Cactus Announces Second Quarter 2025 Results
Second Quarter Highlights
-
Revenue of
and operating income of$273.6 million ;$60.8 million -
Net income of
and diluted earnings per Class A share of$49.0 million ;$0.59 -
Adjusted net income(1) of
and diluted earnings per share, as adjusted(1) of$53.2 million ;$0.66 -
Net income margin of
17.9% and adjusted net income margin(1) of19.5% ; -
Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of
and$86.7 million 31.7% , respectively; -
Cash flow from operations of
;$82.8 million -
Cash and cash equivalents of
, with no bank debt outstanding as of June 30, 2025;$405.2 million -
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 per Class A share per quarter and declared a quarterly dividend of that amount.$0.14
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
“In the third quarter of 2025, we anticipate that the
Mr. Bender concluded, “The second quarter was transformational for Cactus as we announced the agreement to acquire a
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
Spoolable Technologies
Second quarter 2025 Spoolable Technologies revenues increased
Corporate and Other Expenses
Second quarter 2025 Corporate and Other expenses were flat sequentially. Second quarter Corporate and Other expenses contained
Liquidity, Capital Expenditures and Other
As of June 30, 2025, the Company had
Net capital expenditures were
As of June 30, 2025, Cactus had 68,574,875 shares of Class A common stock outstanding (representing
Quarterly Dividend
The Board of Directors has approved a quarterly cash dividend of
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
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 |
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 |
|
(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
View source version on businesswire.com:
Cactus, Inc.
Alan Boyd, 713-904-4669
Director of Corporate Development and Investor Relations
[email protected]
Source: Cactus, Inc.
Source: Cactus, Inc.