vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and Bristow Group Inc. (VTOL). 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 $377.3M, roughly 1.4× Bristow Group Inc.). Bristow Group Inc. runs the higher net margin — 4.9% vs 1.2%, a 3.6% gap on every dollar of revenue. On growth, Distribution Solutions Group, Inc. posted the faster year-over-year revenue change (10.7% vs 6.7%). Bristow Group Inc. produced more free cash flow last quarter ($47.8M vs $32.9M). Over the past eight quarters, Distribution Solutions Group, Inc.'s revenue compounded faster (13.1% CAGR vs 5.8%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
Bristow Helicopters Limited is a British civil helicopter operator originally based at Aberdeen Airport, Scotland, which is currently a part of the U.S.-based Bristow Group which in turn has its corporate headquarters in Houston, Texas, U.S. In 2020, Bristow Group was merged with Era Helicopters, a large U.S.-based commercial helicopter operator that was previously a division of Era Aviation, with the two companies then continuing to use the Bristow name.
DSGR vs VTOL — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $377.3M |
| Net Profit | $6.5M | $18.4M |
| Gross Margin | 32.9% | — |
| Operating Margin | 4.6% | 8.5% |
| Net Margin | 1.2% | 4.9% |
| Revenue YoY | 10.7% | 6.7% |
| Net Profit YoY | -70.6% | -42.1% |
| EPS (diluted) | $0.14 | $0.61 |
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 | — | $377.3M | ||
| Q3 25 | $518.0M | $386.3M | ||
| Q2 25 | $502.4M | $376.4M | ||
| Q1 25 | $478.0M | $350.5M | ||
| Q4 24 | $480.5M | $353.5M | ||
| Q3 24 | $468.0M | $365.1M | ||
| Q2 24 | $439.5M | $359.7M | ||
| Q1 24 | $416.1M | $337.1M |
| Q4 25 | — | $18.4M | ||
| Q3 25 | $6.5M | $51.5M | ||
| Q2 25 | $5.0M | $31.7M | ||
| Q1 25 | $3.3M | $27.4M | ||
| Q4 24 | $-25.9M | $31.8M | ||
| Q3 24 | $21.9M | $28.2M | ||
| Q2 24 | $1.9M | $28.2M | ||
| Q1 24 | $-5.2M | $6.6M |
| 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 | — | 8.5% | ||
| Q3 25 | 4.6% | 13.1% | ||
| Q2 25 | 5.3% | 11.3% | ||
| Q1 25 | 4.2% | 9.6% | ||
| Q4 24 | 4.2% | 9.0% | ||
| Q3 24 | 4.0% | 9.1% | ||
| Q2 24 | 3.2% | 12.4% | ||
| Q1 24 | 0.7% | 6.8% |
| Q4 25 | — | 4.9% | ||
| Q3 25 | 1.2% | 13.3% | ||
| Q2 25 | 1.0% | 8.4% | ||
| Q1 25 | 0.7% | 7.8% | ||
| Q4 24 | -5.4% | 9.0% | ||
| Q3 24 | 4.7% | 7.7% | ||
| Q2 24 | 0.4% | 7.8% | ||
| Q1 24 | -1.3% | 2.0% |
| Q4 25 | — | $0.61 | ||
| Q3 25 | $0.14 | $1.72 | ||
| Q2 25 | $0.11 | $1.07 | ||
| Q1 25 | $0.07 | $0.92 | ||
| Q4 24 | $-0.55 | $1.07 | ||
| Q3 24 | $0.46 | $0.95 | ||
| Q2 24 | $0.04 | $0.96 | ||
| Q1 24 | $-0.11 | $0.23 |
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 | $286.2M |
| Total DebtLower is stronger | $665.5M | $671.5M |
| Stockholders' EquityBook value | $653.9M | $1.1B |
| Total Assets | $1.8B | $2.3B |
| Debt / EquityLower = less leverage | 1.02× | 0.63× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $286.2M | ||
| Q3 25 | $69.2M | $245.5M | ||
| Q2 25 | $47.4M | $251.8M | ||
| Q1 25 | $65.4M | $191.1M | ||
| Q4 24 | $66.5M | $247.5M | ||
| Q3 24 | $61.3M | $200.3M | ||
| Q2 24 | $46.8M | $178.6M | ||
| Q1 24 | $73.1M | $140.6M |
| Q4 25 | — | $671.5M | ||
| Q3 25 | $665.5M | $675.0M | ||
| Q2 25 | $675.0M | $705.2M | ||
| Q1 25 | $712.4M | $701.9M | ||
| Q4 24 | $693.9M | $689.8M | ||
| Q3 24 | $704.1M | $629.1M | ||
| Q2 24 | $573.7M | $594.2M | ||
| Q1 24 | $535.7M | $544.1M |
| Q4 25 | — | $1.1B | ||
| Q3 25 | $653.9M | $1.0B | ||
| Q2 25 | $649.4M | $984.4M | ||
| Q1 25 | $636.7M | $931.7M | ||
| Q4 24 | $640.5M | $891.7M | ||
| Q3 24 | $680.8M | $899.2M | ||
| Q2 24 | $653.3M | $849.1M | ||
| Q1 24 | $654.7M | $820.7M |
| Q4 25 | — | $2.3B | ||
| Q3 25 | $1.8B | $2.3B | ||
| Q2 25 | $1.8B | $2.3B | ||
| Q1 25 | $1.8B | $2.2B | ||
| Q4 24 | $1.7B | $2.1B | ||
| Q3 24 | $1.8B | $2.1B | ||
| Q2 24 | $1.6B | $2.0B | ||
| Q1 24 | $1.5B | $1.9B |
| Q4 25 | — | 0.63× | ||
| Q3 25 | 1.02× | 0.65× | ||
| Q2 25 | 1.04× | 0.72× | ||
| Q1 25 | 1.12× | 0.75× | ||
| Q4 24 | 1.08× | 0.77× | ||
| Q3 24 | 1.03× | 0.70× | ||
| Q2 24 | 0.88× | 0.70× | ||
| Q1 24 | 0.82× | 0.66× |
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 | $76.9M |
| Free Cash FlowOCF − Capex | $32.9M | $47.8M |
| FCF MarginFCF / Revenue | 6.3% | 12.7% |
| Capex IntensityCapex / Revenue | 1.1% | 7.7% |
| Cash ConversionOCF / Net Profit | 5.95× | 4.17× |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $56.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $76.9M | ||
| Q3 25 | $38.4M | $23.1M | ||
| Q2 25 | $33.3M | $99.0M | ||
| Q1 25 | $-4.8M | $-603.0K | ||
| Q4 24 | $45.7M | $51.1M | ||
| Q3 24 | $-17.3M | $66.0M | ||
| Q2 24 | $21.4M | $33.7M | ||
| Q1 24 | $6.6M | $26.7M |
| Q4 25 | — | $47.8M | ||
| Q3 25 | $32.9M | $-6.2M | ||
| Q2 25 | $28.7M | $67.4M | ||
| Q1 25 | $-10.4M | $-52.7M | ||
| Q4 24 | $41.1M | $-32.4M | ||
| Q3 24 | $-20.5M | $9.0M | ||
| Q2 24 | $18.0M | $-16.7M | ||
| Q1 24 | $4.2M | $-37.9M |
| Q4 25 | — | 12.7% | ||
| Q3 25 | 6.3% | -1.6% | ||
| Q2 25 | 5.7% | 17.9% | ||
| Q1 25 | -2.2% | -15.0% | ||
| Q4 24 | 8.6% | -9.2% | ||
| Q3 24 | -4.4% | 2.5% | ||
| Q2 24 | 4.1% | -4.6% | ||
| Q1 24 | 1.0% | -11.2% |
| Q4 25 | — | 7.7% | ||
| Q3 25 | 1.1% | 7.6% | ||
| Q2 25 | 0.9% | 8.4% | ||
| Q1 25 | 1.2% | 14.9% | ||
| Q4 24 | 1.0% | 23.6% | ||
| Q3 24 | 0.7% | 15.6% | ||
| Q2 24 | 0.8% | 14.0% | ||
| Q1 24 | 0.6% | 19.2% |
| Q4 25 | — | 4.17× | ||
| Q3 25 | 5.95× | 0.45× | ||
| Q2 25 | 6.66× | 3.12× | ||
| Q1 25 | -1.46× | -0.02× | ||
| Q4 24 | — | 1.61× | ||
| Q3 24 | -0.79× | 2.34× | ||
| Q2 24 | 11.28× | 1.20× | ||
| Q1 24 | — | 4.04× |
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% |
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
