Expects Continued Growth in 2026 Consolidated Revenue, Adjusted EBITDA and Adjusted Free Cash Flow

, /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 twelve months and fourth quarter ended December 31, 2025.

For the twelve months of 2025, DTI generated total consolidated revenue of $159.6 million. 2025 Tool Rental revenue was $129.6 million and Product Sale revenue totaled approximately $30.1 million. Net Loss attributable to shareholders for 2025 was a loss of approximately $3.8 million or a loss of $0.11 per share. Adjusted Net Income(1) and Adjusted Diluted EPS(1) for 2025 were $3.4 million and $0.10 per diluted share, respectively. Adjusted EBITDA(1) was $39.3 million and Adjusted Free Cash Flow(1)(2) was $19.2 million. As of December 31, 2025, DTI had $3.6 million of cash and cash equivalents, and net debt of $42.2 million.

For the fourth quarter of 2025, DTI generated total consolidated revenue of $38.5 million. Fourth quarter Tool Rental revenue was $30.4 million, and Product Sales revenue totaled approximately $8.1 million. Net Income attributable to common stockholders for the fourth quarter was $1.2 million or $0.03 per share. Adjusted Net Income(1) was $1.5 million and Adjusted Diluted EPS(1) for the fourth quarter was $0.04 per diluted share, respectively. Fourth quarter Adjusted EBITDA(1) was $10.1 million and Adjusted Free Cash Flow(1)(2) was $6.1 million.

Wayne Prejean, President, Chief Executive Officer, and interim Chairman of the Board of Directors of DTI, stated, “Our strong fourth quarter results demonstrate our ability to consistently deliver favorable returns in the face of muted industry-wide activity levels. With the help of more moderate seasonality and budget exhaustion than historical trends would have indicated, we exceeded our internal expectations for the quarter and again generated meaningful free cash flow. Despite global rig count declining nearly 7% in 2025, we are pleased that our consistent operational performance and our team’s ability to adapt to the ever-changing market environment enabled us to achieve the high-end of our guidance ranges. In addition, we have now grown annual free cash flow every year since going public, an achievement we take great pride in. This is a testament to the organization that we have built, the efficiency with which we operate and the significant demand for our tools.

“We also demonstrated prudent capital discipline in 2025 by simultaneously reducing debt and returning capital to shareholders through share buybacks. When the market softened mid-year, we were able to shift our focus away from growth capital expenditures and prioritize harvesting our cash flow. Leveraging this flexibility allowed us to pay down over $11 million of debt in the second half of the year and buy back, approximately, an additional $660,000 of common shares over the same period. This strategic decision brought down our net debt to trailing twelve-month Adjusted EBITDA multiple to a conservative 1.1x, even after recently completing four acquisitions,” added Prejean.

“Throughout 2025, our Eastern Hemisphere operations experienced immense growth. This segment nearly doubled its revenue contribution to 14% of our total revenue, and we aim to build on this momentum in 2026. We continue to believe that the downhole drilling tool industry remains fragmented, is in need of consolidation, and we intend to continue being part of the solution. The energy landscape is constantly evolving, and we plan to actively pursue deals that improve our standing within the market.

“Looking forward, we expect overall activity, particularly in the first half of 2026, to remain relatively soft. However, we have identified several potential catalysts across multiple geographies that offer upside potential in the back half of the year. We have completed four acquisitions within the last 24 months and have added industry leading tools and technological solutions while penetrating new markets. This positions us well to generate resilient results despite the subdued US Land market conditions, and as anticipated activity levels improve, we expect that the work we have done to strengthen DTI will deliver meaningful financial improvement. As an indication of the solid foundation we have built, we are introducing our 2026 outlook ranges that reflect year-over-year growth at the midpoint,” concluded Prejean.

2026 Full Year Outlook

Revenue

$155 million

$170 million

Adjusted EBITDA(1)

$35 million

$45 million

Adjusted EBITDA Margin(1)

23 %

26 %

Adjusted Free Cash Flow(1)(2)

$17 million

$22 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 is defined as Adjusted EBITDA less Gross Capital Expenditures.

2025 Fourth Quarter Conference Call Information

DTI’s 2025 fourth quarter conference call can be accessed live via dial-in or webcast on Friday, March 6, 2026 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 13, 2026 by dialing 201-612-7415 and using passcode 13758213#. 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 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 / Natalie Hairston
[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 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; (10) 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 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)

(In thousands of U.S. dollars and rounded)

Year Ended December 31,

2025

2024

Revenue, net:

Tool rental

$              129,562

$              117,926

Product sale

30,064

36,520

Total revenue, net

159,626

154,446

Costs and other deductions:

Cost of tool rental revenue, exclusive of depreciation and amortization

28,911

24,110

Cost of product sale revenue, exclusive of depreciation and amortization

12,369

14,381

Selling, general, and administrative expense

82,239

78,695

Depreciation and amortization expense

27,290

23,832

Interest expense, net

5,053

3,369

Loss (gain) on asset disposal

65

(60)

Loss (gain) on remeasurement of previously held equity interest

(368)

Goodwill impairment

1,901

Other operating and non-operating expense, net

4,654

7,503

Total costs and other deductions

162,482

151,462

Income (loss) before income tax expense

(2,856)

2,984

Income tax benefit (expense)

(905)

30

Net income (loss)

$                 (3,761)

$                   3,014

Less: Net income (loss) attributable to non-controlling interest

Net income (loss) attributable to Drilling Tools International
stockholders

$                 (3,761)

$                   3,014

Basic earnings (loss) per share

$                   (0.11)

$                     0.09

Diluted earnings (loss) per share

$                   (0.11)

$                     0.09

Basic weighted-average common shares outstanding

35,533,268

31,938,847

Diluted weighted-average common shares outstanding

35,533,268

32,308,179

Comprehensive income (loss):

Net income (loss)

$                 (3,761)

$                   3,014

Foreign currency translation adjustment, net of tax

2,541

(1,652)

Net income (loss) attributable to non-controlling interest

Net comprehensive income (loss)

$                 (1,220)

$                   1,362

Drilling Tools International Corp

Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

(In thousands of U.S. dollars and rounded)

Three Months Ended December 31,

2025

2024

Revenue, net:

Tool rental

$                 30,414

$                 31,516

Product sale

8,094

8,330

Total revenue, net

38,508

39,846

Costs and other deductions:

Cost of tool rental revenue, exclusive of depreciation and amortization

6,735

6,552

Cost of product sale revenue, exclusive of depreciation and amortization

3,291

3,602

Selling, general, and administrative expense

19,193

21,280

Depreciation and amortization expense

6,904

6,600

Interest expense, net

1,072

1,339

Loss (gain) on asset disposal

(5)

1

Loss (gain) on remeasurement of previously held equity interest

Goodwill impairment

Other operating and non-operating expense, net

220

2,262

Total costs and other deductions

37,410

41,636

Income (loss) before income tax expense

1,098

(1,790)

Income tax benefit (expense)

119

445

Net income (loss)

$                   1,217

$                 (1,345)

Less: Net income (loss) attributable to non-controlling interest

1

Net income (loss) attributable to Drilling Tools International
stockholders

$                   1,216

$                 (1,345)

Basic earnings (loss) per share

$                     0.03

$                   (0.04)

Diluted earnings (loss) per share

$                     0.03

$                   (0.04)

Basic weighted-average common shares outstanding

35,196,495

34,704,696

Diluted weighted-average common shares outstanding

35,257,536

34,704,696

Comprehensive income (loss):

Net income (loss)

$                   1,217

$                 (1,345)

Foreign currency translation adjustment, net of tax

5

(2,405)

Net income (loss) attributable to non-controlling interest

1

Net comprehensive income (loss)

$                   1,223

$                 (3,750)

Drilling Tools International Corp

Consolidated Balance Sheets (Unaudited)

(In thousands of U.S. dollars and rounded)

December 31,

December 31,

2025

2024

ASSETS

Current assets

Cash

$                   3,648

$                   6,185

Accounts receivable, net

37,683

39,606

Related party note receivable, current

1,541

909

Inventories

18,149

17,502

Prepaid expenses and other current assets

3,866

3,874

Total current assets

64,887

68,076

Property, plant and equipment, net

72,602

75,571

Operating lease right-of-use asset

25,181

22,718

Intangible assets, net

39,674

37,232

Goodwill

14,616

12,147

Deferred financing costs, net

468

817

Related party note receivable, less current portion

3,836

4,262

Deposits and other long-term assets

917

1,608

Total assets

$              222,181

$              222,431

LIABILITIES AND SHAREHOLDERS’ EQUITY

Current liabilities

Accounts payable

$                   9,785

$                 11,983

Accrued expenses and other current liabilities

10,711

7,864

Current portion of operating lease liabilities

4,335

4,121

Current maturities of long-term debt

5,989

6,995

Total current liabilities

30,820

30,963

Operating lease liabilities, less current portion

21,494

18,765

Revolving line of credit

25,000

27,142

Long-term debt, less current portion

14,827

19,676

Deferred tax liabilities, net

7,167

5,926

Total liabilities

99,308

102,472

Commitments and contingencies (See Note 14)

Shareholders’ equity

Common stock, $0.0001 par value, shares authorized 500,000,000
as of December 31, 2025 and December 31, 2024, 35,661,297 issued and
outstanding as of December 31, 2025 and 34,704,696 shares issued and
outstanding as of December 31, 2024

4

3

Less: Treasury stock at cost, 505,169 and 0 shares as of December
31, 2025 and December 31, 2024, respectively

(1,265)

Additional paid-in-capital

130,801

125,415

Accumulated deficit

(7,343)

(3,582)

Accumulated other comprehensive income (loss)

664

(1,877)

Total Drilling Tools International stockholder’s equity

122,861

119,959

Non-controlling interest

12

Total Equity

122,873

119,959

Total liabilities and shareholders’ equity

$              222,181

$              222,431

Drilling Tools International Corp

Consolidated Statements of Cash Flows (Unaudited)

(In thousands of U.S. dollars and rounded)

Year Ended December 31,

2025

2024

Cash flows from operating activities:

Net income (loss)

$                       (3,761)

$                         3,014

Adjustments to reconcile net income (loss) to net cash from
operating activities:

Depreciation and amortization

27,290

23,832

Amortization of deferred financing costs

349

313

Non-cash lease expense

5,519

5,121

Unrealized loss on currency remeasurement

194

225

Write off of excess and obsolete inventory

797

Write off of property and equipment

720

Provision (recovery) for credit losses

584

424

Deferred tax expense/(benefit)

(539)

(778)

Loss (gain) on sale of property

59

(60)

Realized loss on equity securities

12

Unrealized (gain) loss on equity securities

(368)

Gain on sale of lost-in-hole equipment

(11,591)

(10,027)

Stock-based compensation expense

2,464

2,092

Interest income on related party note receivable

(207)

(151)

Goodwill impairment

1,901

Changes in operating assets and liabilities:

Accounts receivable, net

4,026

(4,015)

Prepaid expenses and other current assets

1,993

874

Inventories, net

953

(4,320)

Operating lease liabilities

(4,871)

(4,832)

Accounts payable

(4,755)

(78)

Accrued expenses and other current liabilities

(1,202)

(5,220)

Net cash flows from operating activities

19,923

6,058

Cash flows from investing activities:

Acquisition of a business, net of cash acquired

(5,622)

(47,258)

Proceeds from sale of property and equipment

38

79

Purchase of property, plant and equipment

(20,147)

(22,892)

Proceeds from sale of lost-in-hole equipment

14,154

15,253

Proceeds from sale of equity securities

1,244

Purchases of intangible assets

(1,693)

(12)

Net cash flows from investing activities

(13,270)

(53,586)

Cash flows from financing activities:

Investment from non-controlling interest into VIE

12

Purchase of treasury stock

(1,265)

Payment of deferred financing costs

(722)

Proceeds from revolving line of credit

53,341

38,618

Payments on revolving line of credit

(55,483)

(11,476)

Repayment of promissory note

(903)

Proceeds from term loan

25,000

Payments on term loan

(5,000)

(3,535)

Net cash flows from financing activities

(9,298)

47,885

Effect of Changes in Foreign Exchange Rate

108

(175)

Net change in cash

(2,537)

182

Cash at beginning of period

6,185

6,003

Cash at end of period

$                         3,648

$                         6,185

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)

Year Ended December 31,

2025

2024

Net income (loss)

$                            (3,761)

$                              3,014

Add (deduct):

Income tax expense (benefit)

905

(30)

Depreciation and amortization

27,290

23,832

Interest expense, net

5,053

3,369

Stock option expense

2,464

2,092

Management fees

750

750

Loss (gain) on sale of property

65

(60)

Loss (gain) on remeasurement of previously held equity interest

(368)

Goodwill impairment

1,901

Transaction expense

1,155

7,036

Other operating and non-operating expense, net

3,499

467

Adjusted EBITDA

$                            39,321

$                            40,102

Drilling Tools International Corp

Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

(In thousands of U.S. dollars and rounded)

Three months ended December 31,

2025

2024

Net income (loss)

$                              1,217

$                            (1,345)

Add (deduct):

Income tax expense (benefit)

(119)

(445)

Depreciation and amortization

6,904

6,600

Interest expense, net

1,072

1,339

Stock option expense

644

520

Management fees

187

187

Loss (gain) on sale of property

(5)

1

Loss (gain) on remeasurement of previously held equity interest

Goodwill impairment

Transaction expense

37

2,270

Other operating and non-operating expense, net

182

(7)

Adjusted EBITDA

$                            10,119

$                              9,120

Drilling Tools International Corp

Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

(In thousands of U.S. dollars and rounded)

Year Ended December 31,

2025

2024

Net income (loss)

$                            (3,761)

$                              3,014

Add (deduct):

Income tax expense (benefit)

905

(30)

Depreciation and amortization

27,290

23,832

Interest expense, net

5,053

3,369

Stock option expense

2,464

2,092

Management fees

750

750

Loss (gain) on sale of property

65

(60)

Loss (gain) on remeasurement of previously held
equity interest

(368)

Goodwill impairment

1,901

Transaction expense

1,155

7,036

Other operating and non-operating expense, net

3,499

467

Capital expenditures

(20,147)

(22,892)

Adjusted Free Cash Flow

$                            19,174

$                            17,210

Three Months Ended December 31,

2025

2024

Net income (loss)

$                              1,217

$                            (1,345)

Add (deduct):

Income tax expense (benefit)

(119)

(445)

Depreciation and amortization

6,904

6,600

Interest expense, net

1,072

1,339

Stock option expense

644

520

Management fees

187

187

Loss (gain) on sale of property

(5)

1

Loss (gain) on remeasurement of previously held
equity interest

Goodwill impairment

Transaction expense

37

2,270

Other operating and non-operating expense, net

182

(7)

Capital expenditures

(4,011)

(3,214)

Adjusted Free Cash Flow

$                              6,108

$                              5,906

Drilling Tools International Corp

Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

(In thousands of U.S. dollars and rounded)

Year Ended December 31,

2025

2024

Net income (loss)

$                            (3,761)

$                              3,014

Transaction expense

1,155

7,036

Goodwill impairment

1,901

Restructuring charges

1,814

Software implementation

568

Income tax expense (benefit)

905

(30)

Adjusted Income Before Tax

$                              2,582

$                            10,020

Adjusted Income tax expense (benefit)

(818)

(101)

Adjusted Net Income (loss)

$                              3,400

$                            10,121

Adjusted Basic earnings (loss) per share

$                                0.10

$                                0.32

Adjusted Diluted earnings (loss) per share

$                                0.10

$                                0.31

Basic weighted-average common shares outstanding

35,533,268

31,938,847

Diluted weighted-average common shares outstanding

35,617,481

32,308,179

Drilling Tools International Corp

Reconciliation of GAAP to Non-GAAP Measures (Unaudited)

(In thousands of U.S. dollars and rounded)

Three Months Ended December 31,

2025

2024

Net income (loss)

$                              1,217

$                            (1,345)

Transaction expense

37

2,270

Goodwill impairment

Restructuring charges

325

Software implementation

(73)

Income tax expense (benefit)

(119)

(445)

Adjusted Income Before Tax

$                              1,387

$                                 480

Adjusted Income tax expense (benefit)

(150)

119

Adjusted Net Income (loss)

$                              1,537

$                                 361

Adjusted Basic earnings (loss) per share

$                                0.04

$                                0.01

Adjusted Diluted earnings (loss) per share

$                                0.04

$                                0.01

Basic weighted-average common shares outstanding

35,196,495

34,704,696

Diluted weighted-average common shares outstanding

35,257,536

34,704,696

Drilling Tools International Corp

Reconciliation of Estimated Consolidated Net
Income (Loss) to Adjusted EBITDA

(In thousands of U.S. dollars and rounded)

(Unaudited)

 Twelve Months Ended December 31, 2026

Low

High

Net income (loss)

$            (500)

$           3,000

Add (deduct)

Interest expense, net

3,000

4,500

Income tax expense (benefit)

1,200

Depreciation and amortization

28,000

30,000

Management fees

700

800

Other expense

800

1,500

Stock option expense

3,000

4,000

Goodwill impairment

Transaction expense

Adjusted EBITDA

$         35,000

$        45,000

Revenue

155,000

170,000

Adjusted EBITDA Margin

23 %

26 %

Drilling Tools International Corp.
Reconciliation of Estimated Consolidated Net Income (Loss) to Adjusted Free Cash Flow
(In thousands of U.S. dollars and rounded)
(Unaudited)

Twelve Months Ended December 31, 2026

Low

High

Net income (loss)

$         (500)

$           3,000

Add (deduct)

Interest expense, net

3,000

4,500

Income tax expense (benefit)

1,200

Depreciation and amortization

28,000

30,000

Management fees

700

800

Other expense

800

1,500

Stock option expense

3,000

4,000

Goodwill impairment

Transaction expense

Capital expenditures

(18,000)

(23,000)

Adjusted Free Cash Flow

$         17,000

$         22,000

Adjusted Free Cash Flow Margin

11 %

13 %

SOURCE Drilling Tools International Corp.