vs
DNOW Inc.（DNOW）とFORUM ENERGY TECHNOLOGIES, INC.（FET）の財務データ比較。上の社名をクリックして会社を切り替えられます
DNOW Inc.の直近四半期売上が大きい（$959.0M vs $202.2M、FORUM ENERGY TECHNOLOGIES, INC.の約4.7倍）。FORUM ENERGY TECHNOLOGIES, INC.の純利益率が高く（1.0% vs -16.8%、差は17.8%）。DNOW Inc.の前年同期比売上増加率が高い（68.0% vs 0.6%）。DNOW Inc.の直近四半期フリーキャッシュフローが多い（$76.0M vs $20.9M）。過去8四半期でDNOW Inc.の売上複合成長率が高い（30.5% vs -0.0%）
DNOW Inc.はDistributionNOWの商号で事業を展開する世界的な産業・エネルギー製品流通企業です。サプライチェーン管理、在庫最適化、技術サポートを提供し、石油・ガス、再生可能エネルギー、製造、建設分野向けの部品、機器、消耗品を取り扱い、北米、欧州、アジア太平洋地域で事業を展開しています。
Forum Energy Technologiesは米国に本拠を置くエネルギー分野の製品企業で、世界中の石油・ガス業界ならびに再生可能エネルギー業界に向け、関連製品と専門サービスを提供しています。
DNOW vs FET — 直接比較
損益計算書 — Q4 2025 vs Q4 2025
| 指標 | | |
|---|---|---|
| 売上 | $959.0M | $202.2M |
| 純利益 | $-161.0M | $2.1M |
| 粗利率 | 5.2% | 30.2% |
| 営業利益率 | -19.6% | 6.3% |
| 純利益率 | -16.8% | 1.0% |
| 売上前年比 | 68.0% | 0.6% |
| 純利益前年比 | -905.0% | 102.0% |
| EPS（希薄化後） | $-1.42 | $0.25 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $959.0M | $202.2M | ||
| Q3 25 | $634.0M | $196.2M | ||
| Q2 25 | $628.0M | $199.8M | ||
| Q1 25 | $599.0M | $193.3M | ||
| Q4 24 | $571.0M | $201.0M | ||
| Q3 24 | $606.0M | $207.8M | ||
| Q2 24 | $633.0M | $205.2M | ||
| Q1 24 | $563.0M | $202.4M |
| Q4 25 | $-161.0M | $2.1M | ||
| Q3 25 | $25.0M | $-20.6M | ||
| Q2 25 | $25.0M | $7.7M | ||
| Q1 25 | $22.0M | $1.1M | ||
| Q4 24 | $20.0M | $-103.5M | ||
| Q3 24 | $13.0M | $-14.8M | ||
| Q2 24 | $24.0M | $-6.7M | ||
| Q1 24 | $21.0M | $-10.3M |
| Q4 25 | 5.2% | 30.2% | ||
| Q3 25 | 22.9% | 20.5% | ||
| Q2 25 | 22.9% | 29.7% | ||
| Q1 25 | 23.2% | 30.2% | ||
| Q4 24 | 22.6% | 31.1% | ||
| Q3 24 | 22.3% | 31.6% | ||
| Q2 24 | 21.8% | 30.7% | ||
| Q1 24 | 22.9% | 31.5% |
| Q4 25 | -19.6% | 6.3% | ||
| Q3 25 | 5.2% | -3.1% | ||
| Q2 25 | 5.1% | 7.4% | ||
| Q1 25 | 5.0% | 4.6% | ||
| Q4 24 | 4.4% | -53.1% | ||
| Q3 24 | 3.8% | 4.3% | ||
| Q2 24 | 5.2% | 3.9% | ||
| Q1 24 | 5.0% | 1.6% |
| Q4 25 | -16.8% | 1.0% | ||
| Q3 25 | 3.9% | -10.5% | ||
| Q2 25 | 4.0% | 3.9% | ||
| Q1 25 | 3.7% | 0.6% | ||
| Q4 24 | 3.5% | -51.5% | ||
| Q3 24 | 2.1% | -7.1% | ||
| Q2 24 | 3.8% | -3.3% | ||
| Q1 24 | 3.7% | -5.1% |
| Q4 25 | $-1.42 | $0.25 | ||
| Q3 25 | $0.23 | $-1.76 | ||
| Q2 25 | $0.23 | $0.61 | ||
| Q1 25 | $0.20 | $0.09 | ||
| Q4 24 | $0.19 | $-8.41 | ||
| Q3 24 | $0.12 | $-1.20 | ||
| Q2 24 | $0.21 | $-0.54 | ||
| Q1 24 | $0.19 | $-0.85 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $164.0M | $34.7M |
| 総負債低いほど良い | $411.0M | $135.9M |
| 株主資本純資産 | $2.2B | $291.1M |
| 総資産 | $3.9B | $752.5M |
| 負債/資本比率低いほどレバレッジが低い | 0.18× | 0.47× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $164.0M | $34.7M | ||
| Q3 25 | $266.0M | $31.7M | ||
| Q2 25 | $232.0M | $39.0M | ||
| Q1 25 | $219.0M | $31.1M | ||
| Q4 24 | $256.0M | $44.7M | ||
| Q3 24 | $261.0M | $33.3M | ||
| Q2 24 | $197.0M | $31.8M | ||
| Q1 24 | $188.0M | $48.5M |
| Q4 25 | $411.0M | $135.9M | ||
| Q3 25 | — | $140.0M | ||
| Q2 25 | — | $159.3M | ||
| Q1 25 | — | $171.4M | ||
| Q4 24 | $0 | $188.4M | ||
| Q3 24 | — | $231.5M | ||
| Q2 24 | — | $252.9M | ||
| Q1 24 | — | $287.5M |
| Q4 25 | $2.2B | $291.1M | ||
| Q3 25 | $1.2B | $297.3M | ||
| Q2 25 | $1.2B | $334.2M | ||
| Q1 25 | $1.1B | $320.0M | ||
| Q4 24 | $1.1B | $319.9M | ||
| Q3 24 | $1.1B | $443.5M | ||
| Q2 24 | $1.1B | $442.0M | ||
| Q1 24 | $1.1B | $446.2M |
| Q4 25 | $3.9B | $752.5M | ||
| Q3 25 | $1.7B | $770.1M | ||
| Q2 25 | $1.7B | $810.1M | ||
| Q1 25 | $1.7B | $790.1M | ||
| Q4 24 | $1.6B | $816.0M | ||
| Q3 24 | $1.6B | $973.7M | ||
| Q2 24 | $1.6B | $976.8M | ||
| Q1 24 | $1.6B | $1.0B |
| Q4 25 | 0.18× | 0.47× | ||
| Q3 25 | — | 0.47× | ||
| Q2 25 | — | 0.48× | ||
| Q1 25 | — | 0.54× | ||
| Q4 24 | 0.00× | 0.59× | ||
| Q3 24 | — | 0.52× | ||
| Q2 24 | — | 0.57× | ||
| Q1 24 | — | 0.64× |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $83.0M | $22.4M |
| フリーキャッシュフロー営業CF - 設備投資 | $76.0M | $20.9M |
| FCFマージンFCF / 売上 | 7.9% | 10.3% |
| 設備投資強度設備投資 / 売上 | 0.7% | 0.8% |
| キャッシュ転換率営業CF / 純利益 | — | 10.83× |
| 直近12ヶ月FCF直近4四半期 | $134.0M | $64.4M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $83.0M | $22.4M | ||
| Q3 25 | $43.0M | $22.9M | ||
| Q2 25 | $45.0M | $15.8M | ||
| Q1 25 | $-16.0M | $9.3M | ||
| Q4 24 | $122.0M | $38.5M | ||
| Q3 24 | $74.0M | $25.6M | ||
| Q2 24 | $21.0M | $23.1M | ||
| Q1 24 | $81.0M | $5.0M |
| Q4 25 | $76.0M | $20.9M | ||
| Q3 25 | $39.0M | $21.5M | ||
| Q2 25 | $41.0M | $14.8M | ||
| Q1 25 | $-22.0M | $7.2M | ||
| Q4 24 | $119.0M | $36.1M | ||
| Q3 24 | $72.0M | $24.3M | ||
| Q2 24 | $18.0M | $21.6M | ||
| Q1 24 | $80.0M | $2.1M |
| Q4 25 | 7.9% | 10.3% | ||
| Q3 25 | 6.2% | 10.9% | ||
| Q2 25 | 6.5% | 7.4% | ||
| Q1 25 | -3.7% | 3.7% | ||
| Q4 24 | 20.8% | 18.0% | ||
| Q3 24 | 11.9% | 11.7% | ||
| Q2 24 | 2.8% | 10.5% | ||
| Q1 24 | 14.2% | 1.0% |
| Q4 25 | 0.7% | 0.8% | ||
| Q3 25 | 0.6% | 0.7% | ||
| Q2 25 | 0.6% | 0.5% | ||
| Q1 25 | 1.0% | 1.1% | ||
| Q4 24 | 0.5% | 1.2% | ||
| Q3 24 | 0.3% | 0.6% | ||
| Q2 24 | 0.5% | 0.7% | ||
| Q1 24 | 0.2% | 1.4% |
| Q4 25 | — | 10.83× | ||
| Q3 25 | 1.72× | — | ||
| Q2 25 | 1.80× | 2.05× | ||
| Q1 25 | -0.73× | 8.31× | ||
| Q4 24 | 6.10× | — | ||
| Q3 24 | 5.69× | — | ||
| Q2 24 | 0.88× | — | ||
| Q1 24 | 3.86× | — |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
DNOW
| Pipelines | $455.0M | 47% |
| Downstream And Industrial | $196.0M | 20% |
| Gas Utilities | $183.0M | 19% |
| Oil And Gas Properties | $105.0M | 11% |
| Other | $20.0M | 2% |
FET
| Drilling And Completions Segment | $127.2M | 63% |
| Artificial Lift And Downhole Segment | $75.5M | 37% |
