Drilling Tools International Corporation (DTI)
NASDAQ: DTI · Real-Time Price · USD
3.290
-0.120 (-3.52%)
Mar 13, 2026, 10:17 AM EDT - Market open

DTI Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-3.763.0114.7521.082.1
Depreciation & Amortization
27.2923.8320.3519.7121.72
Stock-Based Compensation
2.462.093.99-0.03
Other Adjustments
-2.21-5.29-8.61-12.36-19.17
Change in Receivables
4.03-4.02-1.05-9.27-9.35
Changes in Inventories
0.95-4.32-1.42-0.910.65
Changes in Accounts Payable
-4.76-0.08-1.53-1.433.08
Changes in Accrued Expenses
-1.2-5.220.584.810.56
Changes in Other Operating Activities
-2.88-3.96-4.38-7.63-0.11
Operating Cash Flow
19.926.0621.3313.99-0.49
Operating Cash Flow Growth
228.87%-71.60%52.45%--
Capital Expenditures
-20.15-22.89-43.75-24.69-11.39
Sale of Property, Plant & Equipment
14.1915.3320.0922.1614.73
Purchases of Intangible Assets
-1.69-0.01---
Proceeds from Sale of Investments
-1.24---
Payments for Business Acquisitions
-5.62-47.26---
Investing Cash Flow
-13.27-53.59-23.66-2.533.34
Short-Term Debt Issued
53.3438.6273.05108.592
Short-Term Debt Repaid
-55.48-11.48-91.4-116.67-0.84
Net Short-Term Debt Issued (Repaid)
-2.1427.14-18.35-8.081.16
Long-Term Debt Issued
-25---
Long-Term Debt Repaid
-5.9-3.54--0.01-3.87
Net Long-Term Debt Issued (Repaid)
-5.921.47--0.01-3.87
Issuance of Common Stock
--23.16--
Repurchase of Common Stock
-1.27----
Net Common Stock Issued (Repurchased)
-1.27-23.16--
Repurchase of Preferred Stock
---0.19--
Net Preferred Stock Issued (Repurchased)
---0.19--
Other Financing Activities
0.01-0.72-0.32-0.25-0.15
Financing Cash Flow
-9.347.894.3-9.34-2.87
Effect of Exchange Rate Changes on Cash and Cash Equivalents
0.11-0.18-0.110.17-0.06
Net Cash Flow
-2.540.183.652.3-0.08
Free Cash Flow
-0.22-16.83-22.42-10.69-11.88
FCF Margin
-0.14%-10.90%-14.74%-8.25%-15.35%
Free Cash Flow Per Share
-0.01-0.52-0.89-0.54-0.21
Levered Free Cash Flow
-12.5538.99-34.061.6613.89
Unlevered Free Cash Flow
10.870.93-9.3611.367.53
Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q