AG˹ٷ

STOCK TITAN

Drilling Tools International Corp. Reports 2025 Second Quarter Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Drilling Tools International Corp. (NASDAQ: DTI) reported Q2 2025 results with total revenue of $39.4 million, including $32.8 million from Tool Rental and $6.7 million from Product Sales. The company posted a net loss of $2.4 million and Adjusted EBITDA of $9.3 million.

Despite market challenges including lower commodity prices and reduced rig count, DTI's Eastern Hemisphere segment showed strong performance with 46% quarter-over-quarter revenue growth. The company maintained its 2025 guidance with expected revenue of $145-165 million and Adjusted EBITDA of $32-42 million.

DTI is on track to achieve its $6 million cost reduction target for 2025, implemented to align with customer activity levels. The company ended Q2 with $1.1 million in cash and net debt of $55.8 million.

Drilling Tools International Corp. (NASDAQ: DTI) ha comunicato i risultati del secondo trimestre 2025 con ricavi totali per $39,4 milioni, di cui $32,8 milioni derivanti dal noleggio strumenti e $6,7 milioni dalle vendite di prodotti. La società ha registrato una perdita netta di $2,4 milioni e un EBITDA rettificato di $9,3 milioni.

Nonostante le difficoltà di mercato, tra cui prezzi delle materie prime più bassi e un numero di piattaforme ridotto, il segmento dell'emisfero orientale ha mostrato un'ottima performance con una crescita dei ricavi del 46% rispetto al trimestre precedente. L'azienda ha confermato le stime per il 2025 con ricavi attesi tra $145-165 milioni e un EBITDA rettificato tra $32-42 milioni.

DTI è in linea per raggiungere il suo obiettivo di riduzione dei costi di $6 milioni per il 2025, allineato al livello di attività dei clienti. La società ha chiuso il secondo trimestre con $1,1 milioni di cassa e una posizione di debito netto di $55,8 milioni.

Drilling Tools International Corp. (NASDAQ: DTI) informó los resultados del segundo trimestre de 2025 con ingresos totales de $39,4 millones, incluyendo $32,8 millones por alquiler de herramientas y $6,7 millones por ventas de productos. La compañía registró una pérdida neta de $2,4 millones y un EBITDA ajustado de $9,3 millones.

A pesar de los desafíos del mercado, como precios de las materias primas más bajos y una menor cantidad de plataformas, el segmento del Hemisferio Oriental mostró un desempeño sólido con un crecimiento intertrimestral de ingresos del 46%. La compañía mantuvo su guía para 2025, con ingresos previstos de $145-165 millones y EBITDA ajustado de $32-42 millones.

DTI está en camino de alcanzar su objetivo de reducción de costos de $6 millones para 2025, implementado para ajustarse al nivel de actividad de los clientes. La compañía cerró el segundo trimestre con $1,1 millones en efectivo y una deuda neta de $55,8 millones.

Drilling Tools International Corp. (NASDAQ: DTI)� 2025� 2분기 실적에서 총매� $39.4M� 보고했으�, � � � 렌탈에서 $32.8M, 제품 판매에서 $6.7M� 기록했습니다. 회사� $2.4M� 순손�� 조정 EBITDA $9.3M� 보고했습니다.

원자� 가� 하락� 시추대 � 감소 � 시장� 어려움에도 불구하고 동반� 부문은 전분� 대� 매출 46% 증가� 강한 실적� 보였습니�. 회사� 2025� 가이던스를 유지했으�, 예상 매출은 $145�165M, 조정 EBITDA� $32�42M입니�.

DTI� 고객 활동 수준� 맞춰 시행� 2025� $6M 비용 절감 목표 달성� 순항 중입니다. 회사� 2분기 � 현금 $1.1M, 순부� $55.8M으로 마감했습니다.

Drilling Tools International Corp. (NASDAQ: DTI) a publié ses résultats du 2e trimestre 2025 avec un chiffre d'affaires total de 39,4 M$, dont 32,8 M$ issus de la location d'outils et 6,7 M$ de ventes de produits. La société a enregistré une perte nette de 2,4 M$ et un EBITDA ajusté de 9,3 M$.

Malgré des difficultés de marché, notamment des prix des matières premières plus bas et une réduction du nombre de plateformes, le segment de l'hémisphère Est a affiché de solides performances avec une croissance intertrimestrielle du chiffre d'affaires de 46%. L'entreprise a maintenu ses prévisions 2025, avec un chiffre d'affaires attendu entre 145 et 165 M$ et un EBITDA ajusté entre 32 et 42 M$.

DTI est en bonne voie pour atteindre son objectif de réduction des coûts de 6 M$ pour 2025, mis en place pour s'aligner sur le niveau d'activité de ses clients. La société a clôturé le 2e trimestre avec 1,1 M$ de trésorerie et une dette nette de 55,8 M$.

Drilling Tools International Corp. (NASDAQ: DTI) meldete für das 2. Quartal 2025 Gesamtumsatz von $39,4 Millionen, davon $32,8 Millionen aus Werkzeugvermietung und $6,7 Millionen aus Produktverkäufen. Das Unternehmen verzeichnete einen Nettoverlust von $2,4 Millionen und ein bereinigtes EBITDA von $9,3 Millionen.

Trotz marktbedingter Herausforderungen wie niedrigeren Rohstoffpreisen und einer geringeren Anzahl von Bohranlagen erzielte das Segment der östlichen Hemisphäre eine starke Performance mit einem Umsatzzuwachs von 46% gegenüber dem Vorquartal. Das Unternehmen bestätigte seine Prognose für 2025 mit erwarteten Umsätzen von $145�165 Millionen und einem bereinigten EBITDA von $32�42 Millionen.

DTI liegt auf Kurs, das Kostensenkungsziel von $6 Millionen für 2025 zu erreichen, das zur Anpassung an das Kundenaktivitätsniveau eingeführt wurde. Zum Ende des 2. Quartals verfügte das Unternehmen über $1,1 Millionen an Barmitteln und eine Nettoverschuldung von $55,8 Millionen.

Positive
  • Eastern Hemisphere segment revenue grew 46% quarter-over-quarter
  • First positive Q2 Adjusted Free Cash Flow ($1.8M) since going public
  • 5% year-over-year revenue growth despite market softness
  • On track to meet or exceed $6M cost reduction goal
Negative
  • Net loss of $2.4 million in Q2 2025 vs. profit of $365,000 in Q2 2024
  • Declining rig count and customer activity, particularly in US land
  • Experiencing pricing pressures expected to compress margins
  • Net debt increased to $55.8 million with only $1.1M cash on hand

Insights

DTI reports Q2 loss amid market headwinds; maintains 2025 guidance despite pricing pressures and declining rig count.

DTI delivered $39.4 million in Q2 revenue with Tool Rental contributing $32.8 million and Product Sales adding $6.7 million. The company posted a net loss of $2.4 million (-$0.07 per share), with Adjusted EBITDA reaching $9.3 million and generating positive Adjusted Free Cash Flow of $1.8 million � their first positive Q2 FCF since going public.

The results reflect challenging market conditions with lower commodity prices driving reduced rig counts and customer activity, particularly in the US land segment. Despite these headwinds, DTI's quarterly performance exceeded internal forecasts, demonstrating operational resilience. The Western Hemisphere business declined quarter-over-quarter, but this was partially offset by impressive 46% growth in the Eastern Hemisphere segment, which now represents 14% of total revenue.

Year-over-year comparisons show modest growth with revenue up 5% and Adjusted EBITDA increasing 4% versus Q2 2024, highlighting the benefits of recent acquisitions and geographic diversification. However, the balance sheet shows $55.8 million in net debt against just $1.1 million in cash, representing a fairly leveraged position that bears monitoring.

Management maintains its full-year 2025 guidance of $145-165 million in revenue and $32-42 million in Adjusted EBITDA, despite acknowledging increasing pricing pressures that are expected to compress margins in the second half of the year. The company has implemented a $6 million cost-cutting program and has contingency plans for further reductions if market conditions deteriorate further.

The market environment remains challenging, with commodity price volatility and customer caution creating continued uncertainty. While oil prices have somewhat stabilized, drilling activity remains subdued as customers maintain conservative capital allocation approaches. This cautious industry outlook suggests DTI will need to navigate continued headwinds for the remainder of 2025.

Company maintains full year 2025 outlook

HOUSTON, Aug. 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 June 30, 2025.

DTI generated total consolidated revenue of $39.4 million in the second quarter of 2025. Second quarter Tool Rental revenue was $32.8 million, and Product Sales revenue totaled $6.7 million. Net Loss and Adjusted Net Loss(1) for the second quarter were approximately $2.4 million and $725,000, respectively. Diluted EPS and Adjusted Diluted EPS(1) for the second quarter were a loss of $0.07 per share and a loss of $0.02 per share, respectively. Second quarter Adjusted EBITDA(1) was $9.3 million and Adjusted Free Cash Flow(1)(2) was $1.8 million. As of June 30, 2025, DTI had approximately $1.1 million of cash and cash equivalents and Net Debt(1) of $55.8 million.

Wayne Prejean, President and Chief Executive Officer of DTI, stated, "The second quarter played out largely as we expected with lower commodity prices resulting in reductions in rig count and customer activity, particularly on US land. As a result, our Western Hemisphere business was down from Q1. However, our performance in Q2 remained solid despite the continued activity decline. This enabled us to deliver financial results that exceeded our internal forecasts, which included our first positive Adjusted Free Cash Flow for any second quarter since becoming public. Historically, the second quarter is weaker due to the impacts of spring break-up in Canada and other seasonality. I'm pleased with the continued strong performance of our organization as our efforts thus far have helped DTI efficiently navigate the evolving energy landscape to deliver resilient financial results.

"We also continue to benefit from our recent acquisitions with a more diversified geographic footprint and customer base as the rental tool business gains traction in the Eastern Hemisphere. Quarter over quarter, our Eastern Hemisphere segment grew revenue by 46% and contributed approximately 14% of our total revenue in the current quarter. This momentum has allowed us to grow consolidated Revenue and Adjusted EBITDA compared to the second quarter of 2024 by 5% and 4%, respectively, despite the market softness.

"Looking forward, commodity prices have somewhat stabilized in recent weeks after a period of volatility, however, average rig count and activity levels have continued to trend downward. In the past, current oil prices would typically support higher drilling and completions activity than we are seeing today, but our customers have remained cautious as uncertainty persists. While the market works to find its footing, we expect uncertainty to continue causing disruptions through both pricing pressure and utilization. In anticipation of these disruptions, last quarter we implemented a program to cut expenses by approximately $6 million this year to align our spending with the activity levels of our customers. We are pleased to report that we are on track to meet or exceed this goal. Should the market deteriorate further, we have contingency plans to cut additional costs. We remain committed to identifying cost reduction opportunities and maintaining operational flexibility to quickly respond to the current challenging environment.

"While the activity declines to date have not been quite as severe as we initially anticipated, we have begun to experience pricing pressures, and continue to expect these to compress margins in the back half of this year. As such, we are maintaining our previously disclosed guidance ranges as follows:

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 (Loss), Adjusted Diluted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Net Debt, 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.

2025 Second Quarter Conference Call Information

DTI's 2025 second quarter conference call can be accessed live via dial-in or webcast on Thursday, August 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: . An audio replay will be available through August 21, 2025 by dialing 201-612-7415 and using passcode 13754878#. Also, an archive of the webcast will be available shortly after the call at 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: .

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 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 Statements of Comprehensive Income (Loss) (Unaudited)

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








Three Months Ended June30,



2025


2024

Revenue, net:





Tool rental


$ 32,756


$ 28,328

Product sale


6,665


9,205

Total revenue, net


39,421


37,533

Costs and other deductions:





Cost of tool rental revenue


7,402


6,998

Cost of product sale revenue


2,494


3,000

Selling, general, and administrative expense


21,023


19,619

Depreciation and amortization expense


6,830


5,681

Interest expense, net


1,336


811

Loss (gain) on asset disposal


85


(51)

Loss (gain) on remeasurement of previously held equity interest



(480)

Goodwill impairment



Other operating and non-operating expense, net


1,912


1,672

Total costs and other deductions


41,082


37,250

Income (loss) before income tax expense


(1,661)


283

Income tax benefit (expense)


(746)


82

Net income (loss)


$ (2,407)


$ 365

Basic earnings (loss) per share


$ (0.07)


$ 0.01

Diluted earnings (loss) per share


$ (0.07)


$ 0.01

Basic weighted-average common shares outstanding


35,573,749


29,816,202

Diluted weighted-average common shares outstanding


35,573,749


30,873,436

Comprehensive income (loss):





Net income (loss)


$ (2,407)


$ 365

Foreign currency translation adjustment, net of tax


2,199


102

Net comprehensive income (loss)


$ (208)


$ 467

Drilling Tools International Corp.

Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

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








Six months ended June30,



2025


2024

Revenue, net:





Tool rental


$ 67,289


$ 58,294

Product sale


15,012


16,213

Total revenue, net


82,301


74,507

Costs and other deductions:





Cost of tool rental revenue


15,090


13,482

Cost of product sale revenue


6,051


5,053

Selling, general, and administrative expense


42,633


37,560

Depreciation and amortization expense


13,552


11,047

Interest expense, net


2,645


992

Loss (gain) on asset disposal


72


(42)

Loss (gain) on remeasurement of previously held equity interest



(729)

Goodwill impairment


1,901


Other operating and non-operating expense, net


3,846


2,798

Total costs and other deductions


85,790


70,161

Income (loss) before income tax expense


(3,489)


4,346

Income tax benefit (expense)


(587)


(854)

Net income (loss)


$ (4,076)


$ 3,492

Basic earnings (loss) per share


$ (0.11)


$ 0.12

Diluted earnings (loss) per share


$ (0.11)


$ 0.12

Basic weighted-average common shares outstanding


35,583,139


29,792,385

Diluted weighted-average common shares outstanding


35,583,139


30,321,002

Comprehensive income (loss):





Net income (loss)


$ (4,076)


$ 3,492

Foreign currency translation adjustment, net of tax


3,141


(409)

Net comprehensive income (loss)


$ (935)


$ 3,083

Drilling Tools International Corp.

Consolidated Balance Sheets (Unaudited)

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




June30,


December31,



2025


2024

ASSETS





Current assets





Cash


$ 1,145


$ 6,185

Accounts receivable, net


41,557


39,606

Related party note receivable, current


909


909

Inventories


18,279


17,502

Prepaid expenses and other current assets


4,245


3,874

Total current assets


66,134


68,076

Property, plant and equipment, net


79,310


75,571

Operating lease right-of-use asset


22,831


22,718

Intangible assets, net


40,666


37,232

Goodwill, net


14,704


12,147

Deferred financing costs, net


642


817

Related party note receivable, less current portion


4,443


4,262

Deposits and other long-term assets


1,549


1,608

Total assets


$ 230,279


$ 222,431

LIABILITIES AND SHAREHOLDERS' EQUITY





Current liabilities





Accounts payable


$ 11,534


$ 11,983

Accrued expenses and other current liabilities


9,927


7,864

Current portion of operating lease liabilities


4,296


4,121

Current maturities of long-term debt


6,291


6,995

Total current liabilities


32,047


30,963

Operating lease liabilities, less current portion


18,917


18,765

Revolving line of credit


33,140


27,142

Long-term debt, less current portion


17,485


19,676

Deferred tax liabilities, net


6,168


5,926

Total liabilities


107,757


102,472

Commitments and contingencies (See Note 15)





Shareholders' equity





Common stock, $0.0001 par value, shares authorized 500,000,000 as of
June 30, 2025 and December 31, 2024, 35,661,297 issued and outstanding as of
June 30, 2025 and 34,704,696 shares issued and outstanding as of December
31, 2024


4


3

Less: Treasury stock at cost, 202,611 and 0 shares as of June 30, 2025 and
December 31, 2024, respectively


(608)


Additional paid-in-capital


129,520


125,415

Accumulated deficit


(7,657)


(3,582)

Accumulated other comprehensive income (loss)


1,264


(1,877)

Total shareholders' equity


122,522


119,959

Total liabilities and shareholders' equity


$ 230,279


$ 222,431

Drilling Tools International Corp.

Consolidated Statements of Cash Flows (Unaudited)

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








For the six months ended June30,



2025


2024

Cash flows from operating activities:





Net income (loss)


$ (4,076)


$ 3,492

Adjustments to reconcile net income (loss) to net cash from operating activities:





Depreciation and amortization


13,552


11,047

Amortization of deferred financing costs


174


139

Non-cash lease expense


2,466


2,315

Unrealized loss on currency translation


567


Write off of excess and obsolete inventory


510


Write off of excess and obsolete property and equipment


195


179

Provision (recovery) for credit losses


356


(16)

Deferred tax expense


(1,766)


(400)

Loss (gain) on sale of property


72


(42)

Unrealized loss (gain) on equity securities



(729)

Gain on sale of lost-in-hole equipment


(5,454)


(4,987)

Stock-based compensation expense


1,183


1,064

Interest income on related party note receivable


(182)


Goodwill impairment


1,901


Changes in operating assets and liabilities:





Accounts receivable, net


453


(1,449)

Prepaid expenses and other current assets


670


1,958

Inventories


1,291


(49)

Operating lease liabilities


(2,250)


(2,226)

Accounts payable


(3,963)


(2,158)

Accrued expenses and other current liabilities


(1,073)


(3,745)

Net cash flows from operating activities


4,626


4,393

Cash flows from investing activities:





Acquisition of a business, net of cash acquired


(5,622)


(18,261)

Purchase of intangible assets


(1,095)


Proceeds from sale of property, plant, and equipment


38


59

Purchase of property, plant, and equipment


(12,594)


(16,312)

Proceeds from sale of lost-in-hole equipment


7,132


7,786

Net cash flows from investing activities


(12,141)


(26,728)

Cash flows from financing activities:





Payment of deferred financing costs



(672)

Purchase of treasury stock


(608)


Proceeds from term loan



25,000

Repayment of term loan


(2,500)


(833)

Repayment of promissory note


(442)


Proceeds from revolving line of credit


33,789


1,469

Repayment on revolving line of credit


(27,791)


(1,469)

Net cash flows from financing activities


2,448


23,495

Effect of changes in foreign exchange rates


27


(377)

Net change in cash


(5,040)


783

Cash at beginning of period


6,185


6,003

Cash at end of period


$ 1,145


$ 6,786

Non-GAAP Financial Measures

This release includes Adjusted EBITDA, Adjusted Free Cash Flow, Net Debt, Adjusted Basic Earnings (Loss) Per Share, Adjusted Diluted Earnings (Loss) Per Share and Adjusted Net Income (Loss) 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 and Adjusted EBITDA Margin 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 Basic Earnings (Loss) and 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 June30,



2025


2024

Net income (loss)


$ (2,407)


$ 365

Add (deduct):





Income tax expense (benefit)


746


(82)

Depreciation and amortization


6,830


5,681

Interest expense, net


1,336


811

Stock option expense


642


855

Management fees


188


187

Loss (gain) on sale of property


85


(51)

Loss (gain) on remeasurement of previously held equity interest



(480)

Goodwill impairment



Transaction expense


215


2,020

Other operating and non-operating expense, net


1,697


(341)

Adjusted EBITDA


$ 9,332


$ 8,965








Six months ended June30,



2025


2024

Net income (loss)


$ (4,076)


$ 3,492

Add (deduct):





Income tax expense (benefit)


587


854

Depreciation and amortization


13,552


11,047

Interest expense, net


2,645


992

Stock option expense


1,183


1,064

Management fees


375


375

Loss (gain) on sale of property


71


(42)

Loss (gain) on remeasurement of previously held equity interest



(729)

Goodwill impairment


1,901


Transaction expense


947


2,909

Other operating and non-operating expense, net


2,900


(104)

Adjusted EBITDA


$ 20,085


$ 19,858

Drilling Tools International Corp.

Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

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








Three months ended June30,



2025


2024

Net income (loss)


$ (2,407)


$ 365

Add (deduct):





Income tax expense (benefit)


746


(82)

Depreciation and amortization


6,830


5,681

Interest expense, net


1,336


811

Stock option expense


642


855

Management fees


188


187

Loss (gain) on sale of property


85


(51)

Loss (gain) on remeasurement of previously held equity interest



(480)

Goodwill impairment



Transaction expense


215


2,020

Other operating and non-operating expense, net


1,697


(341)

Capital expenditures


(7,551)


(10,084)

Adjusted Free Cash Flow


$ 1,781


$ (1,119)








Six months ended June30,



2025


2024

Net income (loss)


$ (4,076)


$ 3,492

Add (deduct):





Income tax expense (benefit)


587


854

Depreciation and amortization


13,552


11,047

Interest expense, net


2,645


992

Stock option expense


1,183


1,064

Management fees


375


375

Loss (gain) on sale of property


71


(42)

Loss (gain) on remeasurement of previously held equity interest



(729)

Goodwill impairment


1,901


Transaction expense


947


2,909

Other operating and non-operating expense, net


2,900


(104)

Capital expenditures


(12,594)


(16,312)

Adjusted Free Cash Flow


$ 7,491


$ 3,545

Drilling Tools International Corp.

Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

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




Three months ended June30,



2025


2024

Net income (loss)


$ (2,407)


$ 365

Transaction expense


215


2,020

Goodwill impairment



Restructuring charges


629


Software implementation


316


Income tax expense (benefit)


746


(82)

Adjusted Income Before Tax


$ (501)


$ 2,303

Adjusted Income tax expense (benefit)


225


(666)

Adjusted Net Income (loss)


$ (726)


$ 2,968

Adjusted Basic earnings (loss) per share


$ (0.02)


$ 0.10

Adjusted Diluted earnings (loss) per share


$ (0.02)


$ 0.10

Basic weighted-average common shares outstanding


35,573,749


29,816,202

Diluted weighted-average common shares outstanding


35,573,749


30,873,436








Six months ended June30,



2025


2024

Net income (loss)


$ (4,076)


$ 3,492

Transaction expense


947


2,909

Goodwill impairment


1,901


Restructuring charges


998


Software implementation


448


Income tax expense (benefit)


587


854

Adjusted Income Before Tax


$ 805


$ 7,255

Adjusted Income tax expense (benefit)


(135)


1,426

Adjusted Net Income (loss)


$ 940


$ 5,829

Adjusted Basic earnings (loss) per share


$ 0.03


$ 0.20

Adjusted Diluted earnings (loss) per share


$ 0.03


$ 0.19

Basic weighted-average common shares outstanding


35,583,139


29,792,385

Diluted weighted-average common shares outstanding


36,622,914


30,321,002

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 December31,
2025



Low


High

Net income (loss)


$ (8,500)


$ (3,000)

Add (deduct)





Interest expense, net


4,600


5,300

Income tax expense (benefit)


(500)


500

Depreciation and amortization


26,900


28,000

Management fees


700


800

Other expense


3,600


4,300

Stock option expense


2,400


2,900

Goodwill impairment


1,900


2,000

Transaction expense


900


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 December31,
2025



Low


High

Net income (loss)


$ (8,500)


$ (3,000)

Add (deduct)





Interest expense, net


4,600


5,300

Income tax expense (benefit)


(500)


500

Depreciation and amortization


26,900


28,000

Management fees


700


800

Other expense


3,600


4,300

Stock option expense


2,400


2,900

Goodwill impairment


1,900


2,000

Transaction expense


900


1,200

Capital expenditures


(18,000)


(23,000)

Adjusted Free Cash Flow


$ 14,000


$ 19,000

Adjusted Free Cash Flow Margin


10%


12%

Cision View original content:

SOURCE Drilling Tools International Corp.

FAQ

What were DTI's Q2 2025 earnings results?

DTI reported Q2 2025 revenue of $39.4 million, with a net loss of $2.4 million ($0.07 per share) and Adjusted EBITDA of $9.3 million.

What is DTI's revenue guidance for full year 2025?

DTI maintained its full-year 2025 guidance with revenue between $145-165 million and Adjusted EBITDA between $32-42 million.

How much did DTI's Eastern Hemisphere segment grow in Q2 2025?

DTI's Eastern Hemisphere segment grew revenue by 46% quarter-over-quarter, contributing approximately 14% of total revenue.

What cost reduction measures is DTI implementing in 2025?

DTI implemented a program to cut expenses by $6 million in 2025 to align with customer activity levels, and has contingency plans for additional cuts if needed.

What is DTI's current debt position?

As of June 30, 2025, DTI had $1.1 million in cash and cash equivalents with Net Debt of $55.8 million.
Drilling Tools International Corporation

NASDAQ:DTI

DTI Rankings

DTI Latest News

DTI Latest SEC Filings

DTI Stock Data

71.54M
17.62M
50.48%
10.83%
0.64%
Oil & Gas Equipment & Services
Oil & Gas Field Machinery & Equipment
United States
HOUSTON