vs
Side-by-side financial comparison of Distribution Solutions Group, Inc. (DSGR) and WILLIS LEASE FINANCE CORP (WLFC). 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 $193.6M, roughly 2.7× WILLIS LEASE FINANCE CORP). On growth, WILLIS LEASE FINANCE CORP posted the faster year-over-year revenue change (26.7% vs 10.7%). WILLIS LEASE FINANCE CORP produced more free cash flow last quarter ($66.2M vs $32.9M). Over the past eight quarters, WILLIS LEASE FINANCE CORP's revenue compounded faster (27.5% CAGR vs 13.1%).
Univar Solutions Inc. is a global chemical and ingredients distributor and provider of value-added services.
Willis Lease Finance Corp is a leading global independent provider of commercial aviation asset solutions. It primarily leases and sells commercial aircraft engines, auxiliary power units and other aviation spare parts, serving airline operators, MRO providers and other aviation industry participants across major global markets.
DSGR vs WLFC — Head-to-Head
Income Statement — Q3 2025 vs Q4 2025
| Metric | | |
|---|---|---|
| Revenue | $518.0M | $193.6M |
| Net Profit | $6.5M | — |
| Gross Margin | 32.9% | — |
| Operating Margin | 4.6% | 7.3% |
| Net Margin | 1.2% | — |
| Revenue YoY | 10.7% | 26.7% |
| Net Profit YoY | -70.6% | — |
| EPS (diluted) | $0.14 | $1.50 |
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 | — | $193.6M | ||
| Q3 25 | $518.0M | $183.4M | ||
| Q2 25 | $502.4M | $195.5M | ||
| Q1 25 | $478.0M | $157.7M | ||
| Q4 24 | $480.5M | $152.8M | ||
| Q3 24 | $468.0M | $146.2M | ||
| Q2 24 | $439.5M | $151.1M | ||
| Q1 24 | $416.1M | $119.1M |
| Q4 25 | — | — | ||
| Q3 25 | $6.5M | $24.3M | ||
| Q2 25 | $5.0M | $60.4M | ||
| Q1 25 | $3.3M | $16.9M | ||
| Q4 24 | $-25.9M | — | ||
| Q3 24 | $21.9M | $24.1M | ||
| Q2 24 | $1.9M | $42.6M | ||
| Q1 24 | $-5.2M | $20.9M |
| 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 | — | 7.3% | ||
| Q3 25 | 4.6% | 20.7% | ||
| Q2 25 | 5.3% | 14.5% | ||
| Q1 25 | 4.2% | 15.2% | ||
| Q4 24 | 4.2% | 19.2% | ||
| Q3 24 | 4.0% | 23.0% | ||
| Q2 24 | 3.2% | 35.8% | ||
| Q1 24 | 0.7% | 22.9% |
| Q4 25 | — | — | ||
| Q3 25 | 1.2% | 13.3% | ||
| Q2 25 | 1.0% | 30.9% | ||
| Q1 25 | 0.7% | 10.7% | ||
| Q4 24 | -5.4% | — | ||
| Q3 24 | 4.7% | 16.5% | ||
| Q2 24 | 0.4% | 28.2% | ||
| Q1 24 | -1.3% | 17.5% |
| Q4 25 | — | $1.50 | ||
| Q3 25 | $0.14 | $3.25 | ||
| Q2 25 | $0.11 | $8.43 | ||
| Q1 25 | $0.07 | $2.21 | ||
| Q4 24 | $-0.55 | $2.76 | ||
| Q3 24 | $0.46 | $3.37 | ||
| Q2 24 | $0.04 | $6.21 | ||
| Q1 24 | $-0.11 | $3.00 |
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 | $16.4M |
| Total DebtLower is stronger | $665.5M | $2.7B |
| Stockholders' EquityBook value | $653.9M | $662.1M |
| Total Assets | $1.8B | $3.9B |
| Debt / EquityLower = less leverage | 1.02× | 4.08× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $16.4M | ||
| Q3 25 | $69.2M | $12.9M | ||
| Q2 25 | $47.4M | $37.3M | ||
| Q1 25 | $65.4M | $32.4M | ||
| Q4 24 | $66.5M | $9.1M | ||
| Q3 24 | $61.3M | $5.8M | ||
| Q2 24 | $46.8M | $5.0M | ||
| Q1 24 | $73.1M | $7.6M |
| Q4 25 | — | $2.7B | ||
| Q3 25 | $665.5M | $2.2B | ||
| Q2 25 | $675.0M | $2.8B | ||
| Q1 25 | $712.4M | $2.2B | ||
| Q4 24 | $693.9M | $2.3B | ||
| Q3 24 | $704.1M | $2.0B | ||
| Q2 24 | $573.7M | $1.9B | ||
| Q1 24 | $535.7M | $1.7B |
| Q4 25 | — | $662.1M | ||
| Q3 25 | $653.9M | $650.2M | ||
| Q2 25 | $649.4M | $617.9M | ||
| Q1 25 | $636.7M | $565.5M | ||
| Q4 24 | $640.5M | $549.3M | ||
| Q3 24 | $680.8M | $517.8M | ||
| Q2 24 | $653.3M | $492.4M | ||
| Q1 24 | $654.7M | $461.8M |
| Q4 25 | — | $3.9B | ||
| Q3 25 | $1.8B | $3.4B | ||
| Q2 25 | $1.8B | $3.9B | ||
| Q1 25 | $1.8B | $3.3B | ||
| Q4 24 | $1.7B | $3.3B | ||
| Q3 24 | $1.8B | $3.0B | ||
| Q2 24 | $1.6B | $2.9B | ||
| Q1 24 | $1.5B | $2.7B |
| Q4 25 | — | 4.08× | ||
| Q3 25 | 1.02× | 3.44× | ||
| Q2 25 | 1.04× | 4.53× | ||
| Q1 25 | 1.12× | 3.95× | ||
| Q4 24 | 1.08× | 4.12× | ||
| Q3 24 | 1.03× | 3.84× | ||
| Q2 24 | 0.88× | 3.95× | ||
| 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 | $74.2M |
| Free Cash FlowOCF − Capex | $32.9M | $66.2M |
| FCF MarginFCF / Revenue | 6.3% | 34.2% |
| Capex IntensityCapex / Revenue | 1.1% | 4.1% |
| Cash ConversionOCF / Net Profit | 5.95× | — |
| TTM Free Cash FlowTrailing 4 quarters | $92.2M | $252.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $74.2M | ||
| Q3 25 | $38.4M | $63.9M | ||
| Q2 25 | $33.3M | $104.2M | ||
| Q1 25 | $-4.8M | $41.0M | ||
| Q4 24 | $45.7M | $68.0M | ||
| Q3 24 | $-17.3M | $86.8M | ||
| Q2 24 | $21.4M | $69.8M | ||
| Q1 24 | $6.6M | $59.8M |
| Q4 25 | — | $66.2M | ||
| Q3 25 | $32.9M | $57.8M | ||
| Q2 25 | $28.7M | $94.5M | ||
| Q1 25 | $-10.4M | $33.5M | ||
| Q4 24 | $41.1M | $55.1M | ||
| Q3 24 | $-20.5M | $85.7M | ||
| Q2 24 | $18.0M | $68.5M | ||
| Q1 24 | $4.2M | $59.4M |
| Q4 25 | — | 34.2% | ||
| Q3 25 | 6.3% | 31.5% | ||
| Q2 25 | 5.7% | 48.4% | ||
| Q1 25 | -2.2% | 21.3% | ||
| Q4 24 | 8.6% | 36.1% | ||
| Q3 24 | -4.4% | 58.6% | ||
| Q2 24 | 4.1% | 45.3% | ||
| Q1 24 | 1.0% | 49.9% |
| Q4 25 | — | 4.1% | ||
| Q3 25 | 1.1% | 3.3% | ||
| Q2 25 | 0.9% | 4.9% | ||
| Q1 25 | 1.2% | 4.7% | ||
| Q4 24 | 1.0% | 8.4% | ||
| Q3 24 | 0.7% | 0.7% | ||
| Q2 24 | 0.8% | 0.9% | ||
| Q1 24 | 0.6% | 0.3% |
| Q4 25 | — | — | ||
| Q3 25 | 5.95× | 2.63× | ||
| Q2 25 | 6.66× | 1.73× | ||
| Q1 25 | -1.46× | 2.43× | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.79× | 3.60× | ||
| Q2 24 | 11.28× | 1.64× | ||
| Q1 24 | — | 2.87× |
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% |
WLFC
Segment breakdown not available.
