DNOW

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 599 M628 M634 M959 M1.18 B1.31 B 4.08 B Gross profit 138 M144 M145 M50 M193 M243 M 631 M Operating expenses 4 M4 M4 M40 M243 M242 M 529 M Selling/general/admin expenses 109 M4 M4 M17 M243 M238 M 502 M Research & development —————— — Operating income 30 M32 M33 M-172 M-50 M1 M -188 M Non-Operating Income, Total 00-1 M-6 M-10 M-10 M -27 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 000000 0 Unusual income/expense 00-1 M-6 M-10 M-10 M -27 M Pretax income 30 M32 M32 M-178 M-60 M-9 M -215 M Equity in earnings —————— — Taxes 7 M7 M7 M-29 M-16 M12 M -26 M Non-controlling/minority interest 1 M00000 0 After tax other income/expense —————— — Net income before discontinued operations 22 M25 M25 M-149 M-44 M-21 M -189 M Discontinued operations —————— — Net income 22 M25 M25 M-149 M-44 M-21 M -189 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 21 M25 M24 M-159 M-44 M-21 M -200 M Basic earnings per share (Basic EPS) 0.20.240.23-1.31-0.24-0.11 -1.43 Diluted earnings per share (Diluted EPS) 0.20.230.23-1.31-0.24-0.11 -1.43 Average basic shares outstanding 105.98 M105.46 M105.01 M117.88 M185.76 M182.48 M — Diluted shares outstanding 106.74 M106 M105.61 M117.88 M185.76 M182.48 M — EBITDA 146 M150 M152 M30 M-27 M22 M 177 M EBIT 135 M140 M141 M10 M-50 M-1 M 100 M Cost of revenue 460 M484 M489 M909 M990 M1.07 B 3.45 B Other cost of goods sold 01 M1 M—5 M7 M — Depreciation & amortization (cash flow) 11 M10 M11 M20 M23 M23 M 77 M