DNOW Inc. (FRA:11N)
Germany · Delayed Price · Currency is EUR 12.40
+0.30 (2.48%)
At close: Jan 28, 2026
DNOW Inc. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 2,432 | 2,373 | 2,321 | 2,136 | 1,632 | 1,619 | |
Revenue Growth (YoY) | 3.18% | 2.24% | 8.66% | 30.88% | 0.80% | -45.14% |
Cost of Revenue | 1,873 | 1,833 | 1,786 | 1,630 | 1,275 | 1,327 |
Gross Profit | 559 | 540 | 535 | 506 | 357 | 292 |
Selling, General & Admin | 421 | 408 | 388 | 355 | 341 | 397 |
Other Operating Expenses | - | - | - | - | -1 | - |
Operating Expenses | 421 | 408 | 388 | 355 | 340 | 397 |
Operating Income | 138 | 132 | 147 | 151 | 17 | -105 |
Interest Expense | -2 | - | - | - | - | - |
Currency Exchange Gain (Loss) | -1 | -1 | -1 | -2 | -1 | 2 |
Other Non Operating Income (Expenses) | 3 | 2 | - | -3 | -6 | -6 |
EBT Excluding Unusual Items | 138 | 133 | 146 | 146 | 10 | -109 |
Merger & Restructuring Charges | -8 | -13 | - | - | - | - |
Impairment of Goodwill | - | - | - | - | - | -230 |
Gain (Loss) on Sale of Assets | -6 | -6 | - | -10 | - | - |
Asset Writedown | - | - | - | - | -8 | -91 |
Legal Settlements | - | - | -5 | -5 | - | - |
Other Unusual Items | - | - | -3 | 8 | 10 | - |
Pretax Income | 124 | 114 | 138 | 139 | 12 | -430 |
Income Tax Expense | 28 | 32 | -110 | 10 | 7 | -3 |
Earnings From Continuing Operations | 96 | 82 | 248 | 129 | 5 | -427 |
Minority Interest in Earnings | -1 | -1 | -1 | -1 | - | - |
Net Income | 95 | 81 | 247 | 128 | 5 | -427 |
Preferred Dividends & Other Adjustments | 2 | 1 | 4 | 2 | - | - |
Net Income to Common | 93 | 80 | 243 | 126 | 5 | -427 |
Net Income Growth | -53.66% | -67.21% | 92.97% | 2460.00% | - | - |
Shares Outstanding (Basic) | 106 | 106 | 107 | 111 | 110 | 109 |
Shares Outstanding (Diluted) | 106 | 107 | 108 | 111 | 110 | 109 |
Shares Change (YoY) | -0.97% | -1.18% | -2.52% | 0.66% | 1.00% | 0.58% |
EPS (Basic) | 0.88 | 0.75 | 2.26 | 1.14 | 0.05 | -3.90 |
EPS (Diluted) | 0.87 | 0.74 | 2.24 | 1.13 | 0.05 | -3.91 |
EPS Growth | -53.74% | -66.96% | 98.23% | 2395.14% | - | - |
Free Cash Flow | 177 | 289 | 171 | -9 | 25 | 181 |
Free Cash Flow Per Share | 1.67 | 2.70 | 1.58 | -0.08 | 0.23 | 1.65 |
Gross Margin | 22.98% | 22.76% | 23.05% | 23.69% | 21.88% | 18.04% |
Operating Margin | 5.67% | 5.56% | 6.33% | 7.07% | 1.04% | -6.49% |
Profit Margin | 3.82% | 3.37% | 10.47% | 5.90% | 0.31% | -26.37% |
Free Cash Flow Margin | 7.28% | 12.18% | 7.37% | -0.42% | 1.53% | 11.18% |
EBITDA | 180 | 166 | 173 | 170 | 40 | -77 |
EBITDA Margin | 7.40% | 7.00% | 7.45% | 7.96% | 2.45% | -4.76% |
D&A For EBITDA | 42 | 34 | 26 | 19 | 23 | 28 |
EBIT | 138 | 132 | 147 | 151 | 17 | -105 |
EBIT Margin | 5.67% | 5.56% | 6.33% | 7.07% | 1.04% | -6.49% |
Effective Tax Rate | 22.58% | 28.07% | - | 7.19% | 58.33% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.