vs
Side-by-side financial comparison of BWX Technologies, Inc. (BWXT) and Distribution Solutions Group, Inc. (DSGR). Click either name above to swap in a different company.
BWX Technologies, Inc. is the larger business by last-quarter revenue ($860.2M vs $518.0M, roughly 1.7× Distribution Solutions Group, Inc.). BWX Technologies, Inc. runs the higher net margin — 10.6% vs 1.2%, a 9.4% gap on every dollar of revenue. On growth, BWX Technologies, Inc. posted the faster year-over-year revenue change (26.1% vs 10.7%). BWX Technologies, Inc. produced more free cash flow last quarter ($50.1M vs $32.9M). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs 12.4%).
BWX Technologies, Inc. is a company headquartered in Lynchburg, Virginia that supplies nuclear components and fuel internationally.
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
BWXT vs DSGR — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $860.2M | $518.0M |
| Net Profit | $91.2M | $6.5M |
| Gross Margin | — | 32.9% |
| Operating Margin | 12.4% | 4.6% |
| Net Margin | 10.6% | 1.2% |
| Revenue YoY | 26.1% | 10.7% |
| Net Profit YoY | 20.7% | -70.6% |
| EPS (diluted) | $0.99 | $0.14 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $860.2M | — | ||
| Q4 25 | $885.8M | — | ||
| Q3 25 | $866.3M | $518.0M | ||
| Q2 25 | $764.0M | $502.4M | ||
| Q1 25 | $682.3M | $478.0M | ||
| Q4 24 | $746.3M | $480.5M | ||
| Q3 24 | $672.0M | $468.0M | ||
| Q2 24 | $681.5M | $439.5M |
| Q1 26 | $91.2M | — | ||
| Q4 25 | $93.0M | — | ||
| Q3 25 | $82.1M | $6.5M | ||
| Q2 25 | $78.4M | $5.0M | ||
| Q1 25 | $75.5M | $3.3M | ||
| Q4 24 | $71.0M | $-25.9M | ||
| Q3 24 | $69.5M | $21.9M | ||
| Q2 24 | $73.0M | $1.9M |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 21.8% | 32.9% | ||
| Q2 25 | 25.1% | 33.9% | ||
| Q1 25 | 24.2% | 34.3% | ||
| Q4 24 | — | 33.3% | ||
| Q3 24 | 24.4% | 33.9% | ||
| Q2 24 | 24.7% | 34.5% |
| Q1 26 | 12.4% | — | ||
| Q4 25 | 10.4% | — | ||
| Q3 25 | 13.1% | 4.6% | ||
| Q2 25 | 13.4% | 5.3% | ||
| Q1 25 | 14.2% | 4.2% | ||
| Q4 24 | 12.4% | 4.2% | ||
| Q3 24 | 14.4% | 4.0% | ||
| Q2 24 | 14.5% | 3.2% |
| Q1 26 | 10.6% | — | ||
| Q4 25 | 10.5% | — | ||
| Q3 25 | 9.5% | 1.2% | ||
| Q2 25 | 10.3% | 1.0% | ||
| Q1 25 | 11.1% | 0.7% | ||
| Q4 24 | 9.5% | -5.4% | ||
| Q3 24 | 10.3% | 4.7% | ||
| Q2 24 | 10.7% | 0.4% |
| Q1 26 | $0.99 | — | ||
| Q4 25 | $1.02 | — | ||
| Q3 25 | $0.89 | $0.14 | ||
| Q2 25 | $0.85 | $0.11 | ||
| Q1 25 | $0.82 | $0.07 | ||
| Q4 24 | $0.77 | $-0.55 | ||
| Q3 24 | $0.76 | $0.46 | ||
| Q2 24 | $0.79 | $0.04 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $512.4M | $69.2M |
| Total DebtLower is stronger | $2.0B | $665.5M |
| Stockholders' EquityBook value | $1.3B | $653.9M |
| Total Assets | $4.3B | $1.8B |
| Debt / EquityLower = less leverage | 1.58× | 1.02× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $512.4M | — | ||
| Q4 25 | $499.8M | — | ||
| Q3 25 | $79.6M | $69.2M | ||
| Q2 25 | $37.0M | $47.4M | ||
| Q1 25 | $55.4M | $65.4M | ||
| Q4 24 | $74.1M | $66.5M | ||
| Q3 24 | $35.5M | $61.3M | ||
| Q2 24 | $48.3M | $46.8M |
| Q1 26 | $2.0B | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | $665.5M | ||
| Q2 25 | — | $675.0M | ||
| Q1 25 | — | $712.4M | ||
| Q4 24 | — | $693.9M | ||
| Q3 24 | — | $704.1M | ||
| Q2 24 | — | $573.7M |
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.2B | — | ||
| Q3 25 | $1.2B | $653.9M | ||
| Q2 25 | $1.2B | $649.4M | ||
| Q1 25 | $1.1B | $636.7M | ||
| Q4 24 | $1.1B | $640.5M | ||
| Q3 24 | $1.1B | $680.8M | ||
| Q2 24 | $998.5M | $653.3M |
| Q1 26 | $4.3B | — | ||
| Q4 25 | $4.3B | — | ||
| Q3 25 | $3.8B | $1.8B | ||
| Q2 25 | $3.7B | $1.8B | ||
| Q1 25 | $3.1B | $1.8B | ||
| Q4 24 | $2.9B | $1.7B | ||
| Q3 24 | $2.9B | $1.8B | ||
| Q2 24 | $2.8B | $1.6B |
| Q1 26 | 1.58× | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | 1.02× | ||
| Q2 25 | — | 1.04× | ||
| Q1 25 | — | 1.12× | ||
| Q4 24 | — | 1.08× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 0.88× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $92.6M | $38.4M |
| Free Cash FlowOCF − Capex | $50.1M | $32.9M |
| FCF MarginFCF / Revenue | 5.8% | 6.3% |
| Capex IntensityCapex / Revenue | 4.9% | 1.1% |
| Cash ConversionOCF / Net Profit | 1.02× | 5.95× |
| TTM Free Cash FlowTrailing 4 quarters | $328.1M | $92.2M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $92.6M | — | ||
| Q4 25 | $127.0M | — | ||
| Q3 25 | $143.2M | $38.4M | ||
| Q2 25 | $159.0M | $33.3M | ||
| Q1 25 | $50.6M | $-4.8M | ||
| Q4 24 | $276.9M | $45.7M | ||
| Q3 24 | $32.6M | $-17.3M | ||
| Q2 24 | $65.9M | $21.4M |
| Q1 26 | $50.1M | — | ||
| Q4 25 | $56.8M | — | ||
| Q3 25 | $94.9M | $32.9M | ||
| Q2 25 | $126.3M | $28.7M | ||
| Q1 25 | $17.3M | $-10.4M | ||
| Q4 24 | $224.4M | $41.1M | ||
| Q3 24 | $-7.7M | $-20.5M | ||
| Q2 24 | $35.5M | $18.0M |
| Q1 26 | 5.8% | — | ||
| Q4 25 | 6.4% | — | ||
| Q3 25 | 11.0% | 6.3% | ||
| Q2 25 | 16.5% | 5.7% | ||
| Q1 25 | 2.5% | -2.2% | ||
| Q4 24 | 30.1% | 8.6% | ||
| Q3 24 | -1.1% | -4.4% | ||
| Q2 24 | 5.2% | 4.1% |
| Q1 26 | 4.9% | — | ||
| Q4 25 | 7.9% | — | ||
| Q3 25 | 5.6% | 1.1% | ||
| Q2 25 | 4.3% | 0.9% | ||
| Q1 25 | 4.9% | 1.2% | ||
| Q4 24 | 7.0% | 1.0% | ||
| Q3 24 | 6.0% | 0.7% | ||
| Q2 24 | 4.5% | 0.8% |
| Q1 26 | 1.02× | — | ||
| Q4 25 | 1.37× | — | ||
| Q3 25 | 1.74× | 5.95× | ||
| Q2 25 | 2.03× | 6.66× | ||
| Q1 25 | 0.67× | -1.46× | ||
| Q4 24 | 3.90× | — | ||
| Q3 24 | 0.47× | -0.79× | ||
| Q2 24 | 0.90× | 11.28× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BWXT
Segment breakdown not available.
DSGR
| Test Equity Segment | $206.5M | 40% |
| Gexpro Services Segment | $130.5M | 25% |
| Lawson Segment | $121.5M | 23% |
| Canada Branch Division Segment | $60.0M | 12% |
