DNOW

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM 총매출 571 M599 M628 M634 M959 M 2.82 B Gross profit 133 M139 M144 M145 M50 M 478 M Operating expenses 12 M4 M4 M4 M40 M 52 M Selling/general/admin expenses 4 M4 M4 M4 M17 M 29 M Research & development ————— — 영업 이익 29 M30 M32 M33 M-188 M -93 M Non-Operating Income, Total 1 M00-1 M-6 M -7 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 00000 0 Unusual income/expense 1 M00-1 M-6 M -7 M Pretax income 30 M30 M32 M32 M-194 M -100 M Equity in earnings ————— — Taxes 7 M7 M7 M7 M-33 M -12 M Non-controlling/minority interest 01 M000 1 M After tax other income/expense ————— — Net income before discontinued operations 23 M22 M25 M25 M-161 M -89 M Discontinued operations ————— — Net income 23 M22 M25 M25 M-161 M -89 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders 23 M21 M25 M24 M-159 M -89 M Basic earnings per share (Basic EPS) 0.220.20.240.23-1.43 -0.76 Diluted earnings per share (Diluted EPS) 0.220.20.230.23-1.42 -0.76 Average basic shares outstanding 106.35 M105.98 M105.46 M105.01 M117.88 M 434.33 M Diluted shares outstanding 107.15 M106.74 M106 M105.61 M117.88 M 436.24 M EBITDA 131 M146 M150 M152 M30 M 478 M EBIT 121 M135 M140 M141 M10 M 426 M Cost of revenue 438 M460 M484 M489 M909 M 2.34 B Other cost of goods sold 001 M1 M— — Depreciation & amortization (cash flow) 10 M11 M10 M11 M20 M 52 M