vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and Stagwell Inc (STGW). Click either name above to swap in a different company.
Stagwell Inc is the larger business by last-quarter revenue ($807.4M vs $518.0M, roughly 1.6× Distribution Solutions Group, Inc.). Stagwell Inc runs the higher net margin — 1.6% vs 1.2%, a 0.3% gap on every dollar of revenue. On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs 2.4%). Stagwell Inc produced more free cash flow last quarter ($242.9M vs $32.9M). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs 9.8%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
Stagwell Inc., formerly The Stagwell Group, is a global marketing and communications group founded in 2015 by Mark Penn. In 2020, The Stagwell Group announced plans to merge with its affiliate MDC Partners. The merger was completed in August 2021.
DSGR vs STGW — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $807.4M |
| Net Profit | $6.5M | $12.7M |
| Gross Margin | 32.9% | 37.6% |
| Operating Margin | 4.6% | 7.0% |
| Net Margin | 1.2% | 1.6% |
| Revenue YoY | 10.7% | 2.4% |
| Net Profit YoY | -70.6% | 291.3% |
| EPS (diluted) | $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.
| Q4 25 | — | $807.4M | ||
| Q3 25 | $518.0M | $743.0M | ||
| Q2 25 | $502.4M | $706.8M | ||
| Q1 25 | $478.0M | $651.7M | ||
| Q4 24 | $480.5M | $788.7M | ||
| Q3 24 | $468.0M | $711.3M | ||
| Q2 24 | $439.5M | $671.2M | ||
| Q1 24 | $416.1M | $670.1M |
| Q4 25 | — | $12.7M | ||
| Q3 25 | $6.5M | $24.6M | ||
| Q2 25 | $5.0M | $-5.3M | ||
| Q1 25 | $3.3M | $-2.9M | ||
| Q4 24 | $-25.9M | $3.2M | ||
| Q3 24 | $21.9M | $3.3M | ||
| Q2 24 | $1.9M | $-3.0M | ||
| Q1 24 | $-5.2M | $-1.3M |
| Q4 25 | — | 37.6% | ||
| Q3 25 | 32.9% | 36.6% | ||
| Q2 25 | 33.9% | 35.0% | ||
| Q1 25 | 34.3% | 36.8% | ||
| Q4 24 | 33.3% | 36.3% | ||
| Q3 24 | 33.9% | 35.7% | ||
| Q2 24 | 34.5% | 34.6% | ||
| Q1 24 | 34.5% | 33.7% |
| Q4 25 | — | 7.0% | ||
| Q3 25 | 4.6% | 8.2% | ||
| Q2 25 | 5.3% | 3.3% | ||
| Q1 25 | 4.2% | 2.8% | ||
| Q4 24 | 4.2% | 5.5% | ||
| Q3 24 | 4.0% | 5.9% | ||
| Q2 24 | 3.2% | 3.3% | ||
| Q1 24 | 0.7% | 3.9% |
| Q4 25 | — | 1.6% | ||
| Q3 25 | 1.2% | 3.3% | ||
| Q2 25 | 1.0% | -0.7% | ||
| Q1 25 | 0.7% | -0.4% | ||
| Q4 24 | -5.4% | 0.4% | ||
| Q3 24 | 4.7% | 0.5% | ||
| Q2 24 | 0.4% | -0.4% | ||
| Q1 24 | -1.3% | -0.2% |
| Q4 25 | — | — | ||
| Q3 25 | $0.14 | — | ||
| Q2 25 | $0.11 | — | ||
| Q1 25 | $0.07 | — | ||
| Q4 24 | $-0.55 | — | ||
| Q3 24 | $0.46 | — | ||
| Q2 24 | $0.04 | — | ||
| Q1 24 | $-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 | $104.5M |
| Total DebtLower is stronger | $665.5M | $1.3B |
| Stockholders' EquityBook value | $653.9M | $758.4M |
| Total Assets | $1.8B | $4.2B |
| Debt / EquityLower = less leverage | 1.02× | 1.75× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $104.5M | ||
| Q3 25 | $69.2M | $132.2M | ||
| Q2 25 | $47.4M | $181.3M | ||
| Q1 25 | $65.4M | $137.7M | ||
| Q4 24 | $66.5M | $131.3M | ||
| Q3 24 | $61.3M | $145.8M | ||
| Q2 24 | $46.8M | $136.1M | ||
| Q1 24 | $73.1M | $129.8M |
| Q4 25 | — | $1.3B | ||
| Q3 25 | $665.5M | $1.5B | ||
| Q2 25 | $675.0M | $1.5B | ||
| Q1 25 | $712.4M | $1.5B | ||
| Q4 24 | $693.9M | $1.4B | ||
| Q3 24 | $704.1M | $1.5B | ||
| Q2 24 | $573.7M | $1.4B | ||
| Q1 24 | $535.7M | $1.3B |
| Q4 25 | — | $758.4M | ||
| Q3 25 | $653.9M | $749.0M | ||
| Q2 25 | $649.4M | $750.1M | ||
| Q1 25 | $636.7M | $334.4M | ||
| Q4 24 | $640.5M | $331.7M | ||
| Q3 24 | $680.8M | $286.4M | ||
| Q2 24 | $653.3M | $291.6M | ||
| Q1 24 | $654.7M | $337.7M |
| Q4 25 | — | $4.2B | ||
| Q3 25 | $1.8B | $4.3B | ||
| Q2 25 | $1.8B | $4.3B | ||
| Q1 25 | $1.8B | $4.0B | ||
| Q4 24 | $1.7B | $3.9B | ||
| Q3 24 | $1.8B | $3.8B | ||
| Q2 24 | $1.6B | $3.8B | ||
| Q1 24 | $1.5B | $3.8B |
| Q4 25 | — | 1.75× | ||
| Q3 25 | 1.02× | 2.04× | ||
| Q2 25 | 1.04× | 1.95× | ||
| Q1 25 | 1.12× | 4.38× | ||
| Q4 24 | 1.08× | 4.08× | ||
| Q3 24 | 1.03× | 5.11× | ||
| Q2 24 | 0.88× | 4.88× | ||
| Q1 24 | 0.82× | 3.76× |
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 | $260.3M |
| Free Cash FlowOCF − Capex | $32.9M | $242.9M |
| FCF MarginFCF / Revenue | 6.3% | 30.1% |
| Capex IntensityCapex / Revenue | 1.1% | 2.2% |
| Cash ConversionOCF / Net Profit | 5.95× | 20.56× |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $247.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $260.3M | ||
| Q3 25 | $38.4M | $-24.0M | ||
| Q2 25 | $33.3M | $114.8M | ||
| Q1 25 | $-4.8M | $-60.0M | ||
| Q4 24 | $45.7M | $212.1M | ||
| Q3 24 | $-17.3M | $-1.6M | ||
| Q2 24 | $21.4M | $-14.5M | ||
| Q1 24 | $6.6M | $-53.1M |
| Q4 25 | — | $242.9M | ||
| Q3 25 | $32.9M | $-38.8M | ||
| Q2 25 | $28.7M | $107.1M | ||
| Q1 25 | $-10.4M | $-63.9M | ||
| Q4 24 | $41.1M | $209.9M | ||
| Q3 24 | $-20.5M | $-4.3M | ||
| Q2 24 | $18.0M | $-23.0M | ||
| Q1 24 | $4.2M | $-58.6M |
| Q4 25 | — | 30.1% | ||
| Q3 25 | 6.3% | -5.2% | ||
| Q2 25 | 5.7% | 15.1% | ||
| Q1 25 | -2.2% | -9.8% | ||
| Q4 24 | 8.6% | 26.6% | ||
| Q3 24 | -4.4% | -0.6% | ||
| Q2 24 | 4.1% | -3.4% | ||
| Q1 24 | 1.0% | -8.7% |
| Q4 25 | — | 2.2% | ||
| Q3 25 | 1.1% | 2.0% | ||
| Q2 25 | 0.9% | 1.1% | ||
| Q1 25 | 1.2% | 0.6% | ||
| Q4 24 | 1.0% | 0.3% | ||
| Q3 24 | 0.7% | 0.4% | ||
| Q2 24 | 0.8% | 1.3% | ||
| Q1 24 | 0.6% | 0.8% |
| Q4 25 | — | 20.56× | ||
| Q3 25 | 5.95× | -0.98× | ||
| Q2 25 | 6.66× | — | ||
| Q1 25 | -1.46× | — | ||
| Q4 24 | — | 65.56× | ||
| Q3 24 | -0.79× | -0.49× | ||
| Q2 24 | 11.28× | — | ||
| Q1 24 | — | — |
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% |
STGW
Segment breakdown not available.
