XML 20 R2.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Current assets    
Cash and cash equivalents $ 347,661 $ 342,843
Accounts receivable, net of allowance of $3,787 and $3,779, respectively 219,694 191,627
Inventories 230,264 226,796
Prepaid expenses and other current assets 11,387 13,422
Total current assets 809,006 774,688
Property and equipment, net 347,634 346,008
Operating lease right-of-use assets, net 23,248 24,094
Intangible assets, net 159,994 163,991
Goodwill 203,028 203,028
Deferred tax asset, net 211,938 219,003
Investment in unconsolidated affiliates 6,000 0
Other noncurrent assets 8,219 8,516
Total assets 1,769,067 1,739,328
Current liabilities    
Accounts payable 64,419 72,001
Accrued expenses and other current liabilities 69,933 75,416
Current portion of liability related to tax receivable agreement 20,297 20,297
Finance lease obligations, current portion 7,273 7,024
Operating lease liabilities, current portion 5,052 4,086
Total current liabilities 166,974 178,824
Deferred tax liability, net 3,038 2,868
Liability related to tax receivable agreement, net of current portion 258,376 258,376
Finance lease obligations, net of current portion 11,809 10,528
Operating lease liabilities, net of current portion 19,025 20,078
Other noncurrent liabilities 4,475 4,475
Total liabilities 463,697 475,149
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 522,386 520,794
Retained earnings 587,321 552,133
Accumulated other comprehensive loss (2,355) (2,491)
Total stockholders’ equity attributable to Cactus Inc. 1,108,035 1,071,117
Non-controlling interest 197,335 193,062
Total stockholders’ equity 1,305,370 1,264,179
Total liabilities and equity 1,769,067 1,739,328
Class A Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value 683 681
Class B Common Stock    
Stockholders’ equity    
Common stock, $0.01 par value $ 0 $ 0