The company's financial profile has shifted significantly, with total debt increasing to $689 million in 2026Q1 from just $42 million in 2024Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Total Current Assets | 2.25B | 2.28B | 1.03B | 1.07B | 1.02B | 883M | 861M | 1.07B | 1.22B | 1.13B | 959M | 1.29B | 2.05B | 1.66B | 1.88B |
| Cash & Short-Term Investments | 116M | 164M | 256M | 299M | 212M | 313M | 387M | 183M | 116M | 98M | 106M | 90M | 195M | 101M | 138M |
| Cash Only | 116M | 164M | 256M | 299M | 212M | 313M | 387M | 183M | 116M | 98M | 106M | 90M | 195M | 101M | 138M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 889M | 874M | 388M | 384M | 398M | 304M | 198M | 370M | 482M | 423M | 354M | 485M | 851M | 661M | 692M |
| Days Sales Outstanding | 70.56 | 113.12 | 59.68 | 60.39 | 68.01 | 67.99 | 44.64 | 45.76 | 56.26 | 58.31 | 61.32 | 58.81 | 75.67 | 56.16 | 73.98 |
| Inventory | 1.19B | 1.19B | 352M | 366M | 381M | 250M | 262M | 465M | 602M | 590M | 483M | 693M | 949M | 850M | 1.01B |
| Days Inventory Outstanding | 99.92 | 185.77 | 69.9 | 74.8 | 85.32 | 71.57 | 72.06 | 71.77 | 88 | 100.3 | 100.05 | 100.86 | 105.41 | 88.67 | 132.17 |
| Other Current Assets | 52M | 48M | 32M | 19M | 26M | 0 | 0 | 34M | 19M | 18M | 16M | 24M | 52M | 21M | 37M |
| Total Non-Current Assets | 1.68B | 1.65B | 593M | 461M | 303M | 221M | 147M | 524M | 576M | 620M | 644M | 540M | 549M | 521M | 478M |
| Property, Plant & Equipment | 422M | 424M | 157M | 171M | 119M | 111M | 98M | 176M | 106M | 119M | 143M | 165M | 124M | 102M | 61M |
| Fixed Asset Turnover | 11.86x | 6.65x | 15.11x | 13.57x | 17.95x | 14.70x | 16.52x | 16.77x | 29.50x | 22.25x | 14.73x | 18.24x | 33.10x | 42.12x | 55.97x |
| Goodwill | 652M | 617M | 230M | 139M | 116M | 67M | 0 | 245M | 314M | 328M | 311M | 205M | 346M | 333M | 343M |
| Intangible Assets | 563M | 565M | 65M | 28M | 25M | 9M | 0 | 90M | 144M | 166M | 184M | 161M | 73M | 68M | 74M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 28M | 29M | 48M | 5M | 43M | 34M | 48M | 11M | 10M | 5M | 5M | 5M | 4M | 3M | -478M |
| Total Assets | 3.93B | 3.92B | 1.62B | 1.53B | 1.32B | 1.1B | 1.01B | 1.59B | 1.79B | 1.75B | 1.6B | 1.83B | 2.6B | 2.18B | 2.37B |
| Asset Turnover | 1.22x | 0.72x | 1.46x | 1.52x | 1.62x | 1.48x | 1.61x | 1.85x | 1.74x | 1.51x | 1.31x | 1.64x | 1.58x | 1.97x | 1.44x |
| Asset Growth % | 290.8% | 142.07% | 6.02% | 15.83% | 19.57% | 9.52% | -36.64% | -11.36% | 2.63% | 9.11% | -12.5% | -29.43% | 18.92% | -8.01% | - |
| Total Current Liabilities | 929M | 974M | 442M | 418M | 439M | 369M | 272M | 396M | 441M | 394M | 347M | 307M | 620M | 363M | 391M |
| Accounts Payable | 662M | 653M | 300M | 288M | 304M | 235M | 172M | 255M | 329M | 290M | 246M | 211M | 490M | 264M | 272M |
| Days Payables Outstanding | 61.57 | 101.77 | 59.58 | 58.86 | 68.07 | 67.27 | 47.31 | 39.36 | 48.09 | 49.3 | 50.96 | 30.71 | 54.43 | 27.54 | 35.42 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 49M | 0 | 31M | 28M | 33M | 27M | 19M | 34M | 29M | 19M | 27M | 21M | 24M | 18M | 0 |
| Other Current Liabilities | 267M | 321M | 45M | 53M | 45M | 57M | 27M | 38M | 45M | 20M | 28M | 23M | 86M | 75M | 83M |
| Current Ratio | 2.42x | 2.34x | 2.33x | 2.56x | 2.32x | 2.39x | 3.17x | 2.69x | 2.76x | 2.87x | 2.76x | 4.21x | 3.30x | 4.58x | 4.81x |
| Quick Ratio | 1.14x | 1.11x | 1.53x | 1.68x | 1.45x | 1.72x | 2.20x | 1.52x | 1.40x | 1.37x | 1.37x | 1.95x | 1.77x | 2.24x | 2.22x |
| Cash Conversion Cycle | 108.9 | 197.13 | 70.01 | 76.33 | 85.25 | 72.28 | 69.39 | 78.17 | 96.17 | 109.31 | 110.42 | 128.96 | 126.65 | 117.29 | 170.74 |
| Total Non-Current Liabilities | 855M | 712M | 51M | 48M | 37M | 23M | 37M | 51M | 140M | 170M | 73M | 122M | 10M | 18M | 0 |
| Long-Term Debt | 689M | 540M | 0 | 0 | 0 | 0 | 0 | 0 | 132M | 162M | 65M | 108M | 0 | 0 | 0 |
| Capital Lease Obligations | 182M | 129M | 29M | 30M | 25M | 17M | 25M | 44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 194M | 99M | 0 | 0 | 1M | 0 | 0 | 4M | 6M | 7M | 7M | 11M | 10M | 16M | 0 |
| Other Non-Current Liabilities | 71M | -56M | 22M | 18M | 11M | 6M | 12M | 3M | 2M | 1M | 1M | 3M | 0 | 2M | 0 |
| Total Liabilities | 1.78B | 1.69B | 493M | 466M | 476M | 392M | 309M | 447M | 581M | 564M | 420M | 429M | 630M | 381M | 391M |
| Total Debt | 689M | 669M | 42M | 41M | 38M | 32M | 47M | 72M | 132M | 162M | 65M | 108M | 0 | 0 | 0 |
| Net Debt | 573M | 505M | -214M | -258M | -174M | -281M | -340M | -111M | 16M | 64M | -41M | 18M | -195M | -101M | -138M |
| Debt / Equity | 0.32x | 0.30x | 0.04x | 0.04x | 0.05x | 0.04x | 0.07x | 0.06x | 0.11x | 0.14x | 0.05x | 0.08x | - | - | - |
| Debt / EBITDA | -7.10x | - | 0.29x | 0.25x | 0.25x | 1.00x | - | - | 1.16x | 18.00x | - | - | - | - | - |
| Net Debt / EBITDA | -5.91x | - | -1.46x | -1.55x | -1.16x | -8.78x | - | - | 0.14x | 7.11x | - | - | -0.97x | -0.42x | -0.77x |
| Interest Coverage | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 2.15B | 2.24B | 1.13B | 1.06B | 844M | 712M | 699M | 1.14B | 1.21B | 1.19B | 1.18B | 1.4B | 1.97B | 1.8B | 1.97B |
| Equity Growth % | 197.8% | 98.4% | 6.11% | 25.95% | 18.54% | 1.86% | -38.9% | -5.77% | 2.45% | 0.17% | -15.68% | -28.64% | 9.1% | -8.57% | - |
| Book Value per Share | 11.55 | 18.97 | 10.53 | 9.80 | 7.59 | 6.44 | 6.39 | 10.52 | 11.14 | 11.00 | 11.06 | 13.11 | 18.20 | 16.83 | 18.41 |
| Total Shareholders' Equity | 2.14B | 2.24B | 1.12B | 1.06B | 842M | 711M | 699M | 1.14B | 1.21B | 1.19B | 1.18B | 1.4B | 1.97B | 1.8B | 1.97B |
| Common Stock | 2M | 2M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1.8B | 1.95B |
| Retained Earnings | -880M | -836M | -747M | -828M | -1.07B | -1.2B | -1.21B | -775M | -678M | -730M | -678M | -444M | 58M | 0 | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -126M | -126M | -153M | -145M | -150M | -147M | -145M | -128M | -143M | -105M | -142M | -134M | -45M | 0 | 0 |
| Minority Interest | 5M | 5M | 4M | 3M | 2M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory and leverage volatility
According to recent quarterly filings, DNOW's total assets surged from $1.6 billion in 2024Q4 to $3.9 billion by 2026Q1, a rapid expansion that appears to be driven by aggressive inventory or acquisition activity rather than organic growth in core, high-margin service capabilities.
The dramatic increase in the asset base without a corresponding improvement in net income suggests that the company is struggling to deploy capital efficiently. Investors should monitor whether this asset inflation represents a strategic pivot or merely an accumulation of working capital that may require future impairment.
As reported in financial statements, DNOW's total debt climbed from $42 million in 2024Q4 to $689 million in 2026Q1, marking a significant departure from the company's historical reliance on a near-zero debt structure to navigate cyclical energy market downturns.
This shift toward higher leverage, evidenced by the D/E ratio rising to 0.32, warrants caution as it introduces interest expense burdens during a period of negative operating margins. The transition suggests a potential change in capital allocation strategy that may reduce the firm's historical flexibility during industry troughs.
Based on the company's reported figures, the current ratio has remained relatively stable near 2.42 as of 2026Q1, yet the absolute cash position has declined significantly from $299 million in 2023Q4 to $116 million, indicating a tightening buffer against operational shocks.
While the current ratio suggests adequate short-term coverage, the declining cash balance relative to rising debt levels implies that liquidity is being consumed by working capital requirements. This trend suggests that the company may have less room for error if the energy sector experiences a prolonged contraction.
As evidenced by the balance sheet data, goodwill has increased from $139 million in 2023Q4 to $652 million in 2026Q1, representing a substantial portion of equity that may be vulnerable to impairment if recent acquisitions fail to deliver expected synergies.
The rapid growth in intangible assets suggests that the company is relying on inorganic growth to offset core business stagnation. Analysts should consider the risk that these valuations may not be supported by current cash flow generation, potentially necessitating future write-downs that would further erode the equity base.
Quick answers to the most common questions about buying DNOW stock.
As of 2025, Dnow Inc. (DNOW) had total assets of $3.92B including $2.28B in current assets.
Dnow Inc. (DNOW) carries total debt of $669.0M, offset by $164.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Dnow Inc. (DNOW) has total shareholders' equity (book value) of $2.24B ($18.97 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Dnow Inc. (DNOW) reported a current ratio of 2.34x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.