AGÕæÈ˹ٷ½

STOCK TITAN

Cactus Announces Second Quarter 2025 Results

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

HOUSTON--(BUSINESS WIRE)-- Cactus, Inc. (NYSE: WHD) (“Cactus� or the “Company�) today announced financial and operating results for the second quarter of 2025.

Second Quarter Highlights

  • Revenue of $273.6 million and operating income of $60.8 million;
  • Net income of $49.0 million and diluted earnings per Class A share of $0.59;
  • Adjusted net income(1) of $53.2 million and diluted earnings per share, as adjusted(1) of $0.66;
  • Net income margin of 17.9% and adjusted net income margin(1) of 19.5%;
  • Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of $86.7 million and 31.7%, respectively;
  • Cash flow from operations of $82.8 million;
  • Cash and cash equivalents of $405.2 million, with no bank debt outstanding as of June 30, 2025;
  • Signed an agreement to acquire a 65% majority interest in Baker Hughes' Surface Pressure Control business; and
  • In July 2025, the Board of Directors approved an 8% increase in the dividend to $0.14 per Class A share per quarter and declared a quarterly dividend of that amount.

Financial Summary

Ìý

Three Months Ended

Ìý

June 30,

Ìý

March 31,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

(in thousands)

Revenues

$

273,575

Ìý

Ìý

$

280,319

Ìý

Ìý

$

290,389

Ìý

Operating income(3)

$

60,805

Ìý

Ìý

$

68,612

Ìý

Ìý

$

79,819

Ìý

Operating income margin

Ìý

22.2

%

Ìý

Ìý

24.5

%

Ìý

Ìý

27.5

%

Net income

$

49,047

Ìý

Ìý

$

54,105

Ìý

Ìý

$

63,059

Ìý

Net income margin

Ìý

17.9

%

Ìý

Ìý

19.3

%

Ìý

Ìý

21.7

%

Adjusted net income(1)

$

53,249

Ìý

Ìý

$

58,816

Ìý

Ìý

$

65,192

Ìý

Adjusted net income margin(1)

Ìý

19.5

%

Ìý

Ìý

21.0

%

Ìý

Ìý

22.4

%

Adjusted EBITDA(2)

$

86,677

Ìý

Ìý

$

93,841

Ìý

Ìý

$

103,637

Ìý

Adjusted EBITDA margin(2)

Ìý

31.7

%

Ìý

Ìý

33.5

%

Ìý

Ìý

35.7

%

(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 financial measures, including the definitions of these 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 the definitions 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, “Our second quarter performance highlights the benefits of portfolio diversification achieved through the FlexSteel acquisition, as cash flows and revenues remained resilient despite falling U.S. land activity levels. Spoolable Technologies revenues increased and margins exceeded expectations on improved manufacturing efficiency in the quarter. Pressure Control revenues declined more than expected, largely driven by lower frac equipment rental, while our product sales outperformed the quarter-over-quarter decline in the average U.S. land rig count reflecting our market share strength. Pressure Control margins were unfavorably impacted by tariffs as we exited the second quarter, particularly given the unexpected doubling of the Section 232 tariff announced and implemented in the quarter.�

“In the third quarter of 2025, we anticipate that the U.S. land rig count will continue to decline, although we believe that the majority of the reductions for 2025 are behind us provided commodity prices remain relatively stable near today's levels. We expect revenues to be down modestly in both segments, following the lower average domestic activity levels.�

Mr. Bender concluded, “The second quarter was transformational for Cactus as we announced the agreement to acquire a 65% majority interest in Baker Hughes' Surface Pressure Control business. Our integration planning work is progressing smoothly, and I am particularly pleased with the customer response to our Joint Venture announcement. Adjusting to lower North American activity levels and tariff uncertainties that have negatively impacted margins, we have recently taken action to right-size our organization to align with expectations for the second half of the year. The current softness in the North American market and the ongoing tariff uncertainty emphasized the strategic rationale for our planned acquisition of the Surface Pressure Control business of Baker Hughes, which will provide Cactus with a broader geographic footprint and further revenue diversification.�

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

Second quarter 2025 Pressure Control revenue decreased $10.5 million, or 5.5%, sequentially, primarily due to lower rental revenues and lower sales of wellhead and production related equipment resulting from reduced activity levels in the quarter. Operating income decreased $12.0 million, or 22.1%, sequentially, with margins declining 510 basis points due to tariff impacts to product margins and increased legal expenses and reserves recognized in connection with litigation claims. Adjusted Segment EBITDA decreased $11.7 million, or 18.0%, sequentially, with Adjusted Segment EBITDA margins decreasing 450 basis points.

Spoolable Technologies

Second quarter 2025 Spoolable Technologies revenues increased $3.6 million, or 3.9%, sequentially, due to higher customer activity levels in the seasonally stronger second quarter. Operating income improved $4.2 million, or 17.5%, sequentially, on higher volume, while margins increased 340 basis points on higher operating leverage. Adjusted Segment EBITDA was higher by $4.4 million, or 13.2%, sequentially, with Adjusted Segment EBITDA margins improving 320 basis points.

Corporate and Other Expenses

Second quarter 2025 Corporate and Other expenses were flat sequentially. Second quarter Corporate and Other expenses contained $3.5 million of transaction-related expenses related to the announced plan to acquire a majority interest in Baker Hughes' Surface Pressure Control business, flat from the first quarter.

Liquidity, Capital Expenditures and Other

As of June 30, 2025, the Company had $405.2 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 $82.8 million for the second quarter of 2025. During the second quarter, the Company made dividend payments and associated distributions of $10.4 million.

Net capital expenditures were $11.1 million during the second quarter of 2025. For the full year 2025, the Company now expects net capital expenditures to be in the range of $40 to $45 million, inclusive of capital directed towards supply chain diversification efforts and efficiency improvements in the Baytown manufacturing facility. We are continuing to evaluate our capital spending program for the year given lower market activity levels.

As of June 30, 2025, Cactus had 68,574,875 shares of Class A common stock outstanding (representing 85.9% of the total voting power) and 11,259,495 shares of Class B common stock outstanding (representing 14.1% of the total voting power).

Quarterly Dividend

The Board of Directors has approved a quarterly cash dividend of $0.14 per share of Class A common stock with payment to occur on September 18, 2025 to holders of record of Class A common stock at the close of business on August 29, 2025. A corresponding distribution of up to $0.14 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 July 31, 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 click 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)

Ìý

Ìý

Three Months Ended

June 30,

Ìý

Six Months Ended

June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

(in thousands, except per share data)

Revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Pressure Control

$

179,772

Ìý

Ìý

$

187,192

Ìý

Ìý

$

370,049

Ìý

Ìý

$

362,220

Ìý

Spoolable Technologies

Ìý

96,225

Ìý

Ìý

Ìý

103,716

Ìý

Ìý

Ìý

188,803

Ìý

Ìý

Ìý

202,811

Ìý

Corporate and other(1)

Ìý

(2,422

)

Ìý

Ìý

(519

)

Ìý

Ìý

(4,958

)

Ìý

Ìý

(519

)

Total revenues

Ìý

273,575

Ìý

Ìý

Ìý

290,389

Ìý

Ìý

Ìý

553,894

Ìý

Ìý

Ìý

564,512

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Pressure Control

Ìý

42,333

Ìý

Ìý

Ìý

55,669

Ìý

Ìý

Ìý

96,666

Ìý

Ìý

Ìý

107,344

Ìý

Spoolable Technologies

Ìý

28,053

Ìý

Ìý

Ìý

30,041

Ìý

Ìý

Ìý

51,929

Ìý

Ìý

Ìý

46,434

Ìý

Total segment operating income

Ìý

70,386

Ìý

Ìý

Ìý

85,710

Ìý

Ìý

Ìý

148,595

Ìý

Ìý

Ìý

153,778

Ìý

Corporate and other expenses

Ìý

(9,581

)

Ìý

Ìý

(5,891

)

Ìý

Ìý

(19,178

)

Ìý

Ìý

(11,409

)

Total operating income

Ìý

60,805

Ìý

Ìý

Ìý

79,819

Ìý

Ìý

Ìý

129,417

Ìý

Ìý

Ìý

142,369

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest income, net

Ìý

2,518

Ìý

Ìý

Ìý

1,405

Ìý

Ìý

Ìý

4,843

Ìý

Ìý

Ìý

2,094

Ìý

Income before income taxes

Ìý

63,323

Ìý

Ìý

Ìý

81,224

Ìý

Ìý

Ìý

134,260

Ìý

Ìý

Ìý

144,463

Ìý

Income tax expense

Ìý

14,276

Ìý

Ìý

Ìý

18,165

Ìý

Ìý

Ìý

31,108

Ìý

Ìý

Ìý

31,589

Ìý

Net income

$

49,047

Ìý

Ìý

$

63,059

Ìý

Ìý

$

103,152

Ìý

Ìý

$

112,874

Ìý

Less: net income attributable to non-controlling interest

Ìý

8,718

Ìý

Ìý

Ìý

13,231

Ìý

Ìý

Ìý

18,600

Ìý

Ìý

Ìý

24,081

Ìý

Net income attributable to Cactus, Inc.

$

40,329

Ìý

Ìý

$

49,828

Ìý

Ìý

$

84,552

Ìý

Ìý

$

88,793

Ìý

Ìý

�

Ìý

�

Ìý

�

Ìý

�

Earnings per Class A share - basic

$

0.59

Ìý

Ìý

$

0.75

Ìý

Ìý

$

1.24

Ìý

Ìý

$

1.35

Ìý

Earnings per Class A share - diluted(2)

$

0.59

Ìý

Ìý

$

0.75

Ìý

Ìý

$

1.23

Ìý

Ìý

$

1.35

Ìý

Ìý

�

Ìý

�

Ìý

�

Ìý

�

Weighted average shares outstanding - basic

Ìý

68,514

Ìý

Ìý

Ìý

66,142

Ìý

Ìý

Ìý

68,355

Ìý

Ìý

Ìý

65,760

Ìý

Weighted average shares outstanding - diluted(2)

Ìý

68,889

Ìý

Ìý

Ìý

66,579

Ìý

Ìý

Ìý

68,760

Ìý

Ìý

Ìý

79,686

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 June 30, 2025, June 30, 2024, and the six months ended June 30, 2025, excludes 11.3, 13.4 and 11.4 million shares of Class B common stock, respectively, as the effect would be antidilutive. Dilution for the six months ended June 30, 2024 includes an additional $24.9 million of pre-tax income attributable to non-controlling interest adjusted for a corporate effective tax rate of 26.0% and 13.7 million weighted average shares of Class B common stock plus the effect of dilutive securities.

Cactus, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

Ìý

Ìý

June 30,

Ìý

December 31,

Ìý

2025

Ìý

2024

Ìý

(in thousands)

Assets

Ìý

Ìý

Ìý

Current assets

Ìý

Ìý

Ìý

Cash and cash equivalents

$

405,177

Ìý

$

342,843

Accounts receivable, net

Ìý

207,283

Ìý

Ìý

191,627

Inventories

Ìý

246,420

Ìý

Ìý

226,796

Prepaid expenses and other current assets

Ìý

14,471

Ìý

Ìý

13,422

Total current assets

Ìý

873,351

Ìý

Ìý

774,688

Ìý

Ìý

Ìý

Ìý

Property and equipment, net

Ìý

349,161

Ìý

Ìý

346,008

Operating lease right-of-use assets, net

Ìý

22,117

Ìý

Ìý

24,094

Intangible assets, net

Ìý

155,998

Ìý

Ìý

163,991

Goodwill

Ìý

203,028

Ìý

Ìý

203,028

Deferred tax asset, net

Ìý

207,106

Ìý

Ìý

219,003

Investment in unconsolidated affiliates

Ìý

5,773

Ìý

Ìý

�

Other noncurrent assets

Ìý

7,995

Ìý

Ìý

8,516

Total assets

$

1,824,529

Ìý

$

1,739,328

Ìý

Ìý

Ìý

Ìý

Liabilities and Equity

Ìý

Ìý

Ìý

Current liabilities

Ìý

Ìý

Ìý

Accounts payable

$

83,142

Ìý

$

72,001

Accrued expenses and other current liabilities

Ìý

64,128

Ìý

Ìý

75,416

Current portion of liability related to tax receivable agreement

Ìý

20,297

Ìý

Ìý

20,297

Finance lease obligations, current portion

Ìý

7,354

Ìý

Ìý

7,024

Operating lease liabilities, current portion

Ìý

5,042

Ìý

Ìý

4,086

Total current liabilities

Ìý

179,963

Ìý

Ìý

178,824

Ìý

Ìý

Ìý

Ìý

Deferred tax liability, net

Ìý

2,197

Ìý

Ìý

2,868

Liability related to tax receivable agreement, net of current portion

Ìý

259,732

Ìý

Ìý

258,376

Finance lease obligations, net of current portion

Ìý

11,681

Ìý

Ìý

10,528

Operating lease liabilities, net of current portion

Ìý

17,944

Ìý

Ìý

20,078

Other noncurrent liabilities

Ìý

4,475

Ìý

Ìý

4,475

Total liabilities

Ìý

475,992

Ìý

Ìý

475,149

Ìý

Ìý

Ìý

Ìý

Equity

Ìý

1,348,537

Ìý

Ìý

1,264,179

Total liabilities and equity

$

1,824,529

Ìý

$

1,739,328

Cactus, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited)

Ìý

Ìý

Six Months Ended June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

(in thousands)

Cash flows from operating activities

Ìý

Ìý

Ìý

Net income

$

103,152

Ìý

Ìý

$

112,874

Ìý

Reconciliation of net income to net cash provided by operating activities

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

31,564

Ìý

Ìý

Ìý

30,047

Ìý

Deferred financing cost amortization

Ìý

559

Ìý

Ìý

Ìý

560

Ìý

Stock-based compensation

Ìý

12,371

Ìý

Ìý

Ìý

10,373

Ìý

Provision for expected credit losses

Ìý

300

Ìý

Ìý

Ìý

589

Ìý

Inventory obsolescence

Ìý

902

Ìý

Ìý

Ìý

3,035

Ìý

Gain on disposal of assets

Ìý

(389

)

Ìý

Ìý

(1,674

)

Deferred income taxes

Ìý

12,775

Ìý

Ìý

Ìý

7,915

Ìý

Change in fair value of earn-out liability

Ìý

�

Ìý

Ìý

Ìý

16,180

Ìý

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Accounts receivable

Ìý

(15,715

)

Ìý

Ìý

(358

)

Inventories

Ìý

(20,253

)

Ìý

Ìý

(4,340

)

Prepaid expenses and other assets

Ìý

(1,009

)

Ìý

Ìý

429

Ìý

Accounts payable

Ìý

11,175

Ìý

Ìý

Ìý

(8,577

)

Accrued expenses and other liabilities

Ìý

(11,052

)

Ìý

Ìý

12,442

Ìý

Payments pursuant to tax receivable agreement

Ìý

�

Ìý

Ìý

Ìý

(15,277

)

Net cash provided by operating activities

Ìý

124,380

Ìý

Ìý

Ìý

164,218

Ìý

Ìý

Ìý

Ìý

Ìý

Cash flows from investing activities

Ìý

Ìý

Ìý

Investment in unconsolidated affiliate

Ìý

(6,000

)

Ìý

Ìý

�

Ìý

Capital expenditures and other

Ìý

(22,168

)

Ìý

Ìý

(17,371

)

Proceeds from sales of assets

Ìý

1,661

Ìý

Ìý

Ìý

3,317

Ìý

Net cash used in investing activities

Ìý

(26,507

)

Ìý

Ìý

(14,054

)

Ìý

Ìý

Ìý

Ìý

Cash flows from financing activities

Ìý

Ìý

Ìý

Payments on finance leases

Ìý

(3,940

)

Ìý

Ìý

(3,954

)

Dividends paid to Class A common stock shareholders

Ìý

(18,153

)

Ìý

Ìý

(16,135

)

Distributions to members

Ìý

(8,743

)

Ìý

Ìý

(8,617

)

Repurchases of shares

Ìý

(5,710

)

Ìý

Ìý

(8,489

)

Net cash used in financing activities

Ìý

(36,546

)

Ìý

Ìý

(37,195

)

Effect of exchange rate changes on cash and cash equivalents

Ìý

1,007

Ìý

Ìý

Ìý

(258

)

Net increase in cash and cash equivalents

Ìý

62,334

Ìý

Ìý

Ìý

112,711

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

Ìý

Ìý

Beginning of period

Ìý

342,843

Ìý

Ìý

Ìý

133,792

Ìý

End of period

$

405,177

Ìý

$

246,503

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

June 30,

Ìý

March 31,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

(in thousands, except per share data)

Net income

$

49,047

Ìý

Ìý

$

54,105

Ìý

Ìý

$

63,059

Ìý

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Severance expenses(1)

Ìý

177

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Transaction related expenses(2)

Ìý

3,502

Ìý

Ìý

Ìý

3,487

Ìý

Ìý

Ìý

�

Ìý

Intangible amortization expense(3)

Ìý

3,997

Ìý

Ìý

Ìý

3,997

Ìý

Ìý

Ìý

3,997

Ìý

Remeasurement loss on earn-out liability(4)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,876

Ìý

Income tax expense differential(5)

Ìý

(3,474

)

Ìý

Ìý

(2,773

)

Ìý

Ìý

(4,740

)

Adjusted net income

$

53,249

Ìý

Ìý

$

58,816

Ìý

Ìý

$

65,192

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted earnings per share, as adjusted

$

0.66

Ìý

Ìý

$

0.73

Ìý

Ìý

$

0.81

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding, as adjusted(6)

Ìý

80,203

Ìý

Ìý

Ìý

80,097

Ìý

Ìý

Ìý

79,994

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

273,575

Ìý

Ìý

$

280,319

Ìý

Ìý

$

290,389

Ìý

Net income margin

Ìý

17.9

%

Ìý

Ìý

19.3

%

Ìý

Ìý

21.7

%

Adjusted net income margin

Ìý

19.5

%

Ìý

Ìý

21.0

%

Ìý

Ìý

22.4

%

(1)

Represents non-routine charges related to severance benefits.

(2)

Reflects transaction fees and expenses recorded in connection with the announced acquisition of a majority interest in Baker Hughes' Surface Pressure Control business.

(3)

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

(4)

Represents 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 25% on income before income taxes for the three months ended June 30, 2025 and March 31, 2025, and 26.0% for the three months ended June 30, 2024.

(6)

Reflects 68.5, 68.2, and 66.1 million weighted average shares of basic Class A common stock outstanding and 11.3, 11.4 and 13.4 million additional shares for the three months ended June 30, 2025, March 31, 2025, and June 30, 2024, 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

Six Months Ended

Ìý

June 30,

Ìý

March 31,

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

(in thousands)

Net income

$

49,047

Ìý

Ìý

$

54,105

Ìý

Ìý

$

63,059

Ìý

Ìý

$

103,152

Ìý

Ìý

$

112,874

Ìý

Interest income, net

Ìý

(2,518

)

Ìý

Ìý

(2,325

)

Ìý

Ìý

(1,405

)

Ìý

Ìý

(4,843

)

Ìý

Ìý

(2,094

)

Income tax expense

Ìý

14,276

Ìý

Ìý

Ìý

16,832

Ìý

Ìý

Ìý

18,165

Ìý

Ìý

Ìý

31,108

Ìý

Ìý

Ìý

31,589

Ìý

Depreciation and amortization

Ìý

15,886

Ìý

Ìý

Ìý

15,678

Ìý

Ìý

Ìý

15,001

Ìý

Ìý

Ìý

31,564

Ìý

Ìý

Ìý

30,047

Ìý

EBITDA

Ìý

76,691

Ìý

Ìý

Ìý

84,290

Ìý

Ìý

Ìý

94,820

Ìý

Ìý

Ìý

160,981

Ìý

Ìý

Ìý

172,416

Ìý

Severance expenses(1)

Ìý

177

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

177

Ìý

Ìý

Ìý

�

Ìý

Transaction related expenses(2)

Ìý

3,502

Ìý

Ìý

Ìý

3,487

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6,989

Ìý

Ìý

Ìý

�

Ìý

Remeasurement loss on earn-out liability(3)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,876

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,180

Ìý

Stock-based compensation

Ìý

6,307

Ìý

Ìý

Ìý

6,064

Ìý

Ìý

Ìý

5,941

Ìý

Ìý

Ìý

12,371

Ìý

Ìý

Ìý

10,373

Ìý

Adjusted EBITDA

$

86,677

Ìý

Ìý

$

93,841

Ìý

Ìý

$

103,637

Ìý

Ìý

$

180,518

Ìý

Ìý

$

198,969

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

273,575

Ìý

Ìý

$

280,319

Ìý

Ìý

$

290,389

Ìý

Ìý

$

553,894

Ìý

Ìý

$

564,512

Ìý

Net income margin

Ìý

17.9

%

Ìý

Ìý

19.3

%

Ìý

Ìý

21.7

%

Ìý

Ìý

18.6

%

Ìý

Ìý

20.0

%

Adjusted EBITDA margin

Ìý

31.7

%

Ìý

Ìý

33.5

%

Ìý

Ìý

35.7

%

Ìý

Ìý

32.6

%

Ìý

Ìý

35.2

%

(1)

Represents non-routine charges related to severance benefits.

(2)

Reflects transaction fees and expenses recorded in connection with the announced acquisition of a majority interest in Baker Hughes' Surface Pressure Control business.

(3)

Represents adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition.

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

Six Months Ended

Ìý

June 30,

Ìý

March 31,

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

(in thousands)

Pressure Control

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

179,772

Ìý

Ìý

$

190,277

Ìý

Ìý

$

187,192

Ìý

Ìý

$

370,049

Ìý

Ìý

$

362,220

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

42,333

Ìý

Ìý

Ìý

54,333

Ìý

Ìý

Ìý

55,669

Ìý

Ìý

Ìý

96,666

Ìý

Ìý

Ìý

107,344

Ìý

Depreciation and amortization expense

Ìý

7,138

Ìý

Ìý

Ìý

7,035

Ìý

Ìý

Ìý

6,662

Ìý

Ìý

Ìý

14,173

Ìý

Ìý

Ìý

13,473

Ìý

Severance expenses(1)

Ìý

177

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

177

Ìý

Ìý

Ìý

�

Ìý

Stock-based compensation

Ìý

3,432

Ìý

Ìý

Ìý

3,382

Ìý

Ìý

Ìý

2,978

Ìý

Ìý

Ìý

6,814

Ìý

Ìý

Ìý

5,126

Ìý

Adjusted Segment EBITDA

$

53,080

Ìý

Ìý

$

64,750

Ìý

Ìý

$

65,309

Ìý

Ìý

$

117,830

Ìý

Ìý

$

125,943

Ìý

Operating income margin

Ìý

23.5

%

Ìý

Ìý

28.6

%

Ìý

Ìý

29.7

%

Ìý

Ìý

26.1

%

Ìý

Ìý

29.6

%

Adjusted Segment EBITDA margin

Ìý

29.5

%

Ìý

Ìý

34.0

%

Ìý

Ìý

34.9

%

Ìý

Ìý

31.8

%

Ìý

Ìý

34.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Spoolable Technologies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

$

96,225

Ìý

Ìý

$

92,578

Ìý

Ìý

$

103,716

Ìý

Ìý

$

188,803

Ìý

Ìý

$

202,811

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

28,053

Ìý

Ìý

Ìý

23,876

Ìý

Ìý

Ìý

30,041

Ìý

Ìý

Ìý

51,929

Ìý

Ìý

Ìý

46,434

Ìý

Depreciation and amortization expense

Ìý

8,748

Ìý

Ìý

Ìý

8,643

Ìý

Ìý

Ìý

8,339

Ìý

Ìý

Ìý

17,391

Ìý

Ìý

Ìý

16,574

Ìý

Stock-based compensation

Ìý

1,146

Ìý

Ìý

Ìý

1,009

Ìý

Ìý

Ìý

1,200

Ìý

Ìý

Ìý

2,155

Ìý

Ìý

Ìý

2,074

Ìý

Remeasurement loss on earn-out liability(2)

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,876

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

16,180

Ìý

Adjusted Segment EBITDA

$

37,947

Ìý

Ìý

$

33,528

Ìý

Ìý

$

42,456

Ìý

Ìý

$

71,475

Ìý

Ìý

$

81,262

Ìý

Operating income margin

Ìý

29.2

%

Ìý

Ìý

25.8

%

Ìý

Ìý

29.0

%

Ìý

Ìý

27.5

%

Ìý

Ìý

22.9

%

Adjusted Segment EBITDA margin

Ìý

39.4

%

Ìý

Ìý

36.2

%

Ìý

Ìý

40.9

%

Ìý

Ìý

37.9

%

Ìý

Ìý

40.1

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate and Other

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue(3)

$

(2,422

)

Ìý

$

(2,536

)

Ìý

$

(519

)

Ìý

$

(4,958

)

Ìý

$

(519

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Corporate and other expenses

Ìý

(9,581

)

Ìý

Ìý

(9,597

)

Ìý

Ìý

(5,891

)

Ìý

Ìý

(19,178

)

Ìý

Ìý

(11,409

)

Stock-based compensation

Ìý

1,729

Ìý

Ìý

Ìý

1,673

Ìý

Ìý

Ìý

1,763

Ìý

Ìý

Ìý

3,402

Ìý

Ìý

Ìý

3,173

Ìý

Transaction related expenses(4)

Ìý

3,502

Ìý

Ìý

Ìý

3,487

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

6,989

Ìý

Ìý

Ìý

�

Ìý

Adjusted Corporate EBITDA

$

(4,350

)

Ìý

$

(4,437

)

Ìý

$

(4,128

)

Ìý

$

(8,787

)

Ìý

$

(8,236

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total revenue

$

273,575

Ìý

Ìý

$

280,319

Ìý

Ìý

$

290,389

Ìý

Ìý

$

553,894

Ìý

Ìý

$

564,512

Ìý

Total operating income

$

60,805

Ìý

Ìý

$

68,612

Ìý

Ìý

$

79,819

Ìý

Ìý

$

129,417

Ìý

Ìý

$

142,369

Ìý

Total operating income margin

Ìý

22.2

%

Ìý

Ìý

24.5

%

Ìý

Ìý

27.5

%

Ìý

Ìý

23.4

%

Ìý

Ìý

25.2

%

Total Adjusted EBITDA

$

86,677

Ìý

Ìý

$

93,841

Ìý

Ìý

$

103,637

Ìý

Ìý

$

180,518

Ìý

Ìý

$

198,969

Ìý

Total Adjusted EBITDA margin

Ìý

31.7

%

Ìý

Ìý

33.5

%

Ìý

Ìý

35.7

%

Ìý

Ìý

32.6

%

Ìý

Ìý

35.2

%

(1)

ÌýRepresents non-routine charges related to severance benefits.

(2)

Represents adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition.

(3)

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

(4)

Reflects transaction fees and expenses recorded in connection with the announced acquisition of a majority interest in Baker Hughes' Surface Pressure Control business.

Ìý

Cactus, Inc.

Alan Boyd, 713-904-4669

Director of Corporate Development and Investor Relations

[email protected]

Source: Cactus, Inc.

Source: Cactus, Inc.

Cactus

NYSE:WHD

WHD Rankings

WHD Latest News

WHD Stock Data

3.29B
67.84M
0.68%
111.96%
4.72%
Oil & Gas Equipment & Services
Oil & Gas Field Machinery & Equipment
United States
HOUSTON