XML 24 R3.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2023
Dec. 31, 2022
Current assets    
Cash and cash equivalents $ 133,792 $ 344,527
Accounts receivable, net of allowance of $3,642 and $1,060, respectively 205,381 138,268
Inventories 205,625 161,283
Prepaid expenses and other current assets 11,380 10,564
Total current assets 556,178 654,642
Noncurrent assets    
Property and equipment, net 345,502 129,998
Operating lease right-of-use assets, net 23,496 23,183
Intangible assets, net 179,978 0
Goodwill 203,028 7,824
Deferred tax asset, net 204,852 301,644
Other noncurrent assets 9,527 1,605
Total assets 1,522,561 1,118,896
Current liabilities    
Accounts payable 71,841 47,776
Accrued expenses and other current liabilities 50,654 30,619
Earn-out liability 20,810 0
Current portion of liability related to tax receivable agreement 20,855 27,544
Finance lease obligations, current portion 7,280 5,933
Operating lease liabilities, current portion 4,220 4,777
Total current liabilities 175,660 116,649
Noncurrent liabilities    
Deferred tax liability, net 3,589 1,966
Liability related to tax receivable agreement, net of current portion 250,069 265,025
Finance lease obligations, net of current portion 9,352 6,436
Operating lease liabilities, net of current portion 19,121 18,375
Total liabilities 457,791 408,451
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 465,012 310,528
Retained earnings 400,682 261,764
Accumulated other comprehensive income (loss) (826) (984)
Total stockholders’ equity attributable to Cactus Inc. 865,522 571,917
Non-controlling interest 199,248 138,528
Total stockholders’ equity 1,064,770 710,445
Total liabilities and equity 1,522,561 1,118,896
Class A Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value 654 609
Class B Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value $ 0 $ 0