vs
Side-by-side financial comparison of Danaos Corp (DAC) and Distribution Solutions Group, Inc. (DSGR). Click either name above to swap in a different company.
Distribution Solutions Group, Inc. is the larger business by last-quarter revenue ($518.0M vs $262.2M, roughly 2.0× Danaos Corp). Danaos Corp runs the higher net margin — 49.9% vs 1.2%, a 48.7% gap on every dollar of revenue. On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs 6.4%).
Danaos Corporation is a leading global containership ownership and management firm. It operates a large fleet of modern container vessels, providing long-term charter services to top international container liner operators across major global trade routes, supporting the efficiency and reliability of global supply chains.
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
DAC vs DSGR — Head-to-Head
Income Statement — Q2 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $262.2M | $518.0M |
| Net Profit | $130.9M | $6.5M |
| Gross Margin | — | 32.9% |
| Operating Margin | 47.9% | 4.6% |
| Net Margin | 49.9% | 1.2% |
| Revenue YoY | 6.4% | 10.7% |
| Net Profit YoY | -7.3% | -70.6% |
| EPS (diluted) | $7.12 | $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.
| Q3 25 | — | $518.0M | ||
| Q2 25 | $262.2M | $502.4M | ||
| Q1 25 | — | $478.0M | ||
| Q4 24 | — | $480.5M | ||
| Q3 24 | — | $468.0M | ||
| Q2 24 | $246.3M | $439.5M | ||
| Q1 24 | — | $416.1M | ||
| Q4 23 | — | $405.2M |
| Q3 25 | — | $6.5M | ||
| Q2 25 | $130.9M | $5.0M | ||
| Q1 25 | — | $3.3M | ||
| Q4 24 | — | $-25.9M | ||
| Q3 24 | — | $21.9M | ||
| Q2 24 | $141.2M | $1.9M | ||
| Q1 24 | — | $-5.2M | ||
| Q4 23 | — | $-16.3M |
| Q3 25 | — | 32.9% | ||
| Q2 25 | — | 33.9% | ||
| Q1 25 | — | 34.3% | ||
| Q4 24 | — | 33.3% | ||
| Q3 24 | — | 33.9% | ||
| Q2 24 | — | 34.5% | ||
| Q1 24 | — | 34.5% | ||
| Q4 23 | — | 34.0% |
| Q3 25 | — | 4.6% | ||
| Q2 25 | 47.9% | 5.3% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | — | 4.2% | ||
| Q3 24 | — | 4.0% | ||
| Q2 24 | 56.8% | 3.2% | ||
| Q1 24 | — | 0.7% | ||
| Q4 23 | — | -0.1% |
| Q3 25 | — | 1.2% | ||
| Q2 25 | 49.9% | 1.0% | ||
| Q1 25 | — | 0.7% | ||
| Q4 24 | — | -5.4% | ||
| Q3 24 | — | 4.7% | ||
| Q2 24 | 57.3% | 0.4% | ||
| Q1 24 | — | -1.3% | ||
| Q4 23 | — | -4.0% |
| Q3 25 | — | $0.14 | ||
| Q2 25 | $7.12 | $0.11 | ||
| Q1 25 | — | $0.07 | ||
| Q4 24 | — | $-0.55 | ||
| Q3 24 | — | $0.46 | ||
| Q2 24 | $7.23 | $0.04 | ||
| Q1 24 | — | $-0.11 | ||
| Q4 23 | — | $-0.38 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $654.1M | $69.2M |
| Total DebtLower is stronger | — | $665.5M |
| Stockholders' EquityBook value | $3.6B | $653.9M |
| Total Assets | $4.5B | $1.8B |
| Debt / EquityLower = less leverage | — | 1.02× |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | — | $69.2M | ||
| Q2 25 | $654.1M | $47.4M | ||
| Q1 25 | — | $65.4M | ||
| Q4 24 | — | $66.5M | ||
| Q3 24 | — | $61.3M | ||
| Q2 24 | $471.7M | $46.8M | ||
| Q1 24 | — | $73.1M | ||
| Q4 23 | — | $83.9M |
| 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 24 | — | $535.7M | ||
| Q4 23 | — | $535.9M |
| Q3 25 | — | $653.9M | ||
| Q2 25 | $3.6B | $649.4M | ||
| Q1 25 | — | $636.7M | ||
| Q4 24 | — | $640.5M | ||
| Q3 24 | — | $680.8M | ||
| Q2 24 | $3.3B | $653.3M | ||
| Q1 24 | — | $654.7M | ||
| Q4 23 | — | $661.6M |
| Q3 25 | — | $1.8B | ||
| Q2 25 | $4.5B | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | $4.0B | $1.6B | ||
| Q1 24 | — | $1.5B | ||
| Q4 23 | — | $1.6B |
| Q3 25 | — | 1.02× | ||
| Q2 25 | — | 1.04× | ||
| Q1 25 | — | 1.12× | ||
| Q4 24 | — | 1.08× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 0.88× | ||
| Q1 24 | — | 0.82× | ||
| Q4 23 | — | 0.81× |
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 | — | $38.4M |
| Free Cash FlowOCF − Capex | — | $32.9M |
| FCF MarginFCF / Revenue | — | 6.3% |
| Capex IntensityCapex / Revenue | — | 1.1% |
| Cash ConversionOCF / Net Profit | — | 5.95× |
| TTM Free Cash FlowTrailing 4 quarters | — | $92.2M |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | — | $38.4M | ||
| Q2 25 | — | $33.3M | ||
| Q1 25 | — | $-4.8M | ||
| Q4 24 | — | $45.7M | ||
| Q3 24 | — | $-17.3M | ||
| Q2 24 | — | $21.4M | ||
| Q1 24 | — | $6.6M | ||
| Q4 23 | — | $28.2M |
| Q3 25 | — | $32.9M | ||
| Q2 25 | — | $28.7M | ||
| Q1 25 | — | $-10.4M | ||
| Q4 24 | — | $41.1M | ||
| Q3 24 | — | $-20.5M | ||
| Q2 24 | — | $18.0M | ||
| Q1 24 | — | $4.2M | ||
| Q4 23 | — | $24.1M |
| Q3 25 | — | 6.3% | ||
| Q2 25 | — | 5.7% | ||
| Q1 25 | — | -2.2% | ||
| Q4 24 | — | 8.6% | ||
| Q3 24 | — | -4.4% | ||
| Q2 24 | — | 4.1% | ||
| Q1 24 | — | 1.0% | ||
| Q4 23 | — | 5.9% |
| Q3 25 | — | 1.1% | ||
| Q2 25 | — | 0.9% | ||
| Q1 25 | — | 1.2% | ||
| Q4 24 | — | 1.0% | ||
| Q3 24 | — | 0.7% | ||
| Q2 24 | — | 0.8% | ||
| Q1 24 | — | 0.6% | ||
| Q4 23 | — | 1.0% |
| Q3 25 | — | 5.95× | ||
| Q2 25 | — | 6.66× | ||
| Q1 25 | — | -1.46× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -0.79× | ||
| Q2 24 | — | 11.28× | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DAC
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% |
