Distribution Solutions Group, Inc. balance sheet
At the end of fiscal 2025, Distribution Solutions Group, Inc. had total assets of $1.75bn, total liabilities of $1.10bn and shareholders' equity of $649m. It held $61.8m in cash against $704m of debt: net debt of $643m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 9 | 41 | 2 | 2 | 1 | 4 | 11 | 10 | 4 | 12 | 5 | 28 | 15 | 25 | 84 | 66 | 62 | 67 |
| Receivables | — | 33 | 43 | 29 | 30 | 32 | 27 | 30 | 39 | 38 | 39 | 45 | 81 | 166 | 213 | 251 | 271 | 332 |
| Inventory | — | 47 | 55 | 45 | 46 | 45 | 44 | 43 | 51 | 53 | 56 | 62 | 133 | 264 | 316 | 348 | 353 | 379 |
| Total current assets | — | 135 | 114 | 90 | 91 | 87 | 87 | 88 | 98 | 107 | 106 | 143 | 236 | 478 | 657 | 712 | 747 | 832 |
| Goodwill | — | 28 | 28 | 0 | 0 | 0 | 0 | 6 | 20 | 20 | 21 | 93 | 104 | 348 | 400 | 463 | 468 | 474 |
| Total assets | — | 236 | 223 | 173 | 160 | 138 | 133 | 135 | 191 | 197 | 204 | 256 | 491 | 1,216 | 1,550 | 1,727 | 1,749 | 1,817 |
| Accounts payable | — | 18 | 23 | 11 | 15 | 8 | 9 | 11 | 12 | 15 | 14 | 22 | 48 | 80 | 99 | 126 | 151 | 188 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 2 | 1 | 4 | 5 | 9 |
| Total current liabilities | — | 56 | 52 | 60 | 55 | 39 | 36 | 39 | 60 | 66 | 57 | 98 | 215 | 169 | 242 | 266 | 291 | 327 |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — | 134 | 16 | 33 | 40 | 35 | 36 |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — | 93 | 396 | 536 | 694 | 664 | 694 |
| Total debt | 0 | 0 | 0 | 15 | 0 | 0 | 1 | 1 | 15 | 11 | 2 | 0 | 229 | 417 | 575 | 740 | 704 | 734 |
| Total liabilities | — | — | — | 102 | 94 | 76 | 72 | 74 | 98 | 98 | 96 | 134 | 326 | 653 | 889 | 1,087 | 1,099 | 1,163 |
| Shareholders' equity | 137 | 143 | 134 | 71 | 66 | 62 | 61 | 61 | 93 | 99 | 108 | 155 | 166 | 563 | 662 | 641 | 649 | 655 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | — | — | — | — | −33 | — | — | — | — | — | — |
| Net debt (negative = net cash) | −9 | −41 | −2 | 13 | −1 | −4 | −10 | −10 | 10 | −1 | −3 | −28 | 214 | 393 | 491 | 673 | 643 | 667 |
| Shares outstanding | — | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 10m | 39m | 47m | 47m | 46m | 46m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 281 | 251 | 280 | 283 | 295 | 271 | 307 | 332 |
| Inventory | 347 | 348 | 349 | 350 | 345 | 353 | 374 | 379 |
| Total current assets | 771 | 712 | 745 | 741 | 766 | 747 | 791 | 832 |
| Goodwill | 467 | 463 | 464 | 469 | 467 | 468 | 475 | 474 |
| Total assets | 1,785 | 1,727 | 1,763 | 1,752 | 1,767 | 1,749 | 1,790 | 1,817 |
| Accounts payable | 131 | 126 | 134 | 143 | 155 | 151 | 168 | 188 |
| Deferred revenue (current) | 4 | 4 | 6 | 7 | 8 | 5 | 7 | 9 |
| Total current liabilities | 274 | 266 | 272 | 286 | 306 | 291 | 301 | 327 |
| Short-term debt | 42 | 40 | 41 | 41 | 42 | 35 | 35 | 36 |
| Long-term debt | 704 | 694 | 712 | 675 | 666 | 664 | 697 | 694 |
| Total debt | 746 | 734 | 753 | 716 | 708 | 700 | 732 | 729 |
| Total liabilities | 1,104 | 1,087 | 1,126 | 1,103 | 1,113 | 1,099 | 1,142 | 1,163 |
| Shareholders' equity | 681 | 641 | 637 | 649 | 654 | 649 | 648 | 655 |
| Shares outstanding | 47m | 47m | 47m | 46m | 46m | 46m | 46m | 46m |
Compare with peers
- Custom Truck One Source, Inc. balance sheet
- DXP Enterprises Inc balance sheet
- Gatx Corp balance sheet
- Titan Machinery Inc. balance sheet
- Alta Equipment Group Inc. balance sheet
Head to head: CTOS vs DSGRDSGR vs DXPEDSGR vs GATXDSGR vs TITN
More: Trading Companies & Distributors stocks compared, Industrials sector, rankings of US companies