DNOW Inc.
DNOW Industrials Industrial Distribution
DNOW Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.8 billion, up 18.8% from fiscal 2024. In the quarter to June 2026, revenue grew 108.1%, EPS fell 182.5% and free cash flow grew 202.4%, each against the same quarter a year earlier. Revenue growth for five consecutive years.
Follow DNOW
A Cash Flow Statement is a financial report that details the cash inflows and outflows of a company over a specific period. It is divided into three sections: operating activities, investing activities, and financing activities. This statement helps assess the company’s liquidity, solvency, and overall financial health. By tracking cash movements, it provides insights into the company's ability to generate cash to fund operations, pay debts, and invest in growth. Businesses and investors use it to evaluate the sustainability of a company's cash flow and its financial stability.
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
(234.00) | (52.00) | 52.00 | (97.00) | (427.00) | 5.00 | 129.00 | 251.00 | 79.00 | (88.00) |
Depreciation & Amortization |
53.00 | 50.00 | 41.00 | 41.00 | 28.00 | 23.00 | 19.00 | 26.00 | 40.00 | 64.00 |
Non Cash Items (Other) |
74.00 | 22.00 | 26.00 | 182.00 | 418.00 | 35.00 | 32.00 | (80.00) | 60.00 | 64.00 |
Accounts Receivable Change |
102.00 | (64.00) | (69.00) | 98.00 | 157.00 | (97.00) | (95.00) | 16.00 | 81.00 | 40.00 |
Change in inventories |
190.00 | (110.00) | (30.00) | 109.00 | 148.00 | 3.00 | (138.00) | 12.00 | 80.00 | 107.00 |
Accounts Payable Change |
22.00 | 43.00 | 54.00 | (110.00) | (136.00) | 64.00 | 63.00 | (20.00) | (15.00) | (37.00) |
Income tax paid |
25.00 | — | — | — | — | — | — | — | — | — |
Change in other assets and liabilities |
3.00 | (4.00) | (1.00) | 1.00 | 1.00 | (3.00) | (10.00) | (17.00) | (27.00) | 5.00 |
Operating Cash Flow |
235.00 | (115.00) | 73.00 | 224.00 | 189.00 | 30.00 | — | 188.00 | 298.00 | 155.00 |
Capital expenditures |
(1.00) | (4.00) | (11.00) | (12.00) | (8.00) | (5.00) | (9.00) | (17.00) | (9.00) | (21.00) |
Change in intangibles (net) |
(7.00) | — | — | — | — | — | — | — | — | — |
Net Aquisitions |
(175.00) | (4.00) | — | (8.00) | 26.00 | (96.00) | (80.00) | (32.00) | (299.00) | (574.00) |
Other investing activities |
(1.00) | 16.00 | 2.00 | (2.00) | 4.00 | 5.00 | 2.00 | 1.00 | 4.00 | 5.00 |
Investing cash flow |
(183.00) | 8.00 | (9.00) | (22.00) | 22.00 | (96.00) | (87.00) | (48.00) | (304.00) | (590.00) |
Repayment/Issuance of Debt (Net) |
(43.00) | 97.00 | (30.00) | (132.00) | (8.00) | (6.00) | (3.00) | (5.00) | (10.00) | 411.00 |
Equity Repurchase (Common, Net) |
— | — | — | — | — | — | (7.00) | (50.00) | (23.00) | (37.00) |
Other financial activities |
(4.00) | (3.00) | (7.00) | (6.00) | 410.00 | 35.00 | 29.00 | (5.00) | (10.00) | (35.00) |
Financing cash flow |
(47.00) | 94.00 | (37.00) | (138.00) | (8.00) | (6.00) | (10.00) | (55.00) | (33.00) | 339.00 |
Exchange Rate Adjustment |
11.00 | 5.00 | (9.00) | 3.00 | 1.00 | (2.00) | (4.00) | 2.00 | (4.00) | 4.00 |
Change in Cash |
16.00 | (8.00) | 18.00 | 67.00 | 204.00 | (74.00) | (101.00) | 87.00 | (43.00) | (92.00) |
Beginning Cash |
90.00 | 106.00 | 98.00 | 116.00 | 183.00 | 387.00 | 313.00 | 212.00 | 299.00 | 256.00 |
Ending Cash |
106.00 | 98.00 | 116.00 | 183.00 | 387.00 | 313.00 | 212.00 | 299.00 | 256.00 | 164.00 |
Stock Based Compensation |
23.00 | 20.00 | 16.00 | 13.00 | — | 8.00 | 11.00 | 15.00 | 13.00 | 29.00 |
Dividends Paid (Common) |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Cash/Marketcap |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Assets Liabilities Change (Total) |
342.00 | (135.00) | (46.00) | 98.00 | 170.00 | (33.00) | (180.00) | (9.00) | 119.00 | 115.00 |
Issuance/Purchase of Shares |
— | — | — | — | — | — | (7.00) | (50.00) | (23.00) | (37.00) |
| Other line items | ||||||||||
Revenue per Employee |
0.47 | 0.54 | 0.67 | 0.64 | 0.62 | 0.69 | 0.85 | 0.94 | 0.92 | 0.50 |