XML 22 R3.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Current assets    
Cash and cash equivalents $ 342,843 $ 133,792
Accounts receivable, net of allowance of $3,779 and $3,642, respectively 191,627 205,381
Inventories 226,796 205,625
Prepaid expenses and other current assets 13,422 11,380
Total current assets 774,688 556,178
Property and equipment, net 346,008 345,502
Operating lease right-of-use assets, net 24,094 23,496
Intangible assets, net 163,991 179,978
Goodwill 203,028 203,028
Deferred tax asset, net 219,003 204,852
Other noncurrent assets 8,516 9,527
Total assets 1,739,328 1,522,561
Current liabilities    
Accounts payable 72,001 71,841
Accrued expenses and other current liabilities 75,416 50,654
Earn-out liability 0 20,810
Current portion of liability related to tax receivable agreement 20,297 20,855
Finance lease obligations, current portion 7,024 7,280
Operating lease liabilities, current portion 4,086 4,220
Total current liabilities 178,824 175,660
Deferred tax liability, net 2,868 3,589
Liability related to tax receivable agreement, net of current portion 258,376 250,069
Finance lease obligations, net of current portion 10,528 9,352
Operating lease liabilities, net of current portion 20,078 19,121
Other noncurrent liabilities 4,475 0
Total liabilities 475,149 457,791
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 520,794 465,012
Retained earnings 552,133 400,682
Accumulated other comprehensive loss (2,491) (826)
Total stockholders’ equity attributable to Cactus Inc. 1,071,117 865,522
Non-controlling interest 193,062 199,248
Total stockholders’ equity 1,264,179 1,064,770
Total liabilities and equity 1,739,328 1,522,561
Class A Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value 681 654
Class B Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value $ 0 $ 0