Go Pro

DNOW (DNOW) Financials

DNOW logo
$15.46 -0.22 (-1.40%)
Closing price 08/24/2026 03:59 PM Eastern
Extended Trading
$15.64 +0.18 (+1.16%)
As of 08/24/2026 06:44 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for DNOW

Annual Income Statements for DNOW

This table shows DNOW's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-502 -234 -52 52 -97 -427 5.00 128 250 78 -89
Consolidated Net Income / (Loss)
-502 -234 -52 52 -97 -427 5.00 129 251 79 -88
Net Income / (Loss) Continuing Operations
-502 -234 -52 52 -97 -427 5.00 129 251 79 -88
Total Pre-Tax Income
-518 -230 -52 58 -93 -430 12 139 142 110 -100
Total Operating Income
-510 -222 -41 73 -83 -420 9.00 131 144 109 -93
Total Gross Profit
502 345 501 630 586 292 357 506 539 531 478
Total Revenue
3,010 2,107 2,648 3,127 2,951 1,619 1,632 2,136 2,321 2,373 2,820
Operating Revenue
3,010 2,107 2,648 3,127 2,951 1,619 1,632 2,136 2,321 2,373 2,820
Total Cost of Revenue
2,508 1,762 2,147 2,497 2,365 1,327 1,275 1,630 1,782 1,842 2,342
Operating Cost of Revenue
2,508 1,762 2,147 2,497 2,365 1,327 1,275 1,630 1,782 1,842 2,342
Total Operating Expenses
1,012 567 542 557 669 712 348 375 395 422 571
Selling, General & Admin Expense
- - 542 557 541 391 341 365 395 416 559
Impairment Charge
393 - - 0.00 128 321 7.00 10 0.00 6.00 12
Total Other Income / (Expense), net
-8.00 -8.00 -11 -15 -10 -10 3.00 8.00 -2.00 1.00 -7.00
Other Income / (Expense), net
-8.00 -8.00 -11 -15 -10 -10 3.00 8.00 -2.00 1.00 -7.00
Income Tax Expense
-16 4.00 - 6.00 4.00 -3.00 7.00 10 -109 31 -12
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - 0.00 0.00 1.00 1.00 1.00 1.00
Basic Earnings per Share
($4.68) ($2.18) ($0.48) $0.47 ($0.89) ($3.91) $0.05 $1.14 $2.29 $0.72 ($0.76)
Weighted Average Basic Shares Outstanding
107.17M 107.42M 108M 108.30M 108.78M 109.41M 110.40M 110.68M 107.40M 106.35M 117.88M
Diluted Earnings per Share
($4.68) ($2.18) ($0.48) $0.47 ($0.89) ($3.91) $0.05 $1.13 $2.27 $0.71 ($0.76)
Weighted Average Diluted Shares Outstanding
107.17M 107.42M 108M 108.64M 108.78M 109.41M 110.49M 111.22M 108.42M 107.15M 117.88M
Weighted Average Basic & Diluted Shares Outstanding
107.30M 107.30M 108.30M 110.60M 109.21M 109.95M 110.56M 110.33M 106.17M 105.69M 186.35M

Quarterly Income Statements for DNOW

This table shows DNOW's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
147 21 24 13 23 21 14 25 -161 -44 -21
Consolidated Net Income / (Loss)
147 21 25 13 23 22 14 25 -161 -44 -21
Net Income / (Loss) Continuing Operations
147 21 25 13 23 22 14 25 -161 -44 -21
Total Pre-Tax Income
31 29 33 22 30 29 17 32 -194 -60 -9.00
Total Operating Income
32 28 33 23 29 29 17 33 -188 -50 1.00
Total Gross Profit
130 129 138 135 133 138 129 145 50 193 243
Total Revenue
555 563 633 606 571 599 628 634 959 1,183 1,307
Operating Revenue
555 563 633 606 571 599 628 634 959 1,183 1,307
Total Cost of Revenue
425 434 495 471 438 461 499 489 909 990 1,064
Operating Cost of Revenue
425 434 495 471 438 461 499 489 909 990 1,064
Total Operating Expenses
98 101 105 112 104 109 112 112 238 243 242
Selling, General & Admin Expense
98 101 105 107 103 109 112 112 226 243 238
Impairment Charge
- - - 5.00 - - 0.00 0.00 - - 4.00
Total Other Income / (Expense), net
-1.00 1.00 0.00 -1.00 1.00 0.00 0.00 -1.00 -6.00 -10 -10
Other Income / (Expense), net
-1.00 1.00 0.00 -1.00 1.00 0.00 0.00 -1.00 -6.00 -10 -10
Income Tax Expense
-116 8.00 8.00 9.00 7.00 7.00 3.00 7.00 -33 -16 12
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 1.00 0.00 - 1.00 0.00 0.00 - 0.00 0.00
Basic Earnings per Share
$1.35 $0.20 $0.21 $0.12 $0.22 $0.19 $0.13 $0.23 ($1.43) ($0.24) ($0.11)
Weighted Average Basic Shares Outstanding
107.40M 106.45M 106.87M 106.31M 106.35M 105.98M 105.46M 105.01M 117.88M 185.76M 182.48M
Diluted Earnings per Share
$1.33 $0.19 $0.21 $0.12 $0.22 $0.19 $0.13 $0.23 ($1.42) ($0.24) ($0.11)
Weighted Average Diluted Shares Outstanding
108.42M 107.35M 107.62M 107.01M 107.15M 106.74M 106.00M 105.61M 117.88M 185.76M 182.48M
Weighted Average Basic & Diluted Shares Outstanding
106.17M 106.80M 106.47M 105.85M 105.69M 105.57M 105.01M 105.01M 186.35M 182.55M 180.79M

Annual Cash Flow Statements for DNOW

This table details how cash moves in and out of DNOW's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-105 16 -13 27 67 204 -74 -101 87 -43 -92
Net Cash From Operating Activities
324 235 -115 73 224 189 30 0.00 188 298 155
Net Cash From Continuing Operating Activities
324 235 -115 73 224 189 30 0.00 188 298 155
Net Income / (Loss) Continuing Operations
-502 -234 -52 52 -97 -427 5.00 129 251 79 -88
Consolidated Net Income / (Loss)
-502 -234 -52 52 -97 -427 5.00 129 251 79 -88
Depreciation Expense
38 53 50 41 41 28 23 19 26 34 52
Non-Cash Adjustments To Reconcile Net Income
501 76 31 10 139 384 24 27 28 41 92
Changes in Operating Assets and Liabilities, net
287 340 -144 -30 141 204 -22 -175 -117 144 99
Net Cash From Investing Activities
-523 -183 8.00 -9.00 -22 22 -96 -87 -48 -304 -590
Net Cash From Continuing Investing Activities
-523 -183 8.00 -9.00 -22 22 -96 -87 -48 -304 -590
Purchase of Property, Plant & Equipment
-11 -4.00 -4.00 -11 -12 -8.00 -5.00 -9.00 -17 -9.00 -21
Acquisitions
-515 -182 -4.00 0.00 -8.00 0.00 -96 -80 -32 -299 -574
Other Investing Activities, net
3.00 3.00 16 2.00 -2.00 4.00 5.00 2.00 1.00 4.00 5.00
Net Cash From Financing Activities
106 -47 94 -37 -138 -8.00 -6.00 -10 -55 -33 339
Net Cash From Continuing Financing Activities
106 -47 94 -37 -138 -8.00 -6.00 -10 -55 -33 339
Repayment of Debt
-329 -300 -265 -540 -400 0.00 0.00 0.00 -4.00 -6.00 -248
Repurchase of Common Equity
- - - - - 0.00 0.00 -7.00 -50 -23 -37
Issuance of Debt
435 253 359 503 268 0.00 0.00 0.00 0.00 0.00 643
Other Financing Activities, net
- - - - -6.00 -8.00 -6.00 -3.00 -1.00 -4.00 -19
Effect of Exchange Rate Changes
-12 11 - - 3.00 1.00 -2.00 -4.00 2.00 -4.00 4.00
Cash Interest Paid
2.00 4.00 6.00 9.00 5.00 - - - 0.00 0.00 4.00
Cash Income Taxes Paid
10 -23 2.00 6.00 7.00 2.00 0.00 11 10 6.00 3.00

Quarterly Cash Flow Statements for DNOW

This table details how cash moves in and out of DNOW's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
105 -111 9.00 64 -5.00 -37 13 34 -102 -48 -2.00
Net Cash From Operating Activities
105 81 21 74 122 -16 45 43 83 -95 133
Net Cash From Continuing Operating Activities
105 81 21 74 122 -16 45 43 83 -95 133
Net Income / (Loss) Continuing Operations
147 21 25 13 23 22 25 25 -161 -44 -21
Consolidated Net Income / (Loss)
147 21 25 13 23 22 25 25 -161 -44 -21
Depreciation Expense
7.00 7.00 9.00 8.00 10 11 10 11 20 23 23
Non-Cash Adjustments To Reconcile Net Income
8.00 5.00 5.00 9.00 5.00 9.00 5.00 5.00 78 44 53
Changes in Operating Assets and Liabilities, net
-57 48 -18 44 84 -58 5.00 2.00 146 -118 78
Net Cash From Investing Activities
-1.00 -188 - -2.00 -114 -5.00 -11 -3.00 -571 -53 -8.00
Net Cash From Continuing Investing Activities
-1.00 -188 - -2.00 -114 -5.00 -11 -3.00 -571 -53 -8.00
Purchase of Property, Plant & Equipment
-2.00 -1.00 -3.00 -2.00 -3.00 -6.00 -4.00 -4.00 -7.00 -8.00 -9.00
Other Investing Activities, net
- -2.00 3.00 - 3.00 1.00 1.00 1.00 2.00 1.00 1.00
Net Cash From Financing Activities
-1.00 -4.00 -11 -10 -8.00 -17 -23 -5.00 384 101 -125
Net Cash From Continuing Financing Activities
-1.00 -4.00 -11 -10 -8.00 -17 -23 -5.00 384 101 -125
Repayment of Debt
5.00 -3.00 -1.00 -3.00 7.00 -2.00 -4.00 -5.00 -230 -97 -259
Repurchase of Common Equity
-1.00 -1.00 -10 -7.00 -5.00 -8.00 -19 - -10 -50 -25
Issuance of Debt
- - - - - 0.00 - - - 253 159
Effect of Exchange Rate Changes
2.00 0.00 -1.00 2.00 -5.00 1.00 2.00 -1.00 2.00 -1.00 -2.00
Cash Interest Paid
- - - - - 0.00 - - - 5.00 9.00
Cash Income Taxes Paid
- - - - - 2.00 - - - 2.00 9.00

Annual Balance Sheets for DNOW

This table presents DNOW's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,832 1,603 1,749 1,795 1,591 1,008 1,104 1,320 1,529 1,621 3,924
Total Current Assets
1,292 959 1,129 1,219 1,067 861 883 1,017 1,068 1,028 2,278
Cash & Equivalents
90 106 98 116 183 387 313 212 299 256 164
Accounts Receivable
485 354 423 482 370 198 304 398 384 388 874
Inventories, net
693 483 590 602 465 262 250 381 366 352 1,192
Prepaid Expenses
24 16 18 19 15 14 16 26 19 32 48
Plant, Property, & Equipment, net
165 143 119 106 120 98 111 119 131 157 264
Total Noncurrent Assets
375 501 501 470 404 49 110 184 330 436 1,382
Goodwill
205 311 328 314 245 0.00 67 116 139 230 617
Intangible Assets
161 184 166 144 90 0.00 9.00 25 28 65 565
Noncurrent Deferred & Refundable Income Taxes
4.00 1.00 2.00 2.00 2.00 1.00 - 0.00 118 93 11
Other Noncurrent Operating Assets
5.00 5.00 5.00 10 67 48 34 43 45 48 189
Total Liabilities & Shareholders' Equity
1,832 1,603 1,749 1,795 1,591 1,008 1,104 1,320 1,529 1,621 3,924
Total Liabilities
429 420 564 581 447 309 392 476 466 493 1,686
Total Current Liabilities
307 347 394 441 396 272 369 439 418 442 974
Accounts Payable
211 246 290 329 255 172 235 304 288 300 653
Accrued Expenses
94 100 103 110 127 95 112 126 120 130 300
Other Current Liabilities
2.00 1.00 1.00 2.00 14 5.00 22 9.00 10 12 21
Total Noncurrent Liabilities
122 73 170 140 51 37 23 37 48 51 712
Long-Term Debt
108 65 162 132 - - - - - 0.00 411
Noncurrent Deferred & Payable Income Tax Liabilities
11 7.00 7.00 6.00 4.00 - 0.00 1.00 - 0.00 99
Other Noncurrent Operating Liabilities
3.00 1.00 1.00 2.00 47 37 23 36 48 51 202
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,403 1,183 1,185 1,214 1,144 699 712 844 1,063 1,128 2,238
Total Preferred & Common Equity
1,403 1,183 1,185 1,214 1,144 699 711 842 1,060 1,124 2,233
Total Common Equity
1,403 1,183 1,185 1,214 1,144 699 711 842 1,060 1,124 2,233
Common Stock
1,981 2,003 2,020 2,035 2,047 2,052 2,061 2,067 2,033 2,024 3,195
Retained Earnings
-444 -678 -730 -678 -775 -1,208 -1,203 -1,075 -828 -747 -836
Accumulated Other Comprehensive Income / (Loss)
-134 -142 -105 -143 -128 -145 -147 -150 -145 -153 -126
Noncontrolling Interest
- - - - - - 1.00 2.00 3.00 4.00 5.00

Quarterly Balance Sheets for DNOW

This table presents DNOW's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
1,329 1,420 1,376 1,594 1,563 1,587 1,651 1,661 1,660 3,927 3,816
Total Current Assets
1,025 1,075 1,033 1,045 1,023 1,058 1,067 1,080 1,096 2,250 2,117
Cash & Equivalents
168 203 194 188 197 261 219 232 266 116 114
Accounts Receivable
422 417 396 410 403 405 439 440 429 889 889
Inventories, net
406 424 415 428 399 364 385 383 377 1,193 1,062
Prepaid Expenses
29 31 28 19 24 28 24 25 24 52 52
Plant, Property, & Equipment, net
121 130 130 137 139 138 155 153 149 261 257
Total Noncurrent Assets
183 215 213 412 401 391 429 428 415 1,416 1,442
Goodwill
119 141 140 192 192 192 230 235 235 652 700
Intangible Assets
23 31 29 59 57 55 63 62 60 563 556
Noncurrent Deferred & Refundable Income Taxes
- - - 112 105 98 88 83 76 12 10
Other Noncurrent Operating Assets
41 43 44 49 47 46 48 48 44 189 176
Total Liabilities & Shareholders' Equity
1,329 1,420 1,376 1,594 1,563 1,587 1,651 1,661 1,660 3,927 3,816
Total Liabilities
485 543 469 515 464 469 507 500 475 1,784 1,718
Total Current Liabilities
447 501 423 462 412 417 460 455 435 929 991
Accounts Payable
323 364 301 339 278 278 329 318 305 662 711
Accrued Expenses
118 129 114 112 123 127 119 125 118 254 262
Other Current Liabilities
6.00 8.00 8.00 11 11 12 12 12 12 13 18
Total Noncurrent Liabilities
38 42 46 53 52 52 47 45 40 855 727
Long-Term Debt
- - - - - - - - - 571 474
Noncurrent Deferred & Payable Income Tax Liabilities
1.00 1.00 1.00 0.00 0.00 0.00 - - - 95 74
Other Noncurrent Operating Liabilities
37 41 45 53 52 52 47 45 40 189 179
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
844 877 907 1,079 1,099 1,118 1,144 1,161 1,185 2,143 2,098
Total Preferred & Common Equity
841 874 904 1,076 1,095 1,114 1,139 1,156 1,182 2,138 2,093
Total Common Equity
841 874 904 1,076 1,095 1,114 1,139 1,156 1,182 2,138 2,093
Common Stock
2,037 2,030 2,029 2,032 2,029 2,025 2,017 1,998 2,002 3,144 3,125
Retained Earnings
-1,044 -1,010 -975 -807 -783 -770 -725 -700 -675 -880 -901
Accumulated Other Comprehensive Income / (Loss)
-149 -146 -150 -149 -151 -141 -150 -142 -145 -126 -131
Noncontrolling Interest
3.00 3.00 3.00 3.00 4.00 4.00 5.00 5.00 3.00 5.00 5.00

Annual Metrics And Ratios for DNOW

This table displays calculated financial ratios and metrics derived from DNOW's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-26.67% -30.00% 25.68% 18.09% -5.63% -45.14% 0.80% 30.88% 8.66% 2.24% 18.84%
EBITDA Growth
-341.21% 63.13% 98.87% 5,050.00% -152.53% -673.08% 108.71% 351.43% 3.80% -9.76% -133.33%
EBIT Growth
-391.01% 55.60% 77.39% 211.54% -260.34% -362.37% 102.79% 1,058.33% -0.72% -17.39% -190.91%
NOPAT Growth
-402.66% 56.47% 81.53% 328.04% -188.77% -406.02% 101.28% 3,142.01% 106.94% -67.69% -183.16%
Net Income Growth
-532.76% 53.39% 77.78% 200.00% -286.54% -340.21% 101.17% 2,480.00% 92.25% -66.94% -211.39%
EPS Growth
-541.51% 53.42% 77.98% 197.92% -289.36% -339.33% 101.28% 2,160.00% 98.23% -66.96% -207.04%
Operating Cash Flow Growth
200.00% -27.47% -148.94% 163.48% 206.85% -15.63% -84.13% -100.00% 0.00% 58.51% -47.99%
Free Cash Flow Firm Growth
-114.60% 1,865.71% -209.79% 162.23% 149.74% 68.33% -123.45% -33.84% 207.33% -122.34% -5,546.71%
Invested Capital Growth
-19.76% -19.63% 9.37% -1.52% -21.87% -67.53% 27.88% 58.40% 20.89% 14.14% 184.98%
Revenue Q/Q Growth
-10.74% -4.79% 5.20% 3.13% -4.06% -16.50% 7.44% 5.69% 0.35% 0.68% 15.95%
EBITDA Q/Q Growth
-79.78% 42.53% 95.56% 23.75% -150.00% 17.96% 240.00% 13.67% -0.61% 1.37% -128.92%
EBIT Q/Q Growth
-72.67% 35.93% 46.39% 56.76% -245.31% 17.94% 125.00% 15.83% -2.13% -0.87% -180.65%
NOPAT Q/Q Growth
-70.00% 38.16% 53.41% 28.33% -184.36% 19.23% 115.31% 29.95% 86.52% -60.88% -167.81%
Net Income Q/Q Growth
-111.81% 43.20% 56.67% 57.58% -267.24% 18.20% 109.80% 18.35% 86.47% -60.19% -191.67%
EPS Q/Q Growth
-109.87% 43.23% 56.76% 62.07% -271.15% 17.86% 110.64% 17.71% 88.24% -60.00% -186.36%
Operating Cash Flow Q/Q Growth
0.62% -11.65% -98.28% 830.00% -0.44% -8.70% -64.29% 100.00% 111.24% 6.05% -20.10%
Free Cash Flow Firm Q/Q Growth
87.27% 4.13% -343.46% 1,307.47% 0.01% -7.55% -1,413.64% -90.66% 405.76% -141.89% -5,035.59%
Invested Capital Q/Q Growth
-13.98% -10.92% -0.16% -5.09% -16.72% -23.15% 3.10% 17.25% 7.15% 1.75% 170.40%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
16.68% 16.37% 18.92% 20.15% 19.86% 18.04% 21.88% 23.69% 23.05% 22.55% 16.95%
EBITDA Margin
-15.95% -8.40% -0.08% 3.17% -1.76% -24.83% 2.14% 7.40% 7.07% 6.24% -1.70%
Operating Margin
-16.94% -10.54% -1.55% 2.33% -2.81% -25.94% 0.55% 6.13% 6.03% 4.76% -3.30%
EBIT Margin
-17.21% -10.92% -1.96% 1.85% -3.15% -26.56% 0.74% 6.51% 5.95% 4.80% -3.55%
Profit (Net Income) Margin
-16.68% -11.11% -1.96% 1.66% -3.29% -26.37% 0.31% 6.04% 10.69% 3.46% -3.12%
Tax Burden Percent
96.91% 101.74% 100.00% 89.66% 104.30% 99.30% 41.67% 92.81% 179.71% 71.93% 88.00%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 10.34% 0.00% 0.00% 58.33% 7.19% -79.71% 28.07% 0.00%
Return on Invested Capital (ROIC)
-22.37% -12.13% -2.40% 5.28% -5.30% -46.19% 1.05% 23.58% 36.05% 9.94% -3.88%
ROIC Less NNEP Spread (ROIC-NNEP)
141.47% 671.35% -205.01% -28.34% 41.28% 0.48% 0.70% 20.76% 37.45% 9.68% 505.01%
Return on Net Nonoperating Assets (RNNOA)
-7.43% -5.97% -1.99% -0.95% -2.92% -0.15% -0.35% -7.00% -10.04% -2.45% -1.35%
Return on Equity (ROE)
-29.80% -18.10% -4.39% 4.34% -8.23% -46.34% 0.71% 16.58% 26.01% 7.49% -5.23%
Cash Return on Invested Capital (CROIC)
-0.44% 9.64% -11.35% 6.81% 19.25% 55.77% -23.42% -21.61% 17.13% -3.27% -99.98%
Operating Return on Assets (OROA)
-23.40% -13.39% -3.10% 3.27% -5.49% -33.09% 1.14% 11.47% 9.69% 7.24% -3.61%
Return on Assets (ROA)
-22.67% -13.62% -3.10% 2.93% -5.73% -32.86% 0.47% 10.64% 17.41% 5.21% -3.17%
Return on Common Equity (ROCE)
-29.80% -18.10% -4.39% 4.34% -8.23% -46.34% 0.71% 16.55% 25.94% 7.46% -5.21%
Return on Equity Simple (ROE_SIMPLE)
-35.78% -19.78% -4.39% 4.28% -8.48% -61.09% 0.70% 15.32% 23.40% 7.30% 0.00%
Net Operating Profit after Tax (NOPAT)
-357 -155 -29 65 -58 -294 3.75 122 252 81 -65
NOPAT Margin
-11.86% -7.38% -1.08% 2.09% -1.97% -18.16% 0.23% 5.69% 10.84% 3.43% -2.31%
Net Nonoperating Expense Percent (NNEP)
-163.84% -683.48% 202.61% 33.62% -46.59% -46.67% 0.36% 2.83% -1.41% 0.26% -508.89%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 14.40% 23.67% 7.21% -2.46%
Cost of Revenue to Revenue
83.32% 83.63% 81.08% 79.85% 80.14% 81.96% 78.13% 76.31% 76.95% 77.45% 83.05%
SG&A Expenses to Revenue
0.00% 0.00% 20.47% 17.81% 18.33% 24.15% 20.89% 17.09% 17.02% 17.53% 19.82%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
33.62% 26.91% 20.47% 17.81% 22.67% 43.98% 21.32% 17.56% 17.02% 17.78% 20.25%
Earnings before Interest and Taxes (EBIT)
-518 -230 -52 58 -93 -430 12 139 138 114 -100
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-480 -177 -2.00 99 -52 -402 35 158 164 148 -48
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.21 1.86 1.00 1.04 1.07 1.12 1.33 1.67 1.14 1.23 0.62
Price to Tangible Book Value (P/TBV)
1.64 3.20 1.72 1.67 1.51 1.12 1.49 2.00 1.35 1.66 1.32
Price to Revenue (P/Rev)
0.56 1.04 0.45 0.40 0.41 0.49 0.58 0.66 0.52 0.58 0.49
Price to Earnings (P/E)
0.00 0.00 0.00 24.27 0.00 0.00 188.83 10.96 4.87 17.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 4.12% 0.00% 0.00% 0.53% 9.13% 20.52% 5.88% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.21 1.89 1.00 1.04 1.08 1.28 1.58 1.89 1.19 1.29 0.66
Enterprise Value to Revenue (EV/Rev)
0.57 1.02 0.47 0.41 0.35 0.25 0.39 0.56 0.39 0.47 0.58
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 12.91 0.00 0.00 18.06 7.55 5.53 7.60 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 22.03 0.00 0.00 52.68 8.58 6.58 9.87 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 19.53 0.00 0.00 168.58 9.81 3.61 13.84 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
5.29 9.19 0.00 17.51 4.64 2.11 21.07 0.00 4.83 3.78 10.60
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 17.47 0.00 15.13 4.93 1.12 0.00 0.00 7.59 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.08 0.05 0.14 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.18
Long-Term Debt to Equity
0.08 0.05 0.14 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.18
Financial Leverage
-0.05 -0.01 0.01 0.03 -0.07 -0.31 -0.50 -0.34 -0.27 -0.25 0.00
Leverage Ratio
1.31 1.33 1.42 1.48 1.44 1.41 1.50 1.56 1.49 1.44 1.65
Compound Leverage Factor
1.31 1.33 1.42 1.48 1.44 1.41 1.50 1.56 1.49 1.44 1.65
Debt to Total Capital
7.15% 5.21% 12.03% 9.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.52%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
7.15% 5.21% 12.03% 9.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.52%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.14% 0.24% 0.28% 0.35% 0.19%
Common Equity to Total Capital
92.85% 94.79% 87.97% 90.19% 100.00% 100.00% 99.86% 99.76% 99.72% 99.65% 84.30%
Debt to EBITDA
-0.23 -0.37 -81.00 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -8.56
Net Debt to EBITDA
-0.04 0.23 -32.00 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -5.15
Long-Term Debt to EBITDA
-0.23 -0.37 -81.00 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -8.56
Debt to NOPAT
-0.30 -0.42 -5.64 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -6.31
Net Debt to NOPAT
-0.05 0.26 -2.23 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -3.79
Long-Term Debt to NOPAT
-0.30 -0.42 -5.64 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -6.31
Altman Z-Score
3.39 3.85 2.60 3.14 3.13 0.75 1.99 3.12 3.12 3.16 1.23
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.07% 0.19% 0.26% 0.32% 0.27%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.21 2.76 2.87 2.76 2.69 3.17 2.39 2.32 2.56 2.33 2.34
Quick Ratio
1.87 1.33 1.32 1.36 1.40 2.15 1.67 1.39 1.63 1.46 1.07
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-7.00 124 -136 84 211 355 -83 -111 120 -27 -1,678
Operating Cash Flow to CapEx
2,945.45% 5,875.00% -2,875.00% 663.64% 1,866.67% 2,362.50% 600.00% 0.00% 1,105.88% 3,311.11% 738.10%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.36 1.23 1.58 1.76 1.74 1.25 1.55 1.76 1.63 1.51 1.02
Accounts Receivable Turnover
4.51 5.02 6.82 6.91 6.93 5.70 6.50 6.09 5.94 6.15 4.47
Inventory Turnover
3.05 3.00 4.00 4.19 4.43 3.65 4.98 5.17 4.78 5.12 3.03
Fixed Asset Turnover
20.83 13.68 20.21 27.80 26.12 14.85 15.62 18.57 18.57 16.48 13.40
Accounts Payable Turnover
7.16 7.71 8.01 8.07 8.10 6.22 6.27 6.05 6.03 6.25 4.92
Days Sales Outstanding (DSO)
81.00 72.67 53.55 52.82 52.69 64.03 56.14 59.98 61.49 59.37 81.67
Days Inventory Outstanding (DIO)
119.48 121.80 91.21 87.12 82.34 99.98 73.29 70.65 76.33 71.29 120.32
Days Payable Outstanding (DPO)
51.01 47.33 45.56 45.24 45.07 58.72 58.26 60.35 60.49 58.38 74.26
Cash Conversion Cycle (CCC)
149.48 147.14 99.20 94.70 89.96 105.29 71.17 70.28 77.33 72.28 127.73
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,421 1,142 1,249 1,230 961 312 399 632 764 872 2,485
Invested Capital Turnover
1.89 1.64 2.22 2.52 2.69 2.54 4.59 4.14 3.33 2.90 1.68
Increase / (Decrease) in Invested Capital
-350 -279 107 -19 -269 -649 87 233 132 108 1,613
Enterprise Value (EV)
1,714 2,159 1,253 1,278 1,040 398 632 1,193 908 1,125 1,643
Market Capitalization
1,696 2,200 1,189 1,262 1,223 785 944 1,403 1,204 1,377 1,391
Book Value per Share
$13.09 $11.01 $10.99 $11.20 $10.51 $6.39 $6.43 $7.62 $9.97 $10.62 $21.26
Tangible Book Value per Share
$9.67 $6.40 $6.41 $6.97 $7.44 $6.39 $5.74 $6.35 $8.40 $7.83 $10.01
Total Capital
1,511 1,248 1,347 1,346 1,144 699 712 844 1,063 1,128 2,649
Total Debt
108 65 162 132 0.00 0.00 0.00 0.00 0.00 0.00 411
Total Long-Term Debt
108 65 162 132 0.00 0.00 0.00 0.00 0.00 0.00 411
Net Debt
18 -41 64 16 -183 -387 -313 -212 -299 -256 247
Capital Expenditures (CapEx)
11 4.00 4.00 11 12 8.00 5.00 9.00 17 9.00 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
895 506 637 662 488 202 201 366 351 330 1,140
Debt-free Net Working Capital (DFNWC)
985 612 735 778 671 589 514 578 650 586 1,304
Net Working Capital (NWC)
985 612 735 778 671 589 514 578 650 586 1,304
Net Nonoperating Expense (NNE)
145 79 23 13 39 133 -1.25 -7.42 3.59 -0.72 23
Net Nonoperating Obligations (NNO)
18 -41 64 16 -183 -387 -313 -212 -299 -256 247
Total Depreciation and Amortization (D&A)
38 53 50 41 41 28 23 19 26 34 52
Debt-free, Cash-free Net Working Capital to Revenue
29.73% 24.02% 24.06% 21.17% 16.54% 12.48% 12.32% 17.13% 15.12% 13.91% 40.43%
Debt-free Net Working Capital to Revenue
32.72% 29.05% 27.76% 24.88% 22.74% 36.38% 31.50% 27.06% 28.01% 24.69% 46.24%
Net Working Capital to Revenue
32.72% 29.05% 27.76% 24.88% 22.74% 36.38% 31.50% 27.06% 28.01% 24.69% 46.24%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($4.68) ($2.18) ($0.48) $0.47 ($0.89) ($3.91) $0.05 $1.14 $2.26 $0.75 ($0.76)
Adjusted Weighted Average Basic Shares Outstanding
107.17M 107.42M 107.75M 108.30M 109M 109.41M 110.40M 110.68M 107.40M 106.35M 117.88M
Adjusted Diluted Earnings per Share
($4.68) ($2.18) ($0.48) $0.47 ($0.89) ($3.91) $0.05 $1.13 $2.24 $0.74 ($0.76)
Adjusted Weighted Average Diluted Shares Outstanding
107.17M 107.42M 107.75M 108.64M 109M 109.41M 110.49M 111.22M 108.42M 107.15M 117.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
107.30M 107.48M 108.03M 108.44M 109.21M 109.95M 110.56M 110.33M 106.17M 105.69M 186.35M
Normalized Net Operating Profit after Tax (NOPAT)
-82 -155 -29 65 32 -69 11 131 98 86 -57
Normalized NOPAT Margin
-2.72% -7.38% -1.08% 2.09% 1.07% -4.28% 0.69% 6.13% 4.22% 3.61% -2.01%
Pre Tax Income Margin
-17.21% -10.92% -1.96% 1.85% -3.15% -26.56% 0.74% 6.51% 5.95% 4.80% -3.55%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.43% 20.16% 28.05% -42.05%

Quarterly Metrics And Ratios for DNOW

This table displays calculated financial ratios and metrics derived from DNOW's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 186,346,145.00 182,545,984.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 186,346,145.00 182,545,984.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.24 -0.12
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.46% -3.60% 6.57% 3.06% 2.88% 6.39% -0.79% 4.62% 67.95% 97.50% 108.12%
EBITDA Growth
-2.56% -12.20% 2.44% -31.82% 5.26% 13.89% 0.00% 43.33% -583.33% -192.50% -48.15%
EBIT Growth
-8.82% -17.14% -5.71% -40.54% -3.23% 3.45% -3.03% 45.45% -846.15% -306.90% -152.94%
NOPAT Growth
360.65% -36.64% -28.51% -61.17% -85.35% 13.44% 0.00% 89.69% -784.32% -259.09% -95.00%
Net Income Growth
359.38% -34.38% -26.47% -62.86% -84.35% 9.52% 0.00% 92.31% -905.00% -300.00% -250.00%
EPS Growth
375.00% -32.14% -32.26% -62.50% -83.46% 5.26% 9.52% 91.67% -847.37% -226.32% -184.62%
Operating Cash Flow Growth
1,650.00% 1,450.00% -75.29% 1,750.00% 16.19% -119.75% 114.29% -41.89% -31.97% -493.75% 195.56%
Free Cash Flow Firm Growth
109.87% -1.95% -115.89% 6.18% -534.44% 94.35% 99.01% 72.23% -1,865.32% -14,133.33% -11,656.15%
Invested Capital Growth
20.89% 31.80% 33.83% 20.20% 14.14% 3.82% 2.99% 7.23% 184.98% 180.86% 164.59%
Revenue Q/Q Growth
-5.61% 1.44% 12.43% -4.27% -5.78% 4.90% 4.84% 0.96% 51.26% 23.36% 10.48%
EBITDA Q/Q Growth
-13.64% -5.26% 16.67% -28.57% 33.33% 2.50% 2.44% 2.38% -504.65% 78.74% 137.84%
EBIT Q/Q Growth
-16.22% -6.45% 13.79% -33.33% 36.36% 0.00% 6.67% 0.00% -706.25% 69.07% 85.00%
NOPAT Q/Q Growth
333.55% -86.64% 23.30% -45.64% 63.59% 3.45% 8.70% 3.13% -610.45% 73.40% 102.00%
Net Income Q/Q Growth
320.00% -85.71% 19.05% -48.00% 76.92% 0.00% 8.70% 0.00% -744.00% 72.67% 52.27%
EPS Q/Q Growth
315.63% -85.71% 10.53% -42.86% 83.33% -9.09% 15.00% 0.00% -717.39% 83.10% 54.17%
Operating Cash Flow Q/Q Growth
2,525.00% -22.86% -74.07% 252.38% 64.86% -113.11% 381.25% -4.44% 93.02% -214.46% 240.00%
Free Cash Flow Firm Q/Q Growth
114.20% -1,086.35% -4.25% 35.76% 34.23% 87.17% 81.82% -1,710.94% -4,716.84% 2.10% 10.52%
Invested Capital Q/Q Growth
7.15% 16.62% 1.23% -4.99% 1.75% 6.08% 0.43% -1.08% 170.40% 4.55% -5.39%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.42% 22.91% 21.80% 22.28% 23.29% 23.21% 22.93% 22.87% 5.21% 16.31% 18.59%
EBITDA Margin
6.85% 6.39% 6.64% 4.95% 7.01% 6.84% 6.69% 6.78% -18.14% -3.13% 1.07%
Operating Margin
5.77% 4.97% 5.21% 3.80% 5.08% 5.01% 5.10% 5.21% -19.60% -4.23% 0.08%
EBIT Margin
5.59% 5.15% 5.21% 3.63% 5.25% 5.01% 5.10% 5.05% -20.23% -5.07% -0.69%
Profit (Net Income) Margin
26.49% 3.73% 3.95% 2.15% 4.03% 3.84% 3.98% 3.94% -16.79% -3.72% -1.61%
Tax Burden Percent
474.19% 72.41% 75.76% 59.09% 76.67% 76.67% 78.13% 78.13% 82.99% 73.33% 233.33%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
-374.19% 27.59% 24.24% 40.91% 23.33% 23.33% 21.88% 21.88% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
90.91% 10.57% 11.72% 6.73% 11.30% 10.19% 10.45% 11.14% -23.06% -5.72% 0.13%
ROIC Less NNEP Spread (ROIC-NNEP)
92.77% 10.17% 11.72% 6.99% 11.02% 10.19% 10.45% 11.43% 630.28% -13.34% -33.78%
Return on Net Nonoperating Assets (RNNOA)
-24.86% -1.88% -2.37% -1.57% -2.79% -1.87% -1.98% -2.62% -1.69% -0.96% -1.33%
Return on Equity (ROE)
66.06% 8.69% 9.35% 5.16% 8.50% 8.32% 8.47% 8.52% -24.74% -6.68% -1.20%
Cash Return on Invested Capital (CROIC)
17.13% 3.04% 0.00% 8.13% -3.27% 5.51% 6.23% 3.83% -99.98% -101.81% -98.06%
Operating Return on Assets (OROA)
9.10% 8.11% 8.18% 5.78% 7.92% 7.44% 7.60% 7.56% -20.58% -6.19% -1.03%
Return on Assets (ROA)
43.16% 5.87% 6.19% 3.41% 6.07% 5.70% 5.94% 5.91% -17.08% -4.54% -2.40%
Return on Common Equity (ROCE)
65.88% 8.66% 9.32% 5.14% 8.48% 8.29% 8.44% 8.49% -24.67% -6.66% -1.19%
Return on Equity Simple (ROE_SIMPLE)
0.00% 22.03% 20.82% 18.49% 0.00% 7.37% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
152 20 25 14 22 23 25 26 -132 -35 0.70
NOPAT Margin
27.34% 3.60% 3.95% 2.24% 3.89% 3.84% 3.98% 4.07% -13.72% -2.96% 0.05%
Net Nonoperating Expense Percent (NNEP)
-1.86% 0.41% 0.00% -0.26% 0.28% 0.00% 0.00% -0.30% -653.33% 7.63% 33.91%
Return On Investment Capital (ROIC_SIMPLE)
14.27% - - - 1.97% 2.01% 2.15% 2.18% -4.97% -1.29% 0.03%
Cost of Revenue to Revenue
76.58% 77.09% 78.20% 77.72% 76.71% 76.79% 77.07% 77.13% 94.79% 83.69% 81.41%
SG&A Expenses to Revenue
17.66% 17.94% 16.59% 17.66% 18.04% 18.20% 17.83% 17.67% 23.57% 20.54% 18.21%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
17.66% 17.94% 16.59% 18.48% 18.21% 18.20% 17.83% 17.67% 24.82% 20.54% 18.52%
Earnings before Interest and Taxes (EBIT)
31 29 33 22 30 30 32 32 -194 -60 -9.00
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
38 36 42 30 40 41 42 43 -174 -37 14
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.14 1.50 1.34 1.24 1.23 1.58 1.35 1.35 0.62 1.04 1.13
Price to Tangible Book Value (P/TBV)
1.35 1.96 1.73 1.59 1.66 2.13 1.82 1.81 1.32 2.40 2.83
Price to Revenue (P/Rev)
0.52 0.70 0.63 0.58 0.58 0.75 0.65 0.66 0.49 0.65 0.58
Price to Earnings (P/E)
4.87 6.82 6.46 6.72 17.00 22.01 18.86 16.86 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
20.52% 14.66% 15.48% 14.89% 5.88% 4.54% 5.30% 5.93% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.19 1.61 1.41 1.31 1.29 1.72 1.44 1.46 0.66 1.03 1.11
Enterprise Value to Revenue (EV/Rev)
0.39 0.62 0.54 0.48 0.47 0.66 0.56 0.55 0.58 0.79 0.67
Enterprise Value to EBITDA (EV/EBITDA)
5.53 9.00 7.96 7.67 7.60 10.40 8.75 8.06 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
6.58 10.84 9.80 9.74 9.87 13.84 11.74 10.79 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
3.61 5.99 5.59 5.39 13.84 18.94 15.94 13.94 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
4.83 5.20 6.04 3.98 3.78 7.92 5.95 6.90 10.60 35.26 16.66
Enterprise Value to Free Cash Flow (EV/FCFF)
7.59 60.15 0.00 17.55 0.00 31.82 23.48 39.37 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.18 0.27 0.23
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.18 0.27 0.23
Financial Leverage
-0.27 -0.19 -0.20 -0.22 -0.25 -0.18 -0.19 -0.23 0.00 0.07 0.04
Leverage Ratio
1.49 1.52 1.51 1.46 1.44 1.46 1.43 1.41 1.65 1.70 1.68
Compound Leverage Factor
1.49 1.52 1.51 1.46 1.44 1.46 1.43 1.41 1.65 1.70 1.68
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.52% 21.04% 18.43%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.52% 21.04% 18.43%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.28% 0.28% 0.36% 0.36% 0.35% 0.44% 0.43% 0.25% 0.19% 0.18% 0.19%
Common Equity to Total Capital
99.72% 99.72% 99.64% 99.64% 99.65% 99.56% 99.57% 99.75% 84.30% 78.78% 81.38%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -8.56 -4.57 -3.43
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -5.15 -3.64 -2.61
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -8.56 -4.57 -3.43
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -6.31 -4.74 -3.60
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.79 -3.78 -2.74
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -6.31 -4.74 -3.60
Altman Z-Score
2.89 3.12 3.23 3.10 2.99 3.48 3.25 3.46 1.15 1.65 1.91
Noncontrolling Interest Sharing Ratio
0.26% 0.31% 0.35% 0.35% 0.32% 0.36% 0.40% 0.30% 0.27% 0.30% 0.31%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.56 2.26 2.48 2.54 2.33 2.32 2.37 2.52 2.34 2.42 2.14
Quick Ratio
1.63 1.29 1.46 1.60 1.46 1.43 1.48 1.60 1.07 1.08 1.01
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
20 -195 -203 -130 -86 -11 -2.00 -36 -1,745 -1,708 -1,528
Operating Cash Flow to CapEx
5,250.00% 8,100.00% 700.00% 3,700.00% 4,066.67% -266.67% 1,125.00% 1,075.00% 1,185.71% -1,187.50% 1,477.78%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.63 1.57 1.57 1.59 1.51 1.48 1.49 1.50 1.02 1.22 1.49
Accounts Receivable Turnover
5.94 5.53 5.70 5.89 6.15 5.67 5.70 5.83 4.47 5.13 6.14
Inventory Turnover
4.78 4.25 4.39 4.69 5.12 4.59 4.74 5.05 3.03 3.64 4.76
Fixed Asset Turnover
18.57 17.83 17.39 17.59 16.48 16.50 16.47 16.95 13.40 16.37 19.92
Accounts Payable Turnover
6.03 5.36 5.63 6.30 6.25 5.58 6.22 6.42 4.92 5.79 6.68
Days Sales Outstanding (DSO)
61.49 66.02 63.98 62.02 59.37 64.32 64.00 62.58 81.67 71.20 59.40
Days Inventory Outstanding (DIO)
76.33 85.85 83.07 77.90 71.29 79.60 77.02 72.28 120.32 100.31 76.75
Days Payable Outstanding (DPO)
60.49 68.14 64.80 57.90 58.38 65.40 58.70 56.87 74.26 62.99 54.65
Cash Conversion Cycle (CCC)
77.33 83.72 82.25 82.02 72.28 78.51 82.32 78.00 127.73 108.51 81.50
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
764 891 902 857 872 925 929 919 2,485 2,598 2,458
Invested Capital Turnover
3.33 2.94 2.97 3.00 2.90 2.65 2.63 2.74 1.68 1.93 2.41
Increase / (Decrease) in Invested Capital
132 215 228 144 108 34 27 62 1,613 1,673 1,529
Enterprise Value (EV)
908 1,431 1,273 1,120 1,125 1,591 1,339 1,338 1,643 2,679 2,733
Market Capitalization
1,204 1,616 1,466 1,377 1,377 1,805 1,566 1,601 1,391 2,219 2,368
Book Value per Share
$9.97 $10.11 $10.25 $10.46 $10.62 $10.75 $10.95 $11.26 $21.26 $11.47 $11.47
Tangible Book Value per Share
$8.40 $7.75 $7.92 $8.14 $7.83 $7.98 $8.14 $8.45 $10.01 $4.95 $4.59
Total Capital
1,063 1,079 1,099 1,118 1,128 1,144 1,161 1,185 2,649 2,714 2,572
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 411 571 474
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 411 571 474
Net Debt
-299 -188 -197 -261 -256 -219 -232 -266 247 455 360
Capital Expenditures (CapEx)
2.00 1.00 3.00 2.00 3.00 6.00 4.00 4.00 7.00 8.00 9.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
351 395 414 380 330 388 393 395 1,140 1,205 1,012
Debt-free Net Working Capital (DFNWC)
650 583 611 641 586 607 625 661 1,304 1,321 1,126
Net Working Capital (NWC)
650 583 611 641 586 607 625 661 1,304 1,321 1,126
Net Nonoperating Expense (NNE)
4.74 -0.72 0.00 0.59 -0.77 0.00 0.00 0.78 29 9.00 22
Net Nonoperating Obligations (NNO)
-299 -188 -197 -261 -256 -219 -232 -266 247 455 360
Total Depreciation and Amortization (D&A)
7.00 7.00 9.00 8.00 10 11 10 11 20 23 23
Debt-free, Cash-free Net Working Capital to Revenue
15.12% 17.17% 17.70% 16.12% 13.91% 16.11% 16.35% 16.24% 40.43% 35.40% 24.79%
Debt-free Net Working Capital to Revenue
28.01% 25.35% 26.12% 27.20% 24.69% 25.20% 26.00% 27.18% 46.24% 38.81% 27.58%
Net Working Capital to Revenue
28.01% 25.35% 26.12% 27.20% 24.69% 25.20% 26.00% 27.18% 46.24% 38.81% 27.58%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.35 $0.20 $0.21 $0.12 $0.22 $0.20 $0.24 $0.23 ($1.43) ($0.24) ($0.11)
Adjusted Weighted Average Basic Shares Outstanding
107.40M 106.45M 106.87M 106.31M 106.35M 105.98M 105.46M 105.01M 117.88M 185.76M 182.48M
Adjusted Diluted Earnings per Share
$1.33 $0.19 $0.21 $0.12 $0.22 $0.20 $0.23 $0.23 ($1.42) ($0.24) ($0.11)
Adjusted Weighted Average Diluted Shares Outstanding
108.42M 107.35M 107.62M 107.01M 107.15M 106.74M 106.00M 105.61M 117.88M 185.76M 182.48M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
106.17M 106.80M 106.47M 105.85M 105.69M 105.57M 105.01M 105.01M 186.35M 182.55M 180.79M
Normalized Net Operating Profit after Tax (NOPAT)
22 20 25 17 22 23 25 26 -132 -35 3.50
Normalized NOPAT Margin
4.04% 3.60% 3.95% 2.73% 3.89% 3.84% 3.98% 4.07% -13.72% -2.96% 0.27%
Pre Tax Income Margin
5.59% 5.15% 5.21% 3.63% 5.25% 5.01% 5.10% 5.05% -20.23% -5.07% -0.69%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
20.16% 7.59% 7.46% 9.22% 28.05% 35.71% 46.43% 33.33% -42.05% -51.30% -44.97%

Financials Breakdown Chart

Key Financial Trends

DNOW Inc. has seen a clear deterioration in profitability over the last year, even as revenue has held up relatively well. Sales were essentially flat to slightly up on a year-over-year basis in recent quarters, but margins compressed sharply in late 2025 and early 2026. The latest quarter showed a loss, weak operating cash flow, and a higher debt load after acquisition activity and financing moves.

What stands out most: DNOW’s balance sheet is still manageable, but the company has shifted from a period of decent earnings and cash generation in 2024 to a more pressured 2025–2026 profile. Investors will likely focus on whether the recent margin reset is temporary or a sign of a tougher operating environment.

  • Revenue has remained fairly resilient. Q1 2026 revenue was $1.183 billion, up from $959 million in Q4 2025 and above the $599 million posted in Q1 2025, showing the top line has not fallen off dramatically.
  • Gross profit stayed positive despite the earnings swing. In Q1 2026 gross profit was $193 million, indicating the core business still generated meaningful spread above cost of revenue.
  • Liquidity appears adequate. DNOW ended Q1 2026 with $116 million in cash and equivalents, along with $2.25 billion in current assets.
  • Net debt is not extreme relative to the asset base. Long-term debt was $571 million versus $3.927 billion in total assets, so the company is not highly levered from a balance-sheet perspective.
  • Operating cash flow was solid through much of 2024 and 2025 before the latest pullback. DNOW generated $122 million in operating cash flow in Q4 2024 and $43 million in Q3 2025.
  • The company has been active with acquisitions. Acquisitions were a major cash use in several quarters, including $566 million in Q4 2025 and $46 million in Q1 2026, which may support growth but also raises execution risk.
  • Share count has been drifting lower in some periods. DNOW has repurchased shares in multiple quarters, which can help EPS over time, although the benefit has been overshadowed by weaker operating performance recently.
  • Goodwill and intangible assets increased after acquisitions. These assets were much larger in 2026 than a year earlier, suggesting acquisition-driven growth but also more intangible-heavy assets on the balance sheet.
  • Profitability weakened sharply in late 2025 and turned negative in Q1 2026. After earning $25 million in Q1 2025 and $25 million in Q2 2025, DNOW swung to a $44 million loss in Q1 2026.
  • Operating income turned negative. Q1 2026 operating loss was $50 million versus operating income of $33 million in Q3 2025 and $32 million in Q2 2025, showing a major margin squeeze.
  • Cash flow from operations was negative in Q1 2026. DNOW used $95 million in operating cash flow in the quarter, compared with positive operating cash flow in prior periods.
  • Working capital was a headwind. In Q1 2026, changes in operating assets and liabilities reduced cash by $118 million, a big drag on operating cash flow.
  • Inventory and receivables remain large. Q1 2026 inventories were $1.193 billion and accounts receivable were $889 million, which can pressure cash if demand slows or collections lengthen.
  • Debt increased in the latest quarter. DNOW issued $253 million of debt in Q1 2026 while repaying $97 million, and long-term debt stood at $571 million, up materially from earlier periods.
  • Equity has been eroded by losses. Retained earnings were deeply negative at $880 million in Q1 2026, reflecting a long history of accumulated losses and distributions.

Bottom line: DNOW’s revenue base and balance sheet still provide some support, but the most recent quarter was weak enough to raise a red flag. The key question for investors is whether the Q1 2026 loss and cash burn are temporary, acquisition-related bumps or the start of a more prolonged margin reset.

08/25/26 03:42 AM ETAI Generated. May Contain Errors.

DNOW Financials - Frequently Asked Questions

According to the most recent income statement we have on file, DNOW's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

DNOW's net income appears to be on a downward trend, with a most recent value of -$88 million in 2025, falling from -$502 million in 2015. The previous period was $79 million in 2024. Find out what analysts predict for DNOW in the coming months.

DNOW's total operating income in 2025 was -$93 million, based on the following breakdown:
  • Total Gross Profit: $478 million
  • Total Operating Expenses: $571 million

Over the last 10 years, DNOW's total revenue changed from $3.01 billion in 2015 to $2.82 billion in 2025, a change of -6.3%.

DNOW's total liabilities were at $1.69 billion at the end of 2025, a 242.0% increase from 2024, and a 293.0% increase since 2015.

In the past 10 years, DNOW's cash and equivalents has ranged from $90 million in 2015 to $387 million in 2020, and is currently $164 million as of their latest financial filing in 2025.

Over the last 10 years, DNOW's book value per share changed from 13.09 in 2015 to 21.26 in 2025, a change of 62.5%.



Financial statements for NYSE:DNOW last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners