Drilling Tools International Corp.
NASDAQ:DTI · NASDAQ Capital Market
-$0.01 today
Vol 0.37M · Avg 0.42M
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
$228.68M
Dawson Geophysical Company
NASDAQ:DWSN
$143.77M
NCS Multistage Holdings, Inc.
NASDAQ:NCSM
$142.59M
Martin Midstream Partners L.P.
NASDAQ:MMLP
$105.05M
Stabilis Solutions, Inc.
NASDAQ:SLNG
$95.21M
Leishen Energy Holding Co., Ltd.
NASDAQ:LSE
$67.16M
PEDEVCO Corp.
AMEX:PED
$59.77M
KLX Energy Services Holdings, Inc.
NASDAQ:KLXE
$56.75M
Zeo Energy Corp.
ZEO
$42.92M
Recon Technology, Ltd.
RCON
$16.58M
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.