Cactus, Inc.
NYSE:WHD · New York Stock Exchange
-$1.75 today
Vol 0.81M · Avg 0.80M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:WHD · Revenue to Net Income
Key Ratios
Analysis
$1.2B of revenue converted into $73.2M of net income for the selected period. Gross margin is 57.4% and net margin is 8.3%, showing how much revenue survives after costs and taxes. EPS is $1.06, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1B -4.5% | $1.1B +3.0% | $1.1B +59.4% | $688.4M +57.0% | $438.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $489.8M -29.4% | $693.4M +0.4% | $690.7M +54.9% | $445.9M +40.6% | $317.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $589.3M +35.0% | $436.4M +7.4% | $406.3M +67.6% | $242.4M +99.6% | $121.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 54.6% +16.0pp | 38.6% +1.6pp | 37.0% +1.8pp | 35.2% +7.5pp | 27.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $130.5M +2.7% | $127.1M +87.7% | $67.7M +47.1% | $46.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $338.8M +130.8% | $146.8M +3.4% | $141.9M +109.6% | $67.7M +47.1% | $46.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $88.4M +46.3% | $60.4M -7.1% | $65.0M +90.6% | $34.1M -6.0% | $36.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $353.5M -2.8% | $363.5M +9.4% | $332.3M +57.1% | $211.6M +89.4% | $111.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 32.8% +0.6pp | 32.2% +1.9pp | 30.3% -0.4pp | 30.7% +5.3pp | 25.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $250.5M -13.5% | $289.6M +9.6% | $264.4M +51.3% | $174.7M +131.7% | $75.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.2% -2.4pp | 25.6% +1.5pp | 24.1% -1.3pp | 25.4% +8.2pp | 17.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $15.3M +48.9% | $10.3M +173.8% | $3.8M -24.0% | $4.9M +1300.0% | $353.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $4.3M +13.7% | $3.8M -62.6% | $10.2M +733.6% | $1.2M +9.0% | $1.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $10.2M +5.2% | $9.7M +585.6% | -$2.0M -210.3% | $1.8M +739.7% | -$282.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $260.7M -12.9% | $299.3M +14.1% | $262.4M +48.6% | $176.6M +134.9% | $75.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 24.2% -2.3pp | 26.5% +2.6pp | 23.9% -1.7pp | 25.6% +8.5pp | 17.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $59.0M -11.3% | $66.5M +39.9% | $47.5M +51.2% | $31.4M +309.5% | $7.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $166.0M -10.5% | $185.4M +9.6% | $169.2M +53.5% | $110.2M +122.2% | $49.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 15.4% -1.0pp | 16.4% +1.0pp | 15.4% -0.6pp | 16.0% +4.7pp | 11.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -13.3% | $3 +6.5% | $3 +43.2% | $2 +50.0% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -13.0% | $3 +7.8% | $3 +42.8% | $2 +116.9% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $68.6M +3.3% | $66.4M +2.7% | $64.6M +7.2% | $60.3M +8.9% | $55.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $69.0M -13.6% | $79.9M +0.6% | $79.5M +4.1% | $76.3M +0.3% | $76.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Kodiak Gas Services, Inc.
NYSE:KGS
$6.61B
Liberty Energy Inc.
NYSE:LBRT
$4.31B
International Seaways, Inc.
NYSE:INSW
$4.01B
Scorpio Tankers Inc.
NYSE:STNG
$3.89B
Oceaneering International, Inc.
NYSE:OII
$3.54B
Tidewater Inc.
NYSE:TDW
$3.16B
Alliance Resource Partners, L.P.
NASDAQ:ARLP
$3.10B
USA Compression Partners, LP
NYSE:USAC
$3.01B
Black Stone Minerals, L.P.
NYSE:BSM
$2.89B
Delek Logistics Partners, LP
NYSE:DKL
$2.57B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WHD generate?
Cactus, Inc. (WHD) reported $1.08B of revenue in fiscal 2025.
Is WHD profitable?
Cactus, Inc. (WHD) reported $166.01M of net income, with a net margin of 15.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.