Merger with MRC Global Completed and Strategic Scale Expansion
Merger closed on November 6, 2025, materially increasing scale, geographic footprint and sector diversification (upstream, midstream, gas utilities, downstream, industrial). Management expects long-term value creation from combined purchasing power, expanded addressable market and operational efficiencies; cost synergy target remains $70,000,000 over three years with accelerated year-one savings now expected to reach $23,000,000 (vs prior $17,000,000 plan for 2026).
Full-Year Revenue Growth
Consolidated full-year 2025 revenue of $2,800,000,000, up $447,000,000 or 19% year-over-year. Fourth-quarter revenue reported as $959,000,000, up ~51% (driven by $388,000,000 MRC Global stub period contribution). This represents DNOW's fifth consecutive year of revenue growth (with and without MRC contribution).
Strong Adjusted EBITDA and Record Legacy DNOW Profitability
Adjusted EBITDA for full-year 2025 was $209,000,000 (7.4% of revenue). Fourth-quarter adjusted EBITDA was $61,000,000 (6.4% of revenue). Legacy DNOW (standalone) delivered a record full-year EBITDA of $199,000,000 and EBITDA margin of 8.2%, its best annual profitability since going public.
Healthy Liquidity and Manageable Leverage
Year-end liquidity of $588,000,000 (cash $164,000,000 plus $424,000,000 available on the credit facility). Net debt of $247,000,000 and leverage ratio of 1.2x with total debt of $411,000,000. Credit facility capacity of $850,000,000 extends into November 2028.
Positive Cash Generation and Capital Allocation Discipline
Full-year cash provided by operating activities of $155,000,000 (Q4 operating cash flow $83,000,000). Full-year capital expenditures $25,000,000. Management reactivated a $160,000,000 share repurchase authorization and repurchased $10,000,000 in Q4 (cumulative repurchases $37,000,000 under prior $100,000,000 program).
International Growth and New End-Market Wins (Data Centers)
Legacy MRC Global International achieved four consecutive years of growth averaging ~10% annual growth to 12/31/2025 and delivered its strongest year since 2018. DNOW expanded into data centers (entered Jan 2025) and is supplying core PVF and pump products to 11 customers across four data center markets, creating incremental industrial opportunities.
Early Revenue Synergies and Cross-Sell Traction
Post-merger cross-selling and inventory access are already generating benefits: improved win rates driven by expanded in-house inventory, reduced lead times via in-house valve automation, and initial process solutions engagement (pumps, valve actuation, measurement & instrumentation) targeting downstream, midstream and gas utility opportunities.