Dnow Inc.
Profit after direct costs
Core business profitability
Bottom line profitability
Top line growth rate
Flow of revenue through cost categories to net income
| Item | Trend | 2021 | 2022 | 2023 | 2024 | 2025 | YoY Change |
|---|---|---|---|---|---|---|---|
Total Revenue | 1.63B | 2.14B | 2.32B | 2.37B | 2.82B | 18.8% | |
| Cost of Revenue | (1.27B) | (1.63B) | (1.79B) | (1.84B) | (2.34B) | 27.4% | |
Gross Profit | 357.00M | 506.00M | 535.00M | 535.00M | 478.00M | -10.7% | |
| Operating Expenses | |||||||
| Research & Development | — | — | — | — | — | — | |
| Selling, General & Administrative | (341.00M) | (365.00M) | (395.00M) | (416.00M) | (495.00M) | 19.0% | |
| Depreciation & Amortization | (23.00M) | (19.00M) | (26.00M) | (34.00M) | (52.00M) | 52.9% | |
Operating Income (EBIT) | 9.00M | 131.00M | 140.00M | 113.00M | -17.00M | -115.0% | |
| Non-Operating Items | |||||||
| Interest Income | — | — | — | — | — | — | |
| Interest Expense | — | — | — | — | — | — | |
| Other Income/Expenses (Net) | 3.00M | 8.00M | -2.00M | 1.00M | -83.00M | -8400.0% | |
Income Before Tax | 12.00M | 139.00M | 138.00M | 114.00M | -100.00M | -187.7% | |
| Income Tax Expense | (7.00M) | (10.00M) | (110.00M) | (32.00M) | (12.00M) | -137.5% | |
Net Income | 5.00M | 128.00M | 247.00M | 81.00M | -89.00M | -209.9% | |
| Per Share Metrics | |||||||
| Earnings Per Share (Basic) | $0 | $1 | $2 | $1 | $-1 | -200.0% | |
| Weighted Avg Shares Outstanding | 110.40M | 110.68M | 107.40M | 106.35M | 118.00M | 10.9% | |
| Weighted Avg Shares Outstanding (Diluted) | 110.49M | 111.22M | 108.42M | 107.15M | 118.00M | 10.1% | |
EBITDA | 39.00M | 160.00M | 164.00M | 153.00M | -48.00M | -131.4% |
Explore DNOW
DNOW in the Industrials
Small Cap