vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and IDACORP INC (IDA). 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 $360.1M, roughly 1.4× IDACORP INC). IDACORP INC runs the higher net margin — 12.1% vs 1.2%, a 10.9% gap on every dollar of revenue. On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs -4.2%). Distribution Solutions Group, Inc. produced more free cash flow last quarter ($32.9M vs $-216.2M). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs -7.2%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
IDACORP, Inc is an electricity holding company, incorporated in Idaho with headquarters in Boise. It comprises Idaho Power Company, IDACORP Financial and Ida-West Energy. It was formed on October 1, 1998.
DSGR vs IDA — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $360.1M |
| Net Profit | $6.5M | $43.6M |
| Gross Margin | 32.9% | — |
| Operating Margin | 4.6% | 14.9% |
| Net Margin | 1.2% | 12.1% |
| Revenue YoY | 10.7% | -4.2% |
| Net Profit YoY | -70.6% | 15.1% |
| EPS (diluted) | $0.14 | $0.78 |
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 | — | $360.1M | ||
| Q3 25 | $518.0M | $526.4M | ||
| Q2 25 | $502.4M | $449.3M | ||
| Q1 25 | $478.0M | $411.1M | ||
| Q4 24 | $480.5M | $375.9M | ||
| Q3 24 | $468.0M | $532.5M | ||
| Q2 24 | $439.5M | $442.6M | ||
| Q1 24 | $416.1M | $417.9M |
| Q4 25 | — | $43.6M | ||
| Q3 25 | $6.5M | $124.4M | ||
| Q2 25 | $5.0M | $95.8M | ||
| Q1 25 | $3.3M | $59.6M | ||
| Q4 24 | $-25.9M | $37.9M | ||
| Q3 24 | $21.9M | $113.6M | ||
| Q2 24 | $1.9M | $89.5M | ||
| Q1 24 | $-5.2M | $48.2M |
| Q4 25 | — | — | ||
| 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 25 | — | 14.9% | ||
| Q3 25 | 4.6% | 27.5% | ||
| Q2 25 | 5.3% | 22.4% | ||
| Q1 25 | 4.2% | 13.4% | ||
| Q4 24 | 4.2% | 11.0% | ||
| Q3 24 | 4.0% | 25.1% | ||
| Q2 24 | 3.2% | 23.3% | ||
| Q1 24 | 0.7% | 11.9% |
| Q4 25 | — | 12.1% | ||
| Q3 25 | 1.2% | 23.6% | ||
| Q2 25 | 1.0% | 21.3% | ||
| Q1 25 | 0.7% | 14.5% | ||
| Q4 24 | -5.4% | 10.1% | ||
| Q3 24 | 4.7% | 21.3% | ||
| Q2 24 | 0.4% | 20.2% | ||
| Q1 24 | -1.3% | 11.5% |
| Q4 25 | — | $0.78 | ||
| Q3 25 | $0.14 | $2.26 | ||
| Q2 25 | $0.11 | $1.76 | ||
| Q1 25 | $0.07 | $1.10 | ||
| Q4 24 | $-0.55 | $0.72 | ||
| Q3 24 | $0.46 | $2.12 | ||
| Q2 24 | $0.04 | $1.71 | ||
| Q1 24 | $-0.11 | $0.95 |
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 | $215.7M |
| Total DebtLower is stronger | $665.5M | $3.3B |
| Stockholders' EquityBook value | $653.9M | $3.6B |
| Total Assets | $1.8B | $10.2B |
| Debt / EquityLower = less leverage | 1.02× | 0.93× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $215.7M | ||
| Q3 25 | $69.2M | $333.2M | ||
| Q2 25 | $47.4M | $474.5M | ||
| Q1 25 | $65.4M | $634.5M | ||
| Q4 24 | $66.5M | $368.9M | ||
| Q3 24 | $61.3M | $427.9M | ||
| Q2 24 | $46.8M | $169.6M | ||
| Q1 24 | $73.1M | $157.6M |
| Q4 25 | — | $3.3B | ||
| Q3 25 | $665.5M | — | ||
| Q2 25 | $675.0M | — | ||
| Q1 25 | $712.4M | — | ||
| Q4 24 | $693.9M | $3.1B | ||
| Q3 24 | $704.1M | — | ||
| Q2 24 | $573.7M | — | ||
| Q1 24 | $535.7M | — |
| Q4 25 | — | $3.6B | ||
| Q3 25 | $653.9M | $3.5B | ||
| Q2 25 | $649.4M | $3.4B | ||
| Q1 25 | $636.7M | $3.3B | ||
| Q4 24 | $640.5M | $3.3B | ||
| Q3 24 | $680.8M | $3.3B | ||
| Q2 24 | $653.3M | $3.2B | ||
| Q1 24 | $654.7M | $2.9B |
| Q4 25 | — | $10.2B | ||
| Q3 25 | $1.8B | $10.1B | ||
| Q2 25 | $1.8B | $9.9B | ||
| Q1 25 | $1.8B | $9.6B | ||
| Q4 24 | $1.7B | $9.2B | ||
| Q3 24 | $1.8B | $9.1B | ||
| Q2 24 | $1.6B | $8.7B | ||
| Q1 24 | $1.5B | $8.3B |
| Q4 25 | — | 0.93× | ||
| Q3 25 | 1.02× | — | ||
| Q2 25 | 1.04× | — | ||
| Q1 25 | 1.12× | — | ||
| Q4 24 | 1.08× | 0.92× | ||
| Q3 24 | 1.03× | — | ||
| Q2 24 | 0.88× | — | ||
| Q1 24 | 0.82× | — |
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 | $137.8M |
| Free Cash FlowOCF − Capex | $32.9M | $-216.2M |
| FCF MarginFCF / Revenue | 6.3% | -60.0% |
| Capex IntensityCapex / Revenue | 1.1% | 98.3% |
| Cash ConversionOCF / Net Profit | 5.95× | 3.16× |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $-577.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $137.8M | ||
| Q3 25 | $38.4M | $162.8M | ||
| Q2 25 | $33.3M | $176.9M | ||
| Q1 25 | $-4.8M | $124.3M | ||
| Q4 24 | $45.7M | $136.4M | ||
| Q3 24 | $-17.3M | $201.9M | ||
| Q2 24 | $21.4M | $146.4M | ||
| Q1 24 | $6.6M | $109.7M |
| Q4 25 | — | $-216.2M | ||
| Q3 25 | $32.9M | $-127.9M | ||
| Q2 25 | $28.7M | $-156.4M | ||
| Q1 25 | $-10.4M | $-77.0M | ||
| Q4 24 | $41.1M | $-48.9M | ||
| Q3 24 | $-20.5M | $-16.1M | ||
| Q2 24 | $18.0M | $-199.6M | ||
| Q1 24 | $4.2M | $-150.3M |
| Q4 25 | — | -60.0% | ||
| Q3 25 | 6.3% | -24.3% | ||
| Q2 25 | 5.7% | -34.8% | ||
| Q1 25 | -2.2% | -18.7% | ||
| Q4 24 | 8.6% | -13.0% | ||
| Q3 24 | -4.4% | -3.0% | ||
| Q2 24 | 4.1% | -45.1% | ||
| Q1 24 | 1.0% | -36.0% |
| Q4 25 | — | 98.3% | ||
| Q3 25 | 1.1% | 55.2% | ||
| Q2 25 | 0.9% | 74.2% | ||
| Q1 25 | 1.2% | 49.0% | ||
| Q4 24 | 1.0% | 49.3% | ||
| Q3 24 | 0.7% | 41.0% | ||
| Q2 24 | 0.8% | 78.2% | ||
| Q1 24 | 0.6% | 62.2% |
| Q4 25 | — | 3.16× | ||
| Q3 25 | 5.95× | 1.31× | ||
| Q2 25 | 6.66× | 1.85× | ||
| Q1 25 | -1.46× | 2.08× | ||
| Q4 24 | — | 3.60× | ||
| Q3 24 | -0.79× | 1.78× | ||
| Q2 24 | 11.28× | 1.63× | ||
| Q1 24 | — | 2.28× |
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% |
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
