◆ Market Data --:--
Commodities
Loading...
📈 Yields & Rates
Loading...
💱 FX Rates
Loading...
📈 Market Pulse
Loading...
🏛 Congress Trades
Loading...
👤 Insider Trades
Loading...
Customize Items

10-Q Filing

CACTUS, INC. CIK: 1699136 Q2 2018
Filing Information
Form Type 10-Q
Accession Number 0001558370-18-006261
Period End Date 20180630
Filing Date 20180802
Fiscal Year 2018
Fiscal Period Q2
XBRL Instance whd-20180630.xml
Balance Sheet 58 line items
Line Item Tag Value Unit Period
Preferred stock, par value PreferredStockParOrStatedValuePerShare $0.01 USD Point-in-time
Preferred stock, shares authorized PreferredStockSharesAuthorized 10.00M shares Point-in-time
Cash and cash equivalents CashAndCashEquivalentsAtCarryingValue $28.40M USD Point-in-time
Preferred stock, shares issued PreferredStockSharesIssued 0.00 shares Point-in-time
Cash and cash equivalents CashAndCashEquivalentsAtCarryingValue $7.57M USD Point-in-time
Preferred stock, shares outstanding PreferredStockSharesOutstanding 0.00 shares Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $84.17M USD Point-in-time
Accounts receivable, net AccountsReceivableNetCurrent $97.57M USD Point-in-time
Inventories InventoryGross $64.45M USD Point-in-time
Inventories InventoryGross $77.95M USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $5.37M USD Point-in-time
Prepaid expenses and other current assets PrepaidExpenseAndOtherAssetsCurrent $7.73M USD Point-in-time
Total current assets AssetsCurrent $209.30M USD Point-in-time
Total current assets AssetsCurrent $163.93M USD Point-in-time
Property and equipment, net PropertyPlantAndEquipmentNet $118.60M USD Point-in-time
Property and equipment, net PropertyPlantAndEquipmentNet $94.65M USD Point-in-time
Goodwill Goodwill $7.82M USD Point-in-time
Goodwill Goodwill $7.82M USD Point-in-time
Deferred tax asset, net DeferredTaxAssetsNetNoncurrent $70.31M USD Point-in-time
Deferred tax asset, net DeferredTaxAssetsNetNoncurrent $74.10M USD Point-in-time
Other noncurrent assets OtherAssetsNoncurrent $47.00K USD Point-in-time
Other noncurrent assets OtherAssetsNoncurrent $49.00K USD Point-in-time
Total assets Assets $406.07M USD Point-in-time
Total assets Assets $266.46M USD Point-in-time
Accounts payable AccountsPayableCurrent $35.08M USD Point-in-time
Accounts payable AccountsPayableCurrent $44.23M USD Point-in-time
Accrued expenses and other current liabilities AccruedLiabilitiesCurrent $10.56M USD Point-in-time
Accrued expenses and other current liabilities AccruedLiabilitiesCurrent $17.22M USD Point-in-time
Capital lease obligations, current portion CapitalLeaseObligationsCurrent $4.67M USD Point-in-time
Capital lease obligations, current portion CapitalLeaseObligationsCurrent $6.37M USD Point-in-time
Current maturities of long-term debt LongTermDebtCurrent $2.57M USD Point-in-time
Total current liabilities LiabilitiesCurrent $67.82M USD Point-in-time
Total current liabilities LiabilitiesCurrent $52.87M USD Point-in-time
Capital lease obligations, net of current portion CapitalLeaseObligationsNoncurrent $9.26M USD Point-in-time
Capital lease obligations, net of current portion CapitalLeaseObligationsNoncurrent $7.95M USD Point-in-time
Deferred tax liability, net DeferredTaxLiabilitiesNoncurrent $416.00K USD Point-in-time
Deferred tax liability, net DeferredTaxLiabilitiesNoncurrent $712.00K USD Point-in-time
Liability related to tax receivable agreement TaxReceivableAgreementLiabilityNonCurrent $63.00M USD Point-in-time
Liability related to tax receivable agreement TaxReceivableAgreementLiabilityNonCurrent $62.99M USD Point-in-time
Long-term debt, net LongTermDebtNoncurrent $241.44M USD Point-in-time
Total liabilities Liabilities $140.78M USD Point-in-time
Total liabilities Liabilities $302.67M USD Point-in-time
Commitments and contingencies CommitmentsAndContingencies - USD Point-in-time
Commitments and contingencies CommitmentsAndContingencies - USD Point-in-time
Members' equity (deficit) MembersCapital $-36.30M USD Point-in-time
Preferred stock, $0.01 par value, 10,000 shares authorized, none issued and outstanding as of June 30,2018 PreferredStockValue - USD Point-in-time
Preferred stock, $0.01 par value, 10,000 shares authorized, none issued and outstanding as of June 30,2018 PreferredStockValue - USD Point-in-time
Additional paid-in capital AdditionalPaidInCapital $84.41M USD Point-in-time
Retained earnings RetainedEarningsAccumulatedDeficit $16.09M USD Point-in-time
Accumulated other comprehensive income (loss) AccumulatedOtherComprehensiveIncomeLossNetOfTax $-269.00K USD Point-in-time
Accumulated other comprehensive income (loss) AccumulatedOtherComprehensiveIncomeLossNetOfTax $82.00K USD Point-in-time
Total stockholders' equity attributable to Cactus Inc. and members' equity (deficit) StockholdersEquity $100.49M USD Point-in-time
Total stockholders' equity attributable to Cactus Inc. and members' equity (deficit) StockholdersEquity $-36.22M USD Point-in-time
Non-controlling interest MinorityInterest $164.80M USD Point-in-time
Total stockholders' and members' equity (deficit) StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $265.29M USD Point-in-time
Total stockholders' and members' equity (deficit) StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $-36.22M USD Point-in-time
Total liabilities and equity LiabilitiesAndStockholdersEquity $266.46M USD Point-in-time
Total liabilities and equity LiabilitiesAndStockholdersEquity $406.07M USD Point-in-time
Income Statement 46 line items
Line Item Tag Value Unit Period
Total revenues RevenueFromContractWithCustomerIncludingAssessedTax $138.54M USD 1 Quarter
Total revenues RevenueFromContractWithCustomerIncludingAssessedTax $140.38M USD 2 Qtrs
Total revenues RevenueFromContractWithCustomerIncludingAssessedTax $253.65M USD 2 Qtrs
Total revenues RevenueFromContractWithCustomerIncludingAssessedTax $81.88M USD 1 Quarter
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $7.33M USD 1 Quarter
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $18.96M USD 2 Qtrs
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $13.44M USD 2 Qtrs
Selling, general and administrative expenses SellingGeneralAndAdministrativeExpense $9.85M USD 1 Quarter
Total costs and expenses OperatingExpenses $92.06M USD 1 Quarter
Total costs and expenses OperatingExpenses $108.31M USD 2 Qtrs
Total costs and expenses OperatingExpenses $171.95M USD 2 Qtrs
Total costs and expenses OperatingExpenses $59.80M USD 1 Quarter
Income from operations OperatingIncomeLoss $32.07M USD 2 Qtrs
Income from operations OperatingIncomeLoss $22.07M USD 1 Quarter
Income from operations OperatingIncomeLoss $46.49M USD 1 Quarter
Income from operations OperatingIncomeLoss $81.70M USD 2 Qtrs
Interest expense, net InterestExpense $3.10M USD 2 Qtrs
Interest expense, net InterestExpense $10.17M USD 2 Qtrs
Interest expense, net InterestExpense $5.19M USD 1 Quarter
Interest expense, net InterestExpense $248.00K USD 1 Quarter
Other income (expense), net OtherNonoperatingIncomeExpense $-4.30M USD 2 Qtrs
Income before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $74.30M USD 2 Qtrs
Income before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $21.89M USD 2 Qtrs
Income before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $16.89M USD 1 Quarter
Income before income taxes IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest $46.24M USD 1 Quarter
Income tax expense IncomeTaxExpenseBenefit $6.35M USD 2 Qtrs
Income tax expense IncomeTaxExpenseBenefit $309.00K USD 1 Quarter
Income tax expense IncomeTaxExpenseBenefit $463.00K USD 2 Qtrs
Income tax expense IncomeTaxExpenseBenefit $4.70M USD 1 Quarter
Net income ProfitLoss $21.43M USD 2 Qtrs
Net income ProfitLoss $41.54M USD 1 Quarter
Net income ProfitLoss $16.58M USD 1 Quarter
Net income ProfitLoss $67.95M USD 2 Qtrs
Less: Pre-IPO net income attributable to Cactus LLC NetIncomeLossAttributableToLimitedLiabilityCompany $16.58M USD 1 Quarter
Less: Pre-IPO net income attributable to Cactus LLC NetIncomeLossAttributableToLimitedLiabilityCompany $13.65M USD 2 Qtrs
Less: Pre-IPO net income attributable to Cactus LLC NetIncomeLossAttributableToLimitedLiabilityCompany $21.43M USD 2 Qtrs
Less: net income attributable to non-controlling interest NetIncomeLossAttributableToNoncontrollingInterest $38.22M USD 2 Qtrs
Less: net income attributable to non-controlling interest NetIncomeLossAttributableToNoncontrollingInterest $29.21M USD 1 Quarter
Net income attributable to Cactus Inc. NetIncomeLoss $12.33M USD 1 Quarter
Net income attributable to Cactus Inc. NetIncomeLoss $16.09M USD 2 Qtrs
Earnings per Class A Share - basic EarningsPerShareBasic $0.47 USD 1 Quarter
Earnings per Class A Share - basic EarningsPerShareBasic $0.61 USD 2 Qtrs
Earnings per Class A Share - diluted EarningsPerShareDiluted $0.46 USD 1 Quarter
Earnings per Class A Share - diluted EarningsPerShareDiluted $0.60 USD 2 Qtrs
Weighted average Class A Shares outstanding - diluted WeightedAverageNumberOfDilutedSharesOutstanding 26,779.00 shares 1 Quarter
Weighted average Class A Shares outstanding - diluted WeightedAverageNumberOfDilutedSharesOutstanding 26,734.00 shares 2 Qtrs
Cash Flow Statement 56 line items
Line Item Tag Value Unit Period
Net income ProfitLoss $21.43M USD 2 Qtrs
Net income ProfitLoss $41.54M USD 1 Quarter
Net income ProfitLoss $16.58M USD 1 Quarter
Net income ProfitLoss $67.95M USD 2 Qtrs
Depreciation and amortization DepreciationDepletionAndAmortization $13.99M USD 2 Qtrs
Depreciation and amortization DepreciationDepletionAndAmortization $10.90M USD 2 Qtrs
Debt discount and deferred loan cost amortization AmortizationOfFinancingCostsAndDiscounts $219.00K USD 2 Qtrs
Debt discount and deferred loan cost amortization AmortizationOfFinancingCostsAndDiscounts $876.00K USD 2 Qtrs
Stock-based compensation ShareBasedCompensation $2.10M USD 2 Qtrs
Inventory obsolescence InventoryWriteDown $830.00K USD 2 Qtrs
Loss on disposal of assets GainLossOnDispositionOfAssets1 $-706.00K USD 2 Qtrs
Loss on disposal of assets GainLossOnDispositionOfAssets1 $-118.00K USD 2 Qtrs
Deferred income taxes IncreaseDecreaseInDeferredIncomeTaxes $-83.00K USD 2 Qtrs
Deferred income taxes IncreaseDecreaseInDeferredIncomeTaxes $-4.09M USD 2 Qtrs
Loss on debt extinguishment GainsLossesOnExtinguishmentOfDebt $-4.30M USD 2 Qtrs
Loss on debt extinguishment GainsLossesOnExtinguishmentOfDebt $-4.30M USD Point-in-time
Accounts receivable IncreaseDecreaseInAccountsReceivable $26.00M USD 2 Qtrs
Accounts receivable IncreaseDecreaseInAccountsReceivable $12.65M USD 2 Qtrs
Inventories IncreaseDecreaseInInventories $16.49M USD 2 Qtrs
Inventories IncreaseDecreaseInInventories $14.94M USD 2 Qtrs
Prepaid expenses and other assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $1.25M USD 2 Qtrs
Prepaid expenses and other assets IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets $-2.39M USD 2 Qtrs
Accounts payable IncreaseDecreaseInAccountsPayableTrade $7.30M USD 2 Qtrs
Accounts payable IncreaseDecreaseInAccountsPayableTrade $12.45M USD 2 Qtrs
Accrued expenses and other liabilities IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities $4.42M USD 2 Qtrs
Accrued expenses and other liabilities IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities $4.30M USD 2 Qtrs
Net cash provided by operating activities NetCashProvidedByUsedInOperatingActivities $6.42M USD 2 Qtrs
Net cash provided by operating activities NetCashProvidedByUsedInOperatingActivities $80.70M USD 2 Qtrs
Capital expenditures PaymentsForCapitalExpenditures $16.47M USD 2 Qtrs
Capital expenditures PaymentsForCapitalExpenditures $32.13M USD 2 Qtrs
Proceeds from sale of assets ProceedsFromSaleOfProductiveAssets $586.00K USD 2 Qtrs
Proceeds from sale of assets ProceedsFromSaleOfProductiveAssets $780.00K USD 2 Qtrs
Net cash used in investing activities NetCashProvidedByUsedInInvestingActivities $-31.35M USD 2 Qtrs
Net cash used in investing activities NetCashProvidedByUsedInInvestingActivities $-15.88M USD 2 Qtrs
Principal payments on long-term debt RepaymentsOfLongTermDebt $248.53M USD 2 Qtrs
Principal payments on long-term debt RepaymentsOfLongTermDebt $1.28M USD 2 Qtrs
Revolver Borrowings ProceedsFromLinesOfCredit $5.00M USD 2 Qtrs
Payments on capital leases RepaymentsOfLongTermCapitalLeaseObligations $2.79M USD 2 Qtrs
Payments on capital leases RepaymentsOfLongTermCapitalLeaseObligations $860.00K USD 2 Qtrs
Net proceeds from IPO ProceedsFromIssuanceInitialPublicOffering $469.62M USD 2 Qtrs
Distributions to members DistributionMadeToLimitedLiabilityCompanyLLCMemberCashDistributionsPaid $30.27M USD 2 Qtrs
Redemptions of CW Units RepaymentsOfUnitsRedeemed $216.43M USD 2 Qtrs
Net cash (used in) provided by financing activities NetCashProvidedByUsedInFinancingActivities $-28.40M USD 2 Qtrs
Net cash (used in) provided by financing activities NetCashProvidedByUsedInFinancingActivities $2.86M USD 2 Qtrs
Effect of exchange rate changes on cash and cash equivalents EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $49.00K USD 2 Qtrs
Effect of exchange rate changes on cash and cash equivalents EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $-132.00K USD 2 Qtrs
Net increase (decrease) in cash and cash equivalents CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect $-6.55M USD 2 Qtrs
Net increase (decrease) in cash and cash equivalents CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect $20.83M USD 2 Qtrs
Beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $28.40M USD Point-in-time
Beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $8.69M USD Point-in-time
Beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $7.57M USD Point-in-time
Beginning of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $2.13M USD Point-in-time
End of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $8.69M USD Point-in-time
End of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $7.57M USD Point-in-time
End of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $28.40M USD Point-in-time
End of period CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents $2.13M USD Point-in-time
Stockholders Equity 17 line items
Line Item Tag Value Unit Period
Balance at the beginning of the period StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $265.29M USD Point-in-time
Balance at the beginning of the period StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $-36.22M USD Point-in-time
Member distributions prior to IPO DistributionMadeToLimitedLiabilityCompanyLlcMemberPriorToIpo $26.00M USD 2 Qtrs
Member distributions prior to IPO DistributionMadeToLimitedLiabilityCompanyLlcMemberPriorToIpo $26.00M USD Point-in-time
Net income prior to IPO and reorganization NetIncomeLossIncludingPortionAttributableToNoncontrollingInterestPriorToIpo $13.65M USD 2 Qtrs
Effect of IPO and reorganization AdjustmentOfCapitalDueToReorganization $250.97M USD 2 Qtrs
Member distribution after IPO MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders $4.28M USD 2 Qtrs
Additional paid-in capital related to tax receivable agreement AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement $11.12M USD 2 Qtrs
Additional paid-in capital related to tax receivable agreement AdjustmentsToAdditionalPaidInCapitalTaxReceivableAgreement $11.10M USD Point-in-time
Other comprehensive income (loss) OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $-351.00K USD 2 Qtrs
Other comprehensive income (loss) OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $-590.00K USD 1 Quarter
Other comprehensive income (loss) OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $106.00K USD 1 Quarter
Other comprehensive income (loss) OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $283.00K USD 2 Qtrs
Stock-based compensation AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions $2.10M USD 2 Qtrs
Net income after IPO and reorganization NetIncomeLossIncludingPortionAttributableToNoncontrollingInterestAfterIpo $54.30M USD 2 Qtrs
Balance at the end of the period StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $265.29M USD Point-in-time
Balance at the end of the period StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest $-36.22M USD Point-in-time
Comprehensive Income 19 line items
Line Item Tag Value Unit Period
Net income ProfitLoss $21.43M USD 2 Qtrs
Net income ProfitLoss $41.54M USD 1 Quarter
Net income ProfitLoss $16.58M USD 1 Quarter
Net income ProfitLoss $67.95M USD 2 Qtrs
Foreign currency translation OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $-351.00K USD 2 Qtrs
Foreign currency translation OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $-590.00K USD 1 Quarter
Foreign currency translation OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $106.00K USD 1 Quarter
Foreign currency translation OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax $283.00K USD 2 Qtrs
Comprehensive income ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest $40.95M USD 1 Quarter
Comprehensive income ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest $21.71M USD 2 Qtrs
Comprehensive income ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest $16.68M USD 1 Quarter
Comprehensive income ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest $67.60M USD 2 Qtrs
Less: Pre-IPO comprehensive income attributable to Cactus LLC ComprehensiveIncomeNetOfTaxAttributableToLimitedLiabilityCompany $13.93M USD 2 Qtrs
Less: Pre-IPO comprehensive income attributable to Cactus LLC ComprehensiveIncomeNetOfTaxAttributableToLimitedLiabilityCompany $16.68M USD 1 Quarter
Less: Pre-IPO comprehensive income attributable to Cactus LLC ComprehensiveIncomeNetOfTaxAttributableToLimitedLiabilityCompany $21.71M USD 2 Qtrs
Less: comprehensive income attributable to non-controlling interest ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest $28.79M USD 1 Quarter
Less: comprehensive income attributable to non-controlling interest ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest $37.77M USD 2 Qtrs
Comprehensive income attributable to Cactus Inc. ComprehensiveIncomeNetOfTax $15.90M USD 2 Qtrs
Comprehensive income attributable to Cactus Inc. ComprehensiveIncomeNetOfTax $12.16M USD 1 Quarter

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.

NEWS
Loading article...
NEWS
Loading news...
TRENDING
Loading...