Dnow Inc. (DNOW) — Financial statements
Income statement, balance sheet, and cash flow for Dnow Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 2,820↑18.8% | 2,373↑2.2% | 2,321↑8.7% | 2,136↑30.9% | 1,632 | |
| Cost of Revenue | 2,342↑27.4% | 1,838↑2.9% | 1,786↑9.6% | 1,630↑27.8% | 1,275 | |
| Gross Profit | 478↓10.7% | 535↑0.0% | 535↑5.7% | 506↑41.7% | 357 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Selling & Marketing Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| SG&A Expenses | 495↑19.0% | 416↑5.3% | 395↑8.2% | 365↑7.0% | 341 | |
| Other Expenses | 0.00↓100.0% | 6 | 0.00↓100.0% | 10↑42.9% | 7 | |
| Operating Expenses | 495↑17.3% | 422↑6.8% | 395↑5.3% | 375↑7.8% | 348 | |
| Total Costs & Expenses | 2,837↑25.5% | 2,260↑3.6% | 2,181↑8.8% | 2,005↑23.5% | 1,623 | |
| Operating Results | ||||||
| Operating Income | -17↓115.0% | 113↓19.3% | 140↑6.9% | 131↑1355.6% | 9 | |
| Depreciation & Amortization | 52↑52.9% | 34↑30.8% | 26↑36.8% | 19↓17.4% | 23 | |
| EBITDA | 35↓77.1% | 153↓7.8% | 166↑3.8% | 160↑310.3% | 39 | |
| EBIT | -17↓114.3% | 119↓15.0% | 140↓0.7% | 141↑781.3% | 16 | |
| Interest & Other Income | ||||||
| Net Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Non-Operating Income | 0.00↑100.0% | -6 | 0.00↑100.0% | -10↓42.9% | -7 | |
| Other Income / Expenses | -83↓8400.0% | 1↑150.0% | -2↓125.0% | 8↑166.7% | 3 | |
| Income Before Tax | -100↓187.7% | 114↓17.4% | 138↓0.7% | 139↑1058.3% | 12 | |
| Income Tax Expense | -12↓137.5% | 32↑129.1% | -110↓1200.0% | 10↑42.9% | 7 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -88↓207.3% | 82↓66.9% | 248↑92.2% | 129↑2480.0% | 5 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -89↓209.9% | 81↓67.2% | 247↑93.0% | 128↑2460.0% | 5 | |
| Bottom-Line Net Income | -89↓211.2% | 80↓67.1% | 243↑92.9% | 126↑2420.0% | 5 | |
| EPS (Basic) | -0.75↓200.0% | 0.75↓66.8% | 2.26↑98.2% | 1.14↑2416.6% | 0.05 | |
| EPS (Diluted) | -0.75↓200.0% | 0.75↓66.5% | 2.24↑98.2% | 1.13↑2400.0% | 0.05 | |
| Weighted Average Shares | 118↑10.9% | 106↓1.0% | 107↓3.0% | 111↑0.2% | 110 | |
| Weighted Average Diluted Shares | 118↑10.1% | 107↓1.2% | 108↓2.5% | 111↑0.7% | 110 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.