DNOW Inc. (DNOW)
NYSE: DNOW · Real-Time Price · USD
15.14
+0.53 (3.63%)
At close: May 12, 2025, 4:00 PM
15.14
0.00 (0.00%)
After-hours: May 12, 2025, 7:00 PM EDT
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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 2,409 | 2,373 | 2,321 | 2,136 | 1,632 | 1,619 | Upgrade
|
| Revenue Growth (YoY) | 4.74% | 2.24% | 8.66% | 30.88% | 0.80% | -45.14% | Upgrade
|
| Cost of Revenue | 1,860 | 1,833 | 1,786 | 1,630 | 1,275 | 1,327 | Upgrade
|
| Gross Profit | 549 | 540 | 535 | 506 | 357 | 292 | Upgrade
|
| Selling, General & Admin | 415 | 408 | 388 | 355 | 341 | 397 | Upgrade
|
| Other Operating Expenses | - | - | - | - | -1 | - | Upgrade
|
| Operating Expenses | 415 | 408 | 388 | 355 | 340 | 397 | Upgrade
|
| Operating Income | 134 | 132 | 147 | 151 | 17 | -105 | Upgrade
|
| Currency Exchange Gain (Loss) | -1 | -1 | -1 | -2 | -1 | 2 | Upgrade
|
| Other Non Operating Income (Expenses) | 1 | 2 | - | -3 | -6 | -6 | Upgrade
|
| EBT Excluding Unusual Items | 134 | 133 | 146 | 146 | 10 | -109 | Upgrade
|
| Merger & Restructuring Charges | -13 | -13 | - | - | - | - | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -230 | Upgrade
|
| Gain (Loss) on Sale of Assets | -6 | -6 | - | -10 | - | - | Upgrade
|
| Asset Writedown | - | - | - | - | -8 | -91 | Upgrade
|
| Legal Settlements | - | - | -5 | -5 | - | - | Upgrade
|
| Other Unusual Items | - | - | -3 | 8 | 10 | - | Upgrade
|
| Pretax Income | 115 | 114 | 138 | 139 | 12 | -430 | Upgrade
|
| Income Tax Expense | 31 | 32 | -110 | 10 | 7 | -3 | Upgrade
|
| Earnings From Continuing Operations | 84 | 82 | 248 | 129 | 5 | -427 | Upgrade
|
| Minority Interest in Earnings | -2 | -1 | -1 | -1 | - | - | Upgrade
|
| Net Income | 82 | 81 | 247 | 128 | 5 | -427 | Upgrade
|
| Preferred Dividends & Other Adjustments | 2 | 1 | 4 | 2 | - | - | Upgrade
|
| Net Income to Common | 80 | 80 | 243 | 126 | 5 | -427 | Upgrade
|
| Net Income Growth | -65.40% | -67.21% | 92.97% | 2460.00% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 106 | 106 | 107 | 111 | 110 | 109 | Upgrade
|
| Shares Outstanding (Diluted) | 107 | 107 | 108 | 111 | 110 | 109 | Upgrade
|
| Shares Change (YoY) | -0.43% | -1.18% | -2.52% | 0.66% | 1.00% | 0.58% | Upgrade
|
| EPS (Basic) | 0.75 | 0.75 | 2.26 | 1.14 | 0.05 | -3.90 | Upgrade
|
| EPS (Diluted) | 0.75 | 0.74 | 2.24 | 1.13 | 0.05 | -3.91 | Upgrade
|
| EPS Growth | -65.28% | -66.96% | 98.23% | 2395.14% | - | - | Upgrade
|
| Free Cash Flow | 187 | 289 | 171 | -9 | 25 | 181 | Upgrade
|
| Free Cash Flow Per Share | 1.75 | 2.70 | 1.58 | -0.08 | 0.23 | 1.65 | Upgrade
|
| Gross Margin | 22.79% | 22.76% | 23.05% | 23.69% | 21.88% | 18.04% | Upgrade
|
| Operating Margin | 5.56% | 5.56% | 6.33% | 7.07% | 1.04% | -6.49% | Upgrade
|
| Profit Margin | 3.32% | 3.37% | 10.47% | 5.90% | 0.31% | -26.37% | Upgrade
|
| Free Cash Flow Margin | 7.76% | 12.18% | 7.37% | -0.42% | 1.53% | 11.18% | Upgrade
|
| EBITDA | 172 | 166 | 173 | 170 | 40 | -77 | Upgrade
|
| EBITDA Margin | 7.14% | 7.00% | 7.45% | 7.96% | 2.45% | -4.76% | Upgrade
|
| D&A For EBITDA | 38 | 34 | 26 | 19 | 23 | 28 | Upgrade
|
| EBIT | 134 | 132 | 147 | 151 | 17 | -105 | Upgrade
|
| EBIT Margin | 5.56% | 5.56% | 6.33% | 7.07% | 1.04% | -6.49% | Upgrade
|
| Effective Tax Rate | 26.96% | 28.07% | - | 7.19% | 58.33% | - | Upgrade
|
Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.