Biggest changeReconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA (Unaudited) Year Ended December 31, 2023 (in thousands) Lawson TestEquity Gexpro Services All Other Consolidated Net income (loss) $ (8,967) Income tax expense (benefit) 6,960 Other income (expense), net 2,982 Change in fair value of earnout liabilities (758) Interest expense 42,774 Operating income (loss) $ 32,498 $ (16,465) $ 27,000 $ (42) $ 42,991 Depreciation and amortization 19,532 26,002 15,986 2,068 63,588 Stock-based compensation (1) 7,940 — — — 7,940 Severance and acquisition related retention expenses (2) 476 23,949 238 3 24,666 Merger and acquisition related costs (3) 3,015 6,215 1,081 1,250 11,561 Inventory step-up (5) — 3,582 — — 3,582 Other non-recurring (6) 202 — 886 1,620 2,708 Adjusted EBITDA $ 63,663 $ 43,283 $ 45,191 $ 4,899 $ 157,036 30 Year Ended December 31, 2022 (in thousands) Lawson (7) TestEquity Gexpro Services All Other (7) Consolidated Net income (loss) $ 7,406 Income tax expense (benefit) 5,531 Other income (expense), net 670 Change in fair value of earnout liabilities 483 Loss on extinguishment of debt 3,395 Interest expense 24,301 Operating income (loss) $ 6,536 $ 11,375 $ 21,291 $ 2,584 $ 41,786 Depreciation and amortization 10,594 17,480 15,175 1,937 45,186 Stock-based compensation (1) 2,448 — — — 2,448 Severance and acquisition related retention expenses (2) 1,429 1,095 266 6 2,796 Merger and acquisition related costs (3) 4,698 4,786 5,957 — 15,441 Inventory net realizable value adjustment (4) 1,737 — — — 1,737 Inventory step-up (5) 1,943 — 163 761 2,867 Other non-recurring (6) 1,199 — 354 44 1,597 Adjusted EBITDA $ 30,584 $ 34,736 $ 43,206 $ 5,332 $ 113,858 (1) Expense (benefit) primarily for stock-based compensation, of which a portion varies with the Company’s stock price.
Biggest changeReconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA (Unaudited) Year Ended December 31, 2024 (in thousands) Lawson TestEquity Gexpro Services Canada Branch Division All Other Consolidated Net income (loss) $ (7,332) Income tax expense (benefit) 6,796 Other income (expense), net 358 Change in fair value of earnout liabilities 988 Interest expense 55,145 Operating income (loss) $ 14,555 $ 3,967 $ 36,533 $ 6,024 $ (5,124) $ 55,955 Depreciation and amortization 24,349 30,799 15,489 3,739 — 74,376 Stock-based compensation (1) 4,132 433 — — 668 5,233 Severance and acquisition related retention expenses (2) 4,937 17,791 460 49 (1) 23,236 Acquisition related costs (3) 7,023 2,251 1,501 23 (656) 10,142 Inventory net realizable value adjustment (4) — — — — — — Inventory step-up (5) 1,066 — — 1,816 — 2,882 Other non-recurring (6) 337 1,047 1,792 — 257 3,433 Adjusted EBITDA $ 56,399 $ 56,288 $ 55,775 $ 11,651 $ (4,856) $ 175,257 33 Year Ended December 31, 2023 (in thousands) Lawson TestEquity Gexpro Services Canada Branch Division All Other Consolidated Net income (loss) $ (8,967) Income tax expense (benefit) 6,960 Other income (expense), net 2,982 Change in fair value of earnout liabilities (758) Interest expense 42,774 Operating income (loss) $ 32,498 $ (16,465) $ 27,000 $ 5,731 $ (5,773) $ 42,991 Depreciation and amortization 19,532 26,002 15,986 2,068 — 63,588 Stock-based compensation (1) 7,940 — — — — 7,940 Severance and acquisition related retention expenses (2) 476 23,949 238 3 — 24,666 Acquisition related costs (3) 3,015 6,215 1,081 — 1,250 11,561 Inventory net realizable value adjustment (4) — — — — — — Inventory step-up (5) — 3,582 — — — 3,582 Other non-recurring (6) 202 — 886 — 1,620 2,708 Adjusted EBITDA $ 63,663 $ 43,283 $ 45,191 $ 7,802 $ (2,903) $ 157,036 Year Ended December 31, 2022 (in thousands) Lawson (7) TestEquity Gexpro Services Canada Branch Division (7) All Other (7) Consolidated Net income (loss) $ 7,406 Income tax expense (benefit) 5,531 Other income (expense), net 670 Change in fair value of earnout liabilities 483 Loss on extinguishment of debt 3,395 Interest expense 24,301 Operating income (loss) $ 6,536 $ 11,375 $ 21,291 $ 4,614 $ (2,030) $ 41,786 Depreciation and amortization 10,594 17,480 15,175 1,937 — 45,186 Stock-based compensation (1) 2,448 — — — — 2,448 Severance and acquisition related retention expenses (2) 1,429 1,095 266 6 — 2,796 Acquisition related costs (3) 4,698 4,786 5,957 — — 15,441 Inventory net realizable value adjustment (4) 1,737 — — — — 1,737 Inventory step-up (5) 1,943 — 163 761 — 2,867 Other non-recurring (6) 1,199 — 354 — 44 1,597 Adjusted EBITDA $ 30,584 $ 34,736 $ 43,206 $ 7,318 $ (1,986) $ 113,858 (1) Expense (benefit) primarily for stock-based compensation, of which a portion varies with the Company’s stock price.
Selling, General and Administrative Expenses Selling, general and administrative expenses consist of compensation and support for Lawson sales representatives as well as expenses to operate Lawson's distribution network and overhead expenses.
Selling, General and Administrative Expenses Selling, general and administrative expenses consist of compensation and support for Lawson sales representatives as well as expenses to operate Lawson’s distribution network and overhead expenses.
Non-GAAP Adjusted EBITDA Management believes Adjusted EBITDA is an important measure of the Company's operating performance and may provide investors with additional meaningful comparisons between current results and results in prior operating periods because Adjusted EBITDA excludes certain non-operational or non-cash items whose fluctuations from period to period do not necessarily correspond to changes in the operating performance of our business and consequently may impact the overall 29 comparability from period to period.
Non-GAAP Adjusted EBITDA Management believes Adjusted EBITDA is an important measure of the Company’s operating performance and may provide investors with additional meaningful comparisons between current results and results in prior operating periods because Adjusted EBITDA excludes certain non-operational or non-cash items whose fluctuations from period to period do not necessarily correspond to changes in the operating performance of our business and consequently may impact the overall comparability from period to period.
The increase was primarily driven by additional depreciation and amortization of $9.2 million as a result of the fair value step-up adjustments related to the reverse merger acquisition accounting and higher stock-based compensation of $12.2 million due to expense of $7.9 million in 2023 and a benefit of $4.2 million realized in 2022, partially offset by lower acquisition related costs of $4.7 million in 2023 compared to the same period of 2022.
The increase was primarily driven by additional depreciation and amortization of $9.2 million as a result of the fair value step-up adjustments related to the reverse merger acquisition accounting and higher stock-based compensation of $12.2 million due to expense of $7.9 million 45 in 2023 and a benefit of $4.2 million realized in 2022, partially offset by lower acquisition related costs of $4.7 million in 2023 compared to the same period of 2022.
At December 31, 2023, DSG had not incurred material costs as a result of the Cyber Incident. On April 4, 2023, a putative class action lawsuit was filed against DSG related to the Cyber Incident (the “Cyber Incident Suit”). For more information about the Cyber Incident Suit, refer to Note 15 – Commitments and Contingencies within Item 8.
On April 4, 2023, a putative class action lawsuit was filed against DSG related to the Cyber Incident (the “Cyber Incident Suit”). At December 31, 2024, DSG had not incurred material costs as a result of the Cyber Incident. For more information about the Cyber Incident Suit, refer to Note 15 – Commitments and Contingencies within Item 8.
P ro forma gross profit margin for 2022 was also impacted by an inventory charge of $1.7 million to reduce inventory related to discontinued products where 35 the anticipated net realizable value was lower than the cost reflected in our records and the amortization of the fair value step-up of inventory of $1.9 million related to the Mergers.
P ro forma gross profit margin for 2022 was also impacted by an inventory charge of $1.7 million to reduce inventory related to discontinued products where the anticipated net realizable value was lower than the cost reflected in our records and the amortization of the fair value step-up of inventory of $1.9 million related to the Mergers.
Selling, general and administrative expenses increased $68.7 million to $233.0 million in 2023 compared to Selling, general and administrative expenses of $164.2 million in the same period of 2022 primarily due to $62.7 million of Selling, general and administrative expenses in the first quarter of 2023 with no comparable amount in 2022 due to the inclusion of Lawson operations beginning on the Merger Date and not including any Lawson operations prior to the Merger Date . 34 Adjusted EBITDA During 2023 , Lawson generated Adjusted EBITDA of $63.7 million , an increase of 108.2% or $33.1 million from the same period a year ago p rimarily due to $18.5 million of Adjusted EBITDA in the first quarter of 2023 with no comparable amount in 2022 due to the inclusion of Lawson operations beginning on the Merger Date and not including any Lawson operations prior to the Merger Date and increased revenue and gross profit margin partially offset by an increase in Selling, general and administrative expenses .
Selling, general and administrative expenses increased $68.7 million to $233.0 million in 2023 compared to Selling, general and administrative expenses of $164.2 million in the same period of 2022 primarily due to $62.7 million of Selling, general and administrative expenses in the first quarter of 2023 with no comparable amount in 2022 due to the inclusion of Lawson operations beginning on the Merger Date and not including any Lawson operations prior to the Merger Date . 43 Adjusted EBITDA During 2023 , Lawson generated Adjusted EBITDA of $63.7 million , an increase of 108.2% or $33.1 million from the same period a year ago p rimarily due to $18.5 million of Adjusted EBITDA in the first quarter of 2023 with no comparable amount in 2022 due to the inclusion of Lawson operations beginning on the Merger Date and not including any Lawson operations prior to the Merger Date and increased revenue and gross profit margin partially offset by an increase in Selling, general and administrative expenses .
This allocation involves a number of assumptions, estimates, and judgments in determining the fair value, as of the acquisition date, of the following: • intangible assets, including the valuation methodology (the relief of royalty method for trade names and multi-period excess earnings method for customer relationships), estimations of future cash flows, discount rates, royalty rates, recurring revenue attributed to customer relationships, and our assumed market segment share, as well as the estimated useful life of intangible assets; 41 Table of Contents • deferred tax assets and liabilities, uncertain tax positions, and tax-related valuation allowances; • inventory; • property, plant and equipment; • pre-existing liabilities or legal claims; • contingent consideration, including estimating the likelihood and timing of achieving the relevant thresholds; and • goodwill as measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed.
This allocation involves a number of assumptions, estimates, and judgments in determining the fair value, as of the acquisition date, of the following: • intangible assets, including the valuation methodology (the relief of royalty method for trade names and multi-period excess earnings method for customer relationships), estimations of future cash flows, discount rates, royalty rates, recurring revenue attributed to customer relationships, and our assumed market segment share, as well as the estimated useful life of intangible assets; • deferred tax assets and liabilities, uncertain tax positions, and tax-related valuation allowances; • inventory; • property, plant and equipment; • pre-existing liabilities or legal claims; • contingent consideration, including estimating the likelihood and timing of achieving the relevant thresholds; and • goodwill as measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed.
The following table provides a reconciliation of Net income to Adjusted EBITDA on a consolidated basis and Operating income to Adjusted EBITDA by segment for the years ended December 31, 2023 and 2022 .
The following table provides a reconciliation of Net income to Adjusted EBITDA on a consolidated basis and Operating income to Adjusted EBITDA by segment for the years ended December 31, 2024, 2023 and 2022 .
While we were in compliance with our financial covenants as of December 31, 2023, failure to meet the covenant requirements of the 2023 Amended Credit Agreement in future quarters could lead to higher financing costs and increased restrictions, reduce or eliminate our ability to borrow funds, or accelerate the payment of our indebtedness and could have a material adverse effect on our business, financial condition and results of operations.
While we were in compliance with our financial covenants as of December 31, 2024, failure to meet the covenant requirements of the Amended Credit Agreement in future quarters could lead to higher financing costs and increased restrictions, reduce or eliminate our ability to borrow funds, or accelerate the payment of our indebtedness and could have a material adverse effect on our business, financial condition and results of operations.
Through the Hisco Transaction, TestEquity expanded its product offerings, including adhesives, chemicals and tapes as well as specialty materials such as electrostatic discharge, thermal management materials and static shielding bags. Hisco operates in 38 locations across North America, including its Precision Converting facilities that provide value-added fabrication and its Adhesive Materials Group that provides an array of custom repackaging solutions.
Through the Hisco Transaction, TestEquity expanded its product offerings, including adhesives, chemicals and tapes as well as specialty materials such as electrostatic discharge, thermal management materials and static shielding bags. Hisco operates in 32 locations across North America, including its Precision Converting facilities that provide value-added fabrication and its Adhesive Materials Group that provides an array of custom repackaging solutions.
These non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP.
These non-GAAP financial measures 32 should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP.
(5) Lawson's pro forma results of operations adjusted for comparability on a period-over-period basis. These results represent Lawson’s total operating activities for the year ended 2022 , regardless of the Merger Date (that is, they reflect both pre- and post-Merger results of Lawson, including the pro forma adjustments related to the pre-Merger period).
(4) Lawson’s pro forma results of operations adjusted for comparability on a period-over-period basis. These results represent Lawson’s total operating activities for the year ended 2022 , regardless of the Merger Date (that is, they reflect both pre- and post-Merger results of Lawson, including the pro forma adjustments related to the pre-Merger period).
(4) Pro-forma adjustments include the incremental expense related to the fair value adjustment of share-based compensation awards of $1.9 million and the net impact of $2.2 million from the elimination of historical depreciation and amortization expense and recognition of new depreciation expense on the fair value of property, plant and equipment and amortization expense related to identifiable intangible assets.
(3) Pro-forma adjustments include the incremental expense related to the fair value adjustment of share-based compensation awards of $1.9 million and the net impact of $2.2 million from the elimination of historical depreciation and amortization expense and recognition of new depreciation expense on the fair value of property, plant and equipment and amortization expense related to identifiable intangible assets.
Supply Chain Disruptions We continue to be affected by rising supplier costs caused by inflation and increased transportation and labor costs . We have instituted various price increases during 2022 and 2023 in response to rising supplier costs, as well as increased transportation and labor costs in order to manage our gross profit margins.
Supply Chain Disruptions We continue to be affected by rising supplier costs caused by inflation and increased transportation and labor costs . We have instituted various price increases during 2023 and 2024 in response to rising supplier costs, as well as increased transportation and labor costs in order to manage our gross profit margins.
Hisco also offers vendor-managed inventory and Radio Frequency Identification ("RFID") programs with specialized warehousing for chemical management, logistics services and cold storage. Gexpro Services Sales Drivers The global supply chain solutions market is highly fragmented across Gexpro Services' key vertical segments. Gexpro Services’ competitors range from large global distributors and manufacturers to small regional domestic distributors and 28 manufacturers.
Hisco also offers vendor-managed inventory and Radio Frequency Identification (“RFID”) programs with specialized warehousing for chemical management, logistics services and cold storage. Gexpro Services Sales Drivers The global supply chain solutions market is highly fragmented across Gexpro Services’ key vertical segments. Gexpro Services’ competitors range from large global distributors and manufacturers to small regional domestic distributors and manufacturers.
Revenue and Gross Profit Revenue increased $143.6 million , or 44.2%, to $468.7 million in 2023 compared to revenue of $324.8 million in the same period of 2022 primarily due to $125.3 million of revenue in the first quarter of 2023 with no comparable amount in 2022 due to the inclusion of Lawson operations beginning on the Merger Date and not including any Lawson operations prior to the Merger Date .
Revenue and Gross Profit Revenue increased $143.9 million , or 44.3%, to $468.7 million in 2023 compared to revenue of $324.8 million in the same period of 2022 primarily due to $125.3 million of revenue in the first quarter of 2023 with no comparable amount in 2022 due to the inclusion of Lawson operations beginning on the Merger Date and not including any Lawson operations prior to the Merger Date .
Year Ended December 31, Change (Dollars in thousands) 2023 Pro Forma 2022 (1) Amount % Revenue from external customers $ 468,379 $ 429,685 $ 38,694 9.1% Intersegment revenue 332 — 332 —% Revenue $ 468,711 $ 429,685 $ 39,026 9.1% Cost of goods sold 203,251 203,401 (150) (0.1)% Gross profit 265,460 226,284 39,176 17.3% Selling, general and administrative expenses 232,962 212,738 20,224 9.7% Operating income (loss) $ 32,498 $ 13,546 $ 18,952 107.5% Gross profit margin 56.6 % 52.7 % Adjusted EBITDA (2) $ 63,663 $ 38,626 $ 25,037 64.8% (1) For comparability purposes, Lawson's GAAP results of operations were adjusted to include the historical unaudited results of Lawson prior to the Merger Date and certain pro-forma adjustments including the incremental expense related to the fair value adjustment of share-based compensation awards and incremental depreciation and amortization expense related to the fair value adjustments of property, plant and equipment and identifiable intangible assets.
(5) Refer to the Non-GAAP Adjusted EBITDA section above for a reconciliation of operating income to Adjusted EBITDA. 44 Lawson - 2023 as Compared to Pro Forma 2022 (Unaudited) Year Ended December 31, Change (Dollars in thousands) 2023 Pro Forma 2022 (1) Amount % Revenue from external customers $ 468,379 $ 429,685 $ 38,694 9.1% Intersegment revenue 332 — 332 —% Revenue 468,711 429,685 39,026 9.1% Cost of goods sold 203,251 203,401 (150) (0.1)% Gross profit 265,460 226,284 39,176 17.3% Selling, general and administrative expenses 232,962 212,738 20,224 9.7% Operating income (loss) $ 32,498 $ 13,546 $ 18,952 107.5% Gross profit margin 56.6 % 52.7 % Adjusted EBITDA (2) $ 63,663 $ 38,626 $ 25,037 64.8% (1) For comparability purposes, Lawson’s GAAP results of operations were adjusted to include the historical unaudited results of Lawson prior to the Merger Date and certain pro-forma adjustments including the incremental expense related to the fair value adjustment of share-based compensation awards and incremental depreciation and amortization expense related to the fair value adjustments of property, plant and equipment and identifiable intangible assets.
Our current debt obligations under the 2023 Amended Credit Agreement mature in April 2027. Required principal payments on the 2023 Amended Credit Agreement for the next twelve months are $30.3 million . Refer to Note 9 – Debt within Item 8. Financial Statements and Supplementary Data for additional information related to our debt obligations.
Our current debt obligations under the Amended Credit Agreement mature in April 2027. Required principal payments on the Amended Credit Agreement for the next twelve months are $40.3 million . Refer to Note 9 – Debt within Item 8. Financial Statements and Supplementary Data for additional information related to our debt obligations.
Lawson's historical operating results prior to the Mergers were obtained from the unaudited condensed consolidated financial statements included in the Lawson Products, Inc. Quarterly Report on Form 10-Q filed for the quarterly period ended March 31, 2022.
Lawson’s and Canada Branch Division’s historical operating results prior to the Mergers were obtained from the unaudited condensed consolidated financial statements included in the Lawson Products, Inc. Quarterly Report on Form 10-Q filed for the quarterly period ended March 31, 2022.
As of December 31, 2023, we were in compliance with all financial covenants under our 2023 Amended Credit Agreement.
As of December 31, 2024, we were in compliance with all financial covenants under our Amended Credit Agreement.
The following discussion and analysis of DSG's financial condition and results of operations should be read in conjunction with the consolidated financial statements and related notes included in this Annual Report on Form 10-K, the audited consolidated financial statements and accompanying notes included in DSG's Annual Report on Form 10-K filed for the year ended December 31, 2022 and the Lawson Products, Inc. unaudited condensed consolidated financial statements and accompanying notes included in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022.
The following discussion and analysis of DSG’s financial condition and results of operations should be read in conjunction with the audited consolidated financial statements and related notes included in this Annual Report on Form 10-K, the audited consolidated financial statements and accompanying notes included in DSG’s Annual Report on Form 10-K for the year ended December 31, 2023, filed on March 7, 2024, the audited consolidated financial statements and accompanying notes included in DSG’s Annual Report on Form 10-K for the year ended December 31, 2022, filed on March 14, 2023 and the Lawson Products, Inc. unaudited condensed consolidated financial statements and accompanying notes included in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022, filed on April 28, 2022.
The 2022 income tax was also impacted by the creation of a consolidated group for federal income tax purposes as a result of the completion of the Mergers. LIQUIDITY AND CAPITAL RESOURCES Cash and cash equivalents were $83.9 million on December 31, 2023 compared to $24.6 million on December 31, 2022.
The 2022 income tax was also impacted by the creation of a consolidated group for federal income tax purposes as a result of the completion of the Mergers. LIQUIDITY AND CAPITAL RESOURCES Cash and cash equivalents were $66.5 million on December 31, 2024 compared to $83.9 million on December 31, 2023.
Financial Statements and Supplementary Data for information about the Mergers. This supplemental information may not reflect the actual results we would have achieved had the Mergers occurred at the beginning of 2022, and should not be viewed as a substitute for the results of operations presented in accordance with GAAP.
This supplemental information may not reflect the actual results we would have achieved had the Mergers occurred at the beginning of 2022 and should not be viewed as a substitute for the results of operations presented in accordance with GAAP.
Financial Statements and Supplementary Data. 32 RESULTS OF OPERATIONS FOR 2023 AS COMPARED TO 2022 Consolidated Results of Operations Year Ended December 31, 2023 2022 (Dollars in thousands) Amount % of Revenue Amount % of Revenue Revenue Lawson (1) $ 468,711 29.8 % $ 324,783 28.2 % TestEquity 641,768 40.9 % 392,358 34.1 % Gexpro Services 405,733 25.8 % 385,326 33.5 % All Other (2) 55,890 3.6 % 48,955 4.3 % Intersegment revenue elimination (1,700) (0.1) % — — % Total Revenue 1,570,402 100.0 % 1,151,422 100.0 % Cost of goods sold Lawson (1) 203,251 12.9 % 154,030 13.4 % TestEquity 499,916 31.8 % 302,980 26.3 % Gexpro Services 284,664 18.1 % 272,462 23.7 % All Other (2) 32,396 2.1 % 31,052 2.7 % Intersegment cost of goods sold elimination (1,700) (0.1) % — — % Total Cost of goods sold 1,018,527 64.9 % 760,524 66.1 % Gross profit 551,875 35.1 % 390,898 33.9 % Selling, general and administrative expenses Lawson (1) 232,962 14.8 % 164,217 14.3 % TestEquity 158,317 10.1 % 78,003 6.8 % Gexpro Services 94,069 6.0 % 91,573 8.0 % All Other (2) 23,536 1.5 % 15,319 1.3 % Total Selling, general and administrative expenses 508,884 32.4 % 349,112 30.3 % Operating income (loss) 42,991 2.7 % 41,786 3.6 % Interest expense (42,774) (2.7) % (24,301) (2.1) % Loss on extinguishment of debt — — % (3,395) (0.3) % Change in fair value of earnout liabilities 758 — % (483) — % Other income (expense), net (2,982) (0.2) % (670) (0.1) % Income (loss) before income taxes (2,007) (0.1) % 12,937 1.1 % Income tax expense (benefit) 6,960 0.4 % 5,531 0.5 % Net income (loss) $ (8,967) (0.6) % $ 7,406 0.6 % (1) Includes the operating results of Lawson subsequent, but not prior, to the April 1, 2022 Merger Date.
The disproportionate effective tax rates were caused by limitations on the deductibility of interest expense and other permanent items on a small pre-tax loss amount. 41 RESULTS OF OPERATIONS FOR 2023 AS COMPARED TO 2022 Consolidated Results of Operations Year Ended December 31, 2023 2022 (Dollars in thousands) Amount % of Revenue Amount % of Revenue Revenue Lawson (1) $ 468,711 29.8 % $ 324,783 28.2 % TestEquity 641,768 40.9 % 392,358 34.1 % Gexpro Services 405,733 25.8 % 385,326 33.5 % Canada Branch Division (1) 55,890 3.6 % 48,955 4.3 % Intersegment revenue elimination (1,700) (0.1) % — — % Total Revenue 1,570,402 100.0 % 1,151,422 100.0 % Cost of goods sold Lawson (1) 203,251 12.9 % 154,030 13.4 % TestEquity 499,916 31.8 % 302,980 26.3 % Gexpro Services 284,664 18.1 % 272,462 23.7 % Canada Branch Division (1) 32,396 2.1 % 31,052 2.7 % Intersegment cost of goods sold elimination (1,700) (0.1) % — — % Total Cost of goods sold 1,018,527 64.9 % 760,524 66.1 % Gross profit 551,875 35.1 % 390,898 33.9 % Selling, general and administrative expenses Lawson (1) 232,962 14.8 % 164,217 14.3 % TestEquity 158,317 10.1 % 78,003 6.8 % Gexpro Services 94,069 6.0 % 91,573 8.0 % Canada Branch Division (1) 17,763 1.1 % 13,289 1.2 % All Other 5,773 0.4 % 2,030 0.2 % Total Selling, general and administrative expenses 508,884 32.4 % 349,112 30.3 % Operating income (loss) 42,991 2.7 % 41,786 3.6 % Interest expense (42,774) (2.7) % (24,301) (2.1) % Loss on extinguishment of debt — — % (3,395) (0.3) % Change in fair value of earnout liabilities 758 — % (483) — % Other income (expense), net (2,982) (0.2) % (670) (0.1) % Income (loss) before income taxes (2,007) (0.1) % 12,937 1.1 % Income tax expense (benefit) 6,960 0.4 % 5,531 0.5 % Net income (loss) $ (8,967) (0.6) % $ 7,406 0.6 % (1) Includes the operating results of Lawson, Canada Branch Division and All Other subsequent, but not prior, to the April 1, 2022 Merger Date.
The Company expects to spend appro ximately $16 million to $20 million for capital expenditures during 2024 to support ongoing operations. 40 Stock Repurchase Program The Company's Board of Directors previously authorized a stock repurchase program that permits the Company to repurchase its common stock.
The Company expects to spend appro ximately $20 million to $25 million for capital expenditures during 2025 to support ongoing operations. Stock Repurchase Program The Company’s Board of Directors previously authorized a stock repurchase program that permits the Company to repurchase its common stock.
Financial Statements and Supplementary Data for further information. Retention Bonuses As part of the Purchase Agreement, DSG will also pay $37.5 million in cash or DSG common stock in retention bonuses to certain Hisco employees that remain employed with Hisco or its affiliates for at least twelve months after the closing of the Hisco Transaction.
Financial Statements and Supplementary Data for further information. Retention Bonuses Under the Hisco Purchase Agreement, DSG became obligated to pay $37.5 million in cash or DSG common stock in retention bonuses to certain Hisco employees that remain employed with Hisco or its affiliates for at least twelve months after the closing of the Hisco Transaction.
Supplemental Information - Lawson Pro Forma Operating Income and Non-GAAP Adjusted EBITDA For management to discuss Lawson's operating results on a comparable basis, Lawson's GAAP results of operations were adjusted to include Lawson's historical pre-merger components of operating income, prior to the April 1, 2022 Merger Date, along with pre-merger pro forma adjustments prepared under SEC Regulation S-X Article 11, in order to reflect the total operating activities attributable to Lawson for each period presented.
Supplemental Information For management to discuss Canada Branch Division’s operating results on a comparable basis, Canada Branch Division’s GAAP results of operations were adjusted to include Canada Branch Division’s historical pre-merger components of operating income, prior to the April 1, 2022 Merger Date, along with pre-merger pro forma adjustments prepared under SEC Regulation S-X Article 11, in order to reflect the total operating activities attributable to Canada Branch Division for each period presented.
We define Adjusted EBITDA as operating income plus depreciation and amortization, stock-based compensation, severance and acquisition related retention costs, costs related to the execution and integration of the Mergers and other acquisitions, inventory net realizable value adjustments, amortization of fair value step-up resulting from the Mergers and other acquisitions and other non-recurring items.
We define Adjusted EBITDA as operating income plus depreciation and amortization, stock-based compensation, severance and acquisition related retention costs, costs related to the execution and integration of acquisitions, inventory net realizable value adjustments, amortization of fair value step-up resulting from acquisitions and other non-recurring items. Management uses operating income and Adjusted EBITDA to evaluate the performance of its reportable segments.
Purchase Commitments As of December 31, 2023, we had contractual commitments to purchase approximately $146 million of products from our suppliers and contractors over the next twelve months. Capital Expenditures During the year ended December 31, 2023, t otal capital expenditures for property, plant and equipment and rental equipment were $24.7 million excluding proceeds from the sale of rental equipment.
Purchase Commitments As of December 31, 2024, we had contractual commitments to purchase approximately $173 million of products from our suppliers and contractors over the next twelve months. Capital Expenditures During the year ended December 31, 2024, t otal capital expenditures for property, plant and equipment and rental equipment were $23.2 million excluding proceeds from the sale of rental equipment.
(3) Lawson's results of operations for the three months ended March 31, 2022, which occurred prior to the April 1, 2022 Merger Date and were not included in the Company's GAAP operating results under reverse merger acquisition accounting.
See Note 1 – Nature of Operations and Basis of Presentation. (2) Lawson’s results of operations for the three months ended March 31, 2022, which occurred prior to the April 1, 2022 Merger Date and were not included in the Company’s GAAP operating results under reverse merger acquisition accounting.
The increase in gross profit for 2023 compared to 2022 was primarily due to the inclusion of Lawson operations only subsequent, and not prior, to the Merger Date and the Hisco and other acquisitions completed in 2023 and 2 022.
The increase in gross profit for 2023 compared to 2022 was primarily due to the inclusion of Lawson and Canada Branch Division operations only subsequent, and not prior, to the Merger Date and to the Hisco and other acquisitions completed in 2023 and 2 022. Expenses for 2023 were impacted by the other 42 acquisitions completed in 2023 and 2022.
Lawson's revenue is also influenced by the number of sales representatives and their productivity. Lawson plans to continue concentrating its efforts on increasing the productivity and size of its sales team. Additionally, Lawson drives revenue through the expansion of products sold to existing customers as well as attracting new customers and additional ship-to locations.
Lawson plans to continue concentrating its efforts on increasing the productivity and size of its sales team. Additionally, Lawson drives revenue through the expansion of products sold to existing customers as well as attracting new customers and additional ship- 30 to locations.
The 2023 Amended Credit Agreement includes a $200 million senior secured revolving credit facility, a $250 million senior secured initial term loan facility, a $305 million incremental term loan and a $50 million senior secured delayed draw term loan facility. Refer to Note 9 – Debt within Item 8.
As amended, the Amended Credit Agreement includes a $255 million senior secured revolving credit facility, a $250 million senior secured initial term loan facility, $505 million of incremental term loans, and a $50 million senior secured delayed draw term loan facility. Refer to Note 9 – Debt within Item 8.
Financial Statements and Supplementary Data for a description of the 2023 Amended Credit Agreement. On December 31, 2023, we had $574.7 million in outstanding borrowings under the 2023 Amended Credit Agreement and $198.3 million of bo rrowing availability remaining, net of outstanding letters of credit, under the senior secured revolving credit facility component.
Financial Statements and Supplementary Data for a description of the Amended Credit Agreement. On December 31, 2024, we had $739.9 million in outstanding borrowings under the Amended Credit Agreement and $253.0 million of bo rrowing availability remaining, net of outstanding letters of credit, under the senior secured revolving credit facility component.
In December 2023, the Board of Directors increased the existing repurchase program by $25.0 million bringing the total authorized to $37.5 million. During 2023, the Company repurchased 138,725 shares of DSG common stock at an average cost of $26.09 per share for a total cost of $3.6 million.
In December 2023, the Board of Directors increased the existing repurchase program by $25.0 million bringing the total authorized to $37.5 million. During 2024, the Company repurchased 85,644 shares of DSG common stock at an average cost of $30.13 per share for a total cost of $2.6 million.
Cash Provided by (Used in) Investing Activities Net cash used in investing activities for the year ended December 31, 2023 was $278.5 million, primarily due to the Hisco Transaction, as well as purchases of property, plant and equipment and rental equipment which was partially offset by the sale of rental equipment. 39 Net cash used in investing activities for the year ended December 31, 2022 was $126.7 million, primarily due to acquisitions completed by TestEquity and Gexpro Services, as well as purchases of property, plant and equipment and rental equipment which was partially offset by the sale of rental equipment.
This was partially offset by the sale of property, plant and equipment and rental equipment. Net cash used in investing activities for the year ended December 31, 2023 was $278.5 million, primarily due to the Hisco Transaction, as well as purchases of property, plant and equipment and rental equipment which was partially offset by the sale of rental equipment.
Consolidated Non-operating Income and Expense Year Ended December 31, Change (Dollars in thousands) 2023 2022 Amount % Interest expense $ (42,774) $ (24,301) $ (18,473) 76.0 % Loss on extinguishment of debt $ — $ (3,395) $ 3,395 N/M Change in fair value of earnout liabilities $ 758 $ (483) $ 1,241 N/M Other income (expense), net $ (2,982) $ (670) $ (2,312) N/M Income tax expense (benefit) $ 6,960 $ 5,531 $ 1,429 25.8 % N/M Not meaningful Interest Expense Interest expense increased $18.5 million in 2023 compared to the same period of 2022 primarily due to an increase in interest rates and higher borrowings related to the Hisco and other 2023 and 2022 acquisitions.
Adjusted EBITDA During 2023 , Canada Branch Division generated Adjusted EBITDA of $7.8 million, a decrease of 7.6% or $0.6 million from the same period a year ago primarily driven by a decrease in Canada Branch Division revenue partially offset by an increase in gross profit margin and Selling, general and administrative expenses. 50 Consolidated Non-operating Income and Expense Year Ended December 31, Change (Dollars in thousands) 2023 2022 Amount % Interest expense $ (42,774) $ (24,301) $ (18,473) 76.0 % Loss on extinguishment of debt $ — $ (3,395) $ 3,395 N/M Change in fair value of earnout liabilities $ 758 $ (483) $ 1,241 N/M Other income (expense), net $ (2,982) $ (670) $ (2,312) N/M Income tax expense (benefit) $ 6,960 $ 5,531 $ 1,429 25.8 % N/M Not meaningful Interest Expense Interest expense increased $18.5 million in 2023 compared to the same period of 2022 primarily due to an increase in interest rates and higher borrowings related to the Hisco and other 2023 and 2022 acquisitions.
Adjusted EBITDA During 2023 , TestEquity generated Adjusted EBITDA of $43.3 million , an increase of $8.5 million from the same period a year ago with approximately $19.7 million driven by the acquisitions completed in 2023 and 2022 partially offset by $7.3 million due to lower gross profit margin on lower legacy TestEquity revenue and $3.9 million primarily due to higher expenses for health insurance, allowance for doubtful accounts and other professional services.
The remaining increase in Selling, general and administrative expenses of $11.5 million is primarily due to $4.6 million of additional amortization of intangible assets acquired through the Hisco acquisition, $1.4 million of higher acquisition related expenses and $5.5 million of higher expenses for health insurance, allowance for doubtful accounts and other professional services. 46 Adjusted EBITDA During 2023 , TestEquity generated Adjusted EBITDA of $43.3 million , an increase of $8.5 million from the same period a year ago with approximately $19.7 million driven by the acquisitions completed in 2023 and 2022 partially offset by $7.3 million due to lower gross profit margin on lower legacy TestEquity revenue and $3.9 million primarily due to higher expenses for health insurance, allowance for doubtful accounts and other professional services.
TestEquity gross profit as a percent of revenue decreased to 22.1% in 2023 compared to 22.8% in the prior year primarily due to the amortization of the fair value step-up of inventory of $3.6 million related to the Hisco Transaction and a shift in sales mix from the lower gross margin rates from the 2022 and 2023 acquisitions. 36 Selling, General and Administrative Expenses Selling, general and administrative expenses consist of compensation and support for TestEquity's sales representatives and expenses to operate TestEquity's distribution network and overhead expenses.
TestEquity gross profit as a percent of revenue decreased to 22.1% in 2023 compared to 22.8% in the prior year primarily due to the amortization of the fair value step-up of inventory of $3.6 million related to the Hisco Transaction and a shift in sales mix from the lower gross margin rates from the 2022 and 2023 acquisitions.
In addition to these three reportable segments, we have an “All Other” category which includes unallocated DSG holding company costs that are not directly attributable to the ongoing operating activities of our reportable segments and the results of a non-reportable segment. Recent Events HIS Company, Inc.
In addition to these four reportable segments, we have an “All Other” category which includes unallocated DSG holding company costs that are not directly attributable to the ongoing operating activities of our reportable segments.
Under this guidance, TestEquity and Gexpro Services were treated as a combined entity as the accounting acquirer for financial reporting purposes, and DSG was identified as the accounting acquiree.
The Mergers were accounted for as a reverse merger under the accounting guidance for reverse acquisitions as provided in ASC 805. Under this guidance, TestEquity and Gexpro Services were treated as a combined entity as the accounting acquirer for financial reporting purposes, and DSG was identified as the accounting acquiree.
The Company believes its current balances of cash and cash equivalents, availability under its 2023 Amended Credit Agreement and cash flows from operations will be sufficient to meet its liquidity needs for the next twelve months.
The Company believes its current balances of cash and cash equivalents, availability under its Amended Credit Agreement and cash flows from operations will be sufficient to meet its liquidity needs for the next twelve months. On August 14, 2024, the Company borrowed $200 million under the incremental term loan of the Amended Credit Agreement.
The Company reviews goodwill for potential impairment annually on October 1st, or when an event or other circumstances change that would more likely than not reduce the fair value of the asset below its carrying value.
Goodwill Impairment - Goodwill represents the cost of business acquisitions in excess of the fair value of identifiable net tangible and intangible assets acquired. The Company reviews goodwill for potential impairment annually on October 1st, or when an event or other circumstances change that would more likely than not reduce the fair value of the asset below its carrying value.
Refer to the section Factors Affecting Comparability to Prior Periods and the section Supplemental Information - Lawson Pro Forma Operating Income and Non-GAAP Adjusted EBITDA for more information related to the calculation of adjusted amounts. (2) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
Refer to the section Factors Affecting Comparability to Prior Periods and the section 2022 Supplemental Information - Lawson and Canada Branch Division Pro Forma Operating Income and Non-GAAP Adjusted EBITDA and the section Lawson Pro Forma Results - Calculation of Supplemental Information (Unaudited) for more information related to the calculation of adjusted amounts.
Cash Provided by (Used in) Financing Activities Net cash provided by financing activities for the year ended December 31, 2023 was $250.4 million due to proceeds from the 2023 Amended Credit Agreement and the Rights Offering partially offset by repayment of previous indebtedness and principal payments on the term loans.
Net cash provided by financing activities for the year ended December 31, 2023 was $250.4 million, due to borrowings under the Company’s credit facility and proceeds from a rights offering that we completed during the second quarter of 2023, partially offset by repayment of previous indebtedness and principal payments on the term loans.
Selling, general and administrative expenses increased $80.3 million to $158.3 million in 2023 compared to $78.0 million in the same period of 2022 . Approximately $68.8 million of the increased expenses, including depreciation, was driven by the acquisitions completed in 2023 and 2022 of which $22.8 million was related to the Hisco retention bonuses.
Approximately $68.8 million of the increased expenses, including depreciation, was driven by the acquisitions completed in 2023 and 2022 of which $22.8 million was related to the Hisco retention bonuses.
Lawson Sales Drivers The North American MRO market is highly fragmented. Lawson competes for business with several national distributors as well as a large number of regional and local distributors. The MRO business is impacted by the overall strength of the manufacturing sector of the U.S. economy.
Lawson competes for business with several national distributors as well as a large number of regional and local distributors. The MRO business is impacted by the overall strength of the manufacturing sector of the U.S. economy. Lawson’s revenue is also influenced by the number of sales representatives and their productivity.
During 2022, the Company repurchased 108,178 shares of DSG common stock at an average cost of $17.93 per share for a total cost of $1.9 million . T he remaining availability for stock repurchases under the program was $29.0 million at December 31, 2023. See Note 11 – Stockholders' Equity within Item 8.
During 2023, the Company repurchased 138,725 shares of DSG common stock at an average cost of $26.09 per share for a total cost of $3.6 million . T he remaining availability for stock repurchases under the program was $26.4 million at December 31, 2024. See Note 11 – Stockholders’ Equity within Item 8.
The pro forma adjustments were obtained from the unaudited pro forma condensed combined financial information included in DSG's Current Report on Form 8-K/A filed on August 24, 2023. 31 Lawson Pro Forma Results - Calculation of Supplemental Information (Unaudited) (in thousands) Year Ended December 31, 2023 Year Ended December 31, 2022 Lawson Operating Income GAAP Results (1) GAAP Results (2) Pre-Merger Results (3) Pro-Forma Adjustments (4) Pro Forma Results (5) Revenue from external customers $ 468,379 $ 324,783 $ 104,902 $ — $ 429,685 Intersegment revenue 332 — — — — Revenue 468,711 324,783 104,902 — 429,685 Cost of goods sold 203,251 154,030 49,371 — 203,401 Gross profit 265,460 170,753 55,531 — 226,284 Selling, general and administrative expenses 232,962 164,217 44,435 4,086 212,738 Operating income (loss) $ 32,498 $ 6,536 $ 11,096 $ (4,086) $ 13,546 Lawson Adjusted EBITDA (6) $ 63,663 $ 30,584 $ 8,042 $ 38,626 (1) Operating income prepared in accordance with GAAP.
Lawson Pro Forma Results - Calculation of Supplemental Information (Unaudited) (in thousands) Year Ended December 31, 2022 Lawson Operating Income GAAP Results (1) Pre-Merger Results (2) Pro-Forma Adjustments (3) Pro Forma Results (4) Revenue from external customers $ 324,783 $ 104,902 $ — $ 429,685 Intersegment revenue — — — — Revenue 324,783 104,902 — 429,685 Cost of goods sold 154,030 49,371 — 203,401 Gross profit 170,753 55,531 — 226,284 Selling, general and administrative expenses 164,217 44,435 4,086 212,738 Operating income (loss) $ 6,536 $ 11,096 $ (4,086) $ 13,546 Lawson Adjusted EBITDA (5) $ 30,584 $ 8,042 $ 38,626 (1) Operating income prepared in accordance with GAAP, which includes Lawson’s results of operations subsequent, but not prior, to the April 1, 2022 Merger Date.
(2) Includes the operating results of All Other subsequent, but not prior, to the April 1, 2022 Merger Date. Overview of Consolidated Results of Operations Our consolidated results of operations include the financial impact of the Mergers that were completed on April 1, 2022 and the other acquisitions completed in 2023 and 2022.
Overview of Consolidated Results of Operations Our consolidated results of operations include the financial impact of the Mergers that were completed on April 1, 2022 and the other acquisitions completed in 2023 and 2022.
Management believes this supplemental information provides the most meaningful basis of comparison for Lawson's operations, is more useful in identifying current business trends, and is important for the users of our financial statements in understanding Lawson's business. Refer to Note 1 – Nature of Operations and Basis of Presentation and Note 3 – Business Acquisitions within Item 8.
Management believes this supplemental information provides the most meaningful basis of comparison for Lawson’s and Canada Branch Division’s operations, is more useful in identifying current business trends, and is important for the users of our financial statements in understanding Lawson’s and Canada Branch Division’s businesses.
See Note 1 – Nature of Operations and Basis of Presentation and Note 3 – Business Acquisitions within Item 8. Financial Statements and Supplementary Data .
Refer to Note 1 – Nature of Operations and Basis of Presentation and Note 3 – Business and Asset Acquisitions within Item 8. Financial Statements and Supplementary Data for information about the Mergers.
In conjunction with the Hisco Transaction, the Company borrowed $305.0 million under the incremental term loan facility on June 8, 2023 and raised approximately $98.5 million, net of offering costs, through the Rights Offering which closed during the second quarter of 2023. During 2023, deferred financing costs of $3.4 million were incurred related to the 2023 Amended Credit Agreement.
In conjunction with the Hisco Transaction, the Company borrowed $305.0 million under the incremental term loan facility on June 8, 2023 and raised approximately $98.5 million, net of offering costs, through the rights offering.
Revenue and Gross Profit Revenue increased $39.0 million , or 9.1%, to $468.7 million in 2023 compared to pro forma revenue of $429.7 million in the same period of 2022 .
(2) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA. Revenue and Gross Profit Revenue increased $39.0 million , or 9.1%, to $468.7 million in 2023 compared to pro forma revenue of $429.7 million in the same period of 2022 .
Management uses operating income and Adjusted EBITDA to evaluate the performance of its reportable segments. See Note 14 – Segment Information of our consolidated financial statements within Item 8. Financial Statements and Supplementary Data for additional information about our reportable segments.
See Note 14 – Segment Information of our consolidated financial statements within Item 8. Financial Statements and Supplementary Data for additional information about our reportable segments.
Adjusted EBITDA During 2023 , Gexpro Services generated Adjusted EBITDA of $45.2 million , an increase of $2.0 million, or 4.6% from the same period a year ago primarily driven by increased revenue and gross profit margin, partially offset by an increase in Selling, general, and administrative expenses.
The increase was primarily driven by $1.7 million of additional expenses from the Frontier acquisition completed at the end of the first quarter of 2022 and additional compensation and product fulfillment costs to support the organic sales growth. 47 Adjusted EBITDA During 2023 , Gexpro Services generated Adjusted EBITDA of $45.2 million , an increase of $2.0 million, or 4.6% from the same period a year ago primarily driven by increased revenue and gross profit margin, partially offset by an increase in Selling, general, and administrative expenses.
The 2023 Amended Credit Agreement also provides for the Company to increase the commitments from time to time by up to $200 million in the aggregate, subject to, among other things, receipt of additional commitments from existing and/or new lenders and pro forma compliance with certain financial covenants.
The Third Amendment provided for an additional $200 million incremental term loan and a $55 million increase in the senior secured revolving credit facility to $255 million, and permits the Company to increase the commitments under the agreement from time to time by up to $300 million in the aggregate, subject to, among other things, receipt of additional commitments from existing and/or new lenders and pro forma compliance with certain financial covenants.
The following results of operations for the year ended December 31, 2022 include the accounts of the TestEquity and Gexpro Services combined entity, as the accounting acquirer, for the full year, and the results of DSG's legacy Lawson business have only been included for activity subsequent, and not prior, to the April 1, 2022 Merger Date.
(7) Includes the operating results of Lawson, Canada Branch Division and All Other subsequent, but not prior, to the April 1, 2022 Merger Date in accordance with GAAP accounting guidance for reverse acquisitions. 34 Composition of Results of Operations The following results of operations for the years ended December 31, 2024 and 2023 include the combined operations of DSG, while the following results of operations for the year ended December 31, 2022 include the accounts of the TestEquity and Gexpro Services combined entity, as the accounting acquirer, for the full year, and the results of DSG’s legacy Lawson, Canada Branch Division and All Other businesses have only been included for activity subsequent, and not prior, to the April 1, 2022 Merger Date.
The $2.3 million change in 2023 compared to the same period of 2022 was partly due to unfavorable changes in foreign currency exchange rates and other insignificant changes in other non-operating income and expenditures. 38 Income Tax Expense (Benefit) Income tax expense was $7.0 million, a (346.8)% effective tax rate for the year ended December 31, 2023 compared to income tax expense of $5.5 million and a 42.8% effective tax rate for the prior year.
The $2.3 million change in 2023 compared to the same period of 2022 was partly due to unfavorable changes in foreign currency exchange rates and other insignificant changes in other non-operating income and expenditures.
Gexpro Services gross profit as a percent of revenue was 29.8% in 2023 compared to 29.3% in the prior year period.
Gross profit increased $17.4 million to $138.5 million in 2024 compared to $121.1 million in 2023. Gexpro Services’ gross profit as a percent of revenue was 31.4% in 2024 compared to 29.8% in the prior year period.
We manage and report our operating results through three reportable segments: Lawson, TestEquity and Gexpro Services. A summary of our segments is presented below. For additional details about our segments, see Item 1. Business and Note 14 – Segment Information in Item 8. Financial Statements and Supplementary Data.
A summary of our segments is presented below. For additional details about our segments, see Item 1. Business and Note 14 – Segment Information in Item 8. Financial Statements and Supplementary Data. Lawson is a distributor of specialty products and services to the industrial, commercial, institutional and government MRO market.
The gross profit margin percentage improvement for 2023 was primarily the result of price increases and lower net freight costs partially offset by higher expense for write-offs of obsolete and excess inventory. 37 Selling, General and Administrative Expenses Selling, general and administrative expenses consist of sales and marketing expenses primarily relating to compensation, costs associated with supporting Gexpro Services’ service facilities, overhead expenses within finance, legal, human resources and information technology, and other costs required to operate Gexpro Services' business and service customers.
Selling, General and Administrative Expenses Selling, general and administrative expenses consist of sales and marketing expenses primarily relating to compensation, costs associated with supporting Gexpro Services’ service facilities, overhead expenses within finance, legal, human resources and information technology, and other costs required to operate Gexpro Services’ business and service customers.
A measure of the PMI index above 50 is generally viewed as indicating an expansion of the manufacturing sector while a measure below 50 is generally viewed as representing a contraction. The average monthly PMI wa s 47.1 in the year ended December 31, 2023 compared to 53.5 in the year ended December 31, 2022 .
The PMI is a composite index of economic activity in the U.S. manufacturing sector. A measure of the PMI index above 50 is generally viewed as indicating an expansion of the manufacturing sector while a measure below 50 is generally viewed as representing a contraction.
Sources and Uses of Cash The following table presents a summary of our cash flows: (in thousands) December 31, 2023 December 31, 2022 Change Net cash provided by (used in) operating activities $ 102,286 $ (11,029) $ 113,315 Net cash provided by (used in) investing activities $ (278,523) $ (126,688) $ (151,835) Net cash provided by (used in) financing activities $ 250,406 $ 148,461 $ 101,945 Cash Provided by (Used in) Operating Activities Net cash provided by operations for the year ended December 31, 2023 was $102.3 million primarily due to non-cash items, partially offset by a net loss and improvements in working capital.
Sources and Uses of Cash The following table presents a summary of our cash flows: (in thousands) December 31, 2024 December 31, 2023 Change Net cash provided by (used in) operating activities $ 56,453 $ 102,286 $ (45,833) Net cash provided by (used in) investing activities $ (229,683) $ (278,523) $ 48,840 Net cash provided by (used in) financing activities $ 159,301 $ 250,406 $ (91,105) Cash Provided by (Used in) Operating Activities Net cash provided by operations for the year ended December 31, 2024 was $56.5 million primarily due to non-cash items, partially offset by a net loss, payments of $34.6 million related to the Hisco retention bonuses and other net cash flow items.
Expenses for 2023 were impacted by the other acquisitions completed in 2023 and 2022. 33 Refer to Results by Reportable Segment below for a complete discussion of our results of operations.
Refer to Results by Reportable Segment below for a complete discussion of our results of operations.
References to “DSG”, the “Company”, "we", "our" or "us" refer to Distribution Solutions Group, Inc. and all entities consolidated in the accompanying consolidated financial statements. Overview Organization and Structure DSG is a multi-platform specialty distribution company providing high touch, value-added distribution solutions to the maintenance, repair and operations (“MRO”), the original equipment manufacturer (“OEM”) and the industrial technologies markets.
Overview Organization and Structure DSG is a multi-platform specialty distribution company providing high touch, value-added distribution solutions to the maintenance, repair and operations (“MRO”), the original equipment manufacturer (“OEM”) and the industrial technologies markets. We manage and report our operating results through four reportable segments: Lawson, TestEquity, Gexpro Services and Canada Branch Division.
Pursuant to the Purchase Agreement, the Company paid $1.8 million of the retention bonuses during 2023 and will pay $34.6 million during 2024, with the remaining balance of $1.1 million to be paid in 2025.
Pursuant to the Hisco Purchase Agreement, the Company paid $1.8 million of the retention bonuses in 2023 and $34.6 million in 2024, with the remaining balance of $1.1 million to be paid in 2025. 53 Table of Contents CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES We have disclosed our significant accounting policies in Note 2 – Summary of Significant Accounting Policies within Item 8.
Sales Drivers DSG believes that the Purchasing Managers Index ("PMI") published by the Institute for Supply Management is an indicative measure of the relative strength of the economic environment of the industry in which it operates. The PMI is a composite index of economic activity in the U.S. manufacturing sector.
Refer to Note 9 – Debt in Item 8. Financial Statements and Supplementary Data for additional information about DSG’s credit agreement. Sales Drivers DSG believes that the Purchasing Managers Index (“PMI”) published by the Institute for Supply Management is an indicative measure of the relative strength of the economic environment of the industry in which it operates.
The combined operations of all three entities are included in the consolidated financial statements for the full year ended December 31, 2023. Non-GAAP Financial Measures The Company's management believes that certain non-GAAP financial measures may provide users of this financial information with additional meaningful comparisons between current results and results in prior operating periods.
The pro forma adjustments were obtained from the unaudited pro forma condensed combined financial information included in DSG’s Current Report on Form 8-K/A filed on August 24, 2023. Non-GAAP Financial Measures The Company’s management believes that certain non-GAAP financial measures may provide users of this financial information with additional meaningful comparisons between current results and results in prior operating periods.
(2) Includes severance expense from actions taken in 2023 and 2022 not related to a formal restructuring plan and acquisition related retention expenses for the Hisco Transaction. (3) Transaction and integration costs related to the Mergers and other acquisitions.
(2) Includes severance expense from actions taken not related to a formal restructuring plan and acquisition related retention expenses. (3) Transaction and integration costs related to acquisitions. (4) Inventory net realizable value adjustment recorded to reduce inventory related to discontinued products where the anticipated net realizable value was lower than the cost reflected in our records.
Income Taxes - Deferred tax assets or liabilities reflect temporary differences between amounts of assets and liabilities for financial and tax reporting. Such amounts are adjusted, as appropriate, to reflect changes in enacted tax rates expected to be in effect when the temporary differences reverse.
Such amounts are adjusted, as appropriate, to reflect changes in enacted tax rates expected to be in effect when the temporary differences reverse. Significant judgment is required in determining income tax provisions as well as deferred tax asset and liability balances, including the estimation of valuation allowances and the evaluation of uncertain tax positions.
(6) Refer to the Non-GAAP Adjusted EBITDA section above for a reconciliation of operating income to Adjusted EBITDA. Composition of Results of Operations The following results of operations for the year ended December 31, 2023 include the combined operations of DSG.
(2) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
The Company used these combined proceeds primarily to fund the Hisco Transaction and to pay down its revolving credit facility. Our primary short-term and long-term liquidity and capital resource needs are to finance operating expenses, working capital, capital expenditures, potential business acquisitions, strategic initiatives and general corporate purposes.
As of December 31, 2024, the Company had $66.5 million of cash and cash equivalents and $253.0 million of bo rrowing availability remaining, net of outstanding letters of credit, under the Amended Credit Agreement. 51 Our primary short-term and long-term liquidity and capital resource needs are to finance operating expenses, working capital, capital expenditures, potential business acquisitions, strategic initiatives and general corporate purposes.
Financial Statements and Supplementary Data. Factors Affecting Comparability to Prior Periods Our results of operations for the year ended December 31, 2023 are not directly comparable to prior results for the year ended December 31, 2022 due to the Mergers that were completed on April 1, 2022.
Financial Statements and Supplementary Data. 31 Factors Affecting Comparability to Prior Periods Our results of operations are not directly comparable on a year-over-year basis due to various business combinations. We account for acquisitions under Accounting Standards Codification 805, Business Combinations (“ASC 805”). Accordingly, the results of acquisitions are only included subsequent to their respective acquisition dates.
These pro forma results presented in the table below are referred to within this supplemental results of operations discussion as "pro forma".
These pro forma results presented in the tables below are referred to within this supplemental results of operations discussion concerning Lawson as “pro forma”. Refer to the section titled 2022 Supplemental Information - Lawson and Canada Branch Division Pro Forma Operating Income and Non-GAAP Adjusted EBITDA above for further explanation of the calculation of this supplemental information.
Net cash used in operations for the year ended December 31, 2022 was $11.0 million, excluding non-cash items, primarily due to increased accounts receivables driven by higher sales and increased inventories due to increased supplier costs driven by inflation and global supply chain disruptions.
Net cash provided by operations for the year ended December 31, 2023 was $102.3 million, primarily due to non-cash items, partially offset by a net loss and improvements in working capital.
Accordingly, the consolidated financial statements for the year ended December 31, 2022 reflect the results of operations of TestEquity and Gexpro Services on a consolidated basis for the full year, and the results of operations of DSG's legacy Lawson business are only included subsequent to the April 1, 2022 Merger Date.
Accordingly, the results of operations for the year ended December 31, 2022 include the results of operations of TestEquity and Gexpro Services on a consolidated basis for the full year, and the results of operations of DSG’s legacy Lawson, Canada Branch Division and All Other have only been included subsequent to the April 1, 2022 Merger Date. 2022 Supplemental Information - Lawson and Canada Branch Division Pro Forma Operating Income and Non-GAAP Adjusted EBITDA For management to discuss Lawson’s and Canada Branch Division’s operating results on a comparable basis, Lawson’s and Canada Branch Division’s GAAP results of operations were adjusted to include Lawson’s and Canada Branch Division’s historical pre-merger components of operating income, prior to the April 1, 2022 Merger Date, along with pre-merger pro forma adjustments prepared under SEC Regulation S-X Article 11, in order to reflect the total operating activities attributable to Lawson and Canada Branch Division for each period presented.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES We have disclosed our significant accounting policies in Note 2 – Summary of Significant Accounting Policies within Item 8. Financial Statements and Supplementary Data. The following provides information on the accounts requiring more significant estimates.
Financial Statements and Supplementary Data. The following provides information on the accounts requiring more significant estimates. Income Taxes - Deferred tax assets or liabilities reflect temporary differences between amounts of assets and liabilities for financial and tax reporting.
Net cash provided by financing activities for the year ended December 31, 2022 was $148.5 million, primarily due to proceeds from term loans and revolving credit facilities to finance the Mergers and other acquisitions, partly offset by repayment of previous indebtedness. Deferred financing costs of $12.0 million were incurred during 2022 related to these financing activities.
Cash Provided by (Used in) Financing Activities Net cash provided by financing activities for the year ended December 31, 2024 was $159.3 million primarily due to borrowings under the Company’s credit facility partially offset by principal payments on the term loans.