vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and Forestar Group Inc. (FOR). 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 $273.0M, roughly 1.9× Forestar Group Inc.). Forestar Group Inc. runs the higher net margin — 5.6% vs 1.2%, a 4.4% gap on every dollar of revenue. On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs 9.0%). Distribution Solutions Group, Inc. produced more free cash flow last quarter ($32.9M vs $-157.1M). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs -9.6%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
Forestar Group Inc. is a residential lot development company based in Arlington, Texas. The company has operations in 51 markets in 21 states and delivered 11,518 residential lots during the twelve-month period ended December 31, 2020. The company is publicly traded on the New York Stock Exchange and in October 2017 became a majority-owned subsidiary of D.R. Horton, Inc., the largest homebuilder by volume in the United States since 2002. The company primarily acquires entitled real estate and...
DSGR vs FOR — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $273.0M |
| Net Profit | $6.5M | $15.4M |
| Gross Margin | 32.9% | 20.1% |
| Operating Margin | 4.6% | 7.6% |
| Net Margin | 1.2% | 5.6% |
| Revenue YoY | 10.7% | 9.0% |
| Net Profit YoY | -70.6% | -6.7% |
| EPS (diluted) | $0.14 | $0.30 |
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.
| Q4 25 | — | $273.0M | ||
| Q3 25 | $518.0M | $670.5M | ||
| Q2 25 | $502.4M | $390.5M | ||
| Q1 25 | $478.0M | $351.0M | ||
| Q4 24 | $480.5M | $250.4M | ||
| Q3 24 | $468.0M | $551.3M | ||
| Q2 24 | $439.5M | $318.4M | ||
| Q1 24 | $416.1M | $333.8M |
| Q4 25 | — | $15.4M | ||
| Q3 25 | $6.5M | $86.9M | ||
| Q2 25 | $5.0M | $32.9M | ||
| Q1 25 | $3.3M | $31.6M | ||
| Q4 24 | $-25.9M | $16.5M | ||
| Q3 24 | $21.9M | $81.5M | ||
| Q2 24 | $1.9M | $38.7M | ||
| Q1 24 | $-5.2M | $45.0M |
| Q4 25 | — | 20.1% | ||
| Q3 25 | 32.9% | 22.3% | ||
| Q2 25 | 33.9% | 20.4% | ||
| Q1 25 | 34.3% | 22.6% | ||
| Q4 24 | 33.3% | 22.0% | ||
| Q3 24 | 33.9% | 23.9% | ||
| Q2 24 | 34.5% | 22.5% | ||
| Q1 24 | 34.5% | 24.9% |
| Q4 25 | — | 7.6% | ||
| Q3 25 | 4.6% | 16.9% | ||
| Q2 25 | 5.3% | 11.2% | ||
| Q1 25 | 4.2% | 11.6% | ||
| Q4 24 | 4.2% | 8.7% | ||
| Q3 24 | 4.0% | 19.7% | ||
| Q2 24 | 3.2% | 16.2% | ||
| Q1 24 | 0.7% | 17.6% |
| Q4 25 | — | 5.6% | ||
| Q3 25 | 1.2% | 13.0% | ||
| Q2 25 | 1.0% | 8.4% | ||
| Q1 25 | 0.7% | 9.0% | ||
| Q4 24 | -5.4% | 6.6% | ||
| Q3 24 | 4.7% | 14.8% | ||
| Q2 24 | 0.4% | 12.2% | ||
| Q1 24 | -1.3% | 13.5% |
| Q4 25 | — | $0.30 | ||
| Q3 25 | $0.14 | $1.70 | ||
| Q2 25 | $0.11 | $0.65 | ||
| Q1 25 | $0.07 | $0.62 | ||
| Q4 24 | $-0.55 | $0.32 | ||
| Q3 24 | $0.46 | $1.59 | ||
| Q2 24 | $0.04 | $0.76 | ||
| Q1 24 | $-0.11 | $0.89 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $69.2M | $211.7M |
| Total DebtLower is stronger | $665.5M | $793.2M |
| Stockholders' EquityBook value | $653.9M | $1.8B |
| Total Assets | $1.8B | $3.2B |
| Debt / EquityLower = less leverage | 1.02× | 0.44× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $211.7M | ||
| Q3 25 | $69.2M | $379.2M | ||
| Q2 25 | $47.4M | $189.2M | ||
| Q1 25 | $65.4M | $174.3M | ||
| Q4 24 | $66.5M | $132.0M | ||
| Q3 24 | $61.3M | $481.2M | ||
| Q2 24 | $46.8M | $359.2M | ||
| Q1 24 | $73.1M | $416.2M |
| Q4 25 | — | $793.2M | ||
| Q3 25 | $665.5M | $802.7M | ||
| Q2 25 | $675.0M | $872.8M | ||
| Q1 25 | $712.4M | $872.5M | ||
| Q4 24 | $693.9M | $806.8M | ||
| Q3 24 | $704.1M | $706.4M | ||
| Q2 24 | $573.7M | $706.1M | ||
| Q1 24 | $535.7M | $705.7M |
| Q4 25 | — | $1.8B | ||
| Q3 25 | $653.9M | $1.8B | ||
| Q2 25 | $649.4M | $1.7B | ||
| Q1 25 | $636.7M | $1.6B | ||
| Q4 24 | $640.5M | $1.6B | ||
| Q3 24 | $680.8M | $1.6B | ||
| Q2 24 | $653.3M | $1.5B | ||
| Q1 24 | $654.7M | $1.5B |
| Q4 25 | — | $3.2B | ||
| Q3 25 | $1.8B | $3.1B | ||
| Q2 25 | $1.8B | $3.1B | ||
| Q1 25 | $1.8B | $3.0B | ||
| Q4 24 | $1.7B | $3.0B | ||
| Q3 24 | $1.8B | $2.8B | ||
| Q2 24 | $1.6B | $2.7B | ||
| Q1 24 | $1.5B | $2.6B |
| Q4 25 | — | 0.44× | ||
| Q3 25 | 1.02× | 0.45× | ||
| Q2 25 | 1.04× | 0.52× | ||
| Q1 25 | 1.12× | 0.53× | ||
| Q4 24 | 1.08× | 0.50× | ||
| Q3 24 | 1.03× | 0.44× | ||
| Q2 24 | 0.88× | 0.47× | ||
| Q1 24 | 0.82× | 0.48× |
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 | $-157.0M |
| Free Cash FlowOCF − Capex | $32.9M | $-157.1M |
| FCF MarginFCF / Revenue | 6.3% | -57.5% |
| Capex IntensityCapex / Revenue | 1.1% | 0.0% |
| Cash ConversionOCF / Net Profit | 5.95× | -10.19× |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $93.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-157.0M | ||
| Q3 25 | $38.4M | $256.3M | ||
| Q2 25 | $33.3M | $15.8M | ||
| Q1 25 | $-4.8M | $-19.8M | ||
| Q4 24 | $45.7M | $-450.0M | ||
| Q3 24 | $-17.3M | $119.2M | ||
| Q2 24 | $21.4M | $-61.7M | ||
| Q1 24 | $6.6M | $-59.2M |
| Q4 25 | — | $-157.1M | ||
| Q3 25 | $32.9M | $255.6M | ||
| Q2 25 | $28.7M | $15.0M | ||
| Q1 25 | $-10.4M | $-20.5M | ||
| Q4 24 | $41.1M | — | ||
| Q3 24 | $-20.5M | $118.4M | ||
| Q2 24 | $18.0M | $-62.3M | ||
| Q1 24 | $4.2M | $-59.8M |
| Q4 25 | — | -57.5% | ||
| Q3 25 | 6.3% | 38.1% | ||
| Q2 25 | 5.7% | 3.8% | ||
| Q1 25 | -2.2% | -5.8% | ||
| Q4 24 | 8.6% | — | ||
| Q3 24 | -4.4% | 21.5% | ||
| Q2 24 | 4.1% | -19.6% | ||
| Q1 24 | 1.0% | -17.9% |
| Q4 25 | — | 0.0% | ||
| Q3 25 | 1.1% | 0.1% | ||
| Q2 25 | 0.9% | 0.2% | ||
| Q1 25 | 1.2% | 0.2% | ||
| Q4 24 | 1.0% | 0.0% | ||
| Q3 24 | 0.7% | 0.1% | ||
| Q2 24 | 0.8% | 0.2% | ||
| Q1 24 | 0.6% | 0.2% |
| Q4 25 | — | -10.19× | ||
| Q3 25 | 5.95× | 2.95× | ||
| Q2 25 | 6.66× | 0.48× | ||
| Q1 25 | -1.46× | -0.63× | ||
| Q4 24 | — | -27.27× | ||
| Q3 24 | -0.79× | 1.46× | ||
| Q2 24 | 11.28× | -1.59× | ||
| Q1 24 | — | -1.32× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
