Financhill
Sell
39

DNOW Quote, Financials, Valuation and Earnings

Last price:
$13.09
Seasonality move :
2.75%
Day range:
$12.93 - $13.12
52-week range:
$9.44 - $15.65
Dividend yield:
0%
P/E ratio:
7.01x
P/S ratio:
0.60x
P/B ratio:
1.25x
Volume:
206.9K
Avg. volume:
749.2K
1-year change:
14.3%
Market cap:
$1.4B
Revenue:
$2.3B
EPS (TTM):
$1.87
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3B $1.6B $1.6B $2.1B $2.3B
Revenue Growth (YoY) -5.63% -45.14% 0.8% 30.88% 8.66%
 
Cost of Revenues $2.4B $1.3B $1.3B $1.6B $1.8B
Gross Profit $586M $292M $357M $506M $535M
Gross Profit Margin 19.86% 18.04% 21.88% 23.69% 23.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $541M $391M $341M $365M $395M
Other Inc / (Exp) -$138M -$331M -$4M -$2M -$2M
Operating Expenses $541M $391M $341M $365M $395M
Operating Income $45M -$99M $16M $141M $140M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$93M -$430M $12M $139M $138M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M -$3M $7M $10M -$110M
Net Income to Company -$97M -$427M $5M $129M $248M
 
Minority Interest in Earnings -- -- -- -$1M -$1M
Net Income to Common Excl Extra Items -$97M -$427M $5M $128M $247M
 
Basic EPS (Cont. Ops) -$0.89 -$3.91 $0.05 $1.14 $2.26
Diluted EPS (Cont. Ops) -$0.89 -$3.91 $0.05 $1.13 $2.24
Weighted Average Basic Share $109M $109M $110.4M $110.7M $107.4M
Weighted Average Diluted Share $109M $109M $110.5M $111.2M $108.4M
 
EBITDA $86M -$71M $39M $160M $166M
EBIT $45M -$99M $16M $141M $140M
 
Revenue (Reported) $3B $1.6B $1.6B $2.1B $2.3B
Operating Income (Reported) $45M -$99M $16M $141M $140M
Operating Income (Adjusted) $45M -$99M $16M $141M $140M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $326M $439M $577M $588M $606M
Revenue Growth (YoY) -56.59% 34.66% 31.44% 1.91% 3.06%
 
Cost of Revenues $264M $343M $438M $454M $471M
Gross Profit $62M $96M $139M $134M $135M
Gross Profit Margin 19.02% 21.87% 24.09% 22.79% 22.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $83M $86M $95M $97M $107M
Other Inc / (Exp) -- -$3M -- -- -$6M
Operating Expenses $83M $86M $95M $97M $107M
Operating Income -$21M $10M $44M $37M $28M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$21M $7M $44M $37M $22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $2M $3M $2M $9M
Net Income to Company -$22M $5M $41M $35M $13M
 
Minority Interest in Earnings -- -- -$1M -- --
Net Income to Common Excl Extra Items -$22M $5M $40M $35M $13M
 
Basic EPS (Cont. Ops) -$0.20 $0.05 $0.35 $0.32 $0.12
Diluted EPS (Cont. Ops) -$0.20 $0.05 $0.35 $0.32 $0.12
Weighted Average Basic Share $109M $111M $110.9M $107M $106.3M
Weighted Average Diluted Share $109M $111M $111.4M $108.1M $107M
 
EBITDA -$15M $16M $49M $44M $36M
EBIT -$21M $10M $44M $37M $28M
 
Revenue (Reported) $326M $439M $577M $588M $606M
Operating Income (Reported) -$21M $10M $44M $37M $28M
Operating Income (Adjusted) -$21M $10M $44M $37M $28M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $1.5B $2B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.2B $1.5B $1.8B $1.8B
Gross Profit $372M $301M $475M $537M $532M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $444M $331M $359M $394M $411M
Other Inc / (Exp) -$452M -$18M $4M -$2M -$6M
Operating Expenses $444M $331M $359M $394M $411M
Operating Income -$72M -$30M $116M $143M $121M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$524M -$48M $120M $141M $115M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $3M $11M $8M -$91M
Net Income to Company -$522M -$51M $109M $133M $206M
 
Minority Interest in Earnings -- -- -$1M -$1M -$1M
Net Income to Common Excl Extra Items -$522M -$51M $108M $132M $205M
 
Basic EPS (Cont. Ops) -$4.77 -$0.46 $0.96 $1.19 $1.89
Diluted EPS (Cont. Ops) -$4.77 -$0.46 $0.96 $1.19 $1.87
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$38M -$7M $135M $167M $152M
EBIT -$72M -$30M $116M $143M $121M
 
Revenue (Reported) $1.9B $1.5B $2B $2.3B $2.4B
Operating Income (Reported) -$72M -$30M $116M $143M $121M
Operating Income (Adjusted) -$72M -$30M $116M $143M $121M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.2B $1.6B $1.8B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $944M $1.2B $1.4B $1.4B
Gross Profit $247M $256M $374M $405M $402M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $310M $250M $268M $297M $313M
Other Inc / (Exp) -$322M -$9M -$1M -$1M -$5M
Operating Expenses $310M $250M $268M $297M $313M
Operating Income -$63M $6M $106M $108M $89M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$385M -$3M $105M $107M $84M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2M $4M $8M $6M $25M
Net Income to Company -$383M -$7M $97M $101M $59M
 
Minority Interest in Earnings -- -- -$1M -$1M -$1M
Net Income to Common Excl Extra Items -$383M -$7M $96M $100M $58M
 
Basic EPS (Cont. Ops) -$3.50 -$0.06 $0.85 $0.91 $0.53
Diluted EPS (Cont. Ops) -$3.50 -$0.06 $0.85 $0.91 $0.52
Weighted Average Basic Share $327M $331M $332.2M $324M $319.8M
Weighted Average Diluted Share $327M $331M $333.3M $327.3M $322.4M
 
EBITDA -$40M $24M $120M $127M $113M
EBIT -$63M $6M $106M $108M $89M
 
Revenue (Reported) $1.3B $1.2B $1.6B $1.8B $1.8B
Operating Income (Reported) -$63M $6M $106M $108M $89M
Operating Income (Adjusted) -$63M $6M $106M $108M $89M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $183M $387M $313M $212M $299M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $370M $198M $304M $398M $384M
Inventory $465M $262M $250M $381M $366M
Prepaid Expenses $15M $14M -- -- --
Other Current Assets -- -- $16M $26M $19M
Total Current Assets $1.1B $861M $883M $1B $1.1B
 
Property Plant And Equipment $176M $98M $111M $119M $131M
Long-Term Investments -- -- -- -- --
Goodwill $245M -- $67M $116M $139M
Other Intangibles $90M -- $9M $25M $28M
Other Long-Term Assets $11M $48M $34M $43M $45M
Total Assets $1.6B $1B $1.1B $1.3B $1.5B
 
Accounts Payable $255M $172M $235M $304M $288M
Accrued Expenses $29M $22M $23M $31M $28M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $28M $22M $15M $13M $11M
Other Current Liabilities $7M -- $22M $9M $10M
Total Current Liabilities $396M $272M $369M $439M $418M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $447M $309M $392M $476M $466M
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$128M -$145M -$147M -$150M -$145M
Common Equity $1.1B $699M $711M $842M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $1M $2M $3M
Total Equity $1.1B $699M $712M $844M $1.1B
 
Total Liabilities and Equity $1.6B $1B $1.1B $1.3B $1.5B
Cash and Short Terms $183M $387M $313M $212M $299M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $325M $312M $267M $194M $261M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $213M $299M $406M $396M $405M
Inventory $318M $244M $361M $415M $364M
Prepaid Expenses $16M $19M $20M -- --
Other Current Assets -- -- -- $28M $28M
Total Current Assets $878M $874M $1.1B $1B $1.1B
 
Property Plant And Equipment $101M $115M $109M $130M $138M
Long-Term Investments -- -- -- -- --
Goodwill -- $66M $79M $140M $192M
Other Intangibles -- $11M $13M $29M $55M
Other Long-Term Assets $58M $37M $27M $44M $46M
Total Assets $1B $1.1B $1.3B $1.4B $1.6B
 
Accounts Payable $163M $243M $339M $301M $278M
Accrued Expenses $22M $24M $28M $29M $31M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $17M $15M $12M $11M $13M
Other Current Liabilities $7M $27M $8M $8M $12M
Total Current Liabilities $264M $375M $458M $423M $417M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $308M $405M $476M $469M $469M
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$156M -$146M -$155M -$150M -$141M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $2M $3M $4M
Total Equity $731M $699M $806M $907M $1.1B
 
Total Liabilities and Equity $1B $1.1B $1.3B $1.4B $1.6B
Cash and Short Terms $325M $312M $267M $194M $261M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$97M -$427M $5M $129M $248M
Depreciation & Amoritzation $41M $28M $23M $19M $26M
Stock-Based Compensation -- -- $8M $11M $15M
Change in Accounts Receivable $98M $157M -$97M -$95M $16M
Change in Inventories $109M $148M $3M -$138M $12M
Cash From Operations $224M $189M $30M -- $188M
 
Capital Expenditures $12M $8M $5M $9M $17M
Cash Acquisitions -$8M $26M -$96M -$80M -$32M
Cash From Investing -$22M $22M -$96M -$87M -$48M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $268M -- -- -- --
Long-Term Debt Repaid -$406M -$8M -$6M -$3M -$5M
Repurchase of Common Stock -- -- -- -$7M -$50M
Other Financing Activities -- -- -- -- --
Cash From Financing -$138M -$8M -$6M -$10M -$55M
 
Beginning Cash (CF) $116M $183M $387M $313M $212M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64M $203M -$72M -$97M $85M
Ending Cash (CF) $183M $387M $313M $212M $299M
 
Levered Free Cash Flow $212M $181M $25M -$9M $171M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$22M $5M $41M $35M $13M
Depreciation & Amoritzation $6M $6M $5M $7M $8M
Stock-Based Compensation -- -- $3M $4M $3M
Change in Accounts Receivable $27M -$30M -$22M $19M --
Change in Inventories $44M $2M -$35M $8M $35M
Cash From Operations $59M $24M $45M $4M $74M
 
Capital Expenditures $2M $2M $1M $4M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1M -$1M -$1M -$4M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -$2M -$1M -- --
Repurchase of Common Stock -- -- -$4M -$5M -$7M
Other Financing Activities -- -- -- -$2M -$3M
Cash From Financing -$2M -$2M -$5M -$7M -$10M
 
Beginning Cash (CF) $269M $293M $232M $203M $197M
Foreign Exchange Rate Adjustment -- -$2M -$4M -$2M $2M
Additions / Reductions $56M $21M $39M -$7M $62M
Ending Cash (CF) $325M $312M $267M $194M $261M
 
Levered Free Cash Flow $57M $22M $44M -- $72M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$522M -$51M $109M $133M $206M
Depreciation & Amoritzation $34M $23M $19M $24M $31M
Stock-Based Compensation -- -- $7M $15M $13M
Change in Accounts Receivable $220M -$76M -$114M $17M $42M
Change in Inventories $176M $47M -$130M -$51M $113M
Cash From Operations $207M $84M -$4M $89M $281M
 
Capital Expenditures $12M $5M $8M $17M $8M
Cash Acquisitions $25M -$95M -$21M -$92M -$184M
Cash From Investing $14M -$96M -$23M -$108M -$191M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$62M -$5M -$4M -- --
Repurchase of Common Stock -- -- -$4M -$52M -$19M
Other Financing Activities -- -- -- -- -$2M
Cash From Financing -$8M -$5M -$8M -$59M -$26M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213M -$17M -$35M -$78M $64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $195M $79M -$12M $72M $273M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$383M -$7M $97M $101M $59M
Depreciation & Amoritzation $23M $18M $14M $19M $24M
Stock-Based Compensation -- -- $7M $11M $9M
Change in Accounts Receivable $140M -$93M -$110M $2M $28M
Change in Inventories $112M $11M -$122M -$35M $66M
Cash From Operations $133M $28M -$6M $83M $176M
 
Capital Expenditures $7M $4M $7M $15M $6M
Cash Acquisitions $25M -$96M -$21M -$33M -$185M
Cash From Investing $19M -$99M -$26M -$47M -$190M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6M -$3M -$1M -- --
Repurchase of Common Stock -- -- -$4M -$49M -$18M
Other Financing Activities -- -- -- -$5M -$7M
Cash From Financing -$6M -$3M -$5M -$54M -$25M
 
Beginning Cash (CF) $654M $1.1B $838M $583M $684M
Foreign Exchange Rate Adjustment -$4M -$1M -$9M -- $1M
Additions / Reductions $146M -$74M -$37M -$18M -$39M
Ending Cash (CF) $796M $979M $792M $565M $646M
 
Levered Free Cash Flow $126M $24M -$13M $68M $170M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock