Drilling Tools International Corp.
NASDAQ:DTI · NASDAQ Capital Market
-$0.12 today
Vol 0.42M · Avg 0.43M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:DTI · Revenue to Net Income
Key Ratios
Analysis
$154.7M of revenue converted into -$3.6M of net income for the selected period. Gross margin is 64.6% and net margin is -2.3%, showing how much revenue survives after costs and taxes. EPS is $-0.10, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $159.6M +3.4% | $154.4M +1.6% | $152.0M +17.4% | $129.6M +67.4% | $77.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $68.6M +10.0% | $62.3M +11.5% | $55.9M +6.0% | $52.7M +123.1% | $23.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $91.1M -1.2% | $92.1M -4.2% | $96.2M +25.1% | $76.8M +43.0% | $53.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 57.0% -2.6pp | 59.6% -3.6pp | 63.3% +3.9pp | 59.3% -10.2pp | 69.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $82.2M +4.5% | $78.7M +11.5% | $70.6M +36.9% | $51.6M +34.6% | $38.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $82.2M +4.5% | $78.7M +15.3% | $68.3M +32.4% | $51.6M -14.1% | $60.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $27.3M +14.5% | $23.8M +17.1% | $20.4M +3.3% | $19.7M -9.3% | $21.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $29.5M -2.3% | $30.2M -26.8% | $41.2M -8.3% | $45.0M +81.0% | $24.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 18.5% -1.1pp | 19.5% -7.6pp | 27.1% -7.6pp | 34.7% +2.6pp | 32.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $8.8M -34.3% | $13.4M -51.9% | $27.9M +10.4% | $25.3M +502.7% | -$6.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 5.5% -3.2pp | 8.7% -9.7pp | 18.4% -1.2pp | 19.5% +27.6pp | -8.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $197.0K +310.4% | $48.0K -7.7% | $52.0K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $5.1M +50.0% | $3.4M +205.4% | $1.1M +131.2% | $477.0K -61.2% | $1.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$11.7M -11.8% | -$10.4M -28.9% | -$8.1M -1521.0% | -$500.0K -106.1% | $8.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$2.9M -195.7% | $3.0M -84.9% | $19.8M -20.1% | $24.8M +1209.6% | $1.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1.8% -3.7pp | 1.9% -11.1pp | 13.0% -6.1pp | 19.1% +16.7pp | 2.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $905.0K +3116.7% | -$30.0K -100.6% | $5.0M +36.5% | $3.7M +1868.9% | -$209.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$3.8M -224.8% | $3.0M -79.6% | $14.7M -30.0% | $21.1M +903.3% | $2.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -2.4% -4.3pp | 2.0% -7.7pp | 9.7% -6.6pp | 16.3% +13.6pp | 2.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -216.5% | $0 -81.1% | $1 -69.9% | $2 +18963.6% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -217.9% | $0 -84.2% | $1 -41.6% | $1 +11577.3% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $35.5M +11.3% | $31.9M +7.3% | $29.8M +10.9% | $26.9M +0.0% | $26.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $35.5M +10.0% | $32.3M +28.6% | $25.1M +27.7% | $19.7M -26.7% | $26.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Smart Sand, Inc.
NASDAQ:SND
$207.62M
Dawson Geophysical Company
NASDAQ:DWSN
$136.01M
NCS Multistage Holdings, Inc.
NASDAQ:NCSM
$127.47M
Martin Midstream Partners L.P.
NASDAQ:MMLP
$99.77M
Stabilis Solutions, Inc.
NASDAQ:SLNG
$83.68M
Leishen Energy Holding Co., Ltd.
NASDAQ:LSE
$68.27M
PEDEVCO Corp.
AMEX:PED
$54.74M
KLX Energy Services Holdings, Inc.
NASDAQ:KLXE
$45.70M
Zeo Energy Corp.
ZEO
$41.41M
Recon Technology, Ltd.
RCON
$16.60M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DTI generate?
Drilling Tools International Corp. (DTI) reported $159.63M of revenue in fiscal 2025.
Is DTI profitable?
Drilling Tools International Corp. (DTI) reported -$3,761,000.00 of net income, with a net margin of -2.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.