Ìý

Ìý

Proceeds from the issuance of long-term debt

Ìý

�

Ìý

Ìý

Ìý

155,000

Ìý

Repayments of borrowings of long-term debt

Ìý

�

Ìý

Ìý

Ìý

(155,000

)

Net proceeds from the issuance of Class A common stock

Ìý

�

Ìý

Ìý

Ìý

169,878

Ìý

Payment of contingent consideration

Ìý

(5,960

)

Ìý

Ìý

�

Ìý

Payments of deferred financing costs

Ìý

�

Ìý

Ìý

Ìý

(6,934

)

Payments on finance leases

Ìý

(7,882

)

Ìý

Ìý

(7,652

)

Dividends paid to Class A common stock shareholders

Ìý

(33,681

)

Ìý

Ìý

(30,124

)

Distributions to members

Ìý

(13,290

)

Ìý

Ìý

(16,644

)

Repurchases of shares

Ìý

(9,331

)

Ìý

Ìý

(5,249

)

Net cash provided by (used in) financing activities

Ìý

(70,144

)

Ìý

Ìý

103,275

Ìý

Ìý

Ìý

Ìý

Ìý

Effect of exchange rate changes on cash and cash equivalents

Ìý

(1,530

)

Ìý

Ìý

503

Ìý

Ìý

Ìý

Ìý

Ìý

Net increase (decrease) in cash and cash equivalents

Ìý

209,051

Ìý

Ìý

Ìý

(210,735

)

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

Ìý

Ìý

Beginning of period

Ìý

133,792

Ìý

Ìý

Ìý

344,527

Ìý

End of period

$

342,843

Ìý

Ìý

$

133,792

Ìý

Ìý

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.

Ìý

Three Months Ended

Ìý

Twelve Months Ended

Ìý

December 31,

Ìý

September 30,

Ìý

December 31,

Ìý

December 31,

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

(in thousands, except per share data)

Net income

$

57,447

Ìý

Ìý

$

62,437

Ìý

Ìý

$

62,074

Ìý

Ìý

$

232,758

Ìý

Ìý

$

214,840

Ìý

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revaluation gain on TRA liability(1)

Ìý

(3,204

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(807

)

Ìý

Ìý

(3,204

)

Ìý

Ìý

(4,490

)

Transaction related expenses, pre-tax(2)

Ìý

�

Ìý

Ìý

Ìý

2,793

Ìý

Ìý

Ìý

327

Ìý

Ìý

Ìý

2,793

Ìý

Ìý

Ìý

12,183

Ìý

Intangible amortization expense(3)

Ìý

3,997

Ìý

Ìý

Ìý

3,997

Ìý

Ìý

Ìý

3,997

Ìý

Ìý

Ìý

15,988

Ìý

Ìý

Ìý

20,323

Ìý

Remeasurement loss on earn-out liability(4)

Ìý

�

Ìý

Ìý

Ìý

138

Ìý

Ìý

Ìý

1,918

Ìý

Ìý

Ìý

16,318

Ìý

Ìý

Ìý

14,850

Ìý

Inventory step-up expense(5)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

23,516

Ìý

Income tax expense differential(6)

Ìý

(1,444

)

Ìý

Ìý

(5,886

)

Ìý

Ìý

(2,450

)

Ìý

Ìý

(19,586

)

Ìý

Ìý

(28,078

)

Adjusted net income

$

56,796

Ìý

Ìý

$

63,479

Ìý

Ìý

$

65,059

Ìý

Ìý

$

245,067

Ìý

Ìý

$

253,144

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted earnings per share, as adjusted

$

0.71

Ìý

Ìý

$

0.79

Ìý

Ìý

$

0.81

Ìý

Ìý

$

3.07

Ìý

Ìý

$

3.19

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding, as adjusted(7)

Ìý

80,359

Ìý

Ìý

Ìý

80,190

Ìý

Ìý

Ìý

79,860

Ìý

Ìý

Ìý

79,915

Ìý

Ìý

Ìý

79,460

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

272,121

Ìý

Ìý

$

293,181

Ìý

Ìý

$

274,866

Ìý

Ìý

$

1,129,814

Ìý

Ìý

$

1,096,960

Ìý

Net income margin

Ìý

21.1

%

Ìý

Ìý

21.3

%

Ìý

Ìý

22.6

%

Ìý

Ìý

20.6

%

Ìý

Ìý

19.6

%

Adjusted net income margin

Ìý

20.9

%

Ìý

Ìý

21.7

%

Ìý

Ìý

23.7

%

Ìý

Ìý

21.7

%

Ìý

Ìý

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.

Ìý

Three Months Ended

Ìý

Twelve Months Ended

Ìý

December 31,

Ìý

September 30,

Ìý

December 31,

Ìý

December 31,

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

(in thousands)

Net income

$

57,447

Ìý

Ìý

$

62,437

Ìý

Ìý

$

62,074

Ìý

Ìý

$

232,758

Ìý

Ìý

$

214,840

Ìý

Interest (income) expense, net

Ìý

(2,303

)

Ìý

Ìý

(2,062

)

Ìý

Ìý

182

Ìý

Ìý

Ìý

(6,459

)

Ìý

Ìý

6,480

Ìý

Income tax expense

Ìý

18,512

Ìý

Ìý

Ìý

16,417

Ìý

Ìý

Ìý

16,983

Ìý

Ìý

Ìý

66,518

Ìý

Ìý

Ìý

47,536

Ìý

Depreciation and amortization

Ìý

15,314

Ìý

Ìý

Ìý

15,077

Ìý

Ìý

Ìý

14,865

Ìý

Ìý

Ìý

60,438

Ìý

Ìý

Ìý

65,045

Ìý

EBITDA

Ìý

88,970

Ìý

Ìý

Ìý

91,869

Ìý

Ìý

Ìý

94,104

Ìý

Ìý

Ìý

353,255

Ìý

Ìý

Ìý

333,901

Ìý

Revaluation gain on TRA liability(1)

Ìý

(3,204

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(807

)

Ìý

Ìý

(3,204

)

Ìý

Ìý

(4,490

)

Transaction related expenses(2)

Ìý

�

Ìý

Ìý

Ìý

2,793

Ìý

Ìý

Ìý

327

Ìý

Ìý

Ìý

2,793

Ìý

Ìý

Ìý

12,183

Ìý

Remeasurement loss on earn-out liability(3)

Ìý

�

Ìý

Ìý

Ìý

138

Ìý

Ìý

Ìý

1,918

Ìý

Ìý

Ìý

16,318

Ìý

Ìý

Ìý

14,850

Ìý

Inventory step-up expense(4)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

23,516

Ìý

Stock-based compensation

Ìý

6,945

Ìý

Ìý

Ìý

5,570

Ìý

Ìý

Ìý

4,579

Ìý

Ìý

Ìý

22,888

Ìý

Ìý

Ìý

18,105

Ìý

Adjusted EBITDA

$

92,711

Ìý

Ìý

$

100,370

Ìý

Ìý

$

100,121

Ìý

Ìý

$

392,050

Ìý

Ìý

$

398,065

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

272,121

Ìý

Ìý

$

293,181

Ìý

Ìý

$

274,866

Ìý

Ìý

$

1,129,814

Ìý

Ìý

$

1,096,960

Ìý

Net income margin

Ìý

21.1

%

Ìý

Ìý

21.3

%

Ìý

Ìý

22.6

%

Ìý

Ìý

20.6

%

Ìý

Ìý

19.6

%

Adjusted EBITDA margin

Ìý

34.1

%

Ìý

Ìý

34.2

%

Ìý

Ìý

36.4

%

Ìý

Ìý

34.7

%

Ìý

Ìý

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.

Ìý

Three Months Ended

Ìý

Twelve Months Ended

Ìý

December 31,

Ìý

September 30,

Ìý

December 31,

Ìý

December 31,

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2023

Ìý

Ìý

(in thousands)

Pressure Control

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

176,719

Ìý

Ìý

$

185,099

Ìý

Ìý

$

180,454

Ìý

Ìý

$

724,038

Ìý

Ìý

$

756,727

Ìý

Operating income

Ìý

50,829

Ìý

Ìý

Ìý

52,537

Ìý

Ìý

Ìý

56,053

Ìý

Ìý

Ìý

210,710

Ìý

Ìý

Ìý

236,934

Ìý

Depreciation and amortization expense

Ìý

6,717

Ìý

Ìý

Ìý

6,592

Ìý

Ìý

Ìý

6,911

Ìý

Ìý

Ìý

26,782

Ìý

Ìý

Ìý

30,898

Ìý

Stock-based compensation

Ìý

3,954

Ìý

Ìý

Ìý

2,837

Ìý

Ìý

Ìý

1,701

Ìý

Ìý

Ìý

11,917

Ìý

Ìý

Ìý

6,886

Ìý

Adjusted Segment EBITDA

$

61,500

Ìý

Ìý

$

61,966

Ìý

Ìý

$

64,665

Ìý

Ìý

$

249,409

Ìý

Ìý

$

274,718

Ìý

Operating income margin

Ìý

28.8

%

Ìý

Ìý

28.4

%

Ìý

Ìý

31.1

%

Ìý

Ìý

29.1

%

Ìý

Ìý

31.3

%

Adjusted Segment EBITDA margin

Ìý

34.8

%

Ìý

Ìý

33.5

%

Ìý

Ìý

35.8

%

Ìý

Ìý

34.4

%

Ìý

Ìý

36.3

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Spoolable Technologies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

96,072

Ìý

Ìý

$

108,155

Ìý

Ìý

$

94,412

Ìý

Ìý

$

407,038

Ìý

Ìý

$

340,233

Ìý

Operating income

Ìý

25,523

Ìý

Ìý

Ìý

32,907

Ìý

Ìý

Ìý

28,168

Ìý

Ìý

Ìý

104,864

Ìý

Ìý

Ìý

62,172

Ìý

Depreciation and amortization expense

Ìý

8,597

Ìý

Ìý

Ìý

8,485

Ìý

Ìý

Ìý

7,954

Ìý

Ìý

Ìý

33,656

Ìý

Ìý

Ìý

34,147

Ìý

Stock-based compensation

Ìý

1,162

Ìý

Ìý

Ìý

1,015

Ìý

Ìý

Ìý

1,313

Ìý

Ìý

Ìý

4,251

Ìý

Ìý

Ìý

4,016

Ìý

Remeasurement loss on earn-out liability(1)

Ìý

�

Ìý

Ìý

Ìý

138

Ìý

Ìý

Ìý

1,797

Ìý

Ìý

Ìý

16,318

Ìý

Ìý

Ìý

14,850

Ìý

Inventory step-up expense(2)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

23,516

Ìý

Adjusted Segment EBITDA

$

35,282

Ìý

Ìý

$

42,545

Ìý

Ìý

$

39,232

Ìý

Ìý

$

159,089

Ìý

Ìý

$

138,701

Ìý

Operating income margin

Ìý

26.6

%

Ìý

Ìý

30.4

%

Ìý

Ìý

29.8

%

Ìý

Ìý

25.8

%

Ìý

Ìý

18.3

%

Adjusted Segment EBITDA margin

Ìý

36.7

%

Ìý

Ìý

39.3

%

Ìý

Ìý

41.6

%

Ìý

Ìý

39.1

%

Ìý

Ìý

40.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate and Other

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue(3)

$

(670

)

Ìý

$

(73

)

Ìý

$

�

Ìý

Ìý

$

(1,262

)

Ìý

$

�

Ìý

Corporate and other expenses

Ìý

(5,900

)

Ìý

Ìý

(8,652

)

Ìý

Ìý

(5,668

)

Ìý

Ìý

(25,961

)

Ìý

Ìý

(34,740

)

Stock-based compensation

Ìý

1,829

Ìý

Ìý

Ìý

1,718

Ìý

Ìý

Ìý

1,565

Ìý

Ìý

Ìý

6,720

Ìý

Ìý

Ìý

7,203

Ìý

Transaction related expenses(4)

Ìý

�

Ìý

Ìý

Ìý

2,793

Ìý

Ìý

Ìý

327

Ìý

Ìý

Ìý

2,793

Ìý

Ìý

Ìý

12,183

Ìý

Adjusted Corporate EBITDA

$

(4,071

)

Ìý

$

(4,141

)

Ìý

$

(3,776

)

Ìý

$

(16,448

)

Ìý

$

(15,354

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total revenue

$

272,121

Ìý

Ìý

$

293,181

Ìý

Ìý

$

274,866

Ìý

Ìý

$

1,129,814

Ìý

Ìý

$

1,096,960

Ìý

Total operating income

$

70,452

Ìý

Ìý

$

76,792

Ìý

Ìý

$

78,553

Ìý

Ìý

$

289,613

Ìý

Ìý

$

264,366

Ìý

Total operating income margin

Ìý

25.9

%

Ìý

Ìý

26.2

%

Ìý

Ìý

28.6

%

Ìý

Ìý

25.6

%

Ìý

Ìý

24.1

%

Total Adjusted EBITDA

$

92,711

Ìý

Ìý

$

100,370

Ìý

Ìý

$

100,121

Ìý

Ìý

$

392,050

Ìý

Ìý

$

398,065

Ìý

Total Adjusted EBITDA margin

Ìý

34.1

%

Ìý

Ìý

34.2

%

Ìý

Ìý

36.4

%

Ìý

Ìý

34.7

%

Ìý

Ìý

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.

Ìý

Cactus, Inc.

Alan Boyd, 713-904-4669

Director of Corporate Development and Investor Relations

[email protected]

Source: Cactus, Inc.

Cactus

NYSE:WHD

WHD Rankings

WHD Latest News

WHD Latest SEC Filings

WHD Stock Data

3.24B
67.84M
0.68%
111.96%
4.72%
Oil & Gas Equipment & Services
Oil & Gas Field Machinery & Equipment
United States
HOUSTON