DSGR
DSGR
Distribution Solutions Group, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $517.96M ▲ | $146.71M ▲ | $6.45M ▲ | 1.25% ▲ | $0.14 ▲ | $42.38M ▼ |
| Q2-2025 | $502.44M ▲ | $131.46M ▼ | $5M ▲ | 1% ▲ | $0.11 ▲ | $46.44M ▲ |
| Q1-2025 | $478.03M ▼ | $143.88M ▲ | $3.26M ▲ | 0.68% ▲ | $0.07 ▲ | $20.1M ▼ |
| Q4-2024 | $480.46M ▲ | $139.92M ▲ | $-25.93M ▼ | -5.4% ▼ | $-0.55 ▼ | $39.66M ▲ |
| Q3-2024 | $468.02M | $139.9M | $21.92M | 4.68% | $0.47 | $36.7M |
What's going well?
Revenue and gross profit both increased, showing steady demand. Net income and earnings per share improved nicely, helped by lower taxes and a stable share count.
What's concerning?
Operating expenses are rising much faster than sales, causing operating margins to shrink. Interest costs remain a drag, and the company needs to control costs to protect future profits.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $69.21M ▲ | $1.77B ▲ | $1.11B ▲ | $653.87M ▲ |
| Q2-2025 | $47.43M ▼ | $1.75B ▼ | $1.1B ▼ | $649.38M ▲ |
| Q1-2025 | $65.44M ▼ | $1.76B ▲ | $1.13B ▲ | $636.71M ▼ |
| Q4-2024 | $66.48M ▲ | $1.73B ▼ | $1.09B ▼ | $640.54M ▼ |
| Q3-2024 | $61.34M | $1.78B | $1.1B | $680.76M |
What's financially strong about this company?
The company has plenty of current assets to cover its short-term bills, and cash increased sharply this quarter. Debt is mostly long-term and being paid down, and equity is positive and growing.
What are the financial risks or weaknesses?
A large chunk of assets is goodwill and intangibles, which could be written down if acquisitions disappoint. Retained earnings are negative, showing a history of losses, and the company relies more on debt than equity.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $6.45M ▲ | $38.37M ▲ | $-8.47M ▼ | $-9.39M ▲ | $20.94M ▲ | $27.19M ▲ |
| Q2-2025 | $5M ▲ | $33.3M ▲ | $-6.94M ▼ | $-46.69M ▼ | $-18.27M ▼ | $24.34M ▲ |
| Q1-2025 | $3.26M ▲ | $-4.76M ▼ | $-5.05M ▲ | $7.63M ▲ | $-1.69M ▼ | $-13.27M ▼ |
| Q4-2024 | $-25.93M ▼ | $45.72M ▲ | $-24.29M ▲ | $-12.65M ▼ | $5.96M ▼ | $37.32M ▲ |
| Q3-2024 | $21.92M | $-17.27M | $-103.02M | $138.74M | $18.86M | $-17.32M |
What's strong about this company's cash flow?
The company consistently produces more cash than it spends, with operating cash flow and free cash flow both rising this quarter. Debt is being paid down, and the cash balance is growing, giving plenty of financial flexibility.
What are the cash flow concerns?
Working capital changes, like rising inventory and slower customer payments, are tying up more cash. The improvement in cash flow this quarter partly comes from delaying payments to suppliers, which may not be repeatable.
Revenue by Products
| Product | Q1-2022 | Q4-2022 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Lawson Segment | $100.00M ▲ | $220.00M ▲ | $120.00M ▼ | $120.00M ▲ |
Bolt Supply Segment | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Asia Pacific | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
CANADA | $80.00M ▲ | $70.00M ▼ | $70.00M ▲ | $80.00M ▲ |
Europe | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ | $20.00M ▲ |
Latin America | $30.00M ▲ | $30.00M ▲ | $30.00M ▲ | $30.00M ▲ |
Other Geographical | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
UNITED STATES | $350.00M ▲ | $360.00M ▲ | $370.00M ▲ | $380.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Distribution Solutions Group, Inc.'s financial evolution and strategic trajectory over the past five years.
DSGR’s key strengths are its rapid revenue growth, expanded scale, and differentiated position in specialty industrial distribution. The company has built a broad, high-touch, tech-enabled platform across MRO, OEM, and test and measurement markets, with deep, sticky customer relationships and specialized offerings such as vendor-managed inventory, integrated supply chain solutions, and proprietary test equipment. Its asset base and operational footprint have grown substantially, and it has demonstrated the ability to generate strong operating cash flow in favorable years, providing a foundation for future improvements if efficiency and integration advance.
The main risks center on profitability, leverage, and execution. Margins have compressed even as the business scaled, net income has been negative in most recent years, and operating expenses have risen faster than revenue. The balance sheet is now heavily levered, with higher interest costs and a thinner liquidity cushion, leaving less room for error if growth slows or integration benefits underdeliver. Volatile free cash flow, large goodwill and intangibles from acquisitions, and exposure to cyclical industrial end markets further increase financial and operational uncertainty.
Looking ahead, DSGR’s outlook is mixed and highly dependent on execution. The company has strong building blocks—a larger platform, specialized capabilities, and a clear strategy of high-touch, technology-enabled service—but must prove it can convert these into durable margins, consistent cash generation, and a more balanced capital structure. If management can successfully integrate acquisitions, realize synergies, and improve cost discipline, the financial profile could gradually strengthen. If not, continued margin pressure and elevated leverage could constrain flexibility and limit the benefits of its impressive top-line growth.
About Distribution Solutions Group, Inc.
https://www.lawsonproducts.comLawson Products, Inc. sells and distributes specialty products to the industrial, commercial, institutional, and government maintenance, repair, and operations market. It sells its products to customers in the United States, Puerto Rico, Canada, Mexico, and the Caribbean. The company was founded in 1952 and is headquartered in Chicago, Illinois.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $517.96M ▲ | $146.71M ▲ | $6.45M ▲ | 1.25% ▲ | $0.14 ▲ | $42.38M ▼ |
| Q2-2025 | $502.44M ▲ | $131.46M ▼ | $5M ▲ | 1% ▲ | $0.11 ▲ | $46.44M ▲ |
| Q1-2025 | $478.03M ▼ | $143.88M ▲ | $3.26M ▲ | 0.68% ▲ | $0.07 ▲ | $20.1M ▼ |
| Q4-2024 | $480.46M ▲ | $139.92M ▲ | $-25.93M ▼ | -5.4% ▼ | $-0.55 ▼ | $39.66M ▲ |
| Q3-2024 | $468.02M | $139.9M | $21.92M | 4.68% | $0.47 | $36.7M |
What's going well?
Revenue and gross profit both increased, showing steady demand. Net income and earnings per share improved nicely, helped by lower taxes and a stable share count.
What's concerning?
Operating expenses are rising much faster than sales, causing operating margins to shrink. Interest costs remain a drag, and the company needs to control costs to protect future profits.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $69.21M ▲ | $1.77B ▲ | $1.11B ▲ | $653.87M ▲ |
| Q2-2025 | $47.43M ▼ | $1.75B ▼ | $1.1B ▼ | $649.38M ▲ |
| Q1-2025 | $65.44M ▼ | $1.76B ▲ | $1.13B ▲ | $636.71M ▼ |
| Q4-2024 | $66.48M ▲ | $1.73B ▼ | $1.09B ▼ | $640.54M ▼ |
| Q3-2024 | $61.34M | $1.78B | $1.1B | $680.76M |
What's financially strong about this company?
The company has plenty of current assets to cover its short-term bills, and cash increased sharply this quarter. Debt is mostly long-term and being paid down, and equity is positive and growing.
What are the financial risks or weaknesses?
A large chunk of assets is goodwill and intangibles, which could be written down if acquisitions disappoint. Retained earnings are negative, showing a history of losses, and the company relies more on debt than equity.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $6.45M ▲ | $38.37M ▲ | $-8.47M ▼ | $-9.39M ▲ | $20.94M ▲ | $27.19M ▲ |
| Q2-2025 | $5M ▲ | $33.3M ▲ | $-6.94M ▼ | $-46.69M ▼ | $-18.27M ▼ | $24.34M ▲ |
| Q1-2025 | $3.26M ▲ | $-4.76M ▼ | $-5.05M ▲ | $7.63M ▲ | $-1.69M ▼ | $-13.27M ▼ |
| Q4-2024 | $-25.93M ▼ | $45.72M ▲ | $-24.29M ▲ | $-12.65M ▼ | $5.96M ▼ | $37.32M ▲ |
| Q3-2024 | $21.92M | $-17.27M | $-103.02M | $138.74M | $18.86M | $-17.32M |
What's strong about this company's cash flow?
The company consistently produces more cash than it spends, with operating cash flow and free cash flow both rising this quarter. Debt is being paid down, and the cash balance is growing, giving plenty of financial flexibility.
What are the cash flow concerns?
Working capital changes, like rising inventory and slower customer payments, are tying up more cash. The improvement in cash flow this quarter partly comes from delaying payments to suppliers, which may not be repeatable.
Revenue by Products
| Product | Q1-2022 | Q4-2022 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Lawson Segment | $100.00M ▲ | $220.00M ▲ | $120.00M ▼ | $120.00M ▲ |
Bolt Supply Segment | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Asia Pacific | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
CANADA | $80.00M ▲ | $70.00M ▼ | $70.00M ▲ | $80.00M ▲ |
Europe | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ | $20.00M ▲ |
Latin America | $30.00M ▲ | $30.00M ▲ | $30.00M ▲ | $30.00M ▲ |
Other Geographical | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
UNITED STATES | $350.00M ▲ | $360.00M ▲ | $370.00M ▲ | $380.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Distribution Solutions Group, Inc.'s financial evolution and strategic trajectory over the past five years.
DSGR’s key strengths are its rapid revenue growth, expanded scale, and differentiated position in specialty industrial distribution. The company has built a broad, high-touch, tech-enabled platform across MRO, OEM, and test and measurement markets, with deep, sticky customer relationships and specialized offerings such as vendor-managed inventory, integrated supply chain solutions, and proprietary test equipment. Its asset base and operational footprint have grown substantially, and it has demonstrated the ability to generate strong operating cash flow in favorable years, providing a foundation for future improvements if efficiency and integration advance.
The main risks center on profitability, leverage, and execution. Margins have compressed even as the business scaled, net income has been negative in most recent years, and operating expenses have risen faster than revenue. The balance sheet is now heavily levered, with higher interest costs and a thinner liquidity cushion, leaving less room for error if growth slows or integration benefits underdeliver. Volatile free cash flow, large goodwill and intangibles from acquisitions, and exposure to cyclical industrial end markets further increase financial and operational uncertainty.
Looking ahead, DSGR’s outlook is mixed and highly dependent on execution. The company has strong building blocks—a larger platform, specialized capabilities, and a clear strategy of high-touch, technology-enabled service—but must prove it can convert these into durable margins, consistent cash generation, and a more balanced capital structure. If management can successfully integrate acquisitions, realize synergies, and improve cost discipline, the financial profile could gradually strengthen. If not, continued margin pressure and elevated leverage could constrain flexibility and limit the benefits of its impressive top-line growth.

CEO
John Bryan King
Compensation Summary
(Year 2022)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2023-09-01 | Forward | 2:1 |
| 1988-04-19 | Forward | 3:2 |
ETFs Holding This Stock
VTS.AX
Weight:0.00%
Shares:311.75K
XSU.TO
Weight:0.01%
Shares:220.15K
IWM
Weight:0.01%
Shares:220.15K
Summary
Showing Top 3 of 85
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
KING LUTHER CAPITAL MANAGEMENT CORP
Shares:36.36M
Value:$1.09B
DIMENSIONAL FUND ADVISORS LP
Shares:915.03K
Value:$27.36M
BLACKROCK INC.
Shares:728.95K
Value:$21.8M
Summary
Showing Top 3 of 113

