A

Cactus, Inc. Class A Common Sto — Earnings Quality Grade A

WHD · Energy

Strong financial health

Revenue
$1.1B
2025
Net Income
$166M
2025
Gross Margin
37.0%
Free Cash Flow
$220M
01

Screening Summary

16
Passed
1
Watch
0
Failed
-2.87
M-Score

Management Signals

View all →
Watch2026-03-27
Bruce Rothstein · DirectorDeparture
2 board departures
SEC
Routine2026-03-27
Bruce Rothstein · directorAppointment
Standard appointment
SEC
Watch2026-02-26
Melissa Law · DirectorDeparture
2 board departures
SEC
Routine2026-02-26
Melissa Law · directorAppointment
Planned succession
SEC
Routine2026-01-05
Stephen Tadlock · LegalAppointment
Standard appointment
SEC

Source: SEC EDGAR 8-K Item 5.02, with exhibit links when available

02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 56 days, change -6 days YoY

A2AR vs Revenue Growth

AR growth -14.2% vs revenue growth -4.5%

A3Revenue vs CFFO

Revenue -4.5%, CFFO -18.3%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 22.0% exceeds COGS -2.0%

B2CapEx vs Revenue

CapEx growth -0.9% vs revenue -4.5%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 37.3%. Normal

B4Gross Margin

Gross margin 37.0%, change -1.6pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.56. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 1.32

C3Accruals Ratio

Accruals ratio = -4.9%. Low accruals

C4Cash vs Debt

Cash $0.1B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 29% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.1x. Healthy

D3Soft Asset Growth

Other assets 18.8% vs revenue -4.5%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.87 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.87
-4.0 Clean-2.22 Grey-1.78 Danger0
0.899
DSRI
AR growing faster than revenue?
1.043
GMI
Gross margin declining?
0.867
AQI
Asset quality deteriorating?
0.955
SGI
Revenue growth rate
0.936
DEPI
Depreciation slowing?
1.195
SGAI
SG&A ratio changing?
-0.0494
TATA
Accruals level
0.854
LVGI
Leverage increasing?
05

Altman Z-Score

7.84
Safe Zone
0 Distress1.102.605.0+ Safe
0.4225
Liquidity
0.3635
Cumulative profit
0.1407
Operating efficiency
2.7963
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25