DNOW
DNOW
Dnow Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $959M ▲ | $233M ▲ | $-147M ▼ | -15.33% ▼ | $-0.95 ▼ | $-156M ▼ |
| Q3-2025 | $634M ▲ | $112M ▲ | $25M | 3.94% ▼ | $0.23 ▼ | $43M ▲ |
| Q2-2025 | $628M ▲ | $105M ▼ | $25M ▲ | 3.98% ▲ | $0.24 ▲ | $42M ▲ |
| Q1-2025 | $599M ▲ | $109M ▲ | $22M ▼ | 3.67% ▼ | $0.2 ▲ | $41M ▲ |
| Q4-2024 | $571M | $104M | $23M | 4.03% | $-0.54 | $40M |
What's going well?
Revenue grew sharply, up 51% from last quarter, showing the company can drive sales. No interest expense means debt isn't an issue.
What's concerning?
Margins collapsed, costs more than doubled, and the company swung from profit to a deep loss. Share dilution was massive, hurting existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $164M ▼ | $3.92B ▲ | $1.69B ▲ | $2.24B ▲ |
| Q3-2025 | $266M ▲ | $1.66B ▼ | $475M ▼ | $1.18B ▲ |
| Q2-2025 | $232M ▲ | $1.66B ▲ | $500M ▼ | $1.16B ▲ |
| Q1-2025 | $219M ▼ | $1.65B ▲ | $507M ▲ | $1.14B ▲ |
| Q4-2024 | $256M | $1.62B | $493M | $1.12B |
What's financially strong about this company?
The company has more assets and equity than before, with a solid current ratio and a big increase in scale. They have enough current assets to cover near-term bills and have grown their asset base significantly.
What are the financial risks or weaknesses?
Debt has surged, cash is down, and much more money is tied up in inventory and receivables. Retained losses are large, and the company may face pressure if customers or suppliers slow down payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-147M ▼ | $0 ▼ | $0 ▲ | $0 ▲ | $-266M ▼ | $0 ▼ |
| Q3-2025 | $25M | $43M ▼ | $-3M ▲ | $-5M ▲ | $34M ▲ | $39M ▼ |
| Q2-2025 | $25M ▲ | $45M ▲ | $-11M ▼ | $-23M ▼ | $13M ▲ | $41M ▲ |
| Q1-2025 | $23M | $-16M ▼ | $-5M ▲ | $-17M ▼ | $-37M ▼ | $-22M ▼ |
| Q4-2024 | $23M | $122M | $-114M | $-8M | $-5M | $119M |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
CANADA | $60.00M ▲ | $50.00M ▼ | $50.00M ▲ | $0 ▼ |
International | $60.00M ▲ | $50.00M ▼ | $50.00M ▲ | $140.00M ▲ |
UNITED STATES | $470.00M ▲ | $530.00M ▲ | $530.00M ▲ | $0 ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Dnow Inc.'s financial evolution and strategic trajectory over the past five years.
DNOW combines a sizable revenue base, strong operating and free cash flow, solid liquidity, and conservative leverage with a differentiated competitive position. Its digital tools, global distribution network, and value-added services provide clear advantages in a fragmented industry. The company is also positioning itself for long-term trends through emissions-reduction and energy-transition solutions, while the enlarged scale from acquisitions can enhance purchasing power and service breadth.
The key concerns center on profitability and execution. The business is currently loss-making at the operating and net income levels, largely due to high overhead costs. Historical losses have built up negative retained earnings, and the balance sheet contains a large amount of goodwill and intangibles that could be at risk if acquisitions underperform. Exposure to cyclical energy markets, competitive pressure on pricing and margins, and the complexity of integrating major deals like the MRC Global merger all add to the risk profile.
The overall picture is mixed. DNOW has the financial flexibility, cash generation, and strategic assets to improve its performance, but must deliver on cost discipline, integration, and margin improvement to translate its strengths into sustainable profitability. If management can successfully streamline the cost base, realize acquisition synergies, and grow higher-margin digital, engineered, and energy-transition offerings, the company’s medium-term prospects could improve. Conversely, if overhead remains too high and integration or market headwinds persist, the gap between strong cash flow and weak accounting earnings may remain a central challenge.
About Dnow Inc.
https://www.dnow.comDnow Inc. distributes downstream energy and industrial products for petroleum refining, chemical processing, LNG terminals, power generation utilities, and industrial manufacturing operations in the United States, Canada, and internationally. The company offers its products under the DistributionNOW and DNOW brand names.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $959M ▲ | $233M ▲ | $-147M ▼ | -15.33% ▼ | $-0.95 ▼ | $-156M ▼ |
| Q3-2025 | $634M ▲ | $112M ▲ | $25M | 3.94% ▼ | $0.23 ▼ | $43M ▲ |
| Q2-2025 | $628M ▲ | $105M ▼ | $25M ▲ | 3.98% ▲ | $0.24 ▲ | $42M ▲ |
| Q1-2025 | $599M ▲ | $109M ▲ | $22M ▼ | 3.67% ▼ | $0.2 ▲ | $41M ▲ |
| Q4-2024 | $571M | $104M | $23M | 4.03% | $-0.54 | $40M |
What's going well?
Revenue grew sharply, up 51% from last quarter, showing the company can drive sales. No interest expense means debt isn't an issue.
What's concerning?
Margins collapsed, costs more than doubled, and the company swung from profit to a deep loss. Share dilution was massive, hurting existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $164M ▼ | $3.92B ▲ | $1.69B ▲ | $2.24B ▲ |
| Q3-2025 | $266M ▲ | $1.66B ▼ | $475M ▼ | $1.18B ▲ |
| Q2-2025 | $232M ▲ | $1.66B ▲ | $500M ▼ | $1.16B ▲ |
| Q1-2025 | $219M ▼ | $1.65B ▲ | $507M ▲ | $1.14B ▲ |
| Q4-2024 | $256M | $1.62B | $493M | $1.12B |
What's financially strong about this company?
The company has more assets and equity than before, with a solid current ratio and a big increase in scale. They have enough current assets to cover near-term bills and have grown their asset base significantly.
What are the financial risks or weaknesses?
Debt has surged, cash is down, and much more money is tied up in inventory and receivables. Retained losses are large, and the company may face pressure if customers or suppliers slow down payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-147M ▼ | $0 ▼ | $0 ▲ | $0 ▲ | $-266M ▼ | $0 ▼ |
| Q3-2025 | $25M | $43M ▼ | $-3M ▲ | $-5M ▲ | $34M ▲ | $39M ▼ |
| Q2-2025 | $25M ▲ | $45M ▲ | $-11M ▼ | $-23M ▼ | $13M ▲ | $41M ▲ |
| Q1-2025 | $23M | $-16M ▼ | $-5M ▲ | $-17M ▼ | $-37M ▼ | $-22M ▼ |
| Q4-2024 | $23M | $122M | $-114M | $-8M | $-5M | $119M |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
CANADA | $60.00M ▲ | $50.00M ▼ | $50.00M ▲ | $0 ▼ |
International | $60.00M ▲ | $50.00M ▼ | $50.00M ▲ | $140.00M ▲ |
UNITED STATES | $470.00M ▲ | $530.00M ▲ | $530.00M ▲ | $0 ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Dnow Inc.'s financial evolution and strategic trajectory over the past five years.
DNOW combines a sizable revenue base, strong operating and free cash flow, solid liquidity, and conservative leverage with a differentiated competitive position. Its digital tools, global distribution network, and value-added services provide clear advantages in a fragmented industry. The company is also positioning itself for long-term trends through emissions-reduction and energy-transition solutions, while the enlarged scale from acquisitions can enhance purchasing power and service breadth.
The key concerns center on profitability and execution. The business is currently loss-making at the operating and net income levels, largely due to high overhead costs. Historical losses have built up negative retained earnings, and the balance sheet contains a large amount of goodwill and intangibles that could be at risk if acquisitions underperform. Exposure to cyclical energy markets, competitive pressure on pricing and margins, and the complexity of integrating major deals like the MRC Global merger all add to the risk profile.
The overall picture is mixed. DNOW has the financial flexibility, cash generation, and strategic assets to improve its performance, but must deliver on cost discipline, integration, and margin improvement to translate its strengths into sustainable profitability. If management can successfully streamline the cost base, realize acquisition synergies, and grow higher-margin digital, engineered, and energy-transition offerings, the company’s medium-term prospects could improve. Conversely, if overhead remains too high and integration or market headwinds persist, the gap between strong cash flow and weak accounting earnings may remain a central challenge.

CEO
Mark B. Johnson CPA
Compensation Summary
(Year 2023)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 175
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:29.72M
Value:$350.07M
VANGUARD GROUP INC
Shares:19.5M
Value:$229.69M
BLACKROCK INC.
Shares:19.1M
Value:$225.04M
Summary
Showing Top 3 of 453

