Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Drilling Tools International Corp. Reports 2025 First Quarter Results


      News provided by

      Drilling Tools International Corp.

      May 14, 2025, 10:08 ET

      Share this article

      Share this article


      Board Authorizes a $10 Million Share Repurchase Program

      HOUSTON, May 13, 2025 /PRNewswire/ -- Drilling Tools International Corp., (NASDAQ: DTI) ("DTI" or the "Company"), a global oilfield services company that designs, engineers, manufactures and provides a differentiated, rental-focused offering of tools for use in onshore and offshore horizontal and directional drilling operations, as well as other cutting-edge solutions across the well life cycle, today reported its results for the three months ended March 31, 2025.

      DTI generated total consolidated revenue of $42.9 million in the first quarter of 2025. First quarter Tool Rental revenue was approximately $34.5 million and Product Sales revenue totaled $8.3 million. Total Operating Expenses were $39.6 million and Operating Income was $3.3 million. Net Loss for the first quarter was approximately $1.7 million and Adjusted Net Income(1)  for the quarter was $0.7 million. Diluted EPS and Adjusted Diluted EPS(1) for the first quarter were a loss of $0.05 per share and an income of $0.02 per share, respectively. First quarter Adjusted EBITDA(1) was $10.8 million and Adjusted Free Cash Flow(1)(2) was $5.7 million. As of March 31, 2025, DTI had approximately $2.8 million of cash and cash equivalents and net debt of $52.1 million.

      Wayne Prejean, President and Chief Executive Officer of DTI, stated, "We are pleased to report strong 2025 first quarter sequential and year-over-year revenue growth and solid Adjusted EBITDA results in spite of industry headwinds. Revenue grew 7.6% sequentially and 16% over last year's first quarter. Adjusted EBITDA was essentially flat sequentially and grew nearly 18% over the same period last year.

      "Looking to the near term, we have yet to experience tangible disruptions to our forecast for our rental tools or the sale of our tools," added Prejean. "However, we do see increased volatility and uncertainty in the marketplace due to the potential impacts of tariffs, recession fears that could lower demand for hydrocarbons, and OPEC+'s decision to increase production, to name a few. In anticipation of any prospective disruptions, we have implemented a new program to cut expenses by approximately $6 million this year and have contingency plans to cut more costs if necessary.

      "While we cannot control global economic forces, we do believe that our input costs are fairly insulated from the increase in the costs associated with any tariff risks for three reasons: 1) DTI has a strong US manufacturing base; 2) our international footprint and diverse supply chain allows us flexibility in the face of uncertainty; and 3) should a significant reduction in rig count come, we are prepared to significantly curtail planned growth capital expenditures," said Prejean. "We remain committed to identifying cost reduction opportunities and maintaining operational agility to quickly respond to a challenging environment, now or in the future, to enhance shareholder value.

      "Based on this current volatility and market uncertainty, we feel it is prudent to adjust our annual Revenue, Adjusted EBITDA, and Adjusted Free Cash Flow guidance ranges as follows:

      Updated 2025 Full Year Outlook

      Revenue


      $145 million



      —



      $165 million

      Adjusted EBITDA(1)


      $32 million



      —



      $42 million

      Adjusted EBITDA Margin(1)


      22 %



      —



      25 %

      Adjusted Free Cash Flow(1)(2)


      $14 million



      —



      $19 million










      (1)

      Adjusted Net Income, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Free Cash Flow are non-GAAP financial measures. See "Non-GAAP Financial Measures" at the end of this release for a discussion of reconciliations to the most directly comparable financial measures calculated and presented in accordance with U.S. generally accepted accounting principles ("GAAP").

      (2)

      Adjusted Free Cash Flow defined as Adjusted EBITDA less Gross Capital Expenditures.

      Board Authorizes a $10 Million Repurchase Program

      Prejean added, "Our disciplined capital allocation strategy prioritizes financial strength through maintenance and organic growth capital investment, strategic acquisitions, and now a return of capital program to enhance shareholder value. We firmly believe that our common stock is undervalued and is an attractive investment opportunity within our overall capital allocation strategy."

      DTI announced today that its board of directors (the "Board") recently authorized a repurchase program under which the Company may repurchase its outstanding shares of its common stock up to $10 million. The Board's decision to initiate this program reflects its confidence in the Company's long-term strategy and financial health. By repurchasing shares, DTI aims to enhance shareholder value in several ways, including optimizing its capital structure and demonstrating a commitment to returning excess capital to shareholders, providing the Company with flexibility to manage its equity base efficiently. The Board will periodically review the program and may adjust the amount and timing of repurchases based on market conditions, business outlook, and other factors relevant to the Company's financial position and strategic priorities.

      Under the share repurchase program, the Company intends to repurchase shares through open-market, round lot of block transactions, in privately negotiated, off-market purchases or otherwise in accordance with applicable federal and state securities laws, including Rule 10b-18 of the Securities Exchange Act of 1934 (the "Exchange Act"). Information regarding share repurchases will be available in the Company's periodic reports on Form 10-Q and 10-K filed with the Securities and Exchange Commission as required by the applicable rules of the Exchange Act.

      2025 First Quarter Conference Call Information

      DTI's 2025 first quarter conference call can be accessed live via dial-in or webcast on Wednesday, May 14, 2025 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) by dialing 201-389-0869 and asking for the DTI call at least 10 minutes prior to the start time, or via live webcast by logging onto the webcast at this URL address: https://investors.drillingtools.com/news-events/events. An audio replay will be available through May 21, 2025 by dialing 201-612-7415 and using passcode 13753220#.  Also, an archive of the webcast will be available shortly after the call at https://investors.drillingtools.com/news-events/events for 90 days. Please submit any questions for management prior to the call via email to [email protected].

      About Drilling Tools International Corp. 

      DTI is a Houston, Texas based leading oilfield services company that manufactures and rents downhole drilling tools used in horizontal and directional drilling of oil and natural gas wells. With roots dating back to 1984, DTI operates from 15 service and support centers across North America and maintains 11 international service and support centers across the EMEA and APAC regions. To learn more about DTI, please visit: www.drillingtools.com.    

      Contact:

      DTI Investor Relations
      Ken Dennard / Rick Black
      [email protected] 

      Forward-Looking Statements 

      This press release may include, and oral statements made from time to time by representatives of the Company may include, "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements regarding the business combination and the financing thereof, and related matters, as well as all other statements other than statements of historical fact included in this press release are forward-looking statements. The words "anticipate," "believe," "continue," "could," "estimate," "expect," "intends," "may," "might," "plan," "possible," "potential," "predict," "project," "should," "will," "would" and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward looking. These forward-looking statements include, but are not limited to, statements regarding DTI and its management team's expectations, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. Forward looking statements in this press release may include, for example, statements about: (1) the demand for DTI's products and services, which is influenced by the general level activity in the oil and gas industry; (2) DTI's ability to retain its customers, particularly those that contribute to a large portion of its revenue; (3)  DTI's ability to employ and retain a sufficient number of skilled and qualified workers, including its key personnel; (4) DTI's ability to source tools and raw materials at a reasonable cost; (5) DTI's ability to market its services in a competitive industry; (6) DTI's ability to execute, integrate and realize the benefits of acquisitions, and manage the resulting growth of its business; (7) potential liability for claims arising from damage or harm caused by the operation of DTI's tools, or otherwise arising from the dangerous activities that are inherent in the oil and gas industry; (8) DTI's ability to obtain additional capital; (9) potential political, regulatory, economic and social disruptions in the countries in which DTI conducts business, including changes in tax laws or tax rates; (11) DTI's dependence on its information technology systems, in particular Customer Order Management Portal and Support System, for the efficient operation of DTI's business; (11) DTI's ability to comply with applicable laws, regulations and rules, including those related to the environment, greenhouse gases and climate change; (12) DTI's ability to maintain an effective system of disclosure controls and internal control over financial reporting; (13) the potential for volatility in the market price of DTI's common stock; (14) the impact of increased legal, accounting, administrative and other costs incurred as a public company, including the impact of possible shareholder litigation; (15) the potential for issuance of additional shares of DTI's common stock or other equity securities; (16) DTI's ability to maintain the listing of its common stock on Nasdaq; and (17) other risks and uncertainties separately provided to you and indicated from time to time described in in DTI's most recent Forms 10-K, 10-Q and 8-K filed with or furnished to the  Securities and Exchange Commission (the "SEC"). You should carefully consider the risks and uncertainties including those described in Part I, Item 1A – "Risk Factors" of our Annual Report on Form 10-K filed on March 14, 2025 and in comparable "Risk Factor" sections of our Quarterly Reports on Form 10-Q filed after such Form 10-K. Such forward-looking statements are based on the beliefs of management of DTI, as well as assumptions made by, and information currently available to DTI's management and are subject to numerous conditions, many of which are beyond the control of DTI. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors detailed in DTI's most recent Forms 10-K, 10-Q and 8-K filed with or furnished to the SEC. All subsequent written or oral forward-looking statements attributable to the Company or persons acting on its behalf are qualified in their entirety by this paragraph. The Company undertakes no obligation to update these statements for revisions or changes after the date of this release, except as required by law.

      Drilling Tools International Corp.

      Consolidated Statement of Operations and Comprehensive Income (Loss) (Unaudited)

      (In thousands of U.S. dollars and rounded)








      Three Months Ended March 31,



      2025


      2024

      Revenue, net:





      Tool rental


      $                 34,533


      $                 29,966

      Product sale


      8,347


      7,008

      Total revenue, net


      42,880


      36,974

      Operating costs and expenses:





      Cost of tool rental revenue


      7,688


      6,484

      Cost of product sale revenue


      3,558


      2,053

      Selling, general, and administrative expense


      21,609


      17,942

      Depreciation and amortization expense


      6,722


      5,365

      Total operating costs and expenses


      39,577


      31,844

      Operating income


      3,303


      5,130

      Other expense, net:





      Interest expense, net


      (1,309)


      (182)

      Gain on sale of property


      13


      —

      Loss on asset disposal


      —


      (9)

      Gain (loss) on remeasurement of previously held equity interest


      —


      249

      Goodwill impairment


      (1,901)


      —

      Other income (expense), net


      (1,934)


      (1,125)

      Total other expense, net


      (5,131)


      (1,067)

      Income before income tax expense


      (1,828)


      4,063

      Income tax benefit (expense)


      159


      (937)

      Net income (Loss)


      $                 (1,669)


      $                   3,126

      Basic earnings  per share


      $                   (0.05)


      $                     0.11

      Diluted earnings per share


      $                   (0.05)


      $                     0.11

      Basic weighted-average common shares outstanding


      35,592,737


      29,768,568

      Diluted weighted-average common shares outstanding


      35,592,737


      29,768,568

      Comprehensive income:





      Net income (Loss)


      $                 (1,669)


      $                   3,126

      Foreign currency translation adjustment, net of tax


      942


      (511)

      Net comprehensive income (loss)


      $                    (727)


      $                   2,615

      Drilling Tools International Corp.


      Consolidated Balance Sheets (Unaudited)


      (In thousands of U.S. dollars and rounded)






      March 31,



      December 31,




      2025



      2024


      ASSETS







      Current assets







      Cash


      $

      2,789



      $

      6,185


      Accounts receivable, net



      42,381




      39,606


      Related party note receivable, current



      909




      909


      Inventories, net



      18,250




      17,502


      Prepaid expenses and other current assets



      3,045




      3,874


      Total current assets



      67,374




      68,076


      Property, plant and equipment, net



      80,863




      75,571


      Operating lease right-of-use asset



      23,653




      22,718


      Intangible assets, net



      40,227




      37,232


      Goodwill



      14,401




      12,147


      Deferred financing costs, net



      730




      817


      Related party note receivable, less current portion



      4,353




      4,262


      Deposits and other long-term assets



      1,569




      1,608


      Total assets


      $

      233,169



      $

      222,431


      LIABILITIES AND  SHAREHOLDERS' EQUITY







      Current liabilities







      Accounts payable


      $

      15,603



      $

      11,983


      Accrued expenses and other current liabilities



      9,031




      7,864


      Current portion of operating lease liabilities



      4,258




      4,121


      Current maturities of long-term debt



      5,908




      6,995


      Total current liabilities



      34,801




      30,963


      Operating lease liabilities, less current portion



      19,644




      18,765


      Revolving line of credit



      30,000




      27,142


      Long-term debt, less current portion



      18,961




      19,676


      Deferred tax liabilities, net



      7,067




      5,926


      Total liabilities



      110,473




      102,472


      Commitments and contingencies







      Shareholders' equity







      Common stock, $0.0001 par value, shares authorized 500,000,000 as of March 31, 2025 and December 31, 2024, 35,592,737 issued and outstanding as of March 31, 2024 and 34,704,696 shares issued and outstanding as of December 31, 2024



      4




      3


      Additional paid-in-capital



      128,878




      125,415


      Accumulated deficit



      (5,251)




      (3,582)


      Accumulated other comprehensive loss



      (935)




      (1,877)


      Total shareholders' equity



      122,696




      119,959


      Total liabilities and shareholders' equity


      $

      233,169



      $

      222,431


      Drilling Tools International Corp.


      Consolidated Statement of Cash Flows (Unaudited)


      (In thousands of U.S. dollars and rounded)











      Three months ended March 31,




      2025



      2024


      Cash flows from operating activities:







      Net income (Loss)


      $

      (1,669)



      $

      3,126


      Adjustments to reconcile net income to net cash from operating activities:







      Depreciation and amortization



      6,722




      5,365


      Amortization of deferred financing costs



      87




      56


      Non-cash lease expense



      1,383




      1,111


      Unrealized loss on currency remeasurement



      (114)




      —


      Provision for excess and obsolete inventory



      418




      —


      Provision for excess and obsolete property and equipment



      54




      66


      Provision for credit losses



      217




      (135)


      Deferred tax expense



      (750)




      266


      Gain on sale of property



      (14)




      —


      Loss on asset disposal



      37




      9


      Unrealized (gain) loss on equity securities



      —




      (249)


      Gross profit from sale of lost-in-hole equipment



      (3,145)




      (2,799)


      Stock-based compensation expense



      541




      208


      Interest Income on related party note receivable



      (91)




      —


      Goodwill impairment



      1,901




      —


      Changes in operating assets and liabilities:







      Accounts receivable, net



      (670)




      (1,839)


      Prepaid expenses and other current assets



      572




      1,723


      Inventories, net



      2,540




      2,836


      Operating lease liabilities



      (1,303)




      (1,067)


      Accounts payable



      (3,651)




      (2,848)


      Accrued expenses and other current liabilities



      (634)




      (2,517)


      Net cash flows from operating activities



      2,431




      3,311


      Cash flows from investing activities:







      Acquisition of a business, net of cash acquired



      (5,619)




      (18,261)


      Purchase of intangible assets



      (681)




      —


      Proceeds from sale of property, plant, and equipment



      14




      —


      Purchase of property, plant, and equipment



      (5,043)




      (6,228)


      Proceeds from sale of lost-in-hole equipment



      4,049




      4,904


      Net cash flows from investing activities



      (7,280)




      (19,585)


      Cash flows from financing activities:







      Payment of deferred financing costs



      —




      (389)


      Proceeds from Term Loan



      —




      25,000


      Repayment of Term Loan



      (1,250)




      —


      Repayment of Promissory Note



      (216)




      —


      Proceeds from revolving line of credit



      19,349




      —


      Repayment on revolving line of credit



      (16,491)




      —


      Net cash flows from financing activities



      1,392




      24,611


      Effect of Changes in Foreign Exchange Rate



      61




      (291)


      Net Change in Cash



      (3,396)




      8,046


      Cash at Beginning of Period



      6,185




      6,003


      Cash at End of Period


      $

      2,789



      $

      14,049


















      Non-GAAP Financial Measures 

      This release includes Adjusted EBITDA, Adjusted Free Cash Flow, Net Debt and Adjusted Net Income measures. Each of the metrics are "non-GAAP financial measures" as defined in Regulation G of the Securities Exchange Act of 1934.

      Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. Adjusted EBITDA is not a measure of net earnings or cash flows as determined by GAAP. We define Adjusted EBITDA as net earnings (loss) before interest, taxes, depreciation and amortization, further adjusted for (i) goodwill and/or long-lived asset impairment charges, (ii) stock-based compensation expense, (iii) restructuring charges, (iv) transaction and integration costs related to acquisitions and (v) other expenses or charges to exclude certain items that we believe are not reflective of ongoing performance of our business.

      We believe Adjusted EBITDA is useful because it allows us to supplement the GAAP measures in order to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure. We exclude the items listed above in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP, or as an indicator of our operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDA. Our computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.

      Adjusted Free Cash Flow is a supplemental non-GAAP financial measure, and we define Adjusted Free Cash Flow as Adjusted EBITDA less Gross Capital Expenditures. We use Adjusted Free Cash Flow as a financial performance measure used for planning, forecasting, and evaluating our performance. We believe that Adjusted Free Cash Flow is useful to enable investors and others to perform comparisons of current and historical performance of the Company. As a performance measure, rather than a liquidity measure, the most closely comparable GAAP measure is net income (loss).

      Net Debt is a supplemental non-GAAP financial measure, and we define Net Debt as total debt less cash and cash equivalents. We use Net Debt to determine our outstanding debt obligations that would not be readily satisfied by our cash and cash equivalents on hand. We believe this metric is useful to analysts and investors in determining our leverage position since we have the ability to, and may decide to, use a portion of our cash and cash equivalents to reduce debt.

      We define Adjusted Net Income (Loss) as consolidated net income (loss) adjusted for (i) goodwill and/or long-lived asset impairment charges, (ii) restructuring charges, (iii) transaction and integration costs related to acquisitions, (iv) income taxes expense which is calculated by applying our effective tax rate on unadjusted net income to adjusted pre-tax income, and (v) other expenses or charges to exclude certain items that we believe are not reflective of the ongoing performance of our business. We believe Adjusted Net Income (Loss) is useful because it allows us to exclude non-recurring items in evaluating our operating performance.

      We define Adjusted Diluted Earnings (Loss) per share as the quotient of adjusted net income (loss) and diluted weighted average common shares. We believe that Adjusted Diluted Earnings (Loss) per share provides useful information to investors because it allows us to exclude non-recurring items in evaluating our operating performance on a diluted per share basis.

      This release also includes certain projections of non-GAAP financial measures. Reconciliation of these items to net income include gains or losses on sale or consolidation transactions, accelerated depreciation, impairment charges, gains or losses on retirement of debt, variations in effective tax rate and fluctuations in net working capital, which are difficult to predict and estimate and are primarily dependent on future events.

      The following tables present a reconciliation of the non-GAAP financial measures of Adjusted EBITDA, Adjusted Free Cash Flow and Adjusted Net Income to the most directly comparable GAAP financial measures for the periods indicated:

      Drilling Tools International Corp.

      Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

      (In thousands of U.S. dollars and rounded)




      Three months ended March 31,



      2025


      2024

      Net income (loss)


      $                            (1,669)


      $                              3,126

      Add (deduct):





      Income tax expense (benefit)


      (159)


      937

      Depreciation and amortization


      6,722


      5,365

      Interest expense, net


      1,309


      182

      Stock option expense


      541


      208

      Management fees


      188


      188

      Gain on sale of property


      (14)


      —

      Loss on asset disposal


      —


      9

      Gain on remeasurement of previously held equity interest


      —


      (249)

      Goodwill impairment


      1,901


      —

      Transaction expense


      732


      889

      Other expense, net


      1,203


      236

      Adjusted EBITDA


      $                            10,754


      $                            10,891

      Drilling Tools International Corp.

      Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

      (In thousands of U.S. dollars and rounded)








      Three months ended March 31,



      2025


      2024

      Net income (loss)


      $                            (1,669)


      $                              3,126

      Add (deduct):





      Income tax expense (benefit)


      (159)


      937

      Depreciation and amortization


      6,722


      5,365

      Interest expense, net


      1,309


      182

      Stock option expense


      541


      208

      Management fees


      188


      188

      Gain on sale of property


      (14)


      —

      Loss on asset disposal


      —


      9

      Loss (gain) on remeasurement of previously held equity interest

      —


      (249)

      Goodwill impairment


      1,901


      —

      Transaction expense


      732


      889

      Other expense, net


      1,203


      236

      Gross capital expenditures


      (5,043)


      (6,228)

      Adjusted Free Cash Flow


      $                              5,711


      $                              4,663

      Drilling Tools International Corp.

      Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

      (In thousands of U.S. dollars and rounded)




      Three months ended March 31,



      2025


      2024

      Net income (loss)


      $                            (1,669)


      $                              3,126

      Transaction expense


      732


      889

      Goodwill impairment


      1,901


      —

      Income tax expense (benefit)


      (159)


      937

      Adjusted Income Before Tax


      $                                 805


      $                              4,952

      Adjusted Income tax expense


      (70)


      (1,142)

      Adjusted Net Income


      $                                 735


      $                              3,810

      Adjusted Basic earnings  per share


      $                                0.02


      $                                0.13

      Adjusted Diluted earnings per share


      $                                0.02


      $                                0.13

      Basic weighted-average common shares outstanding


      35,592,737


      29,768,568

      Diluted weighted-average common shares outstanding


      35,778,541


      29,768,568

      Drilling Tools International Corp.


      Reconciliation of Estimated Consolidated Net Income to Adjusted EBITDA


      (In thousands of U.S. dollars and rounded)


      (Unaudited)











      Twelve Months Ended December 31, 2025




      Low



      High


      Net Income


      $

      (4,500)



      $

      (1,500)


      Add (deduct)







      Interest expense, net



      3,700




      5,000


      Income tax expense



      (1,000)




      500


      Depreciation and amortization



      26,500




      28,000


      Management fees



      700




      800


      Other expense



      1,500




      3,000


      Stock option expense



      2,500




      3,000


      Goodwill impairment



      1,800




      2,000


      Transaction expense



      800




      1,200


      Adjusted EBITDA


      $

      32,000



      $

      42,000


      Revenue



      145,000




      165,000


      Adjusted EBITDA Margin



      22

      %



      25

      %

      Drilling Tools International Corp.


      Reconciliation of Estimated Consolidated Net Income to Adjusted Free Cash Flow


      (In thousands of U.S. dollars and rounded)


      (Unaudited)











      Twelve Months Ended December 31, 2025




      Low



      High


      Net Income


      $

      (4,500)



      $

      (1,500)


      Add (deduct)







      Interest expense, net



      3,700




      5,000


      Income tax expense



      (1,000)




      500


      Depreciation and amortization



      26,500




      28,000


      Management fees



      700




      800


      Other expense



      1,500




      3,000


      Stock option expense



      2,500




      3,000


      Goodwill impairment



      1,800




      2,000


      Transaction expense



      800




      1,200


      Gross capital expenditures



      (18,000)




      (23,000)


      Adjusted Free Cash Flow


      $

      14,000



      $

      19,000


      Adjusted Free Cash Flow Margin



      10

      %



      12

      %

      SOURCE Drilling Tools International Corp.

      Modal title

      Also from this source

      Drilling Tools International Corp. Announces 2026 Third Quarter Earnings Release and Conference Call Schedule

      Drilling Tools International Corp. (NASDAQ: DTI) ("DTI" or the "Company"), a global oilfield services company that designs, engineers, manufactures...

      Drilling Tools International Corp. Signs Definitive Agreement to Acquire Saltire Energy Limited & Foxley Energy Limited

      Drilling Tools International Corp. (NASDAQ: DTI) ("DTI" or the "Company"), a global oilfield services company that designs, engineers, manufactures...

      More Releases From This Source

      Explore

      Oil & Energy

      Oil & Energy

      Utilities

      Utilities

      Gas

      Gas

      Machine Tools, Metalworking and Metallurgy

      Machine Tools, Metalworking and Metallurgy

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.