Go Pro

Drilling Tools International (DTI) Financials

Drilling Tools International logo
$2.27 -0.01 (-0.44%)
Closing price 04:00 PM Eastern
Extended Trading
$2.19 -0.08 (-3.52%)
As of 07:26 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Drilling Tools International

Annual Income Statements for Drilling Tools International

This table shows Drilling Tools International's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
20 14 3.01 -3.76
Consolidated Net Income / (Loss)
42 29 3.01 -3.76
Net Income / (Loss) Continuing Operations
21 15 2.28 -3.76
Total Pre-Tax Income
25 20 2.98 -2.86
Total Operating Income
25 28 5.62 2.20
Total Gross Profit
97 117 116 118
Total Revenue
130 152 154 160
Operating Revenue
130 152 154 160
Total Cost of Revenue
33 36 38 41
Operating Cost of Revenue
33 36 38 41
Total Operating Expenses
71 89 110 116
Selling, General & Admin Expense
52 68 79 82
Depreciation Expense
20 20 24 27
Other Operating Expenses / (Income)
- - 7.87 4.65
Impairment Charge
- - 0.00 1.90
Other Special Charges / (Income)
- - -0.06 0.07
Total Other Income / (Expense), net
-0.50 -8.11 -3.37 -5.05
Interest & Investment Income
-0.48 -1.10 -3.37 -5.05
Income Tax Expense
3.70 5.05 -0.03 0.91
Net Income / (Loss) Attributable to Noncontrolling Interest
- - 0.00 0.00
Basic Earnings per Share
$1.66 $0.67 $0.09 ($0.11)
Weighted Average Basic Shares Outstanding
11.95M 21.42M 31.94M 35.53M
Diluted Earnings per Share
$1.07 $0.59 $0.09 ($0.11)
Weighted Average Diluted Shares Outstanding
19.68M 25.13M 32.31M 35.53M
Weighted Average Basic & Diluted Shares Outstanding
26.85M 29.77M 35.59M 35.19M

Quarterly Income Statements for Drilling Tools International

This table shows Drilling Tools International's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
4.29 3.82 3.13 0.00 0.00 -0.11 -1.67 0.00 0.00 -2.09 -1.54
Consolidated Net Income / (Loss)
8.57 7.65 6.25 0.73 1.73 -5.70 -1.67 -4.81 -1.81 6.20 -1.54
Net Income / (Loss) Continuing Operations
4.29 3.96 3.13 0.37 0.87 -2.08 -1.67 -2.41 -0.90 1.22 -1.54
Total Pre-Tax Income
6.39 3.67 4.06 0.28 0.43 -1.79 -1.83 -1.66 -0.47 1.10 -2.10
Total Operating Income
7.13 6.22 5.13 0.00 0.00 0.49 -0.52 0.00 0.00 -1.11 -1.08
Total Gross Profit
29 27 28 28 30 30 32 30 29 28 27
Total Revenue
38 35 37 38 40 40 43 39 39 39 38
Operating Revenue
38 35 37 38 40 40 43 39 39 39 38
Total Cost of Revenue
9.15 8.08 8.54 10.00 9.80 10 11 9.90 10 10 11
Operating Cost of Revenue
9.15 8.08 8.54 10.00 9.80 10 11 9.90 10 10 11
Total Operating Expenses
22 21 23 26 29 32 32 30 28 28 28
Selling, General & Admin Expense
17 16 18 20 20 21 22 21 20 19 20
Depreciation Expense
5.30 5.32 5.37 5.68 6.19 6.60 6.72 6.83 6.83 6.90 6.93
Other Operating Expenses / (Income)
- - - 1.19 2.80 - 1.93 1.91 0.59 - 0.78
Impairment Charge
- - 0.00 0.00 0.00 - 1.90 0.00 0.00 - 0.00
Other Special Charges / (Income)
- - - -0.05 -0.02 - -0.01 0.09 -0.00 - 0.00
Total Other Income / (Expense), net
-0.74 -2.42 -1.07 -0.81 -1.04 -0.45 -1.31 -1.34 -1.34 0.85 -1.01
Interest & Investment Income
-0.07 -0.53 -0.18 -0.81 -1.04 -1.34 -1.31 -1.34 -1.34 -1.07 -1.01
Income Tax Expense
2.10 -0.16 0.94 -0.08 -0.44 -0.45 -0.16 0.75 0.44 -0.12 -0.56
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - 0.00 - 0.00 - -0.00 - 0.00
Basic Earnings per Share
$0.14 $0.01 $0.11 $0.01 $0.03 ($0.06) ($0.05) ($0.07) ($0.03) $0.04 ($0.04)
Weighted Average Basic Shares Outstanding
29.77M 21.42M 29.77M 29.82M 33.07M 31.94M 35.59M 35.57M 35.39M 35.53M 35.12M
Diluted Earnings per Share
$0.14 $0.11 $0.11 $0.01 $0.03 ($0.06) ($0.05) ($0.07) ($0.03) $0.04 ($0.04)
Weighted Average Diluted Shares Outstanding
30.04M 25.13M 29.77M 30.87M 33.55M 32.31M 35.59M 35.57M 35.39M 35.53M 35.12M
Weighted Average Basic & Diluted Shares Outstanding
29.77M 29.77M 29.77M 34.70M 34.70M 35.59M 35.59M 35.66M 35.20M 35.19M 35.14M

Annual Cash Flow Statements for Drilling Tools International

This table details how cash moves in and out of Drilling Tools International's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
2.13 3.65 0.36 -2.54
Net Cash From Operating Activities
14 23 6.06 20
Net Cash From Continuing Operating Activities
14 23 6.06 20
Net Income / (Loss) Continuing Operations
21 15 3.01 -3.76
Consolidated Net Income / (Loss)
21 15 3.01 -3.76
Depreciation Expense
20 20 24 27
Amortization Expense
0.15 0.14 0.31 0.35
Non-Cash Adjustments To Reconcile Net Income
-16 -12 -2.73 -4.43
Changes in Operating Assets and Liabilities, net
-11 0.23 -18 0.48
Net Cash From Investing Activities
-2.53 -24 -54 -13
Net Cash From Continuing Investing Activities
-2.53 -24 -54 -13
Purchase of Property, Plant & Equipment
-25 -44 -23 -20
Acquisitions
- 0.00 -47 -7.32
Sale of Property, Plant & Equipment
1.04 0.20 0.08 0.04
Sale and/or Maturity of Investments
- 0.00 1.24 0.00
Other Investing Activities, net
21 20 15 14
Net Cash From Financing Activities
-9.34 4.30 48 -9.30
Net Cash From Continuing Financing Activities
-9.34 4.30 48 -9.30
Repayment of Debt
-118 -91 -15 -61
Repurchase of Common Equity
-0.25 -0.32 -0.72 -1.27
Payment of Dividends
- - 0.00 0.01
Issuance of Debt
109 73 64 53

Quarterly Cash Flow Statements for Drilling Tools International

This table details how cash moves in and out of Drilling Tools International's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-3.05 1.90 8.05 -6.89 5.79 -6.59 -3.40 -1.64 3.23 -0.73 -0.81
Net Cash From Operating Activities
3.42 5.85 3.31 1.08 5.33 -3.67 2.43 2.20 9.96 5.34 -3.16
Net Cash From Continuing Operating Activities
3.42 5.85 3.31 1.08 5.33 -3.67 2.43 2.20 9.96 5.34 -3.16
Net Income / (Loss) Continuing Operations
4.29 3.82 3.13 0.37 0.87 -1.35 -1.67 -2.41 -0.90 1.22 -1.54
Consolidated Net Income / (Loss)
4.29 3.82 3.13 0.37 0.87 -1.35 -1.67 -2.41 -0.90 1.22 -1.54
Depreciation Expense
5.30 5.32 5.37 5.68 6.19 6.60 6.72 6.83 6.83 6.90 6.93
Amortization Expense
0.05 0.05 0.06 0.08 0.09 0.09 0.09 0.09 0.09 0.09 0.04
Non-Cash Adjustments To Reconcile Net Income
-4.04 -3.25 -2.86 -1.59 -1.20 2.91 1.19 -0.52 -1.58 -2.21 -2.00
Changes in Operating Assets and Liabilities, net
-2.18 -0.09 -2.38 -3.46 -0.61 -12 -3.90 -1.80 5.53 -0.66 -6.59
Net Cash From Investing Activities
-6.64 -3.84 -20 -7.14 -19 -7.45 -7.28 -4.86 -0.60 -0.53 -2.97
Net Cash From Continuing Investing Activities
-6.64 -3.84 -20 -7.14 -19 -7.45 -7.28 -4.86 -0.60 -0.53 -2.97
Purchase of Property, Plant & Equipment
-12 -6.97 -6.23 -10 -3.37 -3.21 -5.04 -7.55 -3.54 -4.01 -7.69
Acquisitions
- - -18 - -20 -8.60 -6.30 -0.42 -0.34 -0.26 -0.42
Sale of Property, Plant & Equipment
- 0.08 0.00 0.06 0.02 0.00 0.01 0.02 -0.00 0.00 0.00
Other Investing Activities, net
5.52 3.06 4.90 2.88 3.11 4.36 4.05 3.08 3.28 3.75 5.13
Net Cash From Financing Activities
-0.04 -0.00 25 -1.12 20 4.53 1.39 1.06 -6.15 -5.59 5.28
Net Cash From Continuing Financing Activities
-0.04 -0.00 25 -1.12 20 4.53 1.39 1.06 -6.15 -5.59 5.28
Repayment of Debt
- -1.40 0.00 -2.30 -8.68 -4.03 -18 -13 -15 -16 -14
Repurchase of Common Equity
-0.04 -0.00 -0.39 -0.28 -0.05 -0.00 0.00 -0.61 -0.54 -0.11 -0.79
Issuance of Debt
- 1.40 25 1.47 29 8.56 19 14 8.96 11 20
Other Financing Activities, net
- - - - - - 0.00 - - - 0.06

Annual Balance Sheets for Drilling Tools International

This table presents Drilling Tools International's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
210 210 105 132 222 222
Total Current Assets
1.36 1.36 40 46 68 65
Cash & Equivalents
1.36 1.36 2.35 6.00 6.19 3.65
Note & Lease Receivable
- - - 0.00 0.91 1.54
Accounts Receivable
- - 29 30 40 38
Inventories, net
- - 3.28 5.03 18 18
Prepaid Expenses
0.00 - 4.38 4.55 3.87 3.87
Plant, Property, & Equipment, net
0.00 0.00 44 66 76 73
Total Noncurrent Assets
209 209 21 20 79 85
Noncurrent Note & Lease Receivables
- - - 0.00 4.26 3.84
Goodwill
- - - 0.00 12 15
Intangible Assets
- - 0.26 0.22 37 40
Other Noncurrent Operating Assets
209 209 21 20 25 27
Total Liabilities & Shareholders' Equity
210 210 105 132 222 222
Total Liabilities
0.25 0.25 56 44 102 99
Total Current Liabilities
0.24 0.24 36 22 31 31
Short-Term Debt
- - 18 0.00 7.00 5.99
Accounts Payable
0.24 0.24 7.28 7.75 12 9.79
Accrued Expenses
- - 7.30 11 7.86 11
Other Current Liabilities
- - 3.31 3.96 4.12 4.34
Total Noncurrent Liabilities
0.01 0.01 20 22 72 68
Long-Term Debt
- - - 0.00 47 40
Noncurrent Deferred & Payable Income Tax Liabilities
- 0.00 3.19 6.63 5.93 7.17
Other Noncurrent Operating Liabilities
0.01 0.01 17 15 19 21
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
209 209 18 - - 0.00
Total Equity & Noncontrolling Interests
1.13 1.13 31 89 120 123
Total Preferred & Common Equity
1.13 1.13 31 89 120 123
Total Common Equity
1.13 1.13 31 89 120 123
Common Stock
1.36 1.36 52 95 125 131
Retained Earnings
-0.24 -0.24 -21 -6.31 -3.58 -7.34
Treasury Stock
- - 0.00 - - -1.27
Accumulated Other Comprehensive Income / (Loss)
- - -0.11 -0.23 -1.88 0.66
Noncontrolling Interest
- - - - 0.00 0.01

Quarterly Balance Sheets for Drilling Tools International

This table presents Drilling Tools International's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
131 167 167 219 233 230 227 225
Total Current Assets
46 66 61 69 67 66 65 69
Cash & Equivalents
3.99 14 6.78 12 2.79 1.15 4.37 2.84
Note & Lease Receivable
- - - 1.31 0.91 0.91 0.91 1.54
Accounts Receivable
29 36 35 33 42 42 38 40
Inventories, net
6.59 11 15 17 18 18 18 19
Prepaid Expenses
4.98 3.23 2.70 4.97 3.05 4.25 3.64 5.40
Plant, Property, & Equipment, net
65 71 71 78 81 79 76 73
Total Noncurrent Assets
21 31 35 70 85 85 87 83
Noncurrent Note & Lease Receivables
- - - 3.74 4.35 4.44 4.38 3.93
Goodwill
- 2.56 3.08 11 14 15 15 15
Intangible Assets
0.23 8.06 7.96 31 40 41 40 38
Other Noncurrent Operating Assets
21 20 24 25 26 25 27 26
Total Liabilities & Shareholders' Equity
131 167 167 219 233 230 227 225
Total Liabilities
47 75 74 96 110 108 106 104
Total Current Liabilities
24 34 31 52 35 32 32 32
Short-Term Debt
0.00 5.00 5.00 26 5.91 6.29 5.97 5.99
Accounts Payable
8.09 17 14 9.05 16 12 10 12
Accrued Expenses
12 8.44 7.72 12 9.03 9.93 11 9.12
Other Current Liabilities
3.94 3.97 4.13 4.44 4.26 4.30 4.31 4.60
Total Noncurrent Liabilities
23 41 43 44 76 76 75 72
Long-Term Debt
- 20 19 18 49 51 45 46
Noncurrent Deferred & Payable Income Tax Liabilities
6.93 6.89 6.23 6.21 7.07 6.17 7.03 6.19
Other Noncurrent Operating Liabilities
16 14 18 20 20 19 22 20
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
85 92 93 123 123 123 121 120
Total Preferred & Common Equity
85 92 93 123 123 123 121 120
Total Common Equity
85 92 93 123 123 123 121 120
Common Stock
95 95 97 125 129 130 130 132
Retained Earnings
-10 -3.18 -3.11 -2.24 -5.25 -7.66 -8.56 -8.88
Treasury Stock
- 0.00 - 0.00 0.00 -0.61 -1.15 -2.19
Accumulated Other Comprehensive Income / (Loss)
-0.23 -0.74 -0.63 0.53 -0.94 1.26 0.66 -0.09
Noncontrolling Interest
- - - - - - 0.01 0.01

Annual Metrics And Ratios for Drilling Tools International

This table displays calculated financial ratios and metrics derived from Drilling Tools International's official financial filings.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
26,851,000.00 29,768,568.00 34,704,696.00 35,198,778.00
DEI Adjusted Shares Outstanding
26,851,000.00 29,768,568.00 34,704,696.00 35,198,778.00
DEI Earnings Per Adjusted Shares Outstanding
0.74 0.48 0.09 -0.11
Growth Metrics
- - - -
Revenue Growth
0.00% 17.35% 1.59% 3.35%
EBITDA Growth
0.00% -8.26% -28.09% 0.25%
EBIT Growth
0.00% -17.25% -73.12% -60.89%
NOPAT Growth
0.00% -3.34% -72.71% -72.89%
Net Income Growth
0.00% -30.04% -89.78% -224.78%
EPS Growth
0.00% -44.86% -84.75% -222.22%
Operating Cash Flow Growth
0.00% 66.74% -74.04% 228.87%
Free Cash Flow Firm Growth
0.00% 0.00% -2,820.55% 105.10%
Invested Capital Growth
0.00% 27.90% 104.88% -1.52%
Revenue Q/Q Growth
0.00% 0.00% 3.11% -0.83%
EBITDA Q/Q Growth
0.00% 0.00% -12.92% -23.37%
EBIT Q/Q Growth
0.00% 0.00% -50.52% -81.06%
NOPAT Q/Q Growth
0.00% 0.00% -48.43% -81.06%
Net Income Q/Q Growth
0.00% 0.00% -81.58% 70.26%
EPS Q/Q Growth
0.00% 0.00% -65.38% 47.62%
Operating Cash Flow Q/Q Growth
0.00% -9.69% -61.10% 82.39%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 161.00%
Invested Capital Q/Q Growth
0.00% 0.00% 9.37% -1.79%
Profitability Metrics
- - - -
Gross Margin
74.53% 76.64% 75.08% 74.14%
EBITDA Margin
34.82% 27.22% 19.27% 18.69%
Operating Margin
19.51% 18.35% 3.64% 1.38%
EBIT Margin
19.49% 13.75% 3.64% 1.38%
Profit (Net Income) Margin
32.54% 19.40% 1.95% -2.36%
Tax Burden Percent
170.16% 149.01% 101.01% 131.69%
Interest Burden Percent
98.11% 94.72% 53.12% -130.00%
Effective Tax Rate
14.93% 25.49% -1.01% 0.00%
Return on Invested Capital (ROIC)
33.62% 28.52% 4.55% 0.92%
ROIC Less NNEP Spread (ROIC-NNEP)
172.68% 247.29% -8.51% -10.88%
Return on Net Nonoperating Assets (RNNOA)
52.24% 14.29% -1.66% -4.02%
Return on Equity (ROE)
85.86% 42.81% 2.89% -3.10%
Cash Return on Invested Capital (CROIC)
0.00% 4.04% -64.25% 2.46%
Operating Return on Assets (OROA)
16.00% 17.58% 3.17% 0.99%
Return on Assets (ROA)
26.71% 24.82% 1.70% -1.69%
Return on Common Equity (ROCE)
10.71% 37.26% 2.89% -3.10%
Return on Equity Simple (ROE_SIMPLE)
135.02% 33.26% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
22 21 5.67 1.54
NOPAT Margin
16.60% 13.67% 3.67% 0.96%
Net Nonoperating Expense Percent (NNEP)
-139.06% -218.77% 13.06% 11.80%
Return On Investment Capital (ROIC_SIMPLE)
- 23.44% 3.26% 0.91%
Cost of Revenue to Revenue
25.47% 23.36% 24.92% 25.86%
SG&A Expenses to Revenue
39.80% 44.90% 50.95% 51.52%
R&D to Revenue
0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
55.01% 58.29% 71.44% 72.76%
Earnings before Interest and Taxes (EBIT)
25 21 5.62 2.20
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
45 41 30 30
Valuation Ratios
- - - -
Price to Book Value (P/BV)
8.81 1.07 0.95 0.70
Price to Tangible Book Value (P/TBV)
8.88 1.08 1.61 1.26
Price to Revenue (P/Rev)
2.12 0.63 0.73 0.54
Price to Earnings (P/E)
13.82 6.60 37.65 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.23% 15.15% 2.66% 0.00%
Enterprise Value to Invested Capital (EV/IC)
4.81 1.08 0.96 0.78
Enterprise Value to Revenue (EV/Rev)
2.37 0.58 1.04 0.80
Enterprise Value to EBITDA (EV/EBITDA)
6.82 2.14 5.41 4.30
Enterprise Value to EBIT (EV/EBIT)
12.18 4.23 28.68 58.45
Enterprise Value to NOPAT (EV/NOPAT)
14.31 4.25 28.40 83.50
Enterprise Value to Operating Cash Flow (EV/OCF)
21.99 3.79 26.60 6.45
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 30.01 0.00 31.44
Leverage & Solvency
- - - -
Debt to Equity
0.37 0.00 0.45 0.37
Long-Term Debt to Equity
0.00 0.00 0.39 0.32
Financial Leverage
0.30 0.06 0.20 0.37
Leverage Ratio
1.22 1.73 1.70 1.83
Compound Leverage Factor
1.19 1.63 0.90 -2.38
Debt to Total Capital
27.20% 0.00% 30.97% 27.16%
Short-Term Debt to Total Capital
27.20% 0.00% 4.03% 3.55%
Long-Term Debt to Total Capital
0.00% 0.00% 26.94% 23.61%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
26.51% 0.00% 0.00% 0.01%
Common Equity to Total Capital
46.29% 100.00% 69.03% 72.83%
Debt to EBITDA
0.41 0.00 1.81 1.54
Net Debt to EBITDA
0.33 0.00 1.60 1.41
Long-Term Debt to EBITDA
0.00 0.00 1.57 1.33
Debt to NOPAT
0.85 0.00 9.49 29.79
Net Debt to NOPAT
0.69 0.00 8.39 27.42
Long-Term Debt to NOPAT
0.00 0.00 8.25 25.90
Altman Z-Score
4.73 3.12 1.62 1.41
Noncontrolling Interest Sharing Ratio
87.52% 12.97% 0.00% 0.00%
Liquidity Ratios
- - - -
Current Ratio
1.11 2.08 2.20 2.11
Quick Ratio
0.90 1.65 1.51 1.39
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 2.94 -80 4.08
Operating Cash Flow to CapEx
59.18% 53.58% 26.56% 99.08%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00
Efficiency Ratios
- - - -
Asset Turnover
0.82 1.28 0.87 0.72
Accounts Receivable Turnover
0.00 5.16 4.44 4.13
Inventory Turnover
0.00 8.54 3.42 2.32
Fixed Asset Turnover
0.00 2.77 2.19 2.15
Accounts Payable Turnover
8.78 4.73 3.90 3.79
Days Sales Outstanding (DSO)
0.00 70.74 82.17 88.36
Days Inventory Outstanding (DIO)
0.00 42.72 106.85 157.61
Days Payable Outstanding (DPO)
41.58 77.24 93.57 96.24
Cash Conversion Cycle (CCC)
-41.58 36.22 95.45 149.74
Capital & Investment Metrics
- - - -
Invested Capital
64 82 168 165
Invested Capital Turnover
2.03 2.09 1.24 0.96
Increase / (Decrease) in Invested Capital
0.00 18 86 -2.55
Enterprise Value (EV)
308 88 161 128
Market Capitalization
275 95 113 86
Book Value per Share
$1.16 $2.98 $3.46 $3.49
Tangible Book Value per Share
$1.15 $2.97 $2.03 $1.95
Total Capital
67 89 174 169
Total Debt
18 0.00 54 46
Total Long-Term Debt
0.00 0.00 47 40
Net Debt
15 -6.89 48 42
Capital Expenditures (CapEx)
24 44 23 20
Debt-free, Cash-free Net Working Capital (DFCFNWC)
19 17 38 36
Debt-free Net Working Capital (DFNWC)
22 24 44 40
Net Working Capital (NWC)
3.92 24 37 34
Net Nonoperating Expense (NNE)
-21 -8.71 2.66 5.30
Net Nonoperating Obligations (NNO)
15 -6.89 48 42
Total Depreciation and Amortization (D&A)
20 20 24 28
Debt-free, Cash-free Net Working Capital to Revenue
14.49% 11.33% 24.55% 22.81%
Debt-free Net Working Capital to Revenue
17.18% 15.86% 28.56% 25.09%
Net Working Capital to Revenue
3.02% 15.86% 24.03% 21.34%
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.04 $0.67 $0.09 ($0.11)
Adjusted Weighted Average Basic Shares Outstanding
26.85M 21.42M 31.94M 35.53M
Adjusted Diluted Earnings per Share
$0.04 $0.59 $0.09 ($0.11)
Adjusted Weighted Average Diluted Shares Outstanding
26.85M 25.13M 32.31M 35.53M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
26.85M 29.77M 35.59M 35.19M
Normalized Net Operating Profit after Tax (NOPAT)
22 21 3.89 2.91
Normalized NOPAT Margin
16.60% 13.67% 2.52% 1.83%
Pre Tax Income Margin
19.12% 13.02% 1.93% -1.79%
Debt Service Ratios
- - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00
Payout Ratios
- - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.32%
Augmented Payout Ratio
0.60% 1.10% 23.95% -33.32%

Quarterly Metrics And Ratios for Drilling Tools International

This table displays calculated financial ratios and metrics derived from Drilling Tools International's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
29,768,568.00 29,768,568.00 29,768,568.00 29,768,568.00 34,704,696.00 34,704,696.00 35,592,737.00 35,592,737.00 35,661,297.00 35,198,778.00 35,185,760.00
DEI Adjusted Shares Outstanding
29,768,568.00 29,768,568.00 29,768,568.00 29,768,568.00 34,704,696.00 34,704,696.00 35,592,737.00 35,592,737.00 35,661,297.00 35,198,778.00 35,185,760.00
DEI Earnings Per Adjusted Shares Outstanding
0.14 0.13 0.11 0.00 0.00 0.00 -0.05 0.00 0.00 -0.06 -0.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.35% 0.00% -9.38% -0.99% 5.13% 13.23% 15.97% 5.03% -3.18% -3.36% -11.48%
EBITDA Growth
-4.15% 0.00% -25.03% -17.36% -46.92% -26.06% -34.93% 19.98% 10.35% -17.95% -6.47%
EBIT Growth
-13.93% 0.00% -45.99% -100.00% -100.00% -88.77% -112.23% 0.00% 0.00% -327.10% -108.48%
NOPAT Growth
-35.45% 0.00% -35.11% -100.00% -100.00% -94.74% -109.20% 0.00% 0.00% -459.53% -108.48%
Net Income Growth
22.56% 0.00% -45.17% -61.05% -79.78% -174.57% -126.70% -759.45% -204.21% 208.70% 7.85%
EPS Growth
-61.11% 0.00% -62.07% -80.00% -78.57% -154.55% -145.45% -800.00% -200.00% 166.67% 20.00%
Operating Cash Flow Growth
0.00% -29.97% -53.28% -84.52% 55.77% -162.65% -26.60% 103.43% 86.83% 245.57% -230.11%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% -154.42% 0.00% -162.61% -89.66% 79.80% 101.55% 106.33%
Invested Capital Growth
-61.94% 0.00% -52.93% 51.20% 91.83% 104.88% 72.49% 64.23% 9.67% -1.52% -3.11%
Revenue Q/Q Growth
0.61% -7.73% 5.07% 1.51% 6.82% -0.62% 7.61% -8.07% -1.53% -0.80% -1.43%
EBITDA Q/Q Growth
69.38% -17.88% -0.38% -40.36% 8.79% 14.38% -12.32% -15.55% 0.06% -14.95% -0.05%
EBIT Q/Q Growth
188.35% -32.92% -2.08% -100.00% 0.00% 0.00% -206.57% -100.00% 0.00% 0.00% 2.17%
NOPAT Q/Q Growth
78.34% 35.51% -39.14% -100.00% 0.00% 0.00% -206.57% -100.00% 0.00% 0.00% 38.20%
Net Income Q/Q Growth
357.52% -10.82% -18.23% -88.32% 137.53% -428.84% 70.73% -44.22% 62.46% 443.00% -124.81%
EPS Q/Q Growth
180.00% -21.43% 0.00% -90.91% 200.00% -300.00% 16.67% -40.00% 57.14% 233.33% -200.00%
Operating Cash Flow Q/Q Growth
-50.90% 70.90% -43.38% -67.42% 394.16% -168.74% 166.33% -9.71% 353.85% -46.45% -159.29%
Free Cash Flow Firm Q/Q Growth
0.00% -100.00% 0.00% -131.18% -99.52% -16.49% 13.61% 1.99% 78.75% 108.91% 254.04%
Invested Capital Q/Q Growth
11.25% 2.40% 23.87% 7.15% 41.14% 9.37% 4.29% 2.01% -5.75% -1.79% 2.61%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
76.01% 77.04% 76.91% 73.36% 75.55% 74.52% 73.77% 74.90% 73.95% 73.97% 70.73%
EBITDA Margin
30.98% 27.57% 26.14% 15.36% 15.64% 18.00% 14.67% 17.55% 17.83% 15.29% 15.50%
Operating Margin
18.70% 17.68% 13.87% 0.00% 0.00% 1.22% -1.21% 0.00% 0.00% -2.87% -2.85%
EBIT Margin
16.94% 12.32% 11.48% 0.00% 0.00% 1.22% -1.21% 0.00% 0.00% -2.87% -2.85%
Profit (Net Income) Margin
22.48% 21.73% 16.91% 1.95% 4.32% -14.31% -3.89% -12.21% -4.66% 16.10% -4.05%
Tax Burden Percent
134.20% 208.45% 153.88% 257.95% 405.14% 318.55% 91.30% 289.83% 386.94% 563.45% 73.41%
Interest Burden Percent
98.87% 84.61% 95.71% 0.00% 0.00% -367.56% 352.22% 0.00% 0.00% -99.46% 193.62%
Effective Tax Rate
32.90% -4.23% 23.06% -28.98% -102.57% 0.00% 0.00% 0.00% 0.00% -10.82% 0.00%
Return on Invested Capital (ROIC)
0.00% 34.25% 9.99% 0.00% 0.00% 1.06% -0.98% 0.00% 0.00% -3.05% -1.79%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 17.41% 42.77% 20.62% 13.84% -28.61% -5.20% -13.46% -4.70% 13.48% -3.34%
Return on Net Nonoperating Assets (RNNOA)
0.00% -1.35% 1.99% 0.84% 1.67% -5.59% -1.50% -4.47% -1.48% 4.98% -1.39%
Return on Equity (ROE)
0.00% 32.90% 11.98% 0.84% 1.67% -4.53% -2.49% -4.47% -1.48% 1.93% -3.18%
Cash Return on Invested Capital (CROIC)
0.00% 3.60% 0.00% 0.00% 0.00% -64.25% -53.22% -42.95% -4.17% 2.46% 3.82%
Operating Return on Assets (OROA)
0.00% 15.76% 8.84% 0.00% 0.00% 1.06% -0.97% 0.00% 0.00% -2.06% -1.93%
Return on Assets (ROA)
0.00% 27.79% 13.02% 1.88% 3.70% -12.45% -3.12% -9.98% -3.36% 11.56% -2.74%
Return on Common Equity (ROCE)
0.00% 28.63% 3.39% 0.84% 1.67% -4.53% -2.49% -4.47% -1.48% 1.93% -3.18%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 26.60% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
4.79 6.48 3.95 0.00 0.00 0.34 -0.36 0.00 0.00 -1.23 -0.76
NOPAT Margin
12.55% 18.43% 10.67% 0.00% 0.00% 0.86% -0.85% 0.00% 0.00% -3.18% -2.00%
Net Nonoperating Expense Percent (NNEP)
143.20% 16.85% -32.78% -20.62% -13.84% 29.67% 4.22% 13.46% 4.70% -16.53% 1.55%
Return On Investment Capital (ROIC_SIMPLE)
- 7.31% 3.39% 0.00% 0.00% 0.20% -0.20% 0.00% 0.00% -0.73% -0.44%
Cost of Revenue to Revenue
23.99% 22.96% 23.09% 26.64% 24.45% 25.48% 26.23% 25.10% 26.05% 26.03% 29.27%
SG&A Expenses to Revenue
43.40% 44.25% 48.53% 52.27% 49.52% 53.40% 50.39% 53.33% 52.59% 49.84% 53.28%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
57.31% 59.36% 63.04% 70.45% 71.90% 79.72% 74.98% 75.72% 71.71% 73.31% 73.58%
Earnings before Interest and Taxes (EBIT)
6.46 4.34 4.25 0.00 0.00 0.49 -0.52 0.00 0.00 -1.11 -1.08
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
12 9.70 9.67 5.77 6.27 7.17 6.29 6.92 6.92 5.89 5.88
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.37 1.07 0.98 1.80 1.05 0.95 0.69 0.83 0.68 0.70 1.27
Price to Tangible Book Value (P/TBV)
1.37 1.08 1.10 2.05 1.59 1.61 1.24 1.51 1.24 1.26 2.26
Price to Revenue (P/Rev)
0.00 0.63 0.60 1.13 0.86 0.73 0.53 0.63 0.51 0.54 0.98
Price to Earnings (P/E)
0.00 6.60 7.34 14.89 18.63 37.65 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 15.15% 13.63% 6.72% 5.37% 2.66% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.39 1.08 0.98 1.69 1.05 0.96 0.78 0.88 0.77 0.78 1.19
Enterprise Value to Revenue (EV/Rev)
0.00 0.58 0.67 1.24 1.08 1.04 0.85 0.97 0.80 0.80 1.30
Enterprise Value to EBITDA (EV/EBITDA)
0.00 2.14 2.60 4.53 4.73 5.41 5.35 4.11 3.31 4.30 6.84
Enterprise Value to EBIT (EV/EBIT)
0.00 4.23 5.74 9.90 14.23 28.68 0.00 13.55 11.12 58.45 123.18
Enterprise Value to NOPAT (EV/NOPAT)
0.00 4.25 5.33 12.30 14.69 28.40 0.00 19.36 15.88 83.50 175.98
Enterprise Value to Operating Cash Flow (EV/OCF)
4.30 3.79 5.07 13.40 10.37 26.60 26.35 24.98 11.81 6.45 14.05
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.44 30.61
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.27 0.26 0.36 0.45 0.45 0.46 0.42 0.37 0.43
Long-Term Debt to Equity
0.00 0.00 0.22 0.21 0.15 0.39 0.40 0.41 0.37 0.32 0.38
Financial Leverage
-0.02 -0.08 0.05 0.04 0.12 0.20 0.29 0.33 0.32 0.37 0.42
Leverage Ratio
1.16 1.73 1.27 1.76 1.68 1.70 1.87 1.84 1.83 1.83 1.88
Compound Leverage Factor
1.15 1.46 1.22 0.00 0.00 -6.25 6.58 0.00 0.00 -1.82 3.65
Debt to Total Capital
0.00% 0.00% 21.46% 20.66% 26.35% 30.97% 30.90% 31.72% 29.75% 27.16% 30.06%
Short-Term Debt to Total Capital
0.00% 0.00% 4.29% 4.27% 15.64% 4.03% 3.33% 3.51% 3.46% 3.55% 3.48%
Long-Term Debt to Total Capital
0.00% 0.00% 17.17% 16.39% 10.71% 26.94% 27.57% 28.21% 26.29% 23.61% 26.58%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.01% 0.01%
Common Equity to Total Capital
100.00% 100.00% 78.54% 79.34% 73.65% 69.03% 69.10% 68.28% 70.24% 72.83% 69.94%
Debt to EBITDA
0.00 0.00 0.66 0.60 1.29 1.81 2.15 1.49 1.32 1.54 1.76
Net Debt to EBITDA
0.00 0.00 0.26 0.39 0.94 1.60 2.04 1.46 1.21 1.41 1.66
Long-Term Debt to EBITDA
0.00 0.00 0.52 0.47 0.52 1.57 1.92 1.32 1.16 1.33 1.56
Debt to NOPAT
0.00 0.00 1.34 1.62 4.01 9.49 -2,449.51 7.01 6.32 29.79 45.25
Net Debt to NOPAT
0.00 0.00 0.53 1.06 2.92 8.39 -2,325.00 6.87 5.78 27.42 42.76
Long-Term Debt to NOPAT
0.00 0.00 1.08 1.29 1.63 8.25 -2,185.76 6.23 5.58 25.90 40.01
Altman Z-Score
0.00 2.71 1.88 2.43 1.57 1.54 1.27 1.40 1.29 1.36 1.69
Noncontrolling Interest Sharing Ratio
0.00% 12.97% 71.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.91 2.08 1.92 1.97 1.32 2.20 1.94 2.06 2.04 2.11 2.15
Quick Ratio
1.43 1.65 1.49 1.41 0.89 1.51 1.32 1.36 1.35 1.39 1.40
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
135 0.00 118 -37 -73 -85 -74 -70 -15 1.32 4.67
Operating Cash Flow to CapEx
28.15% 84.81% 53.18% 10.76% 159.26% -114.10% 48.34% 29.16% 281.02% 133.11% -41.15%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 1.28 0.77 0.97 0.86 0.87 0.80 0.82 0.72 0.72 0.68
Accounts Receivable Turnover
0.00 5.16 0.00 4.52 4.81 4.44 4.11 4.23 4.55 4.13 3.74
Inventory Turnover
0.00 8.54 0.00 3.48 3.04 3.42 2.78 2.50 2.33 2.32 2.23
Fixed Asset Turnover
0.00 2.77 0.00 2.18 2.11 2.19 2.12 2.16 2.09 2.15 2.01
Accounts Payable Turnover
0.00 4.73 3.68 2.13 4.25 3.90 2.55 3.22 4.29 3.79 2.96
Days Sales Outstanding (DSO)
0.00 70.74 0.00 80.83 75.81 82.17 88.90 86.25 80.27 88.36 97.58
Days Inventory Outstanding (DIO)
0.00 42.72 0.00 104.80 119.97 106.85 131.52 146.04 156.43 157.61 163.51
Days Payable Outstanding (DPO)
0.00 77.24 99.19 171.17 85.91 93.57 143.25 113.45 85.12 96.24 123.47
Cash Conversion Cycle (CCC)
0.00 36.22 -99.19 14.47 109.87 95.45 77.17 118.85 151.58 149.74 137.62
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
80 82 101 109 153 168 175 178 168 165 169
Invested Capital Turnover
0.00 1.86 0.94 1.64 1.29 1.24 1.16 1.13 1.00 0.96 0.90
Increase / (Decrease) in Invested Capital
-130 0.00 -114 37 73 86 73 70 15 -2.55 -5.43
Enterprise Value (EV)
111 88 99 183 162 161 136 157 129 128 201
Market Capitalization
116 95 89 167 129 113 84 101 82 86 152
Book Value per Share
$2.85 $2.98 $3.07 $3.12 $3.55 $3.46 $3.45 $3.44 $3.40 $3.49 $3.42
Tangible Book Value per Share
$2.84 $2.97 $2.72 $2.75 $2.34 $2.03 $1.91 $1.89 $1.86 $1.95 $1.92
Total Capital
85 89 117 117 167 174 178 179 172 169 172
Total Debt
0.00 0.00 25 24 44 54 55 57 51 46 52
Total Long-Term Debt
0.00 0.00 20 19 18 47 49 51 45 40 46
Net Debt
-4.98 -6.89 9.81 16 32 48 52 56 47 42 49
Capital Expenditures (CapEx)
12 6.90 6.23 10 3.35 3.21 5.03 7.53 3.55 4.01 7.69
Debt-free, Cash-free Net Working Capital (DFCFNWC)
17 17 21 27 31 38 36 39 35 36 40
Debt-free Net Working Capital (DFNWC)
22 24 36 35 43 44 38 40 39 40 43
Net Working Capital (NWC)
22 24 31 30 17 37 33 34 33 34 37
Net Nonoperating Expense (NNE)
-3.79 -1.16 -2.31 -0.73 -1.73 6.04 1.31 4.81 1.81 -7.42 0.78
Net Nonoperating Obligations (NNO)
-4.98 -6.89 9.81 16 30 48 52 56 47 42 49
Total Depreciation and Amortization (D&A)
5.35 5.37 5.42 5.77 6.27 6.69 6.81 6.92 6.92 6.99 6.97
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 11.33% 14.34% 17.97% 20.66% 24.55% 22.26% 24.18% 21.47% 22.81% 25.81%
Debt-free Net Working Capital to Revenue
0.00% 15.86% 24.59% 23.65% 28.65% 28.56% 24.00% 24.89% 24.18% 25.09% 27.65%
Net Working Capital to Revenue
0.00% 15.86% 21.22% 20.27% 11.18% 24.03% 20.31% 21.01% 20.47% 21.34% 23.78%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.14 $0.01 $0.11 $0.01 $0.03 ($0.06) ($0.05) ($0.07) ($0.03) $0.04 ($0.04)
Adjusted Weighted Average Basic Shares Outstanding
29.77M 21.42M 29.77M 29.82M 33.07M 31.94M 35.59M 35.57M 35.39M 35.53M 35.12M
Adjusted Diluted Earnings per Share
$0.14 $0.11 $0.11 $0.01 $0.03 ($0.06) ($0.05) ($0.07) ($0.03) $0.04 ($0.04)
Adjusted Weighted Average Diluted Shares Outstanding
30.04M 25.13M 29.77M 30.87M 33.55M 32.31M 35.59M 35.57M 35.39M 35.53M 35.12M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
29.77M 29.77M 29.77M 34.70M 34.70M 35.59M 35.59M 35.66M 35.20M 35.19M 35.14M
Normalized Net Operating Profit after Tax (NOPAT)
4.79 4.36 3.95 -0.04 -0.01 0.34 0.96 0.06 -0.00 -0.77 -0.76
Normalized NOPAT Margin
12.55% 12.38% 10.67% -0.10% -0.03% 0.86% 2.23% 0.15% 0.00% -2.01% -2.00%
Pre Tax Income Margin
16.75% 10.42% 10.99% 0.75% 1.07% -4.49% -4.26% -4.21% -1.20% 2.86% -5.52%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.32% 0.00%
Augmented Payout Ratio
0.00% 1.10% 2.93% 3.08% 4.42% 23.95% -6.79% -7.23% -9.12% -33.32% -56.69%

Financials Breakdown Chart

Key Financial Trends

Drilling Tools International (NASDAQ: DTI) showed a mixed start to 2026, with top-line revenue holding fairly steady but profitability and cash flow remaining under pressure. In Q1 2026, revenue was $37.96 million, slightly below both Q4 2025 and Q1 2025 levels, while the company posted a net loss of $1.5 million and negative operating cash flow of $3.2 million. That said, DTI still generated a healthy gross profit margin and maintained a sizable asset base backed by equity of about $120.4 million.

  • Revenue remained relatively stable year over year, with Q1 2026 sales of $37.96 million versus $42.88 million in Q1 2025 and $38.51 million in Q4 2025.
  • Gross profit was solid at $26.85 million in Q1 2026, implying a gross margin of roughly 70%, which suggests the core business still has decent pricing power and operating leverage at the gross level.
  • The balance sheet shows $224.7 million in total assets and $120.4 million in total equity, giving the company a meaningful equity cushion.
  • Cash and equivalents improved to $2.84 million from $1.15 million at Q2 2025, though it remains modest compared with liabilities.
  • Depreciation remains a major non-cash add-back, at $6.9 million in Q1 2026, which means reported earnings are being held down by a sizable fixed-asset base.
  • DTI continues to carry a meaningful debt load, with $5.99 million in short-term debt and $45.8 million in long-term debt at quarter-end.
  • The company’s asset mix is heavily weighted toward receivables, inventory, PPE, goodwill, and intangibles, which can be typical for an equipment-focused industrial business but also leaves less liquidity than the headline asset figure suggests.
  • Operating income turned negative again in Q1 2026 at a loss of $1.08 million, versus a small operating profit in Q4 2025, indicating weak operating consistency.
  • Net income fell to a loss of $1.54 million from $1.22 million of net income in Q4 2025, showing that the bottom line remains volatile.
  • Cash from operations was negative $3.16 million in Q1 2026, compared with positive $5.34 million in Q4 2025 and positive $2.43 million in Q1 2025, a clear deterioration in operating cash generation.

Longer-term trend: DTI’s results over the last four quarters show a business that can generate strong gross profit and occasional profitable quarters, but operating performance has been inconsistent. Revenue has been roughly flat to slightly lower, while SG&A, depreciation, and other costs have kept pressure on operating margins. The company also appears to rely on debt issuance and working-capital swings to support cash needs, which is something investors should watch closely.

Bottom line: DTI’s Q1 2026 report does not show a fundamental collapse, but it does reinforce the idea that the company is still working through uneven profitability, negative operating cash flow, and a leveraged balance sheet. Investors will likely want to see sustained revenue stability, better cash conversion, and more consistent operating profits before sentiment improves materially.

07/17/26 12:27 AM ETAI Generated. May Contain Errors.

Drilling Tools International Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Drilling Tools International's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Drilling Tools International's net income appears to be on a downward trend, with a most recent value of -$3.76 million in 2025, falling from $42.16 million in 2022. The previous period was $3.01 million in 2024. View Drilling Tools International's forecast to see where analysts expect Drilling Tools International to go next.

Drilling Tools International's total operating income in 2025 was $2.20 million, based on the following breakdown:
  • Total Gross Profit: $118.35 million
  • Total Operating Expenses: $116.15 million

Over the last 3 years, Drilling Tools International's total revenue changed from $129.56 million in 2022 to $159.63 million in 2025, a change of 23.2%.

Drilling Tools International's total liabilities were at $99.31 million at the end of 2025, a 3.1% decrease from 2024, and a 39,623.8% increase since 2020.

In the past 5 years, Drilling Tools International's cash and equivalents has ranged from $1.36 million in 2020 to $6.19 million in 2024, and is currently $3.65 million as of their latest financial filing in 2025.

Over the last 3 years, Drilling Tools International's book value per share changed from 1.16 in 2022 to 3.49 in 2025, a change of 200.2%.



Financial statements for NASDAQ:DTI last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners