Cactus Inc
NYSE:WHD
Income Statement
Earnings Waterfall
Cactus Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-690.7m
USD
|
Gross Profit
|
406.3m
USD
|
Operating Expenses
|
-141.9m
USD
|
Operating Income
|
264.4m
USD
|
Other Expenses
|
-95.2m
USD
|
Net Income
|
169.2m
USD
|
Income Statement
Cactus Inc
Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
155
N/A
|
178
+15%
|
227
+28%
|
286
+26%
|
341
+19%
|
398
+17%
|
454
+14%
|
509
+12%
|
544
+7%
|
588
+8%
|
618
+5%
|
628
+2%
|
628
+0%
|
624
-1%
|
522
-16%
|
421
-19%
|
349
-17%
|
279
-20%
|
321
+15%
|
377
+17%
|
439
+16%
|
500
+14%
|
561
+12%
|
631
+12%
|
688
+9%
|
771
+12%
|
907
+18%
|
1 010
+11%
|
1 097
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(125)
|
(138)
|
(163)
|
(194)
|
(225)
|
(254)
|
(283)
|
(310)
|
(326)
|
(353)
|
(374)
|
(387)
|
(394)
|
(395)
|
(340)
|
(278)
|
(237)
|
(201)
|
(233)
|
(277)
|
(317)
|
(355)
|
(386)
|
(421)
|
(446)
|
(494)
|
(584)
|
(642)
|
(691)
|
|
Gross Profit |
30
N/A
|
40
+35%
|
64
+59%
|
93
+44%
|
116
+25%
|
144
+24%
|
171
+19%
|
199
+16%
|
218
+10%
|
235
+8%
|
244
+4%
|
241
-1%
|
235
-2%
|
229
-3%
|
182
-20%
|
143
-22%
|
112
-22%
|
78
-30%
|
88
+13%
|
100
+14%
|
121
+21%
|
145
+20%
|
176
+21%
|
210
+20%
|
242
+15%
|
277
+14%
|
323
+16%
|
368
+14%
|
406
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(19)
|
(21)
|
(24)
|
(26)
|
(27)
|
(30)
|
(33)
|
(37)
|
(41)
|
(44)
|
(48)
|
(50)
|
(52)
|
(53)
|
(48)
|
(43)
|
(40)
|
(36)
|
(38)
|
(42)
|
(46)
|
(51)
|
(54)
|
(58)
|
(68)
|
(84)
|
(125)
|
(134)
|
(142)
|
|
Selling, General & Administrative |
(19)
|
(21)
|
(24)
|
(26)
|
(27)
|
(30)
|
(33)
|
(37)
|
(40)
|
(44)
|
(48)
|
(50)
|
(51)
|
(53)
|
(48)
|
(43)
|
(39)
|
(36)
|
(38)
|
(42)
|
(46)
|
(51)
|
(54)
|
(58)
|
(67)
|
(80)
|
(95)
|
(104)
|
(85)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(4)
|
(12)
|
(16)
|
(42)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(13)
|
(15)
|
|
Operating Income |
11
N/A
|
20
+84%
|
40
+107%
|
66
+64%
|
89
+34%
|
114
+28%
|
139
+21%
|
163
+17%
|
178
+9%
|
191
+7%
|
196
+3%
|
191
-3%
|
183
-4%
|
176
-4%
|
134
-24%
|
100
-26%
|
72
-28%
|
42
-41%
|
50
+18%
|
58
+16%
|
75
+30%
|
95
+26%
|
122
+28%
|
152
+25%
|
175
+15%
|
193
+11%
|
198
+2%
|
234
+18%
|
264
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(19)
|
(14)
|
(9)
|
(4)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
4
|
5
|
(1)
|
(4)
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
4
|
5
|
7
|
4
|
(1)
|
(1)
|
(3)
|
(1)
|
1
|
(0)
|
1
|
2
|
(2)
|
3
|
3
|
2
|
4
|
|
Pre-Tax Income |
(7)
N/A
|
2
N/A
|
20
+1 088%
|
46
+127%
|
68
+48%
|
91
+34%
|
121
+32%
|
150
+24%
|
170
+14%
|
189
+11%
|
195
+3%
|
191
-2%
|
188
-1%
|
182
-4%
|
140
-23%
|
103
-26%
|
70
-32%
|
41
-42%
|
46
+14%
|
56
+21%
|
75
+34%
|
94
+25%
|
122
+30%
|
155
+27%
|
177
+14%
|
201
+14%
|
199
-1%
|
232
+17%
|
262
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(8)
|
(15)
|
(20)
|
(17)
|
(23)
|
(27)
|
(32)
|
(41)
|
(31)
|
(19)
|
(11)
|
1
|
1
|
(3)
|
(8)
|
(15)
|
(22)
|
(31)
|
(31)
|
(31)
|
(32)
|
(38)
|
(48)
|
|
Income from Continuing Operations |
(8)
|
1
|
20
|
45
|
67
|
88
|
113
|
134
|
150
|
172
|
172
|
164
|
156
|
141
|
109
|
84
|
59
|
41
|
47
|
53
|
68
|
80
|
101
|
125
|
145
|
170
|
167
|
194
|
215
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(9)
|
(38)
|
(63)
|
(85)
|
(98)
|
(88)
|
(79)
|
(71)
|
(63)
|
(47)
|
(35)
|
(25)
|
(14)
|
(16)
|
(16)
|
(18)
|
(21)
|
(25)
|
(31)
|
(35)
|
(38)
|
(37)
|
(42)
|
(46)
|
|
Net Income (Common) |
(8)
N/A
|
1
N/A
|
20
+1 533%
|
45
+130%
|
67
+47%
|
79
+19%
|
75
-5%
|
71
-5%
|
52
-27%
|
61
+18%
|
70
+15%
|
71
+1%
|
86
+21%
|
78
-9%
|
62
-20%
|
49
-21%
|
34
-30%
|
27
-22%
|
31
+16%
|
38
+20%
|
50
+31%
|
59
+18%
|
75
+28%
|
94
+25%
|
110
+17%
|
132
+20%
|
130
-2%
|
151
+16%
|
169
+12%
|
|
EPS (Diluted) |
-0.11
N/A
|
0.02
N/A
|
0.26
+1 200%
|
0.6
+131%
|
0.89
+48%
|
1.05
+18%
|
0.99
-6%
|
0.94
-5%
|
0.69
-27%
|
0.81
+17%
|
1.49
+84%
|
1.49
N/A
|
1.13
-24%
|
1.03
-9%
|
0.82
-20%
|
0.65
-21%
|
0.45
-31%
|
0.35
-22%
|
0.41
+17%
|
0.49
+20%
|
0.65
+33%
|
0.76
+17%
|
0.98
+29%
|
1.54
+57%
|
1.44
-6%
|
1.67
+16%
|
2
+20%
|
2.3
+15%
|
2.12
-8%
|