Drilling Tools International Corp. Reports 2024 Year End and Fourth Quarter Results

Expects Continued Growth in 2025 Consolidated Revenue, Adjusted EBITDA and Adjusted Free Cash Flow International Revenue Projected to Grow Significantly in 2025 HOUSTON, March 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 results for the twelve months and fourth quarter ended December 31, 2024. For the twelve months of 2024, DTI generated total consolidated revenue of $154.4 million. 2024 Tool Rental revenue was approximately $117.9 million and Product Sales revenue totaled $36.5 million. Total Operating Expenses were $141.0 million and Income from Operations was $13.4 million. Net Income and Adjusted Net Income(1) for 2024 were $3.0 million and $10.1 million, respectively. Diluted EPS and Adjusted Diluted EPS(1) for 2024 were $0.09 and $0.31 per share, respectively. 2024 Adjusted EBITDA(1) was $40.1 million and Adjusted Free Cash Flow(1)(2) was $17.2 million. As of December 31, 2024, DTI had approximately $6.2 million of cash and cash equivalents, and net debt of $47.6 million. For the fourth quarter of 2024, DTI generated total consolidated revenue of $39.8 million. Fourth quarter Tool Rental revenue was approximately $31.5 million and Product Sales revenue totaled $8.3 million. Total Operating Expenses were $38.0 million and Income from Operations was $1.8 million. Net Loss and Adjusted Net Income(1) for the fourth quarter were ($1.3) million and $0.6 million, respectively. Diluted EPS and Adjusted Diluted EPS(1) for the fourth quarter were ($0.04) and $0.02 per share, respectively. Fourth quarter Adjusted EBITDA(1) was $9.1 million and Adjusted Free Cash Flow(1)(2) was $5.9 million. Wayne Prejean, Chief Executive Officer of DTI, stated, "I am pleased with the strong execution by our teams in the fourth quarter despite a challenging demand environment. The results of our acquisition growth strategy over the past twelve months have been particularly impressive given these industry headwinds. We are actively vertically integrating around specific products and are positioning ourselves globally for future growth. Although industry forecasts suggest a flat market environment this year, we anticipate building upon our 2024 results and activities and expect to significantly grow our international revenue in 2025." Prejean added, "We believe acquiring value enhancing companies like Superior Drilling Products, Deep Casing Tools, European Drilling Projects and Titan Tools Services at attractive multiples, coupled with our differentiated organic growth strategy, positions DTI to successfully participate in the expected industry growth cycle over the next three to five years. We continue to analyze additional promising acquisition targets to gain further scale, talented personnel, innovative technologies and geographic expansion. We believe elevated demand should further strengthen the global need for our leading products, technological solutions and superior services." 2025 Full Year Outlook Revenue $163 million — $183 million Adjusted EBITDA(1) $40 million — $50 million Adjusted EBITDA Margin(1) 25 % — 27 % Adjusted Free Cash Flow(1)(2) $17 million — $21 million (1) Adjusted Net Income, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted Free Cash Flow are non-GAAP financial measures. See "Non-GAAP Financial Measures" at the end of this release for a discussion of reconciliations to the most directly comparable financial measures calculated and presented in accordance with U.S. generally accepted accounting principles ("GAAP"). (2) Adjusted Free Cash Flow defined as Adjusted EBITDA less Gross Capital Expenditures. 2024 Year End and Fourth Quarter Conference Call Information DTI's 2024 year end and fourth quarter conference call can be accessed live via dial-in or webcast on Friday, March 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 March 21, 2025 by dialing 201-612-7415 and using passcode 13751110#. Also, an archive of the webcast will be available shortly after the call at https://investors.drillingtools.com/news-events/events for 90 days. Please submit any questions for management prior to the call via email to [email protected]. About Drilling Tools International Corp. DTI is a Houston, Texas based leading oilfield services company that manufactures and rents downhole drilling tools used in horizontal and directional drilling of oil and natural gas wells. With roots dating back to 1984, DTI operates from 16 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 RelationsKen Dennard / Rick Black[email protected] Forward-Looking Statements This press release may include, and oral statements made from time to time by representatives of the Company may include, "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements regarding the business combination and the financing thereof, and related matters, as well as all other statements other than statements of historical fact included in this press release are forward-looking statements. The words "anticipate," "believe," "continue," "could," "estimate," "expect," "intends," "may," "might," "plan," "possible," "potential," "predict," "project," "should," "will," "would" and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward looking. These forward-looking statements include, but are not limited to, statements regarding DTI and its management team's expectations, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. Forward looking statements in this press release may include, for example, statements about: (1) the demand for DTI's products and services, which is influenced by the general level activity in the oil and gas industry; (2) DTI's ability to retain its customers, particularly those that contribute to a large portion of its revenue; (3) DTI's ability to employ and retain a sufficient number of skilled and qualified workers, including its key personnel; (4) DTI's ability to source tools and raw materials at a reasonable cost; (5) DTI's ability to market its services in a competitive industry; (6) DTI's ability to execute, integrate and realize the benefits of acquisitions, and manage the resulting growth of its business; (7) potential liability for claims arising from damage or harm caused by the operation of DTI's tools, or otherwise arising from the dangerous activities that are inherent in the oil and gas industry; (8) DTI's ability to obtain additional capital; (9) potential political, regulatory, economic and social disruptions in the countries in which DTI conducts business, including changes in tax laws or tax rates; (11) DTI's dependence on its information technology systems, in particular Customer Order Management Portal and Support System, for the efficient operation of DTI's business; (11) DTI's ability to comply with applicable laws, regulations and rules, including those related to the environment, greenhouse gases and climate change; (12) DTI's ability to maintain an effective system of disclosure controls and internal control over financial reporting; (13) the potential for volatility in the market price of DTI's common stock; (14) the impact of increased legal, accounting, administrative and other costs incurred as a public company, including the impact of possible shareholder litigation; (15) the potential for issuance of additional shares of DTI's common stock or other equity securities; (16) DTI's ability to maintain the listing of its common stock on Nasdaq; and (17) other risks and uncertainties separately provided to you and indicated from time to time described in filings and potential filings by DTI with the Securities and Exchange Commission (the "SEC"). You should carefully consider the risks and uncertainties described in the definitive proxy statement/prospectus/consent solicitation statement with the SEC by the Company on July 2, 2024 (the "Proxy Statement"), and the information presented in DTI's annual report on Form 10-K filed March 28, 2024 (the "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. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors detailed in the Proxy Statement or the 10-K. 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. Forward-looking statements are subject to numerous conditions, many of which are beyond the control of each of DTI, including those set forth in the Risk Factors section of the Proxy Statement and described in the 10-K. The Company undertakes no obligation to update these statements for revisions or changes after the date of this release, except as required by law. Drilling Tools International Corp. Consolidated Statement of Operations and Comprehensive Income (Unaudited) (In thousands of U.S. dollars and rounded) Year Ended December 31, 2024 2023 Revenue, net: Tool rental $ 117,926 $ 119,239 Product sale 36,520 32,795 Total revenue, net 154,446 152,034 Operating costs and expenses: Cost of tool rental revenue 24,110 28,270 Cost of product sale revenue 14,381 7,249 Selling, general, and administrative expense 78,695 68,264 Depreciation and amortization expense 23,832 20,352 Total operating costs and expenses 141,018 124,135 Income from operations 13,428 27,899 Other expense, net: Interest expense, net (3,369) (1,103) Gain on sale of property 60 101 Loss on asset disposal — (489) Gain (loss) on remeasurement of previously held equity interest 368 (255) Other income (expense), net (7,503) (6,359) Total other expense, net (10,444) (8,105) Income before income tax expense 2,984 19,794 Income tax (expense)/benefit 30 (5,046) Net income $ 3,014 $ 14,748 Accumulated dividends on redeemable convertible preferred stock — 314 Net income available to common shareholders $ 3,014 $ 14,434 Basic earnings per share $ 0.09 $ 0.67 Diluted earnings per share $ 0.09 $ 0.59 Basic weighted-average common shares outstanding 31,938,847 21,421,610 Diluted weighted-average common shares outstanding 32,308,179 25,131,024 Comprehensive income: Net income $ 3,014 $ 14,748 Foreign currency translation adjustment, net of tax (1,652) (114) Net comprehensive income $ 1,362 $ 14,634 Drilling Tools International Corp. Consolidated Statement of Operations and Comprehensive Income (Unaudited) (In thousands of U.S. dollars and rounded) Three months ended December 31, 2024 2023 Revenue, net: Tool rental $ 31,516 $ 28,600 Product sale 8,330 6,589 Total revenue, net 39,846 35,189 Operating costs and expenses: Cost of tool rental revenue 6,552 6,692 Cost of product sale revenue 3,602 1,387 Selling, general, and administrative expense 21,280 17,265 Depreciation and amortization expense 6,600 5,317 Total operating costs and expenses 38,034 30,661 Income from operations 1,812 4,528 Other expense, net: Interest expense, net (1,339) (108) Gain on sale of property (1) 33 Loss on asset disposal — (489) Gain (loss) on remeasurement of previously held equity interest — (107) Other income (expense), net (2,262) (189) Total other expense, net (3,602) (860) Income before income tax expense (1,790) 3,668 Income tax (expense)/benefit 445 155 Net income $ (1,345) $ 3,823 Accumulated dividends on redeemable convertible preferred stock — — Net income available to common shareholders $ (1,345) $ 3,823 Basic earnings per share $ (0.04) $ 0.13 Diluted earnings per share $ (0.04) $ 0.13 Basic weighted-average common shares outstanding 34,704,696 29,768,568 Diluted weighted-average common shares outstanding 34,704,696 29,768,568 Comprehensive income: Net income $ (1,345) $ 3,823 Foreign currency translation adjustment, net of tax (2,405) 3 Net comprehensive income $ (3,750) $ 3,826 Drilling Tools International Corp. Consolidated Balance Sheets (Unaudited) (In thousands of U.S. dollars and rounded) December 31, December 31, 2024 2023 ASSETS Current assets Cash $ 6,185 $ 6,003 Accounts receivable, net 39,606 29,929 Related party note receivable, current 909 — Inventories, net 17,502 5,034 Prepaid expenses and other current assets 3,874 4,553 Investments - equity securities, at fair value — 888 Total current assets 68,076 46,408 Property, plant and equipment, net 75,571 65,800 Operating lease right-of-use asset 22,718 18,786 Intangible assets, net 37,232 216 Goodwill 12,147 — Deferred financing costs, net 817 409 Related party note receivable, less current portion 4,262 — Deposits and other long-term assets 1,608 879 Total assets $ 222,431 $ 132,498 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities Accounts payable $ 11,983 $ 7,751 Accrued expenses and other current liabilities 7,864 10,579 Current portion of operating lease liabilities 4,121 3,958 Current maturities of long-term debt 6,995 — Total current liabilities 30,963 22,288 Operating lease liabilities, less current portion 18,765 14,893 Long term debt, net of current portion 19,676 — Revolving line of credit 27,142 — Deferred tax liabilities, net 5,926 6,627 Total liabilities 102,472 43,808 Commitments and contingencies Shareholders' equity Common stock, $0.0001 par value, shares authorized 500,000,000 as of December 31, 2024 and December 31, 2023, 34,704,696 shares issued and outstanding as of December 31, 2024 and 29,768,568 shares issued and outstanding as of December 31, 2023 3 3 Additional paid-in-capital 125,415 95,218 Accumulated deficit (3,582) (6,306) Accumulated other comprehensive loss (1,877) (225) Total shareholders' equity 119,959 88,690 Total liabilities and shareholders' equity $ 222,431 $ 132,498 Drilling Tools International Corp. Consolidated Statement of Cash Flows (Unaudited) (In thousands of U.S. dollars and rounded) Year Ended December 31, 2024 2023 Cash flows from operating activities: Net income $ 3,014 $ 14,748 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 23,832 20,352 Amortization of deferred financing costs 313 139 Non-cash lease expense 5,121 4,515 Unrealized loss on currency remeasurement 225 — Provision for excess and obsolete inventory — 75 Provision for excess and obsolete property and equipment — 122 Provision for credit losses 424 117 Deferred tax expense/(benefit) (778) 3,443 Loss on asset disposal — 489 Gain on sale of property (60) (101) Realized loss on equity securities 12 — Unrealized (gain) loss on equity securities (368) 255 Realized loss on interest rate swap — 4 Gross profit from sale of lost-in-hole equipment (10,027) (16,686) Stock-based compensation expense 2,092 3,986 Interest Income on related party note receivable (151) Changes in operating assets and liabilities: Accounts receivable, net (4,015) (1,048) Prepaid expenses and other current assets 874 519 Inventories, net (4,320) (1,716) Deposits and other current assets — (496) Operating lease liabilities (4,832) (4,415) Accounts payable (78) (1,552) Accrued expenses and other current liabilities (5,220) 583 Net cash flows from operating activities 6,058 23,334 Cash flows from investing activities: Acquisition of a business, net of cash acquired (47,258) — Proceeds from sale of property and equipment 79 202 Purchase of property, plant and equipment (22,892) (43,750) Proceeds from sale of lost-in-hole equipment 15,253 19,684 Proceeds from sale of equity securities 1,244 — Purchases of intangible assets (12) — Net cash flows from investing activities (53,586) (23,864) Cash flows from financing activities: Proceeds from Merger and PIPE Financing, net of transaction costs — 23,162 Payment of deferred financing costs (722) (324) Proceeds from revolving line of credit 38,618 73,050 Payments on revolving line of credit (11,476) (91,399) Proceeds from long-term debt 25,000 — Payments on long-term debt (3,535) — Payments to holders of DTIH redeemable convertible preferred stock in connection with retiring their DTI stock upon the Merger — (194) Net cash flows from financing activities 47,885 4,295 Effect of Changes in Foreign Exchange Rate (175) (114) Net Change in Cash 182 3,651 Cash at Beginning of Period 6,003 2,352 Cash at End of Period $ 6,185 $ 6,003 Supplemental cash flow information: Cash paid for interest $ 2,673 $ 1,174 Cash paid for income taxes $ 2,970 $ 3,006 Non-cash investing and financing activities: Fair value of CTG liabilities assumed in CTG Acquisition $ 3,162 $ — Fair value of SDPI liabilities assumed in SDPI Acquisition $ 6,246 $ — Fair value of EDP liabilities assumed in EDP Acquisition $ 1,769 $ — ROU assets obtained in exchange for lease liabilities $ 5,737 $ 3,264 Non-cash recovery of note receivable $ 453 $ — Net exercise of stock options $ 254 $ — Shares withheld from exercise of stock options for payment of taxes $ 36 $ — Purchases of inventory included in accounts payable and accrued expenses and other current liabilities $ 1,176 $ 601 Purchases of property and equipment included in accounts payable and accrued expenses and other current liabilities $ 126 $ 1,422 Non-cash directors and officers insurance $ — $ 695 Non-cash Merger financing $ — $ 2,000 Exchange of DTIH redeemable convertible preferred stock for DTIC Common Stock in connection with Merger $ — $ 7,193 Issuance of DTIC Common Stock to former holders of DTIH redeemable convertible preferred stock in connection with Exchange Agreements $ — $ 10,805 Accretion of redeemable convertible preferred stock to redemption value $ — $ 314 Non-GAAP Financial Measures This release includes Adjusted EBITDA, Adjusted Free Cash Flow, Net Debt and Adjusted Net Income measures. Each of the metrics are "non-GAAP financial measures" as defined in Regulation G of the Securities Exchange Act of 1934. Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. Adjusted EBITDA is not a measure of net earnings or cash flows as determined by GAAP. We define Adjusted EBITDA as net earnings (loss) before interest, taxes, depreciation and amortization, further adjusted for (i) goodwill and/or long-lived asset impairment charges, (ii) stock-based compensation expense, (iii) restructuring charges, (iv) transaction and integration costs related to acquisitions and (v) other expenses or charges to exclude certain items that we believe are not reflective of ongoing performance of our business. We believe Adjusted EBITDA is useful because it allows us to supplement the GAAP measures in order to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure. We exclude the items listed above in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP, or as an indicator of our operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDA. Our computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Adjusted Free Cash Flow is a supplemental non-GAAP financial measure, and we define Adjusted Free Cash Flow as Adjusted EBITDA less Gross Capital Expenditures. We use Adjusted Free Cash Flow as a financial performance measure used for planning, forecasting, and evaluating our performance. We believe that Adjusted Free Cash Flow is useful to enable investors and others to perform comparisons of current and historical performance of the Company. As a performance measure, rather than a liquidity measure, the most closely comparable GAAP measure is net income (loss). Net Debt is a supplemental non-GAAP financial measure, and we define Net Debt as total debt less cash and cash equivalents. We use Net Debt to determine our outstanding debt obligations that would not be readily satisfied by our cash and cash equivalents on hand. We believe this metric is useful to analysts and investors in determining our leverage position since we have the ability to, and may decide to, use a portion of our cash and cash equivalents to reduce debt. We define Adjusted Net Income (Loss) as consolidated net income (loss) adjusted for (i) goodwill and/or long-lived asset impairment charges, (ii) restructuring charges, (iii) transaction and integration costs related to acquisitions, (iv) income taxes expense which is calculated by applying our effective tax rate on unadjusted net income to adjusted pre-tax income, and (v) other expenses or charges to exclude certain items that we believe are not reflective of the ongoing performance of our business. We believe Adjusted Net Income (Loss) is useful because it allows us to exclude non-recurring items in evaluating our operating performance. We define Adjusted Diluted Earnings (Loss) per share as the quotient of adjusted net income (loss) and diluted weighted average common shares. We believe that Adjusted Diluted Earnings (Loss) per share provides useful information to investors because it allows us to exclude non-recurring items in evaluating our operating performance on a diluted per share basis. 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) Year Ended December 31, 2024 2023 Net income (loss) $ 3,014 $ 14,748 Add (deduct): Income tax expense/(benefit) (30) 5,046 Depreciation and amortization 23,832 20,352 Interest expense, net 3,369 1,103 Stock option expense 2,092 1,661 Management fees 750 1,130 Gain on sale of property (60) (101) Loss on asset disposal — 489 Loss (gain) on remeasurement of previously held equity interest (368) 255 Transaction expense 7,036 5,979 Other expense, net 467 380 Adjusted EBITDA $ 40,101 $ 51,042 Three Months Ended December 31, 2024 2023 Net income (loss) $ (1,345) $ 3,823 Add (deduct): Income tax expense/(benefit) (445) (155) Depreciation and amortization 6,600 5,317 Interest expense, net 1,339 108 Stock option expense 520 — Management fees 187 357 Gain on sale of property 1 (33) Loss on asset disposal — 489 Loss (gain) on remeasurement of previously held equity interest — 107 Transaction expense 2,270 16 Other expense, net (7) 173 Adjusted EBITDA $ 9,120 $ 10,202 Drilling Tools International Corp. Reconciliation of GAAP to Non-GAAP Measures (Unaudited) (In thousands of U.S. dollars and rounded) Year Ended December 31, 2024 2023 Net income (loss) $ 3,014 $ 14,748 Add (deduct): Income tax expense/(benefit) (30) 5,046 Depreciation and amortization 23,832 20,352 Interest expense, net 3,369 1,103 Stock option expense 2,092 1,661 Management fees 750 1,130 Gain on sale of property (60) (101) Loss on asset disposal — 489 Loss (gain) on remeasurement of previously held equity interest (368) 255 Transaction expense 7,036 5,979 Other expense, net 467 380 Gross capital expenditures (22,892) (43,750) Adjusted Free Cash Flow $ 17,209 $ 7,292 Three Months Ended December 31, 2024 2023 Net income (loss) $ (1,345) $ 3,823 Add (deduct): Income tax expense/(benefit) (445) (155) Depreciation and amortization 6,600 5,317 Interest expense, net 1,339 108 Stock option expense 520 — Management fees 187 357 Gain on sale of property 1 (33) Loss on asset disposal — 489 Loss (gain) on remeasurement of previously held equity interest — 107 Transaction expense 2,270 16 Other expense, net (7) 173 Gross capital expenditures (3,214) (6,974) Adjusted Free Cash Flow $ 5,906 $ 3,228 Drilling Tools International Corp. Reconciliation of GAAP to Non-GAAP Measures (Unaudited) (In thousands of U.S. dollars and rounded) Year Ended December 31, 2024 2023 Net income (loss) $ 3,014 $ 14,748 Transaction expense 7,036 5,979 Income tax expense/(benefit) (30) 5,046 Adjusted Income Before Tax $ 10,020 $ 25,773 Adjusted Income tax expense 101 (6,570) Adjusted Net Income $ 10,121 $ 19,203 Accumulated dividends on redeemable convertible preferred stock — 314 Adjusted Net income available to common shareholders $ 10,121 $ 18,889 Adjusted Basic earnings per share $ 0.32 $ 0.88 Adjusted Diluted earnings per share $ 0.31 $ 0.76 Basic weighted-average common shares outstanding 31,938,847 21,421,610 Diluted weighted-average common shares outstanding 32,308,179 25,131,024 Three Months Ended December 31, 2024 2023 Net income (loss) $ (1,345) $ 3,823 Transaction expense 2,270 16 Income tax expense/(benefit) (445) (155) Adjusted Income Before Tax $ 480 $ 3,684 Adjusted Income tax expense 119 156 Adjusted Net Income $ 600 $ 3,840 Accumulated dividends on redeemable convertible preferred stock — 314 Adjusted Net income available to common shareholders $ 600 $ 3,526 Adjusted Basic earnings per share $ 0.02 $ 0.12 Adjusted Diluted earnings per share $ 0.02 $ 0.13 Basic weighted-average common shares outstanding 34,704,696 29,768,568 Diluted weighted-average common shares outstanding 34,704,696 29,768,568 Drilling Tools International Corp. Reconciliation of Estimated Consolidated Net Income to Adjusted EBITDA (Unaudited) (In thousands of U.S. dollars and rounded) Twelve Months Ended December 31, 2025 Low High Net Income $ 2,000 $ 5,000 Add (deduct) Interest expense, net 3,500 4,500 Income tax expense 1,100 2,000 Depreciation and amortization 28,000 31,000 Management fees 700 800 Other expense 300 700 Stock option expense 4,000 4,500 Transaction expense 400 1,500 Adjusted EBITDA $ 40,000 $ 50,000 Revenue 163,000 183,000 Adjusted EBITDA Margin 25 % 27 % Drilling Tools International Corp. Reconciliation of Estimated Consolidated Net Income to Adjusted Free Cash Flow (Unaudited) (In thousands of U.S. dollars and rounded) Twelve Months Ended December 31, 2025 Low High Net Income $ 2,000 $ 5,000 Add (deduct) Interest expense, net 3,500 4,500 Income tax expense 1,100 2,000 Depreciation and amortization 28,000 31,000 Management fees 700 800 Other expense 300 700 Stock option expense 4,000 4,500 Transaction expense 400 1,500 Gross capital expenditures (23,000) (29,000) Adjusted Free Cash Flow $ 17,000 $ 21,000 Adjusted Free Cash Flow Margin 10 % 11 % SOURCE Drilling Tools International Corp.

Drilling Tools International Corp. Reports 2024 Year End and Fourth Quarter Results

Information

Corporate Developments

FAQ

Why Bullish?

How important is it?

Why Long Term?

Related Companies

Related News