Cactus, Inc.
WHD Energy Oil & Gas Equipment & Services
Cactus, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.1 billion, down 4.49% from fiscal 2024. In the quarter to June 2026, revenue grew 64.3%, EPS grew 18.6%, free cash flow grew 24.0% and total debt fell 14.4%, each against the same quarter a year earlier. Dividend growth for five consecutive years.
Follow WHD
A Balance Sheet is a financial statement that provides a snapshot of a company's assets, liabilities, and shareholders' equity at a specific point in time. It follows the formula: Assets = Liabilities + Shareholders' Equity. Key components include current and non-current assets, current and long-term liabilities, and equity. The Balance Sheet helps businesses and investors evaluate financial stability, liquidity, and capital structure. It's essential for assessing the company's ability to meet its obligations and fund future operations.
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
8.69 | 7.57 | 70.84 | 202.60 | 288.66 | 301.67 | 344.53 | 133.79 | 342.84 | 494.58 |
Receivables |
32.29 | 84.17 | 92.27 | 87.87 | 44.07 | 89.21 | 138.27 | 205.38 | 191.63 | 164.49 |
Inventory |
37.90 | 64.45 | 99.84 | 113.37 | 87.48 | 119.82 | 161.28 | 205.63 | 226.80 | 276.61 |
Total current assets |
82.59 | 163.93 | 274.51 | 414.88 | 425.14 | 518.49 | 654.64 | 556.18 | 774.69 | 954.92 |
Property, Plant, Equpment (Net) |
74.87 | 94.65 | 142.05 | 161.75 | 142.83 | 129.12 | 130.00 | 345.50 | 346.01 | 342.59 |
Long-Term Investments |
— | — | — | — | — | — | — | — | — | 5.92 |
Goodwill and Intangible Assets (Total) |
7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 7.82 | 383.01 | 367.02 | 351.03 |
Long Term Assets (Tax, Deferred) |
— | — | 159.05 | 222.55 | 216.60 | 303.07 | 301.64 | 204.85 | 219.00 | 187.55 |
Long-term assets (Other) |
0.04 | 0.05 | 1.31 | 1.40 | 1.21 | 1.04 | 1.61 | 9.53 | 8.52 | 10.12 |
Total non-current assets |
82.74 | 102.53 | 310.24 | 420.08 | 390.45 | 463.59 | 464.25 | 966.38 | 964.64 | 916.70 |
Total Assets |
165.33 | 266.46 | 584.74 | 834.96 | 815.59 | 982.08 | 1,118.90 | 1,522.56 | 1,739.33 | 1,871.62 |
Accounts Payable |
14.00 | 35.08 | 42.05 | 40.96 | 20.16 | 42.82 | 47.78 | 71.84 | 72.00 | 71.54 |
Accrued Expenses |
6.43 | 10.56 | 15.65 | 22.07 | 11.39 | 28.24 | 30.62 | 50.65 | 75.42 | 59.10 |
Current Part of Debt |
2.57 | 2.57 | — | — | — | — | — | — | — | — |
Current Part of Capital Lease |
1.13 | 4.67 | 7.35 | 6.74 | 3.82 | 4.87 | 5.93 | 7.28 | 7.02 | 7.48 |
Other current liabilities |
6.43 | 10.03 | 9.57 | 14.63 | 9.29 | 11.77 | 27.54 | 41.67 | 20.30 | 21.31 |
Total current liabilities |
24.13 | 52.87 | 74.62 | 91.13 | 48.92 | 92.57 | 116.65 | 175.66 | 178.82 | 164.24 |
Long Term Debt (Total) |
244.32 | 249.38 | 8.74 | 3.91 | 2.24 | 5.81 | 6.44 | 9.35 | 10.53 | 9.67 |
Long Term Tax Liability (Deferred) |
0.20 | 0.42 | 139.05 | 203.25 | 195.85 | 271.01 | 266.99 | 253.66 | 261.24 | 244.40 |
Non-current Liabilities (Other) |
0.00 | 0.00 | 138.00 | 202.00 | 195.00 | 270.00 | 265.00 | — | 4.48 | 4.48 |
Total non-current liabilities |
244.52 | 249.80 | 147.79 | 227.44 | 215.91 | 294.47 | 291.80 | 282.13 | 296.33 | 274.33 |
Total liabilities |
268.65 | 302.67 | 222.42 | 318.57 | 264.82 | 387.05 | 408.45 | 457.79 | 475.15 | 438.57 |
Additional Paid In Capital |
— | — | 126.42 | 194.46 | 202.08 | 289.60 | 310.53 | 465.01 | 520.79 | 546.93 |
Common Stock (Net) |
(102.85) | (36.30) | 0.38 | 0.47 | 0.48 | 0.59 | 0.61 | 0.65 | 0.68 | 0.69 |
Retained Earnings |
— | — | 51.68 | 132.99 | 150.09 | 178.45 | 261.76 | 400.68 | 552.13 | 680.35 |
Equity Equivalent |
— | (36.30) | — | — | — | — | — | — | — | — |
Common Equity (Total) |
(103.32) | (36.22) | 362.33 | 516.40 | 550.77 | 595.03 | 710.45 | 1,064.77 | 1,264.18 | 1,433.05 |
Shareholders Equity (Total) |
(103.32) | (36.22) | 362.33 | 516.40 | 550.77 | 595.03 | 710.45 | 1,064.77 | 1,264.18 | 1,433.05 |
Shareholders Equity and Liabilities (Total) |
165.33 | 266.46 | 584.74 | 834.96 | 815.59 | 982.08 | 1,118.90 | 1,522.56 | 1,739.33 | 1,871.62 |
Shares (Common) |
0.05 | — | 74.89 | 75.12 | 75.37 | 75.71 | 75.88 | 79.44 | 79.59 | 79.85 |
Shareholders Equity (Tangible) |
(111.14) | (44.04) | 354.50 | 508.57 | 542.95 | 587.21 | 702.62 | 681.76 | 897.16 | 1,082.02 |
Net Debt |
238.20 | 244.38 | (62.10) | (198.69) | (286.42) | (295.86) | (338.09) | (124.44) | (332.31) | (484.91) |
Total Debt |
246.89 | 251.95 | 8.74 | 3.91 | 2.24 | 5.81 | 6.44 | 9.35 | 10.53 | 9.67 |