DNOW Inc. (DNOW)
NYSE: DNOW · Real-Time Price · USD
15.68
+0.14 (0.90%)
Aug 21, 2026, 4:00 PM EDT - Market closed
DNOW Inc. Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 4,083 | 2,820 | 2,373 | 2,321 | 2,136 | 1,632 | |
Revenue Growth | 69.84% | 18.84% | 2.24% | 8.66% | 30.88% | 0.80% |
Cost of Revenue | 3,257 | 2,207 | 1,835 | 1,782 | 1,630 | 1,275 |
Gross Profit | 826 | 613 | 538 | 539 | 506 | 357 |
Selling, General & Admin | 752 | 494 | 407 | 388 | 355 | 341 |
Other Operating Expenses | - | - | - | - | - | -1 |
Operating Expenses | 752 | 494 | 407 | 388 | 355 | 340 |
Operating Income | 74 | 119 | 131 | 151 | 151 | 17 |
Interest & Investment Income | - | 2 | 1 | 1 | - | - |
Currency Exchange Gain (Loss) | -2 | -2 | -1 | -1 | -2 | -1 |
Other Non Operating Income (Expenses) | -25 | -7 | 1 | -1 | -3 | -6 |
EBT Excluding Unusual Items | 47 | 112 | 132 | 150 | 146 | 10 |
Merger & Restructuring Charges | -246 | -200 | -16 | -3 | - | - |
Gain (Loss) on Sale of Assets | -12 | -12 | -6 | - | -10 | - |
Asset Writedown | -4 | - | - | - | - | -8 |
Legal Settlements | - | - | - | -5 | -5 | - |
Other Unusual Items | - | - | - | - | 8 | 10 |
Pretax Income | -215 | -100 | 110 | 142 | 139 | 12 |
Income Tax Expense | -26 | -12 | 31 | -109 | 10 | 7 |
Earnings From Continuing Operations | -189 | -88 | 79 | 251 | 129 | 5 |
Minority Interest in Earnings | - | -1 | -1 | -1 | -1 | - |
Net Income | -189 | -89 | 78 | 250 | 128 | 5 |
Preferred Dividends & Other Adjustments | -1 | - | 2 | 4 | 2 | - |
Net Income to Common | -188 | -89 | 76 | 246 | 126 | 5 |
Net Income Growth | - | - | -69.11% | 95.24% | 2420.00% | - |
Shares Outstanding (Basic) | 157 | 118 | 106 | 107 | 111 | 110 |
Shares Outstanding (Diluted) | 157 | 118 | 107 | 108 | 111 | 110 |
Shares Change | 47.32% | 10.02% | -1.18% | -2.52% | 0.66% | 1.00% |
EPS (Basic) | -1.20 | -0.76 | 0.71 | 2.29 | 1.14 | 0.05 |
EPS (Diluted) | -1.20 | -0.76 | 0.71 | 2.27 | 1.13 | 0.05 |
EPS Growth | - | - | -68.72% | 100.89% | 2395.14% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 136 | 134 | 289 | 171 | -9 | 25 |
Free Cash Flow Per Share | 0.87 | 1.14 | 2.70 | 1.58 | -0.08 | 0.23 |
Gross Margin | 20.23% | 21.74% | 22.67% | 23.22% | 23.69% | 21.88% |
Operating Margin | 1.81% | 4.22% | 5.52% | 6.51% | 7.07% | 1.04% |
Profit Margin | -4.60% | -3.16% | 3.20% | 10.60% | 5.90% | 0.31% |
Free Cash Flow Margin | 3.33% | 4.75% | 12.18% | 7.37% | -0.42% | 1.53% |
EBITDA | 151 | 171 | 165 | 177 | 170 | 40 |
EBITDA Margin | 3.70% | 6.06% | 6.95% | 7.63% | 7.96% | 2.45% |
D&A For EBITDA | 77 | 52 | 34 | 26 | 19 | 23 |
EBIT | 74 | 119 | 131 | 151 | 151 | 17 |
EBIT Margin | 1.81% | 4.22% | 5.52% | 6.51% | 7.07% | 1.04% |
Effective Tax Rate | - | - | 28.18% | - | 7.19% | 58.33% |