| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.98B | 1.80B | 1.57B | 1.15B | 520.29M | 351.59M |
| Gross Profit | 652.73M | 613.77M | 555.46M | 390.90M | 130.28M | 186.54M |
| EBITDA | 148.58M | 128.99M | 143.75M | 82.42M | 30.68M | 28.14M |
| Net Income | -11.21M | -7.33M | -8.97M | 7.41M | -5.05M | 15.11M |
Balance Sheet | ||||||
| Total Assets | 1.77B | 1.73B | 1.55B | 1.22B | 491.36M | 256.30M |
| Cash, Cash Equivalents and Short-Term Investments | 69.21M | 66.48M | 83.93M | 24.55M | 14.67M | 28.39M |
| Total Debt | 821.24M | 831.09M | 649.05M | 471.93M | 248.31M | 10.31M |
| Total Liabilities | 1.11B | 1.09B | 888.73M | 652.62M | 325.59M | 133.88M |
| Stockholders Equity | 653.87M | 640.54M | 661.60M | 563.00M | 165.77M | 122.42M |
Cash Flow | ||||||
| Free Cash Flow | 75.58M | 33.26M | 77.61M | -31.13M | -3.46M | 30.84M |
| Operating Cash Flow | 112.62M | 56.45M | 102.29M | -11.03M | 10.32M | 32.53M |
| Investing Cash Flow | -44.76M | -229.68M | -278.52M | -126.69M | -41.38M | -3.99M |
| Financing Cash Flow | -61.09M | 159.30M | 250.41M | 148.46M | 34.67M | -5.77M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | $1.94B | 23.51 | 19.58% | ― | 12.76% | 36.11% | |
77 Outperform | $1.21B | 17.88 | 22.61% | 3.48% | 0.16% | 2.99% | |
75 Outperform | $13.70B | 22.09 | 13.06% | 0.72% | 5.28% | 1.97% | |
74 Outperform | $10.61B | 27.05 | 22.10% | 0.70% | 4.03% | 5.93% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
62 Neutral | $4.73B | 23.16 | 14.84% | 3.96% | -1.35% | -22.24% | |
61 Neutral | $1.39B | -125.25 | -1.68% | ― | 14.46% | -588.82% |
On December 18, 2025, Distribution Solutions Group, Inc. entered into a Second Amended and Restated Credit Agreement that extends and expands its senior secured credit facilities through December 18, 2030, comprising a $700 million term loan and a $400 million revolving credit facility, with an option to increase total commitments by up to $500 million. The company plans to use the new term loan to repay approximately $709 million outstanding under its prior credit agreement and to fund working capital, general corporate purposes and permitted acquisitions, while the oversubscribed facility, tighter leverage- and interest-coverage covenants, and first-priority security package collectively enhance DSG’s access to capital, strengthen its balance sheet and provide greater financial flexibility to pursue strategic organic and inorganic growth, underscoring lenders’ confidence in its long-term growth plans and shareholder value strategy.
The most recent analyst rating on (DSGR) stock is a Hold with a $29.00 price target. To see the full list of analyst forecasts on Distribution Solutions Group stock, see the DSGR Stock Forecast page.
On November 17, 2025, Distribution Solutions Group announced an increase of $30 million to its existing share repurchase program, raising the total authorization to $67.5 million. This decision reflects the company’s confidence in its business prospects and its strategy to enhance long-term shareholder value by repurchasing shares when undervalued, supported by a strong balance sheet and cash flow.
The most recent analyst rating on (DSGR) stock is a Buy with a $41.00 price target. To see the full list of analyst forecasts on Distribution Solutions Group stock, see the DSGR Stock Forecast page.