2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $349M | $439M | $688M | $1.1B | $1.1B |
Cost of Revenue | $237M | $317M | $446M | $691M | $693M |
Gross Profit | $112M | $121M | $242M | $406M | $436M |
Gross Profit % | 32% | 28% | 35% | 37% | 39% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $59M | $67M | $145M | $169M | $233M |
Dep. & Amort. | $41M | $36M | $34M | $65M | $60M |
Def. Tax | $6.9M | $4.8M | $25M | $17M | $20M |
Stock Comp. | $8.6M | $8.6M | $11M | $18M | $23M |
Chg. in WC | $39M | -$45M | -$89M | $5.3M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $289M | $302M | $345M | $134M | $343M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $289M | $302M | $345M | $134M | $343M |
Receivables | $44M | $89M | $138M | $205M | $192M |
Inventory | $87M | $120M | $161M | $206M | $227M |
Cactus reported Q4 2024 revenue of $272 million, down 7.2% sequentially, with adjusted EBITDA of $93 million and margins of 34.1%.
The company ended the year with a cash balance of $343 million, supported by inventory builds in anticipation of robust sales in 2025 and a $6 million supply chain investment.
For Q1 2025, Pressure Control revenue is expected to be flat to slightly up, with adjusted EBITDA margins between 33% and 35%, while Spoolable Technologies revenue is projected to decline mid to high single digits due to seasonality.
Full-year 2025 CapEx is forecasted at $45-$55 million, driven by equipment upgrades, efficiency improvements, and international supply chain diversification efforts, including a new production facility in Vietnam.
The company remains focused on international expansion, targeting 40% international revenue contribution for Flexsteel and introducing new products like H2S-qualified solutions to address broader markets.