vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and KILROY REALTY CORP (KRC). 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 $272.2M, roughly 1.9× KILROY REALTY CORP). KILROY REALTY CORP runs the higher net margin — 6.3% vs 1.2%, a 5.0% gap on every dollar of revenue. On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs -5.0%). KILROY REALTY CORP produced more free cash flow last quarter ($450.3M vs $32.9M). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs -1.2%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
Kilroy Realty Corp is a leading U.S. real estate investment trust that develops, owns, and operates premium office, life science, and mixed-use properties primarily across high-growth West Coast markets including Los Angeles, San Francisco, Seattle, and San Diego. It serves tenants across the technology, life sciences, media, and creative sectors, with a core focus on delivering sustainable, future-ready workspaces tailored to modern business needs.
DSGR vs KRC — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $272.2M |
| Net Profit | $6.5M | $17.1M |
| Gross Margin | 32.9% | — |
| Operating Margin | 4.6% | — |
| Net Margin | 1.2% | 6.3% |
| Revenue YoY | 10.7% | -5.0% |
| Net Profit YoY | -70.6% | -73.7% |
| EPS (diluted) | $0.14 | $0.11 |
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 | — | $272.2M | ||
| Q3 25 | $518.0M | $279.7M | ||
| Q2 25 | $502.4M | $289.9M | ||
| Q1 25 | $478.0M | $270.8M | ||
| Q4 24 | $480.5M | $286.4M | ||
| Q3 24 | $468.0M | $289.9M | ||
| Q2 24 | $439.5M | $280.7M | ||
| Q1 24 | $416.1M | $278.6M |
| Q4 25 | — | $17.1M | ||
| Q3 25 | $6.5M | $162.3M | ||
| Q2 25 | $5.0M | $79.6M | ||
| Q1 25 | $3.3M | $43.7M | ||
| Q4 24 | $-25.9M | $65.0M | ||
| Q3 24 | $21.9M | $57.7M | ||
| Q2 24 | $1.9M | $54.5M | ||
| Q1 24 | $-5.2M | $55.7M |
| 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 | — | — | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 5.3% | — | ||
| Q1 25 | 4.2% | — | ||
| Q4 24 | 4.2% | — | ||
| Q3 24 | 4.0% | — | ||
| Q2 24 | 3.2% | — | ||
| Q1 24 | 0.7% | — |
| Q4 25 | — | 6.3% | ||
| Q3 25 | 1.2% | 58.0% | ||
| Q2 25 | 1.0% | 27.4% | ||
| Q1 25 | 0.7% | 16.1% | ||
| Q4 24 | -5.4% | 22.7% | ||
| Q3 24 | 4.7% | 19.9% | ||
| Q2 24 | 0.4% | 19.4% | ||
| Q1 24 | -1.3% | 20.0% |
| Q4 25 | — | $0.11 | ||
| Q3 25 | $0.14 | $1.31 | ||
| Q2 25 | $0.11 | $0.57 | ||
| Q1 25 | $0.07 | $0.33 | ||
| Q4 24 | $-0.55 | $0.50 | ||
| Q3 24 | $0.46 | $0.44 | ||
| Q2 24 | $0.04 | $0.41 | ||
| Q1 24 | $-0.11 | $0.42 |
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 | $179.3M |
| Total DebtLower is stronger | $665.5M | — |
| Stockholders' EquityBook value | $653.9M | $5.4B |
| Total Assets | $1.8B | $10.9B |
| Debt / EquityLower = less leverage | 1.02× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $179.3M | ||
| Q3 25 | $69.2M | $372.4M | ||
| Q2 25 | $47.4M | $193.1M | ||
| Q1 25 | $65.4M | $146.7M | ||
| Q4 24 | $66.5M | $165.7M | ||
| Q3 24 | $61.3M | $625.4M | ||
| Q2 24 | $46.8M | $835.9M | ||
| Q1 24 | $73.1M | $855.0M |
| 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 24 | $535.7M | — |
| Q4 25 | — | $5.4B | ||
| Q3 25 | $653.9M | $5.5B | ||
| Q2 25 | $649.4M | $5.4B | ||
| Q1 25 | $636.7M | $5.4B | ||
| Q4 24 | $640.5M | $5.4B | ||
| Q3 24 | $680.8M | $5.4B | ||
| Q2 24 | $653.3M | $5.4B | ||
| Q1 24 | $654.7M | $5.4B |
| Q4 25 | — | $10.9B | ||
| Q3 25 | $1.8B | $11.0B | ||
| Q2 25 | $1.8B | $10.9B | ||
| Q1 25 | $1.8B | $10.9B | ||
| Q4 24 | $1.7B | $10.9B | ||
| Q3 24 | $1.8B | $11.4B | ||
| Q2 24 | $1.6B | $11.5B | ||
| Q1 24 | $1.5B | $11.6B |
| 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× | — | ||
| 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 | $566.3M |
| Free Cash FlowOCF − Capex | $32.9M | $450.3M |
| FCF MarginFCF / Revenue | 6.3% | 165.4% |
| Capex IntensityCapex / Revenue | 1.1% | 42.6% |
| Cash ConversionOCF / Net Profit | 5.95× | 33.10× |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $833.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $566.3M | ||
| Q3 25 | $38.4M | $176.6M | ||
| Q2 25 | $33.3M | $143.7M | ||
| Q1 25 | $-4.8M | $136.9M | ||
| Q4 24 | $45.7M | $541.1M | ||
| Q3 24 | $-17.3M | $176.3M | ||
| Q2 24 | $21.4M | $88.7M | ||
| Q1 24 | $6.6M | $167.9M |
| Q4 25 | — | $450.3M | ||
| Q3 25 | $32.9M | $148.7M | ||
| Q2 25 | $28.7M | $118.4M | ||
| Q1 25 | $-10.4M | $115.6M | ||
| Q4 24 | $41.1M | $440.8M | ||
| Q3 24 | $-20.5M | $147.2M | ||
| Q2 24 | $18.0M | $69.5M | ||
| Q1 24 | $4.2M | $151.9M |
| Q4 25 | — | 165.4% | ||
| Q3 25 | 6.3% | 53.1% | ||
| Q2 25 | 5.7% | 40.9% | ||
| Q1 25 | -2.2% | 42.7% | ||
| Q4 24 | 8.6% | 153.9% | ||
| Q3 24 | -4.4% | 50.8% | ||
| Q2 24 | 4.1% | 24.7% | ||
| Q1 24 | 1.0% | 54.5% |
| Q4 25 | — | 42.6% | ||
| Q3 25 | 1.1% | 10.0% | ||
| Q2 25 | 0.9% | 8.7% | ||
| Q1 25 | 1.2% | 7.9% | ||
| Q4 24 | 1.0% | 35.0% | ||
| Q3 24 | 0.7% | 10.1% | ||
| Q2 24 | 0.8% | 6.8% | ||
| Q1 24 | 0.6% | 5.7% |
| Q4 25 | — | 33.10× | ||
| Q3 25 | 5.95× | 1.09× | ||
| Q2 25 | 6.66× | 1.81× | ||
| Q1 25 | -1.46× | 3.13× | ||
| Q4 24 | — | 8.32× | ||
| Q3 24 | -0.79× | 3.06× | ||
| Q2 24 | 11.28× | 1.63× | ||
| Q1 24 | — | 3.01× |
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% |
KRC
Segment breakdown not available.
