Distribution Solutions Group, Inc.
NASDAQ:DSGR · NASDAQ Global Select
+$0.39 today
Vol 0.10M · Avg 0.09M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $8.3M +213.8% | -$7.3M +18.2% | -$9.0M -221.1% | $7.4M +246.6% | -$5.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $80.9M +8.7% | $74.4M +17.0% | $63.6M +40.7% | $45.2M +141.9% | $18.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$4.0M +39.7% | -$6.6M +17.2% | -$8.0M -233.7% | -$2.4M +39.8% | -$4.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $6.7M +27.5% | $5.2M -37.5% | $8.4M +241.8% | $2.4M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$18.4M +10.5% | -$20.6M -159.3% | $34.7M +146.8% | -$74.1M -9769.2% | $766.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$21.4M -1406.5% | -$1.4M -107.9% | $18.0M +182.8% | -$21.8M -413.9% | $6.9M | $592.6M | $1.3B | $626.2M |
| Inventory | -$7.2M +21.5% | -$9.2M -357.6% | $3.6M +108.4% | -$42.4M -738.2% | -$5.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $23.6M +108.2% | $11.3M +272.0% | $3.0M +134.5% | -$8.8M -294.4% | -$2.2M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$13.3M +37.3% | -$21.3M -311.7% | $10.0M +1054.3% | -$1.1M -193.1% | $1.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $10.4M -9.0% | $11.4M -9.8% | $12.6M +21.5% | $10.4M +13437.2% | -$78.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $83.8M +48.5% | $56.5M -44.8% | $102.3M +1027.4% | -$11.0M -206.9% | $10.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$40.5M -74.6% | -$23.2M +6.0% | -$24.7M -22.8% | -$20.1M -45.9% | -$13.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$2.2M +98.9% | -$199.4M +21.4% | -$253.8M -120.1% | -$115.3M -239.9% | -$33.9M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$6.3M +10.8% | -$7.1M -706699900.0% | -$1 -100.0% | $8.8M +38.1% | $6.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$29.5M +87.2% | -$229.7M +17.5% | -$278.5M -119.8% | -$126.7M -206.2% | -$41.4M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$40.8M -124.8% | $164.6M +4.8% | $157.0M -3.6% | $162.9M +540.4% | $25.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $877.0K | $0 -100.0% | $98.5M | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$24.4M -662.2% | -$3.2M +18.2% | -$3.9M -58.8% | -$2.5M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 +100.0% | -$2.1M -77.0% | -$1.2M +90.2% | -$12.0M -229.5% | $9.2M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$64.3M -140.3% | $159.3M -36.4% | $250.4M +68.7% | $148.5M +328.2% | $34.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $3.5M +188.4% | -$4.0M -653.8% | $717.0K +206.2% | -$675.0K -202.3% | $660.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$6.4M +64.2% | -$17.9M -123.9% | $74.9M +643.7% | $10.1M +135.7% | $4.3M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $43.4M +30.3% | $33.3M -57.1% | $77.6M +349.3% | -$31.1M -799.5% | -$3.5M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Custom Truck One Source, Inc.
NYSE:CTOS
$2.51B
The Gorman-Rupp Company
NYSE:GRC
$2.31B
Lindsay Corporation
NYSE:LNN
$1.24B
Global Industrial Company
NYSE:GIC
$1.24B
Capital Clean Energy Carriers Corp.
NASDAQ:CCEC
$1.23B
Heidrick & Struggles International, Inc.
HSII
$1.23B
Resolute Holdings Management, Inc.
NYSE:RHLD
$1.07B
Evolv Technologies Holdings, Inc.
NASDAQ:EVLV
$1.01B
CRA International, Inc.
NASDAQ:CRAI
$915.97M
Eve Holding, Inc.
NYSE:EVEX
$859.02M
SEC Filings
Recent regulatory filings
No filings found.
Does DSGR generate free cash flow?
Distribution Solutions Group, Inc. (DSGR) generated $43.35M of free cash flow in fiscal 2025.
How much operating cash flow does DSGR produce?
Operating cash flow was $83.85M, before capital expenditures of $40.49M.
Explore More
Continue the stock analysis
Jump to another research area for this company.