Distribution Solutions Group, Inc.
NASDAQ:DSGR · NASDAQ Global Select
+$0.02 today
Vol 0.06M · Avg 0.12M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:DSGR · Revenue to Net Income
Key Ratios
Analysis
$2.0B of revenue converted into $5.5M of net income for the selected period. Gross margin is 32.5% and net margin is 0.2%, showing how much revenue survives after costs and taxes. EPS is $0.12, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.0B +9.8% | $1.8B +14.9% | $1.6B +36.4% | $1.2B +121.3% | $520.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B +10.7% | $1.2B +17.3% | $1.0B +33.5% | $760.5M +95.0% | $390.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $662.0M +7.9% | $613.8M +10.5% | $555.5M +42.1% | $390.9M +200.0% | $130.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 33.4% -0.6pp | 34.0% -1.3pp | 35.4% +1.4pp | 33.9% +8.9pp | 25.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $508.9M +11.2% | $457.5M +9.8% | $416.7M +19.4% | $349.1M +68.5% | $207.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $583.8M +4.7% | $557.8M +8.9% | $512.5M +46.8% | $349.1M +193.7% | $118.9M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $80.9M +8.7% | $74.4M +22.0% | $60.9M +34.9% | $45.2M +141.9% | $18.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $155.6M +20.7% | $129.0M -10.3% | $143.7M +74.4% | $82.4M +168.6% | $30.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 7.9% +0.7pp | 7.1% -2.0pp | 9.2% +2.0pp | 7.2% +1.3pp | 5.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $78.3M +39.9% | $56.0M +30.2% | $43.0M +2.9% | $41.8M +265.9% | $11.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.0% +0.9pp | 3.1% +0.4pp | 2.7% -0.9pp | 3.6% +1.4pp | 2.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $55.4M +0.4% | $55.1M +28.9% | $42.8M +76.0% | $24.3M +45.2% | $16.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$58.9M -4.2% | -$56.5M -25.5% | -$45.0M -56.0% | -$28.8M -78.5% | -$16.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $19.4M +3721.5% | -$536.0K +73.3% | -$2.0M -115.5% | $12.9M +373.0% | -$4.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.0% +1.0pp | -0.0% +0.1pp | -0.1% -1.3pp | 1.1% +2.0pp | -0.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $11.1M +62.8% | $6.8M -2.4% | $7.0M +25.8% | $5.5M +1667.1% | $313.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $8.3M +213.8% | -$7.3M +18.2% | -$9.0M -221.1% | $7.4M +246.6% | -$5.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 0.4% +0.8pp | -0.4% +0.2pp | -0.6% -1.2pp | 0.6% +1.6pp | -1.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +212.5% | -$0 +20.0% | -$0 -190.9% | $0 +188.0% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +212.5% | -$0 +20.0% | -$0 -195.2% | $0 +184.0% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $46.4M -1.0% | $46.8M +4.4% | $44.9M +30.8% | $34.3M +67.3% | $20.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $47.2M -0.1% | $47.2M +5.2% | $44.9M +27.9% | $35.1M +71.2% | $20.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Custom Truck One Source, Inc.
NYSE:CTOS
$2.42B
The Gorman-Rupp Company
NYSE:GRC
$2.23B
Capital Clean Energy Carriers Corp.
NASDAQ:CCEC
$1.28B
Heidrick & Struggles International, Inc.
HSII
$1.23B
Global Industrial Company
NYSE:GIC
$1.22B
Lindsay Corporation
NYSE:LNN
$1.21B
Evolv Technologies Holdings, Inc.
NASDAQ:EVLV
$1.10B
Resolute Holdings Management, Inc.
NYSE:RHLD
$1.09B
CRA International, Inc.
NASDAQ:CRAI
$972.49M
Eve Holding, Inc.
NYSE:EVEX
$815.39M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DSGR generate?
Distribution Solutions Group, Inc. (DSGR) reported $1.98B of revenue in fiscal 2025.
Is DSGR profitable?
Distribution Solutions Group, Inc. (DSGR) reported $8.35M of net income, with a net margin of 0.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.