vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and FOX FACTORY HOLDING CORP (FOXF). 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 $361.1M, roughly 1.4× FOX FACTORY HOLDING CORP). On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs 2.3%). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs 1.8%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
Fox Factory Holding Corp. is an American company best known for their Fox Racing Shox brand of off-road racing suspension components.
DSGR vs FOXF — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2027
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $361.1M |
| Net Profit | $6.5M | — |
| Gross Margin | 32.9% | 28.3% |
| Operating Margin | 4.6% | -13.0% |
| Net Margin | 1.2% | — |
| Revenue YoY | 10.7% | 2.3% |
| Net Profit YoY | -70.6% | — |
| EPS (diluted) | $0.14 | $-6.86 |
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 26 | — | $361.1M | ||
| Q1 26 | — | $368.7M | ||
| Q4 25 | — | $376.4M | ||
| Q3 25 | $518.0M | $374.9M | ||
| Q2 25 | $502.4M | $355.0M | ||
| Q1 25 | $478.0M | $352.8M | ||
| Q4 24 | $480.5M | — | ||
| Q3 24 | $468.0M | $359.1M |
| Q4 26 | — | — | ||
| Q1 26 | — | $-15.0M | ||
| Q4 25 | — | $-634.0K | ||
| Q3 25 | $6.5M | $2.7M | ||
| Q2 25 | $5.0M | $-259.7M | ||
| Q1 25 | $3.3M | $-141.0K | ||
| Q4 24 | $-25.9M | — | ||
| Q3 24 | $21.9M | $4.8M |
| Q4 26 | — | 28.3% | ||
| Q1 26 | — | 28.9% | ||
| Q4 25 | — | 30.4% | ||
| Q3 25 | 32.9% | 31.2% | ||
| Q2 25 | 33.9% | 30.9% | ||
| Q1 25 | 34.3% | 28.9% | ||
| Q4 24 | 33.3% | — | ||
| Q3 24 | 33.9% | 29.9% |
| Q4 26 | — | -13.0% | ||
| Q1 26 | — | 72.8% | ||
| Q4 25 | — | 4.0% | ||
| Q3 25 | 4.6% | 4.9% | ||
| Q2 25 | 5.3% | -70.6% | ||
| Q1 25 | 4.2% | 3.2% | ||
| Q4 24 | 4.2% | — | ||
| Q3 24 | 4.0% | 5.2% |
| Q4 26 | — | — | ||
| Q1 26 | — | -4.1% | ||
| Q4 25 | — | -0.2% | ||
| Q3 25 | 1.2% | 0.7% | ||
| Q2 25 | 1.0% | -73.1% | ||
| Q1 25 | 0.7% | -0.0% | ||
| Q4 24 | -5.4% | — | ||
| Q3 24 | 4.7% | 1.3% |
| Q4 26 | — | $-6.86 | ||
| Q1 26 | — | $-0.36 | ||
| Q4 25 | — | $-0.02 | ||
| Q3 25 | $0.14 | $0.07 | ||
| Q2 25 | $0.11 | $-6.23 | ||
| Q1 25 | $0.07 | $0.00 | ||
| Q4 24 | $-0.55 | — | ||
| Q3 24 | $0.46 | $0.11 |
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 | $58.0M |
| Total DebtLower is stronger | $665.5M | $26.9M |
| Stockholders' EquityBook value | $653.9M | $670.2M |
| Total Assets | $1.8B | $1.7B |
| Debt / EquityLower = less leverage | 1.02× | 0.04× |
8-quarter trend — quarters aligned by calendar period.
| Q4 26 | — | $58.0M | ||
| Q1 26 | — | $53.9M | ||
| Q4 25 | — | — | ||
| Q3 25 | $69.2M | — | ||
| Q2 25 | $47.4M | — | ||
| Q1 25 | $65.4M | $71.7M | ||
| Q4 24 | $66.5M | — | ||
| Q3 24 | $61.3M | — |
| Q4 26 | — | $26.9M | ||
| Q1 26 | — | $26.9M | ||
| Q4 25 | — | $536.7M | ||
| Q3 25 | $665.5M | $541.8M | ||
| Q2 25 | $675.0M | $546.9M | ||
| Q1 25 | $712.4M | $552.1M | ||
| Q4 24 | $693.9M | — | ||
| Q3 24 | $704.1M | $558.4M |
| Q4 26 | — | $670.2M | ||
| Q1 26 | — | $658.8M | ||
| Q4 25 | — | $956.0M | ||
| Q3 25 | $653.9M | $958.7M | ||
| Q2 25 | $649.4M | $939.9M | ||
| Q1 25 | $636.7M | $1.2B | ||
| Q4 24 | $640.5M | — | ||
| Q3 24 | $680.8M | $1.2B |
| Q4 26 | — | $1.7B | ||
| Q1 26 | — | $1.7B | ||
| Q4 25 | — | $2.0B | ||
| Q3 25 | $1.8B | $2.0B | ||
| Q2 25 | $1.8B | $1.9B | ||
| Q1 25 | $1.8B | $2.2B | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | $1.8B | $2.3B |
| Q4 26 | — | 0.04× | ||
| Q1 26 | — | 0.04× | ||
| Q4 25 | — | 0.56× | ||
| Q3 25 | 1.02× | 0.57× | ||
| Q2 25 | 1.04× | 0.58× | ||
| Q1 25 | 1.12× | 0.46× | ||
| Q4 24 | 1.08× | — | ||
| Q3 24 | 1.03× | 0.47× |
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 | $60.9M |
| 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.
| Q4 26 | — | $60.9M | ||
| Q1 26 | — | — | ||
| Q4 25 | — | $5.3M | ||
| Q3 25 | $38.4M | $36.8M | ||
| Q2 25 | $33.3M | $680.0K | ||
| Q1 25 | $-4.8M | $81.7M | ||
| Q4 24 | $45.7M | — | ||
| Q3 24 | $-17.3M | $14.1M |
| Q4 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | — | $-2.5M | ||
| Q3 25 | $32.9M | $24.6M | ||
| Q2 25 | $28.7M | $-6.5M | ||
| Q1 25 | $-10.4M | $69.8M | ||
| Q4 24 | $41.1M | — | ||
| Q3 24 | $-20.5M | $3.2M |
| Q4 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | — | -0.7% | ||
| Q3 25 | 6.3% | 6.6% | ||
| Q2 25 | 5.7% | -1.8% | ||
| Q1 25 | -2.2% | 19.8% | ||
| Q4 24 | 8.6% | — | ||
| Q3 24 | -4.4% | 0.9% |
| Q4 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | — | 2.1% | ||
| Q3 25 | 1.1% | 3.3% | ||
| Q2 25 | 0.9% | 2.0% | ||
| Q1 25 | 1.2% | 3.4% | ||
| Q4 24 | 1.0% | — | ||
| Q3 24 | 0.7% | 3.0% |
| Q4 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 5.95× | 13.41× | ||
| Q2 25 | 6.66× | — | ||
| Q1 25 | -1.46× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.79× | 2.94× |
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% |
FOXF
| Aftermarket Applications Group | $126.2M | 35% |
| Specialty Sports Group | $118.2M | 33% |
| Powered Vehicles Group | $116.7M | 32% |
