STOCK TITAN

Drilling Tools International Corp. Reports 2025 First Quarter Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
Drilling Tools International Corp. (NASDAQ: DTI) reported Q1 2025 results with total revenue of $42.9M, up 7.6% sequentially and 16% year-over-year. The company posted a net loss of $1.7M ($0.05 per share) and Adjusted EBITDA of $10.8M. Tool Rental revenue was $34.5M while Product Sales reached $8.3M. The Board authorized a $10M share repurchase program to enhance shareholder value. Due to market uncertainty, DTI revised its 2025 guidance with revenue between $145M-$165M, Adjusted EBITDA of $32M-$42M, and Adjusted Free Cash Flow of $14M-$19M. The company implemented a cost reduction program targeting $6M in savings for 2025 to address potential market disruptions. As of March 31, 2025, DTI had $2.8M in cash and $52.1M in net debt.
Drilling Tools International Corp. (NASDAQ: DTI) ha riportato i risultati del primo trimestre 2025 con un fatturato totale di 42,9 milioni di dollari, in aumento del 7,6% rispetto al trimestre precedente e del 16% su base annua. La società ha registrato una perdita netta di 1,7 milioni di dollari (0,05 dollari per azione) e un EBITDA rettificato di 10,8 milioni di dollari. I ricavi da noleggio attrezzature sono stati di 34,5 milioni di dollari, mentre le vendite di prodotti hanno raggiunto gli 8,3 milioni di dollari. Il Consiglio di Amministrazione ha autorizzato un programma di riacquisto azionario da 10 milioni di dollari per aumentare il valore per gli azionisti. A causa dell'incertezza del mercato, DTI ha rivisto le previsioni per il 2025 con ricavi compresi tra 145 e 165 milioni di dollari, EBITDA rettificato tra 32 e 42 milioni di dollari e flusso di cassa libero rettificato tra 14 e 19 milioni di dollari. La società ha avviato un programma di riduzione dei costi con l'obiettivo di risparmiare 6 milioni di dollari nel 2025 per affrontare potenziali turbolenze di mercato. Al 31 marzo 2025, DTI disponeva di 2,8 milioni di dollari in contanti e di un debito netto di 52,1 milioni di dollari.
Drilling Tools International Corp. (NASDAQ: DTI) reportó los resultados del primer trimestre de 2025 con ingresos totales de 42,9 millones de dólares, un aumento del 7,6% secuencial y del 16% interanual. La compañía registró una pérdida neta de 1,7 millones de dólares (0,05 dólares por acción) y un EBITDA ajustado de 10,8 millones de dólares. Los ingresos por alquiler de herramientas fueron de 34,5 millones de dólares, mientras que las ventas de productos alcanzaron los 8,3 millones de dólares. La Junta autorizó un programa de recompra de acciones de 10 millones de dólares para aumentar el valor para los accionistas. Debido a la incertidumbre del mercado, DTI revisó sus previsiones para 2025 con ingresos entre 145 y 165 millones de dólares, EBITDA ajustado entre 32 y 42 millones de dólares y flujo de caja libre ajustado entre 14 y 19 millones de dólares. La compañía implementó un programa de reducción de costos con un objetivo de ahorro de 6 millones de dólares para 2025, con el fin de enfrentar posibles interrupciones del mercado. Al 31 de marzo de 2025, DTI tenía 2,8 millones de dólares en efectivo y una deuda neta de 52,1 millones de dólares.
Drilling Tools International Corp. (NASDAQ: DTI)는 2025년 1분기 실적을 발표하며 총 매출 4,290만 달러를 기록, 전분기 대비 7.6%, 전년 동기 대비 16% 증가했습니다. 회사는 순손실 170만 달러 (주당 0.05달러)와 조정 EBITDA 1,080만 달러를 보고했습니다. 도구 임대 매출은 3,450만 달러, 제품 판매는 830만 달러를 기록했습니다. 이사회는 주주 가치를 높이기 위해 1,000만 달러 규모의 자사주 매입 프로그램을 승인했습니다. 시장 불확실성으로 인해 DTI는 2025년 가이던스를 매출 1억4,500만~1억6,500만 달러, 조정 EBITDA 3,200만~4,200만 달러, 조정 잉여현금흐름 1,400만~1,900만 달러로 수정했습니다. 회사는 시장 변동성에 대응하기 위해 2025년 600만 달러 절감을 목표로 하는 비용 절감 프로그램을 시행했습니다. 2025년 3월 31일 기준 DTI는 현금 280만 달러와 순부채 5,210만 달러를 보유하고 있습니다.
Drilling Tools International Corp. (NASDAQ : DTI) a publié ses résultats du premier trimestre 2025 avec un chiffre d'affaires total de 42,9 millions de dollars, en hausse de 7,6 % par rapport au trimestre précédent et de 16 % en glissement annuel. La société a enregistré une perte nette de 1,7 million de dollars (0,05 dollar par action) et un EBITDA ajusté de 10,8 millions de dollars. Les revenus de location d'outils se sont élevés à 34,5 millions de dollars, tandis que les ventes de produits ont atteint 8,3 millions de dollars. Le conseil d'administration a autorisé un programme de rachat d'actions de 10 millions de dollars pour accroître la valeur pour les actionnaires. En raison de l'incertitude du marché, DTI a révisé ses prévisions 2025 avec un chiffre d'affaires compris entre 145 et 165 millions de dollars, un EBITDA ajusté entre 32 et 42 millions de dollars, et un flux de trésorerie disponible ajusté entre 14 et 19 millions de dollars. La société a mis en place un programme de réduction des coûts visant 6 millions de dollars d'économies pour 2025 afin de faire face aux potentielles perturbations du marché. Au 31 mars 2025, DTI disposait de 2,8 millions de dollars en liquidités et d'une dette nette de 52,1 millions de dollars.
Drilling Tools International Corp. (NASDAQ: DTI) meldete die Ergebnisse für das erste Quartal 2025 mit Gesamtumsatz von 42,9 Mio. USD, ein Anstieg von 7,6 % gegenüber dem Vorquartal und 16 % im Jahresvergleich. Das Unternehmen verzeichnete einen Nettoverlust von 1,7 Mio. USD (0,05 USD je Aktie) und ein bereinigtes EBITDA von 10,8 Mio. USD. Die Einnahmen aus Werkzeugvermietung betrugen 34,5 Mio. USD, während der Produktverkauf 8,3 Mio. USD erreichte. Der Vorstand genehmigte ein Aktienrückkaufprogramm in Höhe von 10 Mio. USD, um den Aktionärswert zu steigern. Aufgrund der Marktunsicherheit hat DTI seine Prognose für 2025 überarbeitet und erwartet Umsätze zwischen 145 Mio. und 165 Mio. USD, ein bereinigtes EBITDA von 32 Mio. bis 42 Mio. USD sowie einen bereinigten freien Cashflow von 14 Mio. bis 19 Mio. USD. Das Unternehmen hat ein Kostensenkungsprogramm mit Einsparzielen von 6 Mio. USD für 2025 eingeführt, um möglichen Marktstörungen zu begegnen. Zum 31. März 2025 verfügte DTI über 2,8 Mio. USD in bar und eine Nettoverschuldung von 52,1 Mio. USD.
Positive
  • Revenue grew 16% year-over-year and 7.6% sequentially
  • Adjusted EBITDA increased 18% year-over-year to $10.8M
  • Board authorized $10M share repurchase program
  • Implementation of $6M cost reduction program for 2025
  • Strong US manufacturing base and diverse supply chain providing flexibility
Negative
  • Net loss of $1.7M in Q1 2025 ($0.05 per share)
  • Downward revision of 2025 guidance due to market uncertainty
  • High net debt position of $52.1M compared to $2.8M cash
  • $1.9M goodwill impairment charge in Q1
  • Increased market volatility and uncertainty affecting business outlook

Insights

DTI reports mixed Q1 results, implements $6M cost cuts, authorizes $10M share buyback amid market uncertainty, lowering 2025 guidance.

DTI's Q1 2025 results show revenue growth but profitability challenges. The company delivered $42.9 million in total revenue, a solid 7.6% sequential increase and 16% year-over-year growth. This growth came primarily from their core rental business at $34.5 million, supplemented by $8.3 million in product sales.

Despite this top-line strength, DTI posted a net loss of $1.7 million (or -$0.05 per diluted share), driven by a $1.9 million goodwill impairment charge. Adjusting for this one-time item, Adjusted Net Income was $0.7 million ($0.02 per share). Adjusted EBITDA reached $10.8 million, growing 18% year-over-year but flat sequentially.

The balance sheet shows $2.8 million cash with net debt of $52.1 million. Operating cash flow appears healthy with $5.7 million in Adjusted Free Cash Flow generated during the quarter.

Most concerning is management's reduced full-year guidance, reflecting significant uncertainty in the oil and gas market. New 2025 targets include revenue of $145-165 million (down from previous expectations), Adjusted EBITDA of $32-42 million, and Adjusted Free Cash Flow of $14-19 million.

Management has proactively implemented a cost-cutting program targeting $6 million in annual savings, with contingency plans for further reductions if needed. They've identified market headwinds including potential tariffs, recession fears affecting hydrocarbon demand, and OPEC+ production increases.

The newly authorized $10 million share repurchase program suggests management believes shares are undervalued. This capital allocation decision demonstrates confidence in long-term prospects despite near-term challenges, and provides a potential floor for the stock price.

For investors, this report presents a mixed picture - growing revenue and efforts to return capital to shareholders are positive, but reduced guidance and current unprofitability raise concerns about the challenging operating environment in the oil services sector.

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 DTI@dennardlascar.com.

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
InvestorRelations@drillingtools.com 

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)











Three Months Ended March 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)











Three Months Ended March 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

%

 

Cision View original content:https://www.prnewswire.com/news-releases/drilling-tools-international-corp-reports-2025-first-quarter-results-302454021.html

SOURCE Drilling Tools International Corp.

FAQ

What are DTI's Q1 2025 financial results?

DTI reported Q1 2025 revenue of $42.9M, with Tool Rental revenue of $34.5M and Product Sales of $8.3M. The company posted a net loss of $1.7M ($0.05 per share) and Adjusted EBITDA of $10.8M.

How much is DTI's share repurchase program worth?

DTI's Board authorized a $10 million share repurchase program to enhance shareholder value through open-market and private transactions.

What is DTI's updated guidance for 2025?

DTI revised its 2025 guidance to revenue of $145M-$165M, Adjusted EBITDA of $32M-$42M, and Adjusted Free Cash Flow of $14M-$19M due to market uncertainty.

How much cost reduction is DTI targeting in 2025?

DTI implemented a new program to cut expenses by approximately $6 million in 2025, with additional contingency plans if necessary.

What is DTI's current debt position as of Q1 2025?

As of March 31, 2025, DTI had $2.8 million in cash and cash equivalents and net debt of $52.1 million.
Drilling Tools International Corporation

NASDAQ:DTI

DTI Rankings

DTI Latest News

DTI Stock Data

80.44M
17.62M
60.78%
9.89%
1.12%
Oil & Gas Equipment & Services
Oil & Gas Field Machinery & Equipment
Link
United States
HOUSTON