XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 445,614 $ 342,843
Accounts receivable, net of allowance of $4,223 and $3,779, respectively 201,382 191,627
Inventories 271,278 226,796
Prepaid expenses and other current assets 10,438 13,422
Total current assets 928,712 774,688
Property and equipment, net 346,616 346,008
Operating lease right-of-use assets, net 20,870 24,094
Intangible assets, net 152,001 163,991
Goodwill 203,028 203,028
Deferred tax asset, net 199,223 219,003
Investment in unconsolidated affiliates 5,692 0
Other noncurrent assets 8,634 8,516
Total assets 1,864,776 1,739,328
Current liabilities    
Accounts payable 67,248 72,001
Accrued expenses and other current liabilities 75,878 75,416
Current portion of liability related to tax receivable agreement 20,297 20,297
Finance lease obligations, current portion 7,394 7,024
Operating lease liabilities, current portion 5,052 4,086
Total current liabilities 175,869 178,824
Deferred tax liability, net 2,449 2,868
Liability related to tax receivable agreement, net of current portion 261,367 258,376
Finance lease obligations, net of current portion 10,329 10,528
Operating lease liabilities, net of current portion 16,875 20,078
Other noncurrent liabilities 4,475 4,475
Total liabilities 471,364 475,149
Commitments and contingencies
Stockholders’ equity    
Preferred stock, $0.01 par value, 10,000 shares authorized, none issued and outstanding 0 0
Additional paid-in capital 540,945 520,794
Retained earnings 650,356 552,133
Accumulated other comprehensive loss (2,086) (2,491)
Total stockholders’ equity attributable to Cactus Inc. 1,189,903 1,071,117
Non-controlling interest 203,509 193,062
Total stockholders’ equity 1,393,412 1,264,179
Total liabilities and equity 1,864,776 1,739,328
Class A Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value 688 681
Class B Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value $ 0 $ 0