Biggest changeReconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA (Unaudited) Year Ended December 31, 2024 (in thousands) Lawson TestEquity Gexpro Services Canada Branch Division All Other Consolidated Net income (loss) $ (7,332) Income tax expense (benefit) 6,796 Other income (expense), net 358 Change in fair value of earnout liabilities 988 Interest expense 55,145 Operating income (loss) $ 14,555 $ 3,967 $ 36,533 $ 6,024 $ (5,124) $ 55,955 Depreciation and amortization 24,349 30,799 15,489 3,739 — 74,376 Stock-based compensation (1) 4,132 433 — — 668 5,233 Severance and acquisition related retention expenses (2) 4,937 17,791 460 49 (1) 23,236 Acquisition related costs (3) 7,023 2,251 1,501 23 (656) 10,142 Inventory net realizable value adjustment (4) — — — — — — Inventory step-up (5) 1,066 — — 1,816 — 2,882 Other non-recurring (6) 337 1,047 1,792 — 257 3,433 Adjusted EBITDA $ 56,399 $ 56,288 $ 55,775 $ 11,651 $ (4,856) $ 175,257 33 Year Ended December 31, 2023 (in thousands) Lawson TestEquity Gexpro Services Canada Branch Division All Other Consolidated Net income (loss) $ (8,967) Income tax expense (benefit) 6,960 Other income (expense), net 2,982 Change in fair value of earnout liabilities (758) Interest expense 42,774 Operating income (loss) $ 32,498 $ (16,465) $ 27,000 $ 5,731 $ (5,773) $ 42,991 Depreciation and amortization 19,532 26,002 15,986 2,068 — 63,588 Stock-based compensation (1) 7,940 — — — — 7,940 Severance and acquisition related retention expenses (2) 476 23,949 238 3 — 24,666 Acquisition related costs (3) 3,015 6,215 1,081 — 1,250 11,561 Inventory net realizable value adjustment (4) — — — — — — Inventory step-up (5) — 3,582 — — — 3,582 Other non-recurring (6) 202 — 886 — 1,620 2,708 Adjusted EBITDA $ 63,663 $ 43,283 $ 45,191 $ 7,802 $ (2,903) $ 157,036 Year Ended December 31, 2022 (in thousands) Lawson (7) TestEquity Gexpro Services Canada Branch Division (7) All Other (7) Consolidated Net income (loss) $ 7,406 Income tax expense (benefit) 5,531 Other income (expense), net 670 Change in fair value of earnout liabilities 483 Loss on extinguishment of debt 3,395 Interest expense 24,301 Operating income (loss) $ 6,536 $ 11,375 $ 21,291 $ 4,614 $ (2,030) $ 41,786 Depreciation and amortization 10,594 17,480 15,175 1,937 — 45,186 Stock-based compensation (1) 2,448 — — — — 2,448 Severance and acquisition related retention expenses (2) 1,429 1,095 266 6 — 2,796 Acquisition related costs (3) 4,698 4,786 5,957 — — 15,441 Inventory net realizable value adjustment (4) 1,737 — — — — 1,737 Inventory step-up (5) 1,943 — 163 761 — 2,867 Other non-recurring (6) 1,199 — 354 — 44 1,597 Adjusted EBITDA $ 30,584 $ 34,736 $ 43,206 $ 7,318 $ (1,986) $ 113,858 (1) Expense (benefit) primarily for stock-based compensation, of which a portion varies with the Company’s stock price.
Biggest changeA reconciliation of Net income (loss) to Adjusted EBITDA by segment is not provided because management does not determine or review net income at the segment level and does not allocate non-operating costs and expenses to its segments, such as income taxes, interest expense, and various other non-operating income and expense. 29 Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA (Unaudited) Year Ended December 31, 2025 (in thousands) Lawson TestEquity Gexpro Services Canada Branch Division All Other Consolidated Net income (loss) $ 8,345 Income tax expense (benefit) 11,066 Other income (expense), net 2,500 Change in fair value of earnout liabilities 1,000 Interest expense 55,352 Operating income (loss) $ 18,763 $ 14,405 $ 48,811 $ 7,714 $ (11,430) $ 78,263 Depreciation and amortization 27,074 33,032 14,128 6,645 — 80,879 Stock-based compensation (1) 2,926 1,787 413 — 1,546 6,672 Severance and acquisition related retention expenses (2) 2,620 1,579 511 770 — 5,480 Acquisition related costs (3) 109 (178) (129) 329 34 165 Inventory step-up (4) — — — — — — Other non-recurring (5) 150 326 — 172 3,134 3,782 Adjusted EBITDA $ 51,642 $ 50,951 $ 63,734 $ 15,630 $ (6,716) $ 175,241 Year Ended December 31, 2024 (in thousands) Lawson TestEquity Gexpro Services Canada Branch Division All Other Consolidated Net income (loss) $ (7,332) Income tax expense (benefit) 6,796 Other income (expense), net 358 Change in fair value of earnout liabilities 988 Interest expense 55,145 Operating income (loss) $ 14,555 $ 3,967 $ 36,533 $ 6,024 $ (5,124) $ 55,955 Depreciation and amortization 24,349 30,799 15,489 3,739 — 74,376 Stock-based compensation (1) 4,132 433 — — 668 5,233 Severance and acquisition related retention expenses (2) 4,937 17,791 460 49 (1) 23,236 Acquisition related costs (3) 7,023 2,251 1,501 23 (656) 10,142 Inventory step-up (4) 1,066 — — 1,816 — 2,882 Other non-recurring (5) 337 1,047 1,792 — 257 3,433 Adjusted EBITDA $ 56,399 $ 56,288 $ 55,775 $ 11,651 $ (4,856) $ 175,257 (1) Expense (benefit) primarily for stock-based compensation, of which a portion varies with the Company’s stock price.
Lawson plans to continue concentrating its efforts on increasing the productivity and size of its sales team. Additionally, Lawson drives revenue through the expansion of products sold to existing customers as well as attracting new customers and additional ship- 30 to locations.
Lawson plans to continue concentrating its efforts on increasing the productivity and size of its sales team. Additionally, Lawson drives revenue through the expansion of products sold to existing customers as well as attracting new customers and additional ship-to locations.
While we were in compliance with our financial covenants as of December 31, 2024, failure to meet the covenant requirements of the Amended Credit Agreement in future quarters could lead to higher financing costs and increased restrictions, reduce or eliminate our ability to borrow funds, or accelerate the payment of our indebtedness and could have a material adverse effect on our business, financial condition and results of operations.
While we were in compliance with our financial covenants as of December 31, 2025, failure to meet the covenant requirements of the Amended Credit Agreement in future quarters could lead to higher financing costs and increased restrictions, reduce or eliminate our ability to borrow funds, or accelerate the payment of our indebtedness and could have a material adverse effect on our business, financial condition and results of operations.
These non-GAAP financial measures 32 should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP.
These non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP.
Canada Branch Division combines the operations of our Bolt and Source Atlantic subsidiaries, which distribute industrial MRO supplies, safety products, fasteners, power tools and related value-add services to the Canadian MRO market through the sale of products and services via warehouse shipments and to its walk-up customers through 38 branch locations.
Canada Branch Division combines the operations of our Bolt and Source Atlantic subsidiaries, which distribute industrial MRO supplies, safety products, fasteners, power tools and related value-add services to the Canadian MRO market through the sale of products and services via warehouse shipments and to its walk-up customers through 35 branch locations.
A summary of our segments is presented below. For additional details about our segments, see Item 1. Business and Note 14 – Segment Information in Item 8. Financial Statements and Supplementary Data. Lawson is a distributor of specialty products and services to the industrial, commercial, institutional and government MRO market.
A summary of our segments is presented below. For additional details about our segments, see Item 1. Business and Note 14 – Segment Information in Item 8. Financial Statements and Supplementary Data. Lawson is a distributor of specialty products and services to the industrial, commercial, institutional and government MRO marketplace.
Canada Branch Division Sales Drivers Canada Branch Division combines the operations of our Bolt and Source Atlantic subsidiaries, which distribute industrial MRO supplies, safety products, fasteners, power tools and related value-add services to the Canadian MRO market through the sale of products and services via warehouse shipments and to its walk-up customers through 38 branch locations.
Canada Branch Division Sales Drivers 28 Canada Branch Division combines the operations of our Bolt and Source Atlantic subsidiaries, which distribute industrial MRO supplies, safety products, fasteners, power tools and related value-add services to the Canadian MRO market through the sale of products and services via warehouse shipments and to its walk-up customers through 35 branch locations.
Reconciliations of segment revenue and Operating income (loss) to our consolidated results of operations in the consolidated financial statements are provided in Note 14 – Segment Information within Item 8.
Reconciliations of segment revenue and Operating income (loss) to our consolidated results of operations in the consolidated financial statements are provided in Note 14 – Segment Information within Item 8. Financial Statements and Supplementary Data.
This section of the Annual Report on Form 10-K generally discusses the years ended December 31, 2024 and 2023 and the year-over-year comparisons between the years ended December 31, 2024 and 2023.
This section of this Annual Report on Form 10-K generally discusses the years ended December 31, 2025 and 2024 and the year-over-year comparisons between the years ended December 31, 2025 and 2024.
We define Adjusted EBITDA as operating income plus depreciation and amortization, stock-based compensation, severance and acquisition related retention costs, costs related to the execution and integration of acquisitions, inventory net realizable value adjustments, amortization of fair value step-up resulting from acquisitions and other non-recurring items. Management uses operating income and Adjusted EBITDA to evaluate the performance of its reportable segments.
We define Adjusted EBITDA as operating income plus depreciation and amortization, stock-based compensation, severance and acquisition related retention costs, costs related to the execution and integration of acquisitions, amortization of fair value step-up resulting from acquisitions and other non-recurring items. Management uses operating income and Adjusted EBITDA to evaluate the performance of its reportable segments.
As of December 31, 2024, we were in compliance with all financial covenants under our Amended Credit Agreement.
As of December 31, 2025, we were in compliance with all financial covenants under our Amended Credit Agreement .
The average monthly PMI wa s 48.3 in the year ended December 31, 2024, compared to 47.1 in the year ended December 31, 2023, and 53.5 in the year ended December 31, 2022 . Lawson Sales Drivers The North American MRO market is highly fragmented.
The average monthly PMI wa s 48.9 in the year ended December 31, 2025, compared to 48.3 in the year ended December 31, 2024, and 47.1 in the year ended December 31, 2023 . Lawson Sales Drivers The North American MRO market is highly fragmented.
The Company considers factors such as macroeconomic, industry and market conditions, cost factors, overall financial performance and other relevant factors that would affect the individual reporting units.
The Company considers factors such as macroeconomic, industry and market conditions, cost factors, overall 38 Table of Contents financial performance and other relevant factors that would affect the individual reporting units.
Cash Provided by (Used in) Investing Activities Net cash used in investing activities for the year ended December 31, 2024 was $229.7 million, primarily due to the purchase of ESS, S&S Automotive, Source Atlantic , TCR and certain assets of ConRes TE as well as purchases of property, plant and equipment and rental equipment.
Net cash used in investing activities for the year ended December 31, 2024 was $229.7 million, primarily due to the purchase of ESS, S&S Automotive, Source Atlantic , TCR and ConRes TE as well as purchases of property, plant and equipment and rental equipment. This was partially offset by the sale of property, plant and equipment and rental equipment.
Change in Fair Value of Earnout Liabilities The $1.0 million expense in 2024 and the $0.8 million benefit in 2023 related to the change in fair value of the earnout liabilities associated with the Frontier acquisition.
Change in Fair Value of Earnout Liabilities The $1.0 million expense in 2025 and the $1.0 million expense in 2024 related to the change in fair value of the earnout liabilities associated with the Frontier acquisition.
Lawson also is expanding its inside sales team to help drive field sales representative productivity and also utilizes an e-commerce site to generate sales. TestEquity Sales Drivers Across the test and measurement, industrial and electronic production supplies businesses, the North American market is highly fragmented with competitors ranging from large global distributors to national and regional distributors.
Lawson also utilizes an inside sales team to help drive field sales representative productivity and also utilizes an e-commerce site to generate sales. TestEquity Sales Drivers The North American market for test and measurement, industrial, and electronic production supplies is highly fragmented, with competition ranging from global to regional distributors.
Income Tax Expense (Benefit) Income tax expense was $6.8 million, a (1,267.9)% effective tax rate for the year ended December 31, 2024 compared to income tax expense of $7.0 million and a (346.8)% effective tax rate for the prior year.
Income Tax Expense (Benefit) Income tax expense was $11.1 million, a 57.0% effective tax rate for the year ended December 31, 2025 compared to income tax expense of $6.8 million and a (1,267.9)% effective tax rate for the prior year.
Approximately $18.1 million of the increased expenses, including depreciation, was driven by the acquisition of Source Atlantic completed in 2024.
Approximately $29.6 million of the increased expenses, including depreciation, was driven by the acquisition of Source Atlantic completed in 2024.
G ross profit as a percent of revenue decreased to 33.7% in 2024 compared to 42.0% in the prior year primarily due to the lower gross profit margin profile of Source Atlantic as compared to Bolt .
G ross profit as a percentage of revenue decreased to 33.2% in 2025 compared to 33.7% in the prior year primarily due to the lower gross profit margin profile of Source Atlantic as compared to Bolt .
Source Atlantic was acquired to expand DSG’s operating footprint in the Canadian market. Canada Branch Division’s strategy is to grow revenue through increasing wallet share with existing customers, via introduction of new product lines and services in geographic areas that were underserviced previously. Additionally, Canada Branch Division will engage new customers and additional ship-to locations with its national sales team.
Source Atlantic was acquired in 2024 to expand DSG’s operating footprint in the Canadian market. Canada Branch Division’s strategy is to grow revenue through increasing wallet share with existing customers, via introduction of new product lines and services in geographic areas that were underserviced previously.
Selling, General and Administrative Expenses Selling, general and administrative expenses for Canada Branch Division consist of compensation, expenses to operate its distribution network and branch locations and overhead expenses. Selling, general and administrative expenses increased $18.4 million to $36.2 million in 2024 compared to $17.8 million in 2023.
Selling, General and Administrative Expenses Selling, general and administrative expenses for Canada Branch Division consist of compensation, expenses to operate its distribution network and branch locations and overhead expenses. Selling, general and administrative expenses increased $29.6 million to $65.8 million in 2025 compared to $36.2 million in 2024.
Gexpro Services’ revenue is influenced by our OEMs’ production schedules, new product introduction launches, and service project needs. Gexpro Services’ strategy is to increase revenue through increasing wallet share with existing customers, customer-led geographic expansion, new customer development in its six key vertical markets and leveraging its portfolio of recent acquisitions to expand its installation and aftermarket services.
Gexpro Services’ strategy is to increase revenue through increasing wallet share with existing customers, customer-led geographic expansion, new customer development in its six key vertical markets and leveraging its portfolio of recent acquisitions to expand its installation and aftermarket services.
Adjusted EBITDA During 2024 , Canada Branch Division generated Adjusted EBITDA of $11.7 million, an increase of $3.8 million from the same period a year ago with an increase of approximately $4.1 million driven by the acquisition of Source Atlantic completed in 2024.
Adjusted EBITDA During 2025 , Canada Branch Division generated Adjusted EBITDA of $15.6 million, an increase of $4.0 million, or 34.2% from the same period a year ago with an increase of approximately $3.4 million driven by the acquisition of Source Atlantic completed in 2024.
During 2023, the Company repurchased 138,725 shares of DSG common stock at an average cost of $26.09 per share for a total cost of $3.6 million . T he remaining availability for stock repurchases under the program was $26.4 million at December 31, 2024. See Note 11 – Stockholders’ Equity within Item 8.
During 2024, the Company repurchased 85,644 shares of DSG common stock at an average cost of $30.13 per share for a total cost of $2.6 million . T he remaining availability for stock repurchases under the program was $32.9 million at December 31, 2025. See Note 11 – Stockholders’ Equity within Item 8.
Cash Provided by (Used in) Financing Activities Net cash provided by financing activities for the year ended December 31, 2024 was $159.3 million primarily due to borrowings under the Company’s credit facility partially offset by principal payments on the term loans.
Net cash provided by financing activities for the year ended December 31, 2024 was $159.3 million primarily due to borrowings under the Company’s credit facility partially offset by principal payments on the term loans. In conjunction with the Source Atlantic Transaction, the Company borrowed $200 million under the incremental term loan facility on August 14, 2024.
Goodwill Impairment - Goodwill represents the cost of business acquisitions in excess of the fair value of identifiable net tangible and intangible assets acquired. The Company reviews goodwill for potential impairment annually on October 1st, or when an event or other circumstances change that would more likely than not reduce the fair value of the asset below its carrying value.
The Company reviews goodwill for potential impairment annually on October 1st, or when an event or other circumstances change that would more likely than not reduce the fair value of the asset below its carrying value.
Other Income (Expense), Net Other income (expense), net consists of effects of changes in foreign currency exchange rates, interest income, net and other non-operating income and expenditures. The $2.6 million change in 2024 compared to 2023 was partly due to favorable increases in interest income and favorable changes in foreign currency exchange rates.
Other Income (Expense), Net Other income (expense), net consists of effects of changes in foreign currency exchange rates, interest income, net and other non-operating income and expenditures. The $2.1 million change in 2025 compared to 2024 was primarily due to unfavorable changes in foreign currency exchange rates and an unfavorable decrease in interest income.
In addition to these four reportable segments, we have an “All Other” category which includes unallocated DSG holding company costs that are not directly attributable to the ongoing operating activities of our reportable segments.
In addition to these four reportable segments, we have an “All Other” category which includes unallocated DSG holding company costs that are not directly attributable to the ongoing operating activities of our reportable segments. Recent Events 2025 Debt Amendment In December 2025, the Company amended and expanded the senior secured facility through 2030.
This was partially offset by the sale of property, plant and equipment and rental equipment. Net cash used in investing activities for the year ended December 31, 2023 was $278.5 million, primarily due to the Hisco Transaction, as well as purchases of property, plant and equipment and rental equipment which was partially offset by the sale of rental equipment.
Cash Provided by (Used in) Investing Activities Net cash used in investing activities for the year ended December 31, 2025 was $29.5 million, primarily due to the purchase of property, plant and equipment and rental equipment, partially offset by the sale of property, plant and equipment and rental equipment.
Selling, General and Administrative Expenses Selling, general and administrative expenses consist of compensation and support for TestEquity’s sales representatives and expenses to operate TestEquity’s distribution network and overhead expenses. Selling, general and administrative expenses increased $13.5 million to $171.8 million in 2024 compared to $158.3 million in 2023 .
Selling, General and Administrative Expenses Selling, general and administrative expenses consist of compensation and support for TestEquity’s sales representatives and expenses to operate TestEquity’s distribution network and overhead expenses. Selling, general and administrative expenses decreased $16.7 million to $155.1 million in 2025 compared to $171.8 million in 2024 .
Gross profit increased $18.7 million to $42.2 million in 2024 compared to gross profit of $23.5 million in 2023 primarily as a result of the inclusion of the acquisition of Source Atlantic completed in 2024, which generated $18.7 million of additional gross profit during 2024.
Gross profit increased $31.3 million to $73.5 million in 2025 compared to gross profit of $42.2 million in 2024 primarily as a result of the inclusion of $30.7 million of additional gross profit from the acquisition of Source Atlantic completed in 2024.
Financial Statements and Supplementary Data for a description of the Amended Credit Agreement. On December 31, 2024, we had $739.9 million in outstanding borrowings under the Amended Credit Agreement and $253.0 million of bo rrowing availability remaining, net of outstanding letters of credit, under the senior secured revolving credit facility component.
Financial Statements and Supplementary Data for additional information about the Amended Credit Agreement. 37 On December 31, 2025, we had $704.4 million in outstanding borrowings under the Amended Credit Agreement and $393.7 million of bo rrowing availability remaining, net of outstanding letters of credit, under the senior secured revolving credit facility component.
Revenue and Gross Profit Revenue increased $35.0 million, or 8.6%, to $440.7 million in 2024 compared to $405.7 million in 2023. There were two more selling days in the year ended December 31, 2024, compared to the same period a year ago . A selling day generally represents a business day in which Gexpro Services ships products to its customers.
Revenue and Gross Profit Revenue increased $55.9 million, or 12.7%, to $496.7 million in 2025 compared to $440.7 million in 2024. There was one less selling day in the year ended December 31, 2025, compared to the same period a year ago . A selling day generally represents a business day in which Gexpro Services ships products to its customers.
In December 2023, the Board of Directors increased the existing repurchase program by $25.0 million bringing the total authorized to $37.5 million. During 2024, the Company repurchased 85,644 shares of DSG common stock at an average cost of $30.13 per share for a total cost of $2.6 million.
In November 2025, the Board of Directors increased the existing stock repurchase program by $30.0 million bringing the total authorized stock repurchase program to $67.5 million. During 2025, the Company repurchased 776,924 shares of DSG common stock at an average cost of $30.26 per share for a total cost of $23.5 million.
Segment revenue and Operating income (loss) by reportable segment includes sales to external customers and sales transactions between our segments, referred to as intersegment revenue, and the impact of those intersegment revenue transactions on operating activities.
(5) Other non-recurring costs consist of certain non-recurring strategic projects and other non-recurring items. 30 Composition of Results of Operations Segment revenue and Operating income (loss) by reportable segment includes sales to external customers and sales transactions between our segments, referred to as intersegment revenue, and the impact of those intersegment revenue transactions on operating activities.
The Third Amendment provided for an additional $200 million incremental term loan and a $55 million increase in the senior secured revolving credit facility to $255 million, and permits the Company to increase the commitments under the agreement from time to time by up to $300 million in the aggregate, subject to, among other things, receipt of additional commitments from existing and/or new lenders and pro forma compliance with certain financial covenants.
The new facility includes $700 million of term debt and a revolving credit arrangement of $400 million, an increase over the previous revolver capacity of $255 million and permits the Company to increase the commitments under the credit facility from time to time by up to $500 million in the aggregate, subject to, among other things, receipt of additional commitments from existing and/or new lenders and pro forma compliance with certain financial covenants.
The Company believes its current balances of cash and cash equivalents, availability under its Amended Credit Agreement and cash flows from operations will be sufficient to meet its liquidity needs for the next twelve months. On August 14, 2024, the Company borrowed $200 million under the incremental term loan of the Amended Credit Agreement.
LIQUIDITY AND CAPITAL RESOURCES Cash and cash equivalents were $61.8 million on December 31, 2025, compared to $66.5 million on December 31, 2024. The Company believes its current balances of cash and cash equivalents, availability under its Amended Credit Agreement and cash flows from operations will be sufficient to meet its liquidity needs for the next twelve months.
Consolidated Gross profit and Selling, general and administrative expenses also increased over the prior year primarily driven by the inclusion of the Hisco, ESS, S&S, Source Atlantic, TCR and ConRes TE acquisitions completed in 2023 and 2024.
Consolidated Gross profit and Selling, general and administrative expenses also increased over the prior year primarily driven by the 2024 acquisitions of ESS, S&S Automotive, Source Atlantic, TCR and ConRes TE (each as defined in Note 3 – Business and Asset Acquisitions in Item 8. Financial Statements and Supplementary Data).
Selling, General and Administrative Expenses Selling, general and administrative expenses consist of compensation and support for Lawson sales representatives as well as expenses to operate Lawson’s distribution network and overhead expenses.
Lawson gross profit as a percentage of revenue was 54.9% in 2025 compared to gross profit as a percentage of revenue of 54.8% in the prior year. Selling, General and Administrative Expenses Selling, general and administrative expenses consist of compensation and support for Lawson sales representatives as well as expenses to operate Lawson’s distribution network and overhead expenses.
Financial Statements and Supplementary Data. 35 RESULTS OF OPERATIONS FOR 2024 AS COMPARED TO 2023 Consolidated Results of Operations Year Ended December 31, 2024 2023 (Dollars in thousands) Amount % of Revenue Amount % of Revenue Revenue Lawson $ 469,044 26.0 % $ 468,711 29.8 % TestEquity 771,180 42.7 % 641,768 40.9 % Gexpro Services 440,723 24.4 % 405,733 25.8 % Canada Branch Division 125,099 6.9 % 55,890 3.6 % Intersegment revenue elimination (1,942) (0.1) % (1,700) (0.1) % Total Revenue 1,804,104 100.0 % 1,570,402 100.0 % Cost of goods sold Lawson 211,784 11.7 % 203,251 12.9 % TestEquity 595,368 33.0 % 499,916 31.8 % Gexpro Services 302,228 16.8 % 284,664 18.1 % Canada Branch Division 82,897 4.6 % 32,396 2.1 % Intersegment cost of goods sold elimination (1,948) (0.1) % (1,700) (0.1) % Total Cost of goods sold 1,190,329 66.0 % 1,018,527 64.9 % Gross profit 613,775 34.0 % 551,875 35.1 % Selling, general and administrative expenses Lawson 242,705 13.5 % 232,962 14.8 % TestEquity 171,845 9.5 % 158,317 10.1 % Gexpro Services 101,962 5.7 % 94,069 6.0 % Canada Branch Division 36,178 2.0 % 17,763 1.1 % All Other 5,130 0.3 % 5,773 0.4 % Total Selling, general and administrative expenses 557,820 30.9 % 508,884 32.4 % Operating income (loss) 55,955 3.1 % 42,991 2.7 % Interest expense (55,145) (3.1) % (42,774) (2.7) % Change in fair value of earnout liabilities (988) (0.1) % 758 — % Other income (expense), net (358) — % (2,982) (0.2) % Income (loss) before income taxes (536) — % (2,007) (0.1) % Income tax expense (benefit) 6,796 0.4 % 6,960 0.4 % Net income (loss) $ (7,332) (0.4) % $ (8,967) (0.6) % Overview of Consolidated Results of Operations Our consolidated revenue increased $233.7 million for 2024 compared to 2023 primarily driven by $268.2 million of revenue from acquisitions completed in 2023 and 2024 offset by a decline in organic revenue of $34.5 million.
RESULTS OF OPERATIONS FOR 2025 AS COMPARED TO 2024 Consolidated Results of Operations Year Ended December 31, 2025 2024 (Dollars in thousands) Amount % of Revenue Amount % of Revenue Revenue Lawson $ 481,088 24.3 % $ 469,044 26.0 % TestEquity 783,237 39.6 % 771,180 42.7 % Gexpro Services 496,655 25.1 % 440,723 24.4 % Canada Branch Division 221,426 11.2 % 125,099 6.9 % Intersegment revenue elimination (2,383) (0.1) % (1,942) (0.1) % Total Revenue 1,980,023 100.0 % 1,804,104 100.0 % Cost of goods sold Lawson 217,058 11.0 % 211,784 11.7 % TestEquity 613,707 31.0 % 595,368 33.0 % Gexpro Services 341,685 17.3 % 302,228 16.8 % Canada Branch Division 147,910 7.5 % 82,897 4.6 % Intersegment cost of goods sold elimination (2,375) (0.1) % (1,948) (0.1) % Total Cost of goods sold 1,317,985 66.6 % 1,190,329 66.0 % Gross profit 662,038 33.4 % 613,775 34.0 % Selling, general and administrative expenses Lawson 245,267 12.4 % 242,705 13.5 % TestEquity 155,125 7.8 % 171,845 9.5 % Gexpro Services 106,159 5.4 % 101,962 5.7 % Canada Branch Division 65,802 3.3 % 36,178 2.0 % All Other 11,422 0.6 % 5,130 0.3 % Total Selling, general and administrative expenses 583,775 29.5 % 557,820 30.9 % Operating income (loss) 78,263 4.0 % 55,955 3.1 % Interest expense (55,352) (2.8) % (55,145) (3.1) % Change in fair value of earnout liabilities (1,000) (0.1) % (988) (0.1) % Other income (expense), net (2,500) (0.1) % (358) — % Income (loss) before income taxes 19,411 1.0 % (536) — % Income tax expense (benefit) 11,066 0.6 % 6,796 0.4 % Net income (loss) $ 8,345 0.4 % $ (7,332) (0.4) % 31 Overview of Consolidated Results of Operations Our consolidated revenue increased $175.9 million for 2025 compared to 2024 primarily driven by $121.5 million of revenue from acquisitions completed in 2024 and an increase in organic revenue of $54.4 million.
Adjusted EBITDA During 2024 , Gexpro Services generated Adjusted EBITDA of $55.8 million , an increase of $10.6 million, or 23.4% from 2023 primarily driven by higher organic revenue and managing gross profit margins, partially offset by an increase in Selling, general, and administrative expenses. 39 Canada Branch Division Segment Year Ended December 31, Change (Dollars in thousands) 2024 2023 Amount % Revenue from external customers $ 125,099 $ 55,890 $ 69,209 123.8 % Intersegment revenue — — — — % Revenue 125,099 55,890 69,209 123.8 % Cost of goods sold 82,897 32,396 50,501 155.9 % Gross profit 42,202 23,494 18,708 79.6 % Selling, general and administrative expenses 36,178 17,763 18,415 103.7 % Operating income (loss) $ 6,024 $ 5,731 $ 293 5.1 % Gross profit margin 33.7 % 42.0 % Adjusted EBITDA (1) $ 11,651 $ 7,802 $ 3,849 49.3 % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
Adjusted EBITDA During 2025 , Gexpro Services generated Adjusted EBITDA of $63.7 million , an increase of $8.0 million, or 14.3% from 2024 primarily driven by higher organic revenue, managing gross profit margins and leveraging Selling, general, and administrative expenses over a higher sales base. 34 Canada Branch Division Segment Year Ended December 31, Change (Dollars in thousands) 2025 2024 Amount % Revenue from external customers $ 221,393 $ 125,099 $ 96,294 77.0 % Intersegment revenue 33 — 33 — % Revenue 221,426 125,099 96,327 77.0 % Cost of goods sold 147,910 82,897 65,013 78.4 % Gross profit 73,516 42,202 31,314 74.2 % Selling, general and administrative expenses 65,802 36,178 29,624 81.9 % Operating income (loss) $ 7,714 $ 6,024 $ 1,690 28.1 % Gross profit margin 33.2 % 33.7 % Adjusted EBITDA (1) $ 15,630 $ 11,651 $ 3,979 34.2 % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
Refer to Results by Reportable Segment below for a complete discussion of our results of operations. 36 Results by Reportable Segment Lawson Segment Year Ended December 31, Change (Dollars in thousands) 2024 2023 Amount % Revenue from external customers $ 468,976 $ 468,379 $ 597 0.1 % Intersegment revenue 68 332 (264) (79.5) % Revenue 469,044 468,711 333 0.1 % Cost of goods sold 211,784 203,251 8,533 4.2 % Gross profit 257,260 265,460 (8,200) (3.1) % Selling, general and administrative expenses 242,705 232,962 9,743 4.2 % Operating income (loss) $ 14,555 $ 32,498 $ (17,943) (55.2) % Gross profit margin 54.8 % 56.6 % Adjusted EBITDA (1) $ 56,399 $ 63,663 $ (7,264) (11.4) % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
Results by Reportable Segment Lawson Segment Year Ended December 31, Change (Dollars in thousands) 2025 2024 Amount % Revenue from external customers $ 480,768 $ 468,976 $ 11,792 2.5 % Intersegment revenue 320 68 252 370.6 % Revenue 481,088 469,044 12,044 2.6 % Cost of goods sold 217,058 211,784 5,274 2.5 % Gross profit 264,030 257,260 6,770 2.6 % Selling, general and administrative expenses 245,267 242,705 2,562 1.1 % Operating income (loss) $ 18,763 $ 14,555 $ 4,208 28.9 % Gross profit margin 54.9 % 54.8 % Adjusted EBITDA (1) $ 51,642 $ 56,399 $ (4,757) (8.4) % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
The following table provides a reconciliation of Net income to Adjusted EBITDA on a consolidated basis and Operating income to Adjusted EBITDA by segment for the years ended December 31, 2024, 2023 and 2022 .
See Note 14 – Segment Information within Item 8. Financial Statements and Supplementary Data for additional information about our reportable segments. The following table provides a reconciliation of Net income (loss) to Adjusted EBITDA on a consolidated basis and Operating income (loss) to Adjusted EBITDA by segment for the years ended December 31, 2025 and 2024 .
The following discussion and analysis of DSG’s financial condition and results of operations should be read in conjunction with the audited consolidated financial statements and related notes included in this Annual Report on Form 10-K, the audited consolidated financial statements and accompanying notes included in DSG’s Annual Report on Form 10-K for the year ended December 31, 2023, filed on March 7, 2024, the audited consolidated financial statements and accompanying notes included in DSG’s Annual Report on Form 10-K for the year ended December 31, 2022, filed on March 14, 2023 and the Lawson Products, Inc. unaudited condensed consolidated financial statements and accompanying notes included in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022, filed on April 28, 2022.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion and analysis of DSG’s financial condition and results of operations should be read in conjunction with the audited consolidated financial statements and related notes included in this Annual Report on Form 10-K.
Revenue and Gross Profit Revenue increased $129.4 million , or 20.2%, to $771.2 million in 2024 compared to $641.8 million in 2023 .
Revenue and Gross Profit Revenue increased $12.1 million , or 1.6%, to $783.2 million in 2025 compared to $771.2 million in 2024 .
(2) Includes severance expense from actions taken not related to a formal restructuring plan and acquisition related retention expenses. (3) Transaction and integration costs related to acquisitions. (4) Inventory net realizable value adjustment recorded to reduce inventory related to discontinued products where the anticipated net realizable value was lower than the cost reflected in our records.
(2) Includes severance expense from actions taken not related to a formal restructuring plan and acquisition related retention expenses. (3) Transaction and integration costs related to acquisitions. (4) Inventory fair value step-up adjustment for acquisition accounting related to acquisitions completed.
Net cash provided by operations for the year ended December 31, 2023 was $102.3 million, primarily due to non-cash items, partially offset by a net loss and improvements in working capital.
Net cash provided by operations for the year ended December 31, 2024 was $56.5 million, primarily due to non-cash items, partially offset by a net loss, payments of $34.6 million related to the Hisco retention bonuses and other net cash flow items.
Revenue and Gross Profit Revenue increased $69.2 million , or 123.8% , to $125.1 million in 2024 compared to $55.9 million in 2023 . The increase was primarily driven by $70.3 million of revenue generated from the acquisition of Source Atlantic completed in 2024, partially offset by a decline in organic Canada Branch Division revenue of $1.1 million.
Revenue and Gross Profit Revenue increased $96.3 million , or 77.0% , to $221.4 million in 2025 compared to $125.1 million in 2024 . The increase was primarily driven by $93.4 million of additional revenue generated from the acquisition of Source Atlantic completed in 2024 .
Access to debt capital markets has historically provided the Company with sources of liquidity, beyond normal operating cash flows.
Refer to Note 9 – Debt within Item 8. Financial Statements and Supplementary Data for additional information related to our debt obligations. Access to debt capital markets has historically provided the Company with sources of liquidity, beyond normal operating cash flows.
Approximately $10.3 million of the increased expenses was driven by the acquisitions completed in 2024 in addition to higher severance and merger and acquisition expenses of $4.5 million and $4.0 million , respectively. These costs were partially offset by a decrease in stock-based compensation expense of $3.8 million and a decrease in variable compensation as a result of lower sales.
The increase was driven primarily by additional selling, general and administrative expenses of approximately $3.8 million due to the acquisitions completed in 2024, higher employee related costs of $5.8 million and higher depreciation and amortization expense of $2.7 million partially offset by a decrease in severance expense, merger and acquisition expenses and stock based compensation of $2.3 million, $6.9 million and $1.2 million, respectively .
Adjusted EBITDA During 2024 , TestEquity generated Adjusted EBITDA of $56.3 million , an increase of $13.0 million from the same period a year ago with an increase of approximately $16.2 million driven by the acquisitions completed in 2024 and 2023, partially offset by a reduction of $3.2 million in legacy TestEquity primarily due to a decline in organic revenue. 38 Gexpro Services Segment Year Ended December 31, Change (Dollars in thousands) 2024 2023 Amount % Revenue from external customers $ 439,163 $ 404,490 $ 34,673 8.6 % Intersegment revenue 1,560 1,243 317 25.5 % Revenue 440,723 405,733 34,990 8.6 % Cost of goods sold 302,228 284,664 17,564 6.2 % Gross profit 138,495 121,069 17,426 14.4 % Selling, general and administrative expenses 101,962 94,069 7,893 8.4 % Operating income (loss) $ 36,533 $ 27,000 $ 9,533 35.3 % Gross profit margin 31.4 % 29.8 % Adjusted EBITDA (1) $ 55,775 $ 45,191 $ 10,584 23.4 % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
Adjusted EBITDA During 2025 , TestEquity generated Adjusted EBITDA of $51.0 million , a decrease of $5.3 million, or 9.5%, from the same period a year ago primarily driven by lower gross margins and higher employee compensation expenses partially offset by additional net margins of $7.7 million generated from the 2024 acquisition of ConRes TE. 33 Gexpro Services Segment Year Ended December 31, Change (Dollars in thousands) 2025 2024 Amount % Revenue from external customers $ 495,495 $ 439,163 $ 56,332 12.8 % Intersegment revenue 1,160 1,560 (400) (25.6) % Revenue 496,655 440,723 55,932 12.7 % Cost of goods sold 341,685 302,228 39,457 13.1 % Gross profit 154,970 138,495 16,475 11.9 % Selling, general and administrative expenses 106,159 101,962 4,197 4.1 % Operating income (loss) $ 48,811 $ 36,533 $ 12,278 33.6 % Gross profit margin 31.2 % 31.4 % Adjusted EBITDA (1) $ 63,734 $ 55,775 $ 7,959 14.3 % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income to Adjusted EBITDA.
Purchase Commitments As of December 31, 2024, we had contractual commitments to purchase approximately $173 million of products from our suppliers and contractors over the next twelve months. Capital Expenditures During the year ended December 31, 2024, t otal capital expenditures for property, plant and equipment and rental equipment were $23.2 million excluding proceeds from the sale of rental equipment.
Purchase Commitments As of December 31, 2025, we had contractual commitments to purchase approximately $240 million of products from our suppliers and contractors over the next twelve months.
Gross profit increased $34.0 million to $175.8 million in 2024 compared to $141.9 million in 2023 primarily as a result of the inclusion of the acquisitions completed in 2024 and 2023, which generated $39.5 million of additional gross profit during 2024, partially offset by a decrease in gross profit on the decline in legacy TestEquity revenue.
Gross profit increased $6.8 million , or 2.6%, to $264.0 million in 2025 compared to gross profit of $257.3 million in 2024 primarily as a result of the inclusion of $9.2 million of additional gross profit from the acquisitions completed in 2024 partially offset by lower revenue for legacy Lawson.
Such amounts are adjusted, as appropriate, to reflect changes in enacted tax rates expected to be in effect when the temporary differences reverse. Significant judgment is required in determining income tax provisions as well as deferred tax asset and liability balances, including the estimation of valuation allowances and the evaluation of uncertain tax positions.
Income Taxes - Deferred tax assets or liabilities reflect temporary differences between amounts of assets and liabilities for financial and tax reporting. Such amounts are adjusted, as appropriate, to reflect changes in enacted tax rates expected to be in effect when the temporary differences reverse.
As of December 31, 2024, the Company had $66.5 million of cash and cash equivalents and $253.0 million of bo rrowing availability remaining, net of outstanding letters of credit, under the Amended Credit Agreement. 51 Our primary short-term and long-term liquidity and capital resource needs are to finance operating expenses, working capital, capital expenditures, potential business acquisitions, strategic initiatives and general corporate purposes.
Our primary short-term and long-term liquidity and capital resource needs are to finance operating expenses, working capital, capital expenditures, potential business acquisitions, strategic initiatives and general corporate purposes. Our current debt obligations under the Amended Credit Agreement mature in December 2030. Required principal payments on the Amended Credit Agreement for the next twelve months are $35.0 million .
The Company expects to spend appro ximately $20 million to $25 million for capital expenditures during 2025 to support ongoing operations. Stock Repurchase Program The Company’s Board of Directors previously authorized a stock repurchase program that permits the Company to repurchase its common stock.
Stock Repurchase Program The Company’s Board of Directors previously authorized a stock repurchase program that permits the Company to repurchase DSG common stock.
Refer to Note 9 – Debt in Item 8. Financial Statements and Supplementary Data for additional information about DSG’s credit agreement. Sales Drivers DSG believes that the Purchasing Managers Index (“PMI”) published by the Institute for Supply Management is an indicative measure of the relative strength of the economic environment of the industry in which it operates.
T he remaining availability for stock repurchases under the stock repurchase program was $32.9 million at December 31, 2025. Sales Drivers DSG believes that the Purchasing Managers Index (“PMI”) published by the Institute for Supply Management is an indicative measure of the relative strength of the economic environment of the industry in which it operates.
Financial Statements and Supplementary Data. 31 Factors Affecting Comparability to Prior Periods Our results of operations are not directly comparable on a year-over-year basis due to various business combinations. We account for acquisitions under Accounting Standards Codification 805, Business Combinations (“ASC 805”). Accordingly, the results of acquisitions are only included subsequent to their respective acquisition dates.
We account for acquisitions under Accounting Standards Codification 805, Business Combinations (“ASC 805”). Accordingly, the results of acquisitions are only included subsequent to their respective acquisition dates. Refer to Note 3 – Business and Asset Acquisitions within Item 8.
The pro forma adjustments were obtained from the unaudited pro forma condensed combined financial information included in DSG’s Current Report on Form 8-K/A filed on August 24, 2023. Non-GAAP Financial Measures The Company’s management believes that certain non-GAAP financial measures may provide users of this financial information with additional meaningful comparisons between current results and results in prior operating periods.
Financial Statements and Supplementary Data for a description of each acquisition completed in 2024 and the reportable segment that each acquisition’s respective results of operations is included in. Non-GAAP Financial Measures The Company’s management believes that certain non-GAAP financial measures may provide users of this financial information with additional meaningful comparisons between current results and results in prior operating periods.
Consolidated Non-operating Income and Expense Year Ended December 31, Change (Dollars in thousands) 2024 2023 Amount % Interest expense $ (55,145) $ (42,774) $ (12,371) 28.9 % Change in fair value of earnout liabilities $ (988) $ 758 $ (1,746) N/M Other income (expense), net $ (358) $ (2,982) $ 2,624 (88.0) % Income tax expense (benefit) $ 6,796 $ 6,960 $ (164) (2.4) % N/M Not meaningful 40 Interest Expense Interest expense increased $12.4 million in 2024 compared to 2023 primarily due to an increase in interest rates and higher outstanding borrowings related to the acquisitions of Hisco, S&S Automotive, Source Atlantic, TCR and ConRes TE.
Consolidated Non-operating Income and Expense Year Ended December 31, Change (Dollars in thousands) 2025 2024 Amount % Interest expense $ (55,352) $ (55,145) $ (207) 0.4 % Change in fair value of earnout liabilities $ (1,000) $ (988) $ (12) 1.2 % Other income (expense), net $ (2,500) $ (358) $ (2,142) N/M Income tax expense (benefit) $ 11,066 $ 6,796 $ 4,270 62.8 % N/M Not meaningful 35 Interest Expense Interest expense was flat in 2025 compared to 2024 as higher average borrowings in 2025 were partially offset with lower interest rates in 2025.
Hisco also offers vendor-managed inventory and Radio Frequency Identification (“RFID”) programs with specialized warehousing for chemical management, logistics services and cold storage. Gexpro Services Sales Drivers The global supply chain solutions market is highly fragmented across Gexpro Services’ key vertical segments. Gexpro Services’ competitors range from large global distributors and manufacturers to small regional domestic distributors and manufacturers.
Gexpro Services Sales Drivers The global supply chain solutions market is highly fragmented across Gexpro Services’ key vertical segments. Gexpro Services’ competitors range from large global distributors and manufacturers to small regional domestic distributors and manufacturers. Gexpro Services’ revenue is influenced by our OEMs’ production schedules, new product introduction launches, and service project needs.
Adjusted EBITDA During 2024 , Lawson generated Adjusted EBITDA of $56.4 million , a decrease of 11.4% or $7.3 million from the prior year p rimarily driven by lower organic revenue and gross profit margin partially offset by contributions of approximately $6.2 million generated by the acquisitions completed in 2024. 37 TestEquity Segment Year Ended December 31, Change (Dollars in thousands) 2024 2023 Amount % Revenue from external customers $ 770,866 $ 641,643 $ 129,223 20.1 % Intersegment revenue 314 125 189 151.2 % Revenue 771,180 641,768 129,412 20.2 % Cost of goods sold 595,368 499,916 95,452 19.1 % Gross profit 175,812 141,852 33,960 23.9 % Selling, general and administrative expenses 171,845 158,317 13,528 8.5 % Operating income (loss) $ 3,967 $ (16,465) $ 20,432 (124.1) % Gross profit margin 22.8 % 22.1 % Adjusted EBITDA (1) $ 56,288 $ 43,283 $ 13,005 30.0 % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income (loss) to Adjusted EBITDA.
TestEquity Segment Year Ended December 31, Change (Dollars in thousands) 2025 2024 Amount % Revenue from external customers $ 782,367 $ 770,866 $ 11,501 1.5 % Intersegment revenue 870 314 556 177.1 % Revenue 783,237 771,180 12,057 1.6 % Cost of goods sold 613,707 595,368 18,339 3.1 % Gross profit 169,530 175,812 (6,282) (3.6) % Selling, general and administrative expenses 155,125 171,845 (16,720) (9.7) % Operating income (loss) $ 14,405 $ 3,967 $ 10,438 263.1 % Gross profit margin 21.6 % 22.8 % Adjusted EBITDA (1) $ 50,951 $ 56,288 $ (5,337) (9.5) % (1) Refer to the Non-GAAP Adjusted EBITDA section in Overview for a reconciliation of operating income (loss) to Adjusted EBITDA.
The increase in revenue was primarily driven by increased sales in the renewable energy vertical market of $21.8 million, increased sales in the aerospace and defense vertical market of $6.4 million, strengthening sales within the technology vertical market of $6.7 million and $0.6 million of revenue generated from the acquisition completed in 2024, partially offset by softness within the consumer and industrial vertical market.
Average daily sales increased 13.1% over the same period a year ago. The increase in revenue was primarily driven by increased sales in the renewable energy, aerospace and defense and technology vertical markets of $25.3 million, $15.8 million, and $8.0 million, respectively, and additional revenue generated from the 2024 acquisition of TCR of $3.9 million.
In conjunction with the Source Atlantic Transaction, the Company borrowed $200 million under the incremental term loan facility on August 14, 2024. During 2024, deferred financing costs of $2.1 million were incurred related to the Amended Credit Agreement.
During 2024, deferred financing costs of $2.1 million were incurred related to the Original Credit Agreement. Financing and Capital Requirements Credit Facility In December 2025, the Company amended and expanded the senior secured facility through 2030.
Selling, general, and administrative expenses increased $2.5 million to $94.1 million in 2023 compared to $91.6 million in the same period of 2022.
Selling, general and administrative expenses increased $2.6 million to $245.3 million in 2025 compared to $242.7 million in 2024.
Net cash provided by financing activities for the year ended December 31, 2023 was $250.4 million, due to borrowings under the Company’s credit facility and proceeds from a rights offering that we completed during the second quarter of 2023, partially offset by repayment of previous indebtedness and principal payments on the term loans.
Cash Provided by (Used in) Financing Activities Net cash used in financing activities for the year ended December 31, 2025 was $64.3 million primarily due to the repayment of previous indebtedness in conjunction with the December 2025 debt refinancing of the Original Credit Agreement with the Amended Credit Agreement, principal payments on the previous term loans and repurchases of DSG common stock under the repurchase program.
Supply Chain Disruptions We continue to be affected by rising supplier costs caused by inflation and increased transportation and labor costs . We have instituted various price increases during 2023 and 2024 in response to rising supplier costs, as well as increased transportation and labor costs in order to manage our gross profit margins.
We have instituted various price increases during 2023, 2024 and 2025 in response to rising supplier costs, increased tariffs, transportation and labor costs in order to attempt to manage our gross profit margins. Factors Affecting Comparability to Prior Periods Our results of operations are not directly comparable on a year-over-year basis due to various business combinations.
Our current debt obligations under the Amended Credit Agreement mature in April 2027. Required principal payments on the Amended Credit Agreement for the next twelve months are $40.3 million . Refer to Note 9 – Debt within Item 8. Financial Statements and Supplementary Data for additional information related to our debt obligations.
The Company used the proceeds from the initial term loan to repay the existing $709 million outstanding under the Original Credit Agreement (as defined in Note 9 – Debt within Item 8. Financial Statements and Supplementary Data). Refer to Note 9 – Debt within Item 8. Financial Statements and Supplementary Data for additional information about the Amended Credit Agreement.
Selling, general and administrative expenses increased $20.2 million to $233.0 million in 2023 compared to pro forma Selling, general and administrative expenses of $212.7 million in the same period of 2022.
Selling, general, and administrative expenses increased $4.2 million to $106.2 million in 2025 compared to $102.0 million in 2024.
The increase was primarily driven by additional depreciation and amortization of $9.2 million as a result of the fair value step-up adjustments related to the reverse merger acquisition accounting and higher stock-based compensation of $12.2 million due to expense of $7.9 million 45 in 2023 and a benefit of $4.2 million realized in 2022, partially offset by lower acquisition related costs of $4.7 million in 2023 compared to the same period of 2022.
The decrease was primarily driven by a decrease in severance and acquisition related retention expense of $16.2 million and merger and acquisition expenses of $2.4 million primarily related to the 2023 acquisition of Hisco, partially offset by an increase in stock based compensation of $1.4 million.
Gexpro Services gross profit as a percent of revenue was 29.8% in 2023 compared to 29.3% in the prior year period. The gross profit margin percentage improvement for 2023 was primarily the result of price increases and lower net freight costs partially offset by higher expense for write-offs of obsolete and excess inventory.
Gexpro Services’ gross profit as a percentage of revenue was 31.2% in 2025 compared to 31.4% in the prior year period. The gross profit margin percentage decrease for 2025 was primarily the result of a sales mix shift and tariff costs not recovered through price increases to customers.
As amended, the Amended Credit Agreement includes a $255 million senior secured revolving credit facility, a $250 million senior secured initial term loan facility, $505 million of incremental term loans, and a $50 million senior secured delayed draw term loan facility. Refer to Note 9 – Debt within Item 8.
The new facility includes $700 million of term debt and a revolving credit arrangement of $400 million, an increase over the previous revolver capacity of $255 million. Refer to Note 9 – Debt within Item 8. Financial Statements and Supplementary Data for additional information about the Amended Credit Agreement.
TestEquity gross profit as a percent of revenue decreased to 22.1% in 2023 compared to 22.8% in the prior year primarily due to the amortization of the fair value step-up of inventory of $3.6 million related to the Hisco Transaction and a shift in sales mix from the lower gross margin rates from the 2022 and 2023 acquisitions.
TestEquity gross profit as a percentage of revenue decreased to 21.6% in 2025 compared to 22.8% in the prior year primarily due to higher depreciation expense on the expanded rental equipment fleet, higher inventory write-offs of $1.2 million and a shift in sales mix toward test and measurement which have lower margins partially offset by favorability in vendor rebates.
For additional details about our segment realignment in the third quarter of 2024, see Note 1 – Nature of Operations and Basis of Presentation in Item 8. Financial Statements and Supplementary Data. References to “DSG”, the “Company”, “we”, “our” or “us” refer to Distribution Solutions Group, Inc. and all entities consolidated in the accompanying consolidated financial statements.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in DSG’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 6, 2025. References to “DSG”, the “Company”, “we”, “our” or “us” refer to Distribution Solutions Group, Inc. and all entities consolidated in the accompanying consolidated financial statements.
Adjusted EBITDA During 2023 , Lawson generated Adjusted EBITDA of $63.7 million , an increase of 64.8% or $25.0 million from the same period a year ago primarily driven by increased revenue and gross profit margin partially offset by an increase in Selling, general and administrative expenses .
Adjusted EBITDA During 2025 , Lawson generated Adjusted EBITDA of $51.6 million , a decrease of 8.4% or $4.8 million from the prior year p rimarily driven by lower organic revenue and higher s elling, general and administrative expenses primarily from higher 32 employee related costs, partially offset by additional contributions of approximately $4.4 million generated by the acquisitions completed in 2024.
The increase was primarily driven by $157.4 million of revenue generated from acquisitions completed in 2024 and 2023, partially offset by a $28.0 million decline in legacy TestEquity revenue due to a slowdown in the electronics assembly market causing softening in the electronic production supplies end markets.
Revenue and Gross Profit Revenue increased $12.0 million , or 2.6% , to $481.1 million in 2025 compared to revenue of $469.0 million in 2024. The increase was primarily driven by $17.0 million of additional revenue generated from the acquisitions completed in 2024, partially offset by a decline in military customer sales of $5.2 million.
Financial Statements and Supplementary Data. The following provides information on the accounts requiring more significant estimates. Income Taxes - Deferred tax assets or liabilities reflect temporary differences between amounts of assets and liabilities for financial and tax reporting.
Financial Statements and Supplementary Data for further information. CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES We have disclosed our significant accounting policies in Note 2 – Summary of Significant Accounting Policies within Item 8. Financial Statements and Supplementary Data. The following provides information on the accounts requiring more significant estimates.
Income Tax Expense (Benefit) Income tax expense was $7.0 million, a (346.8)% effective tax rate for the year ended December 31, 2023 compared to income tax expense of $5.5 million and a 42.8% effective tax rate for the prior year.
The disproportionate effective tax rates were caused by limitations on the deductibility of interest expense and other permanent items on pre-tax income for the year ended December 31, 2025, compared to a small pre-tax loss in the prior year.
Sources and Uses of Cash The following table presents a summary of our cash flows: (in thousands) December 31, 2024 December 31, 2023 Change Net cash provided by (used in) operating activities $ 56,453 $ 102,286 $ (45,833) Net cash provided by (used in) investing activities $ (229,683) $ (278,523) $ 48,840 Net cash provided by (used in) financing activities $ 159,301 $ 250,406 $ (91,105) Cash Provided by (Used in) Operating Activities Net cash provided by operations for the year ended December 31, 2024 was $56.5 million primarily due to non-cash items, partially offset by a net loss, payments of $34.6 million related to the Hisco retention bonuses and other net cash flow items.
We do not currently anticipate having difficulty in obtaining financing from those markets in the future, however, we cannot provide assurance that unforeseen events or events beyond our control (such as a potential tightening of debt capital markets, including in response to the implementation of new tariffs as part of the U.S. trade policy and any reciprocal or retaliatory tariffs thereto) will not have a material adverse impact on our liquidity. 36 Sources and Uses of Cash The following table presents a summary of our cash flows: (in thousands) December 31, 2025 December 31, 2024 Change Net cash provided by (used in) operating activities $ 83,849 $ 56,453 $ 27,396 Net cash provided by (used in) investing activities $ (29,492) $ (229,683) $ 200,191 Net cash provided by (used in) financing activities $ (64,266) $ 159,301 $ (223,567) Cash Provided by (Used in) Operating Activities Net cash provided by operations for the year ended December 31, 2025 was $83.8 million primarily due to net income including non-cash items, partially offset by investments in trade working capital and other net cash flow items.