Still calculating financial ratios manually?
Stop wasting time — let the computer do it!
Cactus, Inc. (WHD) Financial Statements (2026 and earlier)
Company Profile
| Business Address |
920 MEMORIAL CITY WAY HOUSTON, TX 77024 |
| State of Incorp. | |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3533 - Oil and Gas Field Machinery and Equipment (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2026 MRQ | 12/31/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 123,571 | 342,843 | 133,792 | 344,527 | 301,669 | 288,659 | |||
| Cash and cash equivalent | 123,571 | 342,843 | 133,792 | 344,527 | 301,669 | 288,659 | |||
| Receivables | 204,193 | 221,827 | 232,181 | 138,268 | 113,305 | 52,768 | |||
| Inventory, net of allowances, customer advances and progress billings | 245,499 | 198,748 | 179,987 | 161,283 | 101,805 | 72,843 | |||
| Inventory | 245,499 | 198,748 | 179,987 | 161,283 | 101,805 | 72,843 | |||
| Other undisclosed current assets | 381,656 | 11,270 | 10,218 | 10,564 | 1,706 | 10,872 | |||
| Total current assets: | 954,919 | 774,688 | 556,178 | 654,642 | 518,485 | 425,142 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 19,491 | 24,094 | 23,496 | 23,183 | 22,538 | 21,994 | |||
| Property, plant, and equipment, after accumulated depreciation, depletion, and amortization | 142,825 | ||||||||
| Long-term investments and receivables | 5,923 | ||||||||
| Long-term investments | 5,923 | ||||||||
| Intangible asset, including goodwill, after accumulated amortization | 351,032 | 367,019 | 383,006 | 7,824 | 7,824 | 7,824 | |||
| Goodwill | 203,028 | 203,028 | 203,028 | 7,824 | 7,824 | 7,824 | |||
| Intangible asset, excluding goodwill, after accumulated amortization | 148,004 | 163,991 | 179,978 | ||||||
| Deferred income tax assets | 187,545 | 219,003 | 204,852 | 301,644 | 303,074 | 216,603 | |||
| Other noncurrent assets | 10,115 | 8,516 | 9,527 | 1,605 | 1,040 | 1,206 | |||
| Other undisclosed noncurrent assets | 342,592 | 346,008 | 345,502 | 129,998 | 129,117 | ||||
| Total noncurrent assets: | 916,698 | 964,640 | 966,383 | 464,254 | 463,593 | 390,452 | |||
| TOTAL ASSETS: | 1,871,617 | 1,739,328 | 1,522,561 | 1,118,896 | 982,078 | 815,594 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 130,636 | 147,417 | 122,495 | 78,395 | 71,058 | 31,555 | |||
| Accounts payable | 71,541 | 72,001 | 71,841 | 47,776 | 42,818 | 20,163 | |||
| Accrued liabilities | 59,095 | 75,416 | 50,654 | 30,619 | 28,240 | 11,392 | |||
| Deferred revenue | 7,700 | 8,100 | 8,100 | 1,500 | 1,800 | 1,100 | |||
| Debt | 7,476 | 7,024 | 7,280 | 5,933 | 4,867 | 3,823 | |||
| Business combination, contingent consideration, liability | 20,810 | ||||||||
| Other undisclosed current liabilities | 18,429 | 16,283 | 16,975 | 30,821 | 14,849 | 12,437 | |||
| Total current liabilities: | 164,241 | 178,824 | 175,660 | 116,649 | 92,574 | 48,915 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 9,672 | 10,528 | 9,352 | 6,436 | 23,461 | 20,062 | |||
| Finance lease, liability | 9,672 | 10,528 | 9,352 | 6,436 | 5,811 | 2,240 | |||
| Liabilities, other than long-term debt | 23,047 | 27,421 | 22,710 | 20,341 | 1,172 | 786 | |||
| Deferred income tax liabilities | 2,786 | 2,868 | 3,589 | 1,966 | 1,172 | 786 | |||
| Other liabilities | 4,475 | 4,475 | |||||||
| Operating lease, liability | 15,786 | 20,078 | 19,121 | 18,375 | 17,650 | 17,822 | |||
| Other undisclosed noncurrent liabilities | 241,609 | 258,376 | 250,069 | 265,025 | 269,838 | 195,061 | |||
| Total noncurrent liabilities: | 274,328 | 296,325 | 282,131 | 291,802 | 294,471 | 215,909 | |||
| Total liabilities: | 438,569 | 475,149 | 457,791 | 408,451 | 387,045 | 264,824 | |||
| Temporary equity, including noncontrolling interest | |||||||||
| Equity | |||||||||
| Equity, attributable to parent, including: | 1,226,390 | 1,071,117 | 865,522 | 571,917 | 468,644 | 352,970 | |||
| Additional paid in capital | 546,926 | 520,794 | 465,012 | 310,528 | 289,600 | 202,077 | |||
| Accumulated other comprehensive income (loss) | (1,577) | (2,491) | (826) | (984) | 8 | 330 | |||
| Retained earnings | 680,353 | 552,133 | 400,682 | 261,764 | 178,446 | 150,086 | |||
| Other undisclosed equity, attributable to parent | 688 | 681 | 654 | 609 | 590 | 477 | |||
| Equity, attributable to noncontrolling interest | 206,658 | 193,062 | 199,248 | 138,528 | 126,389 | 197,800 | |||
| Total equity: | 1,433,048 | 1,264,179 | 1,064,770 | 710,445 | 595,033 | 550,770 | |||
| TOTAL LIABILITIES AND EQUITY: | 1,871,617 | 1,739,328 | 1,522,561 | 1,118,896 | 982,078 | 815,594 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2026 TTM | 12/31/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,079,051 | 1,129,814 | 1,096,960 | 688,369 | 438,589 | 348,566 | ||
| Cost of revenue | (679,633) | (693,421) | (5,337) | (2,739) | (3,490) | (4,840) | ||
| Cost of product and service sold | (3,163) | (3,841) | (5,337) | (2,739) | (3,490) | (4,840) | ||
| Gross profit: | 399,418 | 436,393 | 1,091,623 | 685,630 | 435,099 | 343,726 | ||
| Operating expenses | (828,550) | (840,201) | (832,594) | (513,621) | (363,162) | (278,527) | ||
| Other undisclosed operating income | 679,633 | 693,421 | 5,337 | 2,739 | 3,490 | 4,840 | ||
| Operating income: | 250,501 | 289,613 | 264,366 | 174,748 | 75,427 | 70,039 | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | (794) | 3,204 | 4,490 | (1,910) | 492 | (555) | ||
| Interest and debt expense | (2,653) | (2,274) | (794) | (167) | (126) | (3) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | ||||||||
| Income from continuing operations before equity method investments, income taxes: | 247,054 | 290,543 | 268,062 | 172,671 | 75,793 | 69,481 | ||
| Other undisclosed income (loss) from continuing operations before income taxes | 13,615 | 8,733 | (5,686) | 3,881 | (648) | 704 | ||
| Income from continuing operations before income taxes: | 260,669 | 299,276 | 262,376 | 176,552 | 75,145 | 70,185 | ||
| Income tax expense | (59,027) | (66,518) | (47,536) | (31,430) | (7,675) | (10,970) | ||
| Income from continuing operations: | 201,642 | 232,758 | 214,840 | 145,122 | 67,470 | 59,215 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | ✕ | 67,470 | 59,215 | |
| Net income: | 201,642 | 232,758 | 214,840 | 145,122 | 67,470 | 59,215 | ||
| Net loss attributable to noncontrolling interest | (35,628) | (47,351) | (45,669) | (34,948) | (17,877) | (24,769) | ||
| Net income attributable to parent: | 166,014 | 185,407 | 169,171 | 110,174 | 49,593 | 34,446 | ||
| Preferred stock dividends and other adjustments | ||||||||
| Net income available to common stockholders, diluted: | 166,014 | 185,407 | 169,171 | 110,174 | 49,593 | 34,446 | ||
Comprehensive Income ($ in thousands)
| 3/31/2026 TTM | 12/31/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 201,642 | 232,758 | 214,840 | 145,122 | 67,470 | 59,215 | ||
| Net loss attributable to redeemable noncontrolling interest | (36,266) | ✕ | ✕ | ✕ | ✕ | |||
| Other undisclosed comprehensive income (loss) | 1,129 | (1,974) | 239 | (1,308) | (567) | 1,375 | ||
| Comprehensive income: | 202,771 | 230,784 | 215,079 | 143,814 | 66,903 | 60,590 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (35,843) | (47,042) | (45,750) | (34,632) | (17,632) | (25,362) | ||
| Comprehensive income, net of tax, attributable to parent: | 166,928 | 183,742 | 169,329 | 109,182 | 49,271 | 35,228 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.