DTI
Drilling Tools International Corp
Company overview
- Market capitalization
- $83.27M
- Employees
- 432
- Latest publication
- 2026-09-29
About Drilling Tools International Corp
Drilling Tools International Corporation designs, engineers, manufactures, and provides a rental-focused offering of tools for use in onshore and offshore horizontal and directional drilling operations in North America, Europe, the Middle East, and Asia-Pacific. It offers downhole drilling tools and services primarily for onshore and offshore operation; and rental-focused portfolio, including directional drilling tools, stabilizers, drill collars, hole openers, roller reamers, and sub-assemblies. The company was founded in 1984 and is headquartered in Houston, Texas.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 38,072,000USD | 37,959,000USD | 38,508,000USD | 38,817,000USD | 39,421,000USD | 42,880,000USD | 39,846,000USD | 40,093,000USD |
| Cost Of Revenue | 20,044,000USD | 11,112,000USD | 16,930,000USD | 10,113,000USD | 16,726,000USD | 7,688,000USD | 6,552,000USD | 15,987,000USD |
| Gross Profit | 18,028,000USD | 26,847,000USD | 21,578,000USD | 28,704,000USD | 22,695,000USD | 35,192,000USD | 33,294,000USD | 24,106,000USD |
| Selling General Administrative | 19,896,000USD | 20,226,000USD | 19,193,000USD | 20,414,000USD | 21,023,000USD | 21,609,000USD | 21,280,000USD | 19,855,000USD |
| Total Operating Expenses | 19,896,000USD | 28,942,000USD | 19,193,000USD | 20,414,000USD | 21,023,000USD | 31,889,000USD | 31,482,000USD | 19,855,000USD |
| Operating Income | -1,868,000USD | -2,095,000USD | 2,385,000USD | 8,290,000USD | 1,672,000USD | 3,303,000USD | 1,812,000USD | 4,251,000USD |
| Total Other Income Expense Net | 0USD | -883,000USD | -1,287,000USD | -8,755,000USD | -3,333,000USD | -5,131,000USD | -3,602,000USD | -3,823,000USD |
| Income Before Tax | -1,868,000USD | -2,095,000USD | 1,098,000USD | -465,000USD | -1,661,000USD | -1,828,000USD | -1,790,000USD | 428,000USD |
| Income Tax Expense | -76,000USD | -557,000USD | -119,000USD | 437,000USD | 746,000USD | -159,000USD | -445,000USD | -439,000USD |
| Net Income | -1,792,000USD | -1,540,000USD | 1,217,000USD | -903,000USD | -2,407,000USD | -1,669,000USD | -1,345,000USD | 867,000USD |
| Minority Interest | -4,000USD | -2,000USD | -1,000USD | 1,000USD | — | 0USD | — | 0USD |
| Net Income Applicable To Common Shares | -1,788,000USD | — | — | — | — | — | — | — |
| Unclassified Operating Expenses | — | 8,716,000USD | — | — | — | 10,280,000USD | 10,202,000USD | — |
| Interest Income | — | 108,000USD | 95,000USD | 103,000USD | 103,000USD | 98,000USD | 126,000USD | 36,000USD |
| Interest Expense | — | 1,013,000USD | 1,072,000USD | 1,336,000USD | 1,336,000USD | 1,309,000USD | 1,339,000USD | 1,038,000USD |
| Net Interest Income | — | -905,000USD | -977,000USD | -1,233,000USD | -1,233,000USD | -1,211,000USD | -1,213,000USD | -1,002,000USD |
| Tax Provision | — | -557,000USD | -119,000USD | 437,000USD | 746,000USD | -159,000USD | -445,000USD | -439,000USD |
| Net Income From Continuing Ops | — | -1,538,000USD | 1,217,000USD | -904,000USD | -2,407,000USD | -1,669,000USD | -1,345,000USD | 867,000USD |
| Ebit | — | -2,095,000USD | 2,385,000USD | 871,000USD | -325,000USD | -519,000USD | -451,000USD | 1,466,000USD |
| Ebitda | — | 4,832,000USD | 9,289,000USD | 7,704,999USD | 6,505,000USD | 6,203,000USD | 6,149,000USD | 7,651,000USD |
| Depreciation And Amortization | — | 6,927,000USD | 6,904,000USD | 6,833,999USD | 6,830,000USD | 6,722,000USD | 6,600,000USD | 6,185,000USD |
| Reconciled Depreciation | — | 6,927,000USD | 6,904,000USD | 6,834,000USD | 6,830,000USD | 6,722,000USD | 6,600,000USD | 6,185,000USD |
| Source | 0001193125-26-339814DeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD |
|---|---|---|---|---|---|
| Total Revenue | 159,626,000USD | 154,446,000USD | 152,034,000USD | 129,556,000USD | 77,379,000USD |
| Cost Of Revenue | 68,570,000USD | 62,323,000USD | 55,871,000USD | 52,713,000USD | 23,629,000USD |
| Gross Profit | 91,056,000USD | 92,123,000USD | 96,163,000USD | 76,843,000USD | 53,750,000USD |
| Selling General Administrative | 82,239,000USD | 78,695,000USD | 70,603,000USD | 51,566,000USD | 38,309,000USD |
| Total Operating Expenses | 82,239,000USD | 78,695,000USD | 68,264,000USD | 51,566,000USD | 60,027,000USD |
| Operating Income | 8,817,000USD | 13,428,000USD | 27,899,000USD | 25,277,000USD | -6,277,000USD |
| Interest Income | 398,000USD | 197,000USD | 48,000USD | 52,000USD | — |
| Interest Expense | 5,053,000USD | 3,369,000USD | 1,103,000USD | 477,000USD | 1,229,000USD |
| Net Interest Income | -4,655,000USD | -3,172,000USD | -1,055,000USD | -477,000USD | -1,229,000USD |
| Income Before Tax | -2,856,000USD | 2,984,000USD | 19,794,000USD | 24,777,000USD | 1,892,000USD |
| Income Tax Expense | 905,000USD | -30,000USD | 5,046,000USD | 3,697,000USD | -209,000USD |
| Tax Provision | 905,000USD | -30,000USD | 5,046,000USD | 3,697,000USD | -209,000USD |
| Net Income | -3,761,000USD | 3,014,000USD | 14,748,000USD | 21,080,000USD | 2,101,000USD |
| Net Income From Continuing Ops | -3,761,000USD | 3,014,000USD | 14,748,000USD | 21,080,000USD | 2,101,000USD |
| Ebit | 8,817,000USD | 6,353,000USD | 20,897,000USD | 25,254,000USD | 3,121,000USD |
| Ebitda | 36,107,000USD | 30,185,000USD | 41,249,000USD | 44,963,000USD | 24,839,000USD |
| Depreciation And Amortization | 27,290,000USD | 23,832,000USD | 20,352,000USD | 19,709,000USD | 21,718,000USD |
| Reconciled Depreciation | 27,290,000USD | 23,832,000USD | 20,352,000USD | 19,709,000USD | 21,718,000USD |
| Total Other Income Expense Net | -11,673,000USD | -10,444,000USD | -8,105,000USD | -500,000USD | 8,169,000USD |
| Minority Interest | 0USD | 0USD | — | — | — |
| Unclassified Operating Expenses | — | — | -2,339,000USD | — | 21,718,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 228,591,000USD | 224,700,000USD | 222,181,000USD | 227,397,000USD | 230,279,000USD | 233,169,000USD | 222,431,000USD | 218,844,000USD |
| Cash And Equivalents | 2,520,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 73,788,000USD | 68,726,000USD | 64,887,000USD | 64,709,999USD | 66,134,000USD | 67,374,000USD | 68,076,000USD | 68,742,000USD |
| Other Current Assets | 6,073,000USD | 1,451,000USD | 3,866,000USD | 2,986,000USD | 3,389,000USD | 3,045,000USD | 3,874,000USD | 4,967,000USD |
| Total Liabilities | 108,870,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 33,874,000USD | 31,940,000USD | 30,820,000USD | 31,756,000USD | 32,047,000USD | 34,801,000USD | 30,963,000USD | 51,996,000USD |
| Other Current Liabilities | 8,759,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 119,711,000USD | 120,419,000USD | 122,861,000USD | 121,109,000USD | 122,522,000USD | 122,696,000USD | 119,959,000USD | 123,190,000USD |
| Total Equity Including Noncontrolling Interest | 119,721,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 5,932,000USD | 5,990,000USD | 5,989,000USD | 5,970,000USD | 6,291,000USD | 5,908,000USD | 6,995,000USD | 26,164,000USD |
| Long Term Debt | 8,957,000USD | 45,763,000USD | 39,827,000USD | 45,333,000USD | 50,625,000USD | 48,961,000USD | 46,818,000USD | 17,917,000USD |
| Deferred Revenue | 1,062,000USD | — | — | — | — | — | — | — |
| Net Receivables | 43,494,000USD | 43,508,000USD | 39,224,000USD | 39,209,000USD | 43,321,000USD | 43,290,000USD | 40,515,000USD | 34,462,000USD |
| Inventory | 20,160,000USD | 20,927,000USD | 18,149,000USD | 18,142,000USD | 18,279,000USD | 18,250,000USD | 17,502,000USD | 17,352,000USD |
| Property Plant Equipment Net | 96,273,000USD | 97,271,000USD | 97,783,000USD | 102,052,000USD | 102,141,000USD | 104,516,000USD | 98,289,000USD | 101,547,000USD |
| Goodwill | 14,543,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 14,544,000USD | 12,234,000USD | 9,785,000USD | 10,260,000USD | 11,534,000USD | 15,603,000USD | 11,983,000USD | 9,054,000USD |
| Short Term Debt | 4,639,000USD | 10,586,000USD | 10,324,000USD | 10,275,000USD | 10,587,000USD | 10,166,000USD | 11,116,000USD | 30,605,000USD |
| Common Stock | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 3,000USD | 3,000USD |
| Retained Earnings | -10,670,000USD | -8,883,000USD | -7,343,000USD | -8,559,000USD | -7,657,000USD | -5,251,000USD | -3,582,000USD | -2,238,000USD |
| Accumulated Other Comprehensive Income | 41,000USD | -90,000USD | 664,000USD | 658,999USD | 1,264,000USD | -935,000USD | -1,877,000USD | 529,000USD |
| Intangible Assets | — | 38,437,000USD | 39,674,000USD | 40,105,000USD | 40,666,000USD | 40,227,000USD | 37,232,000USD | 30,866,000USD |
| Total Liab | — | 104,267,000USD | 99,308,000USD | 106,277,000USD | 107,757,000USD | 110,473,000USD | 102,472,000USD | 95,654,000USD |
| Other Current Liab | — | 8,280,000USD | 10,711,000USD | 11,221,000USD | 9,926,000USD | 7,237,000USD | 6,457,000USD | 7,186,000USD |
| Capital Stock | — | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 4,000USD | 3,000USD | 3,000USD |
| Good Will | — | 14,524,000USD | 14,616,000USD | 14,615,000USD | 14,704,000USD | 14,401,000USD | 12,147,000USD | 10,970,000USD |
| Cash | — | 2,840,000USD | 3,648,000USD | 4,373,000USD | 1,145,000USD | 2,789,000USD | 6,185,000USD | 11,961,000USD |
| Cash And Short Term Investments | — | 2,840,000USD | 3,648,000USD | 4,373,000USD | 1,145,000USD | 2,789,000USD | 6,185,000USD | 11,961,000USD |
| Current Deferred Revenue | — | 840,000USD | — | — | — | 675,000USD | 675,000USD | 675,000USD |
| Net Debt | — | 73,878,999USD | 67,997,000USD | 73,389,000USD | 78,984,000USD | 75,982,000USD | 70,514,000USD | 56,094,000USD |
| Short Long Term Debt Total | — | 76,718,999USD | 71,645,000USD | 77,762,000USD | 80,129,000USD | 78,771,000USD | 76,699,000USD | 68,055,000USD |
| Property Plant Equipment Gross | — | 257,918,000USD | 254,164,000USD | 254,675,000USD | 250,922,000USD | 250,485,000USD | 240,493,000USD | 240,943,000USD |
| Common Stock Shares Outstanding | — | 35,116,094shares | 35,257,536shares | 35,386,122shares | 35,573,749shares | 35,592,737shares | 34,704,696shares | 31,404,333shares |
| Non Current Assets Total | — | 155,974,000USD | 157,294,000USD | 162,687,000USD | 164,145,000USD | 165,796,000USD | 154,355,000USD | 150,102,000USD |
| Non Current Liabilities Total | — | 72,327,000USD | 68,488,000USD | 74,521,000USD | 75,710,000USD | 75,672,000USD | 71,509,000USD | 43,658,000USD |
| Non Currrent Assets Other | — | 1,815,000USD | 1,385,000USD | 1,536,000USD | 2,191,000USD | 2,299,000USD | 2,425,000USD | 2,979,000USD |
| Net Working Capital | — | 36,786,000USD | 34,067,000USD | 32,954,000USD | 34,087,000USD | 32,573,000USD | 37,113,000USD | 16,746,000USD |
| Unclassified Non Current Assets | — | 3,927,000USD | 3,836,000USD | 4,379,000USD | 4,443,000USD | 4,353,000USD | 4,262,000USD | 3,740,000USD |
| Unclassified Current Liabilities | — | -5,990,000USD | -5,989,000USD | -5,970,000USD | -6,291,000USD | -4,788,000USD | -6,263,000USD | -21,688,000USD |
| Unclassified Non Current Liabilities | — | 26,564,000USD | 28,661,000USD | 29,188,000USD | 25,085,000USD | 26,711,000USD | 24,691,000USD | 25,741,000USD |
| Unclassified Equity | — | 129,384,000USD | 129,532,000USD | 129,001,001USD | 128,907,000USD | 128,874,000USD | 125,412,000USD | 124,893,000USD |
| Non Current Liabilities Other | — | — | — | — | -1,000USD | — | — | — |
| Other Assets | — | — | — | — | — | -1,000USD | -1,000USD | — |
| Short Term Investments | — | — | — | — | — | — | 0USD | 0USD |
| Source | 0001193125-26-339814DeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD |
|---|---|---|---|---|---|
| Total Assets | 222,181,000USD | 222,431,000USD | 132,498,000USD | 105,218,000USD | 69,507,000USD |
| Intangible Assets | 39,674,000USD | 37,232,000USD | 216,000USD | 263,000USD | 402,000USD |
| Other Current Assets | 3,866,000USD | 3,874,000USD | 4,554,000USD | 2,264,000USD | 905,000USD |
| Total Liab | 99,308,000USD | 102,472,000USD | 43,808,000USD | 56,116,000USD | 58,347,000USD |
| Total Stockholder Equity | 122,861,000USD | 119,959,000USD | 88,690,000USD | 49,102,000USD | 11,160,000USD |
| Other Current Liab | 10,711,000USD | 6,457,000USD | 7,820,000USD | 4,808,000USD | 2,499,000USD |
| Common Stock | 4,000USD | 3,000USD | 3,000USD | 1,000USD | 532,000USD |
| Capital Stock | 4,000USD | 3,000USD | 3,000USD | 532,000USD | 532,000USD |
| Retained Earnings | -7,343,000USD | -3,582,000USD | -6,306,000USD | -21,054,000USD | -42,134,000USD |
| Good Will | 14,616,000USD | 12,147,000USD | 0USD | — | — |
| Cash | 3,648,000USD | 6,185,000USD | 6,003,000USD | 2,352,000USD | 52,000USD |
| Cash And Short Term Investments | 3,648,000USD | 6,185,000USD | 6,891,000USD | 3,495,000USD | 961,000USD |
| Total Current Assets | 64,887,000USD | 68,076,000USD | 46,408,000USD | 40,155,000USD | 24,244,000USD |
| Total Current Liabilities | 30,820,000USD | 30,963,000USD | 22,288,000USD | 36,240,000USD | 39,543,000USD |
| Net Debt | 53,170,000USD | 70,514,000USD | 12,848,000USD | 35,999,000USD | 27,315,000USD |
| Short Term Debt | 10,324,000USD | 11,116,000USD | 3,958,000USD | 21,660,000USD | 27,367,000USD |
| Short Long Term Debt | 5,989,000USD | 6,995,000USD | — | 18,349,000USD | 27,367,000USD |
| Short Long Term Debt Total | 56,818,000USD | 76,699,000USD | 18,851,000USD | 38,351,000USD | 27,367,000USD |
| Long Term Debt | 39,827,000USD | 46,818,000USD | — | — | — |
| Net Receivables | 39,224,000USD | 40,515,000USD | 29,929,000USD | 31,115,000USD | 20,037,000USD |
| Inventory | 18,149,000USD | 17,502,000USD | 5,034,000USD | 3,281,000USD | 2,341,000USD |
| Accounts Payable | 9,785,000USD | 11,983,000USD | 7,751,000USD | 7,281,000USD | 8,262,000USD |
| Property Plant Equipment Net | 97,783,000USD | 98,289,000USD | 84,586,000USD | 64,191,000USD | 44,392,000USD |
| Property Plant Equipment Gross | 254,164,000USD | 240,493,000USD | 217,589,000USD | 189,728,000USD | 162,043,000USD |
| Accumulated Other Comprehensive Income | 664,000USD | -1,877,000USD | -225,000USD | -111,000USD | -284,000USD |
| Common Stock Shares Outstanding | 35,533,268shares | 32,308,179shares | 25,131,010shares | 19,677,507shares | 26,851,000shares |
| Non Current Assets Total | 157,294,000USD | 154,355,000USD | 86,090,000USD | 65,063,000USD | 45,263,000USD |
| Non Current Liabilities Total | 68,488,000USD | 71,509,000USD | 21,520,000USD | 19,876,000USD | 18,804,000USD |
| Non Currrent Assets Other | 1,385,000USD | 2,425,000USD | 1,288,000USD | 609,000USD | 469,000USD |
| Net Working Capital | 34,067,000USD | 37,113,000USD | 24,120,000USD | 3,915,000USD | -15,299,000USD |
| Unclassified Non Current Assets | 3,836,000USD | 4,262,000USD | — | — | — |
| Unclassified Current Liabilities | -5,989,000USD | -6,263,000USD | 1,717,000USD | -15,941,000USD | -26,015,000USD |
| Unclassified Non Current Liabilities | 28,661,000USD | 24,691,000USD | 21,520,000USD | 19,876,000USD | 18,794,000USD |
| Unclassified Equity | 129,532,000USD | 125,412,000USD | 95,215,000USD | 69,734,000USD | 52,514,000USD |
| Other Assets | — | -1,000USD | 1USD | — | — |
| Current Deferred Revenue | — | 675,000USD | 1,042,000USD | 83,000USD | 63,000USD |
| Short Term Investments | — | 0USD | 888,000USD | 1,143,000USD | 909,000USD |
| Non Current Liabilities Other | — | — | — | — | 10,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 13,843,000USD |
| Stock Based Compensation | 1,627,000USD |
| Deferred Income Tax | -1,195,000USD |
| Change To Account Receivables | -6,159,000USD |
| Change To Inventory | -797,000USD |
| Change To Liabilities | 995,000USD |
| Change In Working Capital | -6,599,000USD |
| Operating Cash Flow | -5,466,000USD |
| Capital Expenditures | -11,916,000USD |
| Other Investing Activities | 0USD |
| Unclassified Investing Cash Flow | 8,230,000USD |
| Investing Cash Flow | -3,686,000USD |
| Net Debt Issuance | -5,163,000USD |
| Net Common Stock Issuance | -706,000USD |
| Unclassified Financing Cash Flow | 13,840,000USD |
| Financing Cash Flow | 7,971,000USD |
| Effect Of Forex Changes On Cash | 53,000USD |
| Change In Cash | -1,128,000USD |
| End Cash Flow | 2,520,000USD |
| Source | 0001193125-26-339814DeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -1,540,000USD | 1,217,000USD | -903,000USD | -2,407,000USD | -1,669,000USD | -1,345,000USD | 867,000USD | 366,000USD |
| Depreciation | 6,927,000USD | 6,904,000USD | 6,921,000USD | 6,830,000USD | 6,722,000USD | 6,600,000USD | 6,185,000USD | 5,682,000USD |
| Stock Based Compensation | 719,000USD | 644,000USD | 637,000USD | 642,000USD | 541,000USD | 520,000USD | 508,000USD | 856,000USD |
| Other Non Cash Items | -1,963,000USD | -1,752,000USD | 267,000USD | -128,000USD | 733,000USD | -936,000USD | -432,000USD | -1,202,000USD |
| Change To Account Receivables | -3,062,000USD | 8,000USD | 3,565,000USD | 1,123,000USD | -670,000USD | -6,101,000USD | 3,535,000USD | 390,000USD |
| Change To Inventory | -136,000USD | 595,000USD | -933,000USD | -1,249,000USD | 2,540,000USD | -1,437,000USD | -5,719,000USD | -2,885,000USD |
| Change In Working Capital | -5,614,000USD | -2,032,000USD | 3,676,999USD | -1,726,000USD | -3,146,000USD | -9,027,000USD | -895,000USD | -3,957,000USD |
| Total Cash From Operating Activities | -3,163,000USD | 5,335,000USD | 9,962,000USD | 2,195,000USD | 2,431,000USD | -3,665,000USD | 5,332,000USD | 1,079,000USD |
| Capital Expenditures | -7,687,000USD | -4,011,000USD | -3,542,000USD | -7,965,000USD | -5,043,000USD | -3,226,000USD | -3,366,000USD | -10,084,000USD |
| Free Cash Flow | -10,850,000USD | 1,324,000USD | 6,420,000USD | -5,770,000USD | -2,612,000USD | -6,891,000USD | 1,966,000USD | -9,005,000USD |
| Total Cashflows From Investing Activities | -2,971,000USD | -525,000USD | -604,000USD | -4,861,000USD | -7,280,000USD | -7,454,000USD | -19,404,000USD | -7,143,000USD |
| Net Borrowings | 6,015,000USD | -5,480,000USD | -5,621,000USD | 1,664,000USD | 1,392,000USD | 4,526,000USD | 19,914,000USD | — |
| Total Cash From Financing Activities | 5,282,000USD | -5,593,000USD | -6,153,000USD | 1,056,000USD | 1,392,000USD | 4,525,000USD | 19,865,000USD | -1,116,000USD |
| Sale Purchase Of Stock | -706,000USD | -113,000USD | -544,000USD | -608,000USD | 0USD | 0USD | 0USD | — |
| Change In Cash | -808,000USD | -725,000USD | 3,228,000USD | -1,644,000USD | -3,396,000USD | -5,776,000USD | 5,177,000USD | -7,266,000USD |
| Begin Period Cash Flow | 3,648,000USD | 4,373,000USD | 1,145,000USD | 2,789,000USD | 6,185,000USD | 11,961,000USD | 6,784,000USD | 14,050,000USD |
| End Period Cash Flow | 2,840,000USD | 3,648,000USD | 4,373,000USD | 1,145,000USD | 2,789,000USD | 6,185,000USD | 11,961,000USD | 6,784,000USD |
| Other Cashflows From Investing Activities | 4,716,000USD | 3,486,000USD | 2,938,000USD | 2,693,000USD | 3,382,000USD | 4,360,000USD | 8,031,000USD | 2,941,000USD |
| Other Cashflows From Financing Activities | 5,282,000USD | -1,239,000USD | -31,919,000USD | -608,000USD | 1,392,000USD | 48,606,000USD | -49,000USD | -283,000USD |
| Unclassified Operating Cash Flow | -1,692,000USD | — | — | -1,016,000USD | — | — | — | — |
| Unclassified Financing Cash Flow | -5,309,000USD | 1,239,000USD | 31,931,000USD | — | -1,392,000USD | -48,607,000USD | — | — |
| Investments | — | 0USD | -604,000USD | -4,861,000USD | -7,280,000USD | -7,454,000USD | -19,404,000USD | -7,143,000USD |
| Unclassified Investing Cash Flow | — | — | — | 5,272,000USD | 1,661,000USD | -1,134,000USD | -4,665,000USD | 7,143,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD |
|---|---|---|---|---|---|
| Net Income | -3,761,000USD | 3,014,000USD | 14,748,000USD | 21,080,000USD | 2,101,000USD |
| Depreciation | 27,290,000USD | 23,832,000USD | 20,352,000USD | 19,709,000USD | 21,718,000USD |
| Stock Based Compensation | 2,464,000USD | 2,092,000USD | 3,986,000USD | -18,290,000USD | 32,000USD |
| Other Non Cash Items | -1,675,000USD | -4,511,000USD | -11,070,000USD | -13,444,000USD | -17,825,000USD |
| Change To Account Receivables | 4,026,000USD | -4,015,000USD | -1,048,000USD | -9,268,000USD | -9,351,000USD |
| Change To Inventory | 953,000USD | -4,320,000USD | -1,716,000USD | -906,000USD | 648,000USD |
| Change In Working Capital | -3,856,000USD | -17,591,000USD | -8,125,000USD | -14,431,000USD | -5,179,000USD |
| Total Cash From Operating Activities | 19,923,000USD | 6,058,000USD | 23,334,000USD | 13,994,000USD | -494,000USD |
| Capital Expenditures | -21,840,000USD | -22,892,000USD | -43,750,000USD | -24,688,000USD | -11,387,000USD |
| Free Cash Flow | -1,917,000USD | -16,834,000USD | -20,416,000USD | -10,694,000USD | -11,881,000USD |
| Investments | 0USD | -53,586,000USD | -23,864,000USD | -2,392,000USD | 3,338,000USD |
| Total Cashflows From Investing Activities | -13,270,000USD | -53,586,000USD | -23,864,000USD | -2,530,000USD | 3,338,000USD |
| Net Borrowings | -8,045,000USD | 48,607,000USD | 4,813,000USD | -9,086,000USD | -2,716,000USD |
| Total Cash From Financing Activities | -9,298,000USD | 47,885,000USD | 4,295,000USD | -9,337,000USD | -2,868,000USD |
| Sale Purchase Of Stock | -1,265,000USD | 0USD | -194,000USD | 0USD | — |
| Change In Cash | -2,537,000USD | 182,000USD | 3,651,000USD | 2,300,000USD | -83,000USD |
| Begin Period Cash Flow | 6,185,000USD | 6,003,000USD | 2,352,000USD | 52,000USD | 135,000USD |
| End Period Cash Flow | 3,648,000USD | 6,185,000USD | 6,003,000USD | 2,352,000USD | 52,000USD |
| Other Cashflows From Investing Activities | 12,499,000USD | 15,320,000USD | 19,886,000USD | 22,158,000USD | 223,795,000USD |
| Other Cashflows From Financing Activities | 12,000USD | -722,000USD | -518,000USD | -251,000USD | -213,312,137USD |
| Unclassified Investing Cash Flow | -3,929,000USD | 7,572,000USD | 23,864,000USD | 2,392,000USD | -212,408,000USD |
| Unclassified Operating Cash Flow | — | — | 3,443,000USD | 19,370,000USD | -1,341,000USD |
| Dividends Paid | — | — | — | 0USD | 0USD |
| Unclassified Financing Cash Flow | — | — | — | — | 213,160,137USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | Product | 9,049,000 | USD | 0001193125-26-214074 |
| Q1 2026Quarterly · 2026-03-31 | Product | Tool Rental | 28,910,000 | USD | 0001193125-26-214074 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Eastern Hemisphere | 6,714,000 | USD | 0001193125-26-214074 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Western Hemisphere | 33,396,000 | USD | 0001193125-26-214074 |
| Q4 2025Quarterly · 2025-12-31 | Product | Product | 8,094,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Tool Rental | 30,414,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Segment | Eastern Hemisphere | 6,114,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Segment | Western Hemisphere | 34,836,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Product | Product | 30,064,000 | USD | 0001193125-26-095973 |
| FY 2025Yearly · 2025-12-31 | Product | Tool Rental | 129,562,000 | USD | 0001193125-26-095973 |
| FY 2025Yearly · 2025-12-31 | Segment | Eastern Hemisphere | 23,476,000 | USD | 0001193125-26-095973 |
| FY 2025Yearly · 2025-12-31 | Segment | Western Hemisphere | 148,569,000 | USD | 0001193125-26-095973 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product | 6,958,000 | USD | 0001193125-25-271536 |
| Q3 2025Quarterly · 2025-09-30 | Product | Tool Rental | 31,859,000 | USD | 0001193125-25-271536 |
| Q3 2025Quarterly · 2025-09-30 | Segment | Eastern Hemisphere | 6,223,000 | USD | 0001193125-25-271536 |
| Q3 2025Quarterly · 2025-09-30 | Segment | Western Hemisphere | 34,952,000 | USD | 0001193125-25-271536 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product | 6,665,000 | USD | 0001193125-25-180544 |
| Q2 2025Quarterly · 2025-06-30 | Product | Tool Rental | 32,756,000 | USD | 0001193125-25-180544 |
| Q2 2025Quarterly · 2025-06-30 | Segment | Eastern Hemisphere | 6,087,000 | USD | 0001193125-25-180544 |
| Q2 2025Quarterly · 2025-06-30 | Segment | Western Hemisphere | 37,585,000 | USD | 0001193125-25-180544 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product | 8,347,000 | USD | 0001193125-26-214074 |
| Q1 2025Quarterly · 2025-03-31 | Product | Tool Rental | 34,533,000 | USD | 0001193125-26-214074 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Eastern Hemisphere | 5,052,000 | USD | 0001193125-26-214074 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Western Hemisphere | 41,196,000 | USD | 0001193125-26-214074 |
| Q4 2024Quarterly · 2024-12-31 | Product | Product | 8,330,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Tool Rental | 31,516,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Segment | Eastern Hemisphere | 3,368,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Segment | Western Hemisphere | 39,812,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Product | Product | 36,520,000 | USD | 0001193125-26-095973 |
| FY 2024Yearly · 2024-12-31 | Product | Tool Rental | 117,926,000 | USD | 0001193125-26-095973 |
| FY 2024Yearly · 2024-12-31 | Segment | Eastern Hemisphere | 13,206,000 | USD | 0001193125-26-095973 |
| FY 2024Yearly · 2024-12-31 | Segment | Western Hemisphere | 152,409,000 | USD | 0001193125-26-095973 |
| FY 2024Yearly · 2024-12-31 | Geography | Canada And International | 29,200,000 | USD | 0000950170-25-039259 |
| FY 2024Yearly · 2024-12-31 | Geography | United States | 125,300,000 | USD | 0000950170-25-039259 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product | 11,977,000 | USD | 0001193125-25-271536 |
| Q3 2024Quarterly · 2024-09-30 | Product | Tool Rental | 28,116,000 | USD | 0001193125-25-271536 |
| Q3 2024Quarterly · 2024-09-30 | Segment | Eastern Hemisphere | 4,409,000 | USD | 0001193125-25-271536 |
| Q3 2024Quarterly · 2024-09-30 | Segment | Western Hemisphere | 38,734,000 | USD | 0001193125-25-271536 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Canada And International | 8,400,000 | USD | 0000950170-24-127007 |
| Q3 2024Quarterly · 2024-09-30 | Geography | United States | 31,700,000 | USD | 0000950170-24-127007 |
| Q2 2024Quarterly · 2024-06-30 | Product | Product | 9,205,000 | USD | 0001193125-25-180544 |
| Q2 2024Quarterly · 2024-06-30 | Product | Tool Rental | 28,328,000 | USD | 0001193125-25-180544 |
| Q2 2024Quarterly · 2024-06-30 | Segment | Eastern Hemisphere | 4,182,000 | USD | 0001193125-25-180544 |
| Q2 2024Quarterly · 2024-06-30 | Segment | Western Hemisphere | 35,556,000 | USD | 0001193125-25-180544 |
| Q2 2024Quarterly · 2024-06-30 | Geography | International | 7,000,000 | USD | 0000950170-24-094837 |
| Q2 2024Quarterly · 2024-06-30 | Geography | United States | 30,500,000 | USD | 0000950170-24-094837 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Canada | 4,700,000 | USD | 0000950170-24-060334 |
| Q1 2024Quarterly · 2024-03-31 | Geography | United States | 32,300,000 | USD | 0000950170-24-060334 |
| FY 2023Yearly · 2023-12-31 | Product | Product | 32,795,000 | USD | 0000950170-25-039259 |
| FY 2023Yearly · 2023-12-31 | Product | Tool Rental | 119,239,000 | USD | 0000950170-25-039259 |
| FY 2023Yearly · 2023-12-31 | Geography | Canada And International | 14,800,000 | USD | 0000950170-25-039259 |
| FY 2023Yearly · 2023-12-31 | Geography | United States | 137,200,000 | USD | 0000950170-25-039259 |
| Q3 2023Quarterly · 2023-09-30 | Geography | Canada And International | 3,200,000 | USD | 0000950170-24-127007 |
| Q3 2023Quarterly · 2023-09-30 | Geography | United States | 34,900,000 | USD | 0000950170-24-127007 |
| Q2 2023Quarterly · 2023-06-30 | Geography | International | 2,900,000 | USD | 0000950170-24-094837 |
| Q2 2023Quarterly · 2023-06-30 | Geography | United States | 35,100,000 | USD | 0000950170-24-094837 |
| Q1 2023Quarterly · 2023-03-31 | Geography | International | 4,200,000 | USD | 0000950170-24-060334 |
| Q1 2023Quarterly · 2023-03-31 | Geography | United States | 36,600,000 | USD | 0000950170-24-060334 |
| FY 2022Yearly · 2022-12-31 | Product | Product | 30,538,000 | USD | 0000950170-24-037792 |
| FY 2022Yearly · 2022-12-31 | Product | Tool Rental | 99,018,000 | USD | 0000950170-24-037792 |
| FY 2022Yearly · 2022-12-31 | Geography | Canada And International | 11,300,000 | USD | 0000950170-24-037792 |
| FY 2022Yearly · 2022-12-31 | Geography | United States | 118,300,000 | USD | 0000950170-24-037792 |
| Q3 2022Quarterly · 2022-09-30 | Geography | Canada | 3,200,000 | USD | 0000950170-23-063319 |
| Q3 2022Quarterly · 2022-09-30 | Geography | United States | 33,400,000 | USD | 0000950170-23-063319 |
| Q2 2022Quarterly · 2022-06-30 | Geography | Canada | 2,400,000 | USD | 0000950170-23-042141 |
| Q2 2022Quarterly · 2022-06-30 | Geography | United States | 28,000,000 | USD | 0000950170-23-042141 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.