Drilling Tools International Corp. Reports 2025 Second Quarter Results

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: https://investors.drillingtools.com/news-events/events. 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 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 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 June 30,


                                                                                                                         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 June 30,


                                                                                                                         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)




                                                                                                                                            June 30, December 31,


                                                                                                                                                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                                                                    4             3
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



          Less: Treasury stock at cost, 202,611 and 0 shares as of June 30, 2025 and                                                          (608)
December 31, 2024, respectively



          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 June 30,


                                                                                                                                 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 June 30,


                                                                                                                          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 June 30,


                                                                                                                          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 June 30,


                                                                                                                          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 June 30,


                                                                                                                          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 June 30,


                                                                                                              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 June 30,


                                                                                                              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 December 31,
                                                                                                                           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 December 31,
                                                                                                                           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 %

View original content:https://www.prnewswire.com/news-releases/drilling-tools-international-corp-reports-2025-second-quarter-results-302529391.html

SOURCE Drilling Tools International Corp.