XML 24 R3.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 123,571 $ 342,843
Restricted cash 371,011 0
Accounts receivable, net of allowance of $4,494 and $3,779, respectively 164,493 191,627
Inventories 276,613 226,796
Prepaid expenses and other current assets 19,231 13,422
Total current assets 954,919 774,688
Property and equipment, net 342,592 346,008
Operating lease right-of-use assets, net 19,491 24,094
Intangible assets, net 148,004 163,991
Goodwill 203,028 203,028
Deferred tax asset, net 187,545 219,003
Investment in unconsolidated affiliates 5,923 0
Other noncurrent assets 10,115 8,516
Total assets 1,871,617 1,739,328
Current liabilities    
Accounts payable 71,541 72,001
Accrued expenses and other current liabilities 59,095 75,416
Current portion of liability related to tax receivable agreement 21,314 20,297
Finance lease obligations, current portion 7,476 7,024
Operating lease liabilities, current portion 4,815 4,086
Total current liabilities 164,241 178,824
Deferred tax liability, net 2,786 2,868
Liability related to tax receivable agreement, net of current portion 241,609 258,376
Finance lease obligations, net of current portion 9,672 10,528
Operating lease liabilities, net of current portion 15,786 20,078
Other noncurrent liabilities 4,475 4,475
Total liabilities 438,569 475,149
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 546,926 520,794
Retained earnings 680,353 552,133
Accumulated other comprehensive loss (1,577) (2,491)
Total stockholders’ equity attributable to Cactus Inc. 1,226,390 1,071,117
Non-controlling interest 206,658 193,062
Total stockholders’ equity 1,433,048 1,264,179
Total liabilities and equity 1,871,617 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