DNOW · DNOW Inc.
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.08B | $2.82B | $2.37B | $2.32B | $2.14B | $1.63B | $1.62B | $2.95B | $3.13B | $2.65B | $2.11B | $3.01B | $4.11B | $4.3B | $3.41B | |
| $3.44B | $2.34B | $1.84B | $1.78B | $1.63B | $1.28B | $1.33B | $2.37B | $2.5B | $2.15B | $1.76B | $2.51B | $3.29B | $3.5B | $2.8B | |
| — | $478M | $531M | $539M | — | — | — | — | — | — | — | — | — | — | — | |
| — | 16.95% | 22.38% | 23.22% | — | — | — | — | — | — | — | — | — | — | — | |
| — | $559M | $416M | $395M | — | — | — | — | — | — | — | — | $213M | $161M | $128M | |
| — | $11M | $7M | $5M | $2M | $2M | $4M | $19M | $20M | $22M | $21M | $13M | $5M | — | — | |
| $77M | $52M | $34M | $26M | $19M | $23M | $28M | $41M | $41M | $50M | $53M | $38M | $21M | $17M | $12M | |
| $541M | — | — | — | — | — | — | — | $557M | $542M | $567M | $619M | $638M | $573M | — | |
| -$188M | -$93M | $109M | $144M | $131M | $9M | -$420M | -$83M | $73M | -$41M | -$222M | -$510M | $181M | $224M | $168M | |
| — | -3.3% | 4.59% | 6.2% | 6.13% | 0.55% | -25.94% | -2.81% | 2.33% | -1.55% | -10.54% | -16.94% | 4.41% | 5.21% | 4.92% | |
| -$111M | -$41M | $143M | $170M | $150M | $32M | -$392M | -$42M | $114M | $9M | -$169M | -$472M | $202M | $241M | $180M | |
| -$27M | -$7M | $1M | -$2M | $8M | $3M | -$10M | -$10M | — | — | — | — | — | — | — | |
| -$215M | -$100M | $110M | $142M | $139M | $12M | -$430M | -$93M | $58M | -$52M | -$230M | -$518M | $178M | $222M | $165M | |
| -$26M | -$12M | $31M | -$109M | $10M | $7M | -$3M | $4M | $6M | — | $4M | -$16M | $62M | $75M | $57M | |
| -$190M | -$89M | $78M | $250M | $128M | $5M | -$427M | -$97M | $52M | -$52M | -$234M | -$502M | $116M | $147M | $108M | |
| — | -3.16% | 3.29% | 10.77% | 5.99% | 0.31% | -26.37% | -3.29% | 1.66% | -1.96% | -11.11% | -16.68% | 2.83% | 3.42% | 3.16% | |
| $0 | $1M | $1M | $1M | $1M | $0 | $0 | — | — | — | — | — | — | — | — | |
| -$188M | -$89M | $76M | $246M | $126M | $5M | -$427M | -$97M | $51M | -$52M | -$234M | — | — | — | — | |
| -$178M | -$62M | $70M | $255M | $125M | $3M | -$444M | -$82M | $14M | -$15M | -$242M | -$591M | $71M | $129M | $117M | |
| USD/shares | -$1.43 | -$0.76 | $0.72 | $2.29 | $1.14 | $0.05 | -$3.91 | -$0.89 | $0.47 | -$0.48 | -$2.18 | -$4.68 | $1.07 | $1.37 | $1.01 |
| USD/shares | -$1.43 | -$0.76 | $0.71 | $2.27 | $1.13 | $0.05 | -$3.91 | -$0.89 | $0.47 | -$0.48 | -$2.18 | -$4.68 | $1.06 | $1.37 | $1.00 |
| shares | — | 117.88M | 106.35M | 107.4M | 110.68M | 110.4M | 109.41M | 108.78M | 108.3M | 107.75M | 107.42M | 107.17M | 107.06M | 107.05M | 107.05M |
| shares | — | 117.88M | 107.15M | 108.42M | 111.22M | 110.49M | 109.41M | 108.78M | 108.64M | 107.75M | 107.42M | 107.17M | 107.56M | 107.47M | 107.47M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2020–FY2025: $117M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 15 similar-size Industrial Distribution companies (of 20 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Upstream | $1,757,000,000 | $1,675,000,000 | $1,819,000,000 |
| Midstream | $590,000,000 | $452,000,000 | $255,000,000 |
| Downstream and Industrial | $288,000,000 | $204,000,000 | $210,000,000 |
| Gas Utilities | $185,000,000 | $42,000,000 | $37,000,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $2,294,000,000 | $1,880,000,000 | $1,749,000,000 | $1,591,000,000 | $1,163,000,000 | $1,153,000,000 | $2,240,000,000 | $2,371,000,000 |
| International | $312,000,000 | $240,000,000 | $290,000,000 | $230,000,000 | $220,000,000 | $257,000,000 | $392,000,000 | $398,000,000 |
| Canada | $214,000,000 | $253,000,000 | $282,000,000 | $315,000,000 | $249,000,000 | $209,000,000 | $319,000,000 | $358,000,000 |