balance equationreview2020-12-31
Difference 32826000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
Revenue
$1.98B
Fiscal year ended 2025-12-31Operating income
$78.26M
Fiscal year ended 2025-12-31Free cash flow
$62.83M
Fiscal year ended 2025-12-31Distribution Solutions Group, Inc. (DSGR) reported revenue of $1.98B and net income of $8.34M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Distribution Solutions Group, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Wholesale-Machinery, Equipment & Supplies.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.98B | $1.80B | $1.57B | $1.15B | $520.29M | $351.59M | $370.78M | $349.64M | $305.91M | $276.57M |
| Cost of revenue | $1.32B | $1.19B | $1.02B | $760.52M | $390.01M | $165.05M | $173.43M | $160.10M | $122.89M | $108.51M |
| Gross profit | $662.04M | $613.78M | $551.88M | $390.90M | $130.28M | $186.54M | $197.35M | $189.54M | $183.02M | $168.06M |
| Operating income | $78.26M | $55.96M | $42.99M | $41.79M | $11.42M | $20.55M | $9.07M | $9.21M | $9.94M | -$1.46M |
| Net income | $8.34M | -$7.33M | -$8.97M | $7.41M | -$5.05M | $15.11M | $7.22M | $6.21M | $29.69M | -$1.63M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 47.17M | shares 46.81M | shares 44.87M | shares 35.09M | shares 10.25M | shares 9.33M | shares 9.38M | shares 9.27M | shares 9.13M | shares 8.78M |
| Pretax income | $19.41M | -$536.00K | -$2.01M | $12.94M | -$4.74M | $20.78M | $9.67M | $6.86M | $10.09M | -$1.53M |
| Income tax expense | $11.07M | $6.80M | $6.96M | $5.53M | $313.00K | $5.67M | $2.45M | $649.00K | -$19.59M | $98.00K |
| Diluted EPS | $0.18 | $-0.16 | $-0.20 | $0.21 | $-0.49 | $1.62 | $0.77 | $0.67 | $3.25 | $-0.19 |
| Selling, general & administrative | $583.78M | $557.82M | $508.88M | $349.11M | $118.86M | Unavailable | Unavailable | $180.33M | $178.50M | $169.52M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | $110.60M | $89.21M | $102.95M | $92.69M | $80.48M | $76.61M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $61.75M | $66.48M | $83.93M | $24.55M | $14.67M | $28.39M | $5.50M | $11.88M | $4.42M | $10.42M |
| Total assets | $1.75B | $1.73B | $1.55B | $1.22B | $491.36M | $256.30M | $204.43M | $197.14M | $191.11M | $135.31M |
| Current assets | $746.92M | $712.17M | $657.33M | $478.19M | $236.06M | $143.06M | $106.42M | $106.90M | $98.45M | $87.77M |
| Total liabilities | $1.10B | $1.09B | $888.73M | $652.62M | $325.59M | $133.88M | $96.43M | $97.97M | $97.62M | $74.17M |
| Current liabilities | $291.46M | $266.26M | $242.02M | $169.48M | $214.94M | $98.00M | $56.93M | $66.21M | $59.98M | $39.44M |
| Total equity incl. NCI | $649.35M | $640.54M | $661.60M | $563.00M | $165.77M | $155.25M | $108.00M | $99.17M | $93.49M | $61.13M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $353.37M | $348.23M | $315.98M | $264.37M | $132.72M | $61.87M | $55.90M | $52.89M | $50.93M | $42.56M |
| Accounts receivable | $271.33M | $250.72M | $213.45M | $166.30M | $80.57M | $44.52M | $38.84M | $37.68M | $38.58M | $30.20M |
| Goodwill | $467.90M | $462.79M | $399.92M | $348.05M | $104.21M | $93.00M | $20.92M | $20.08M | $19.61M | $5.52M |
| Long-term debt | $664.20M | $693.90M | $535.88M | $395.82M | $93.13M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | $151.23M | $125.58M | $98.67M | $80.49M | $47.96M | $22.26M | $13.79M | $15.21M | $12.39M | $11.31M |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $83.85M | $56.45M | $102.29M | -$11.03M | $10.32M | $32.53M | $9.20M | Unavailable | Unavailable | Unavailable |
| Capital expenditures | $21.02M | $13.68M | $15.34M | $8.31M | $3.03M | $1.69M | $2.03M | $2.52M | $1.26M | $3.11M |
| Investing cash flow | -$29.49M | -$229.68M | -$278.52M | -$126.69M | -$41.38M | -$3.99M | -$2.03M | Unavailable | Unavailable | Unavailable |
| Financing cash flow | -$64.27M | $159.30M | $250.41M | $148.46M | $34.67M | -$5.77M | -$13.89M | Unavailable | Unavailable | Unavailable |
| Net change in cash | -$6.40M | -$17.90M | $74.89M | $10.07M | $4.27M | $23.09M | -$6.39M | $7.47M | -$6.00M | -$344.00K |
| Stock-based compensation | Unavailable | Unavailable | Unavailable | Unavailable | $4.84M | $1.48M | $4.05M | $7.51M | $3.11M | $2.47M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | $23.75M | $2.58M | $3.62M | $1.94M | $0 | $3.25M | $4.53M | $523.00K | $20.00K | $176.00K |
| Depreciation & amortization | $80.88M | $74.38M | $63.59M | $45.19M | $18.68M | $6.70M | $5.89M | $6.86M | $6.77M | $8.07M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $62.83M | $42.77M | $86.95M | -$19.34M | $7.29M | $30.84M | $7.17M | Unavailable | Unavailable | Unavailable |
| Gross margin | 33.4% | 34.0% | 35.1% | 33.9% | 25.0% | 53.1% | 53.2% | 54.2% | 59.8% | 60.8% |
| Operating margin | 4.0% | 3.1% | 2.7% | 3.6% | 2.2% | 5.8% | 2.4% | 2.6% | 3.2% | -0.5% |
| FCF margin | 3.2% | 2.4% | 5.5% | -1.7% | 1.4% | 8.8% | 1.9% | Unavailable | Unavailable | Unavailable |
| SBC / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 0.4% | 1.1% | 2.1% | 1.0% | 0.9% |
| Current ratio | 2.56x | 2.67x | 2.72x | 2.82x | 1.10x | 1.46x | 1.87x | 1.61x | 1.64x | 2.23x |
| Revenue YoY growth | 9.8% | 14.9% | 36.4% | 121.3% | 48.0% | -5.2% | 6.0% | 14.3% | 10.6% | Unavailable |
| Net margin | 0.4% | -0.4% | -0.6% | 0.6% | -1.0% | 4.3% | 1.9% | 1.8% | 9.7% | -0.6% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 1.1% | 0.8% | 1.0% | 0.7% | 0.6% | 0.5% | 0.5% | 0.7% | 0.4% | 1.1% |
| Long-term debt / equity | 1.02x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 57.0% | Unavailable | Unavailable | 42.8% | Unavailable | 27.3% | 25.4% | 9.5% | -194.1% | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open DSGR in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-04-30View SEC filing
10-K · Filed 2026-03-05View SEC filing
10-Q · Filed 2025-10-30View SEC filing
10-Q · Filed 2025-07-31View SEC filing
10-Q · Filed 2025-05-01View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.