Financhill
Sell
44

DSGR Quote, Financials, Valuation and Earnings

Last price:
$26.34
Seasonality move :
2.64%
Day range:
$24.90 - $26.43
52-week range:
$21.87 - $41.47
Dividend yield:
0%
P/E ratio:
1,317.75x
P/S ratio:
0.67x
P/B ratio:
1.92x
Volume:
95.3K
Avg. volume:
78K
1-year change:
-25.57%
Market cap:
$1.2B
Revenue:
$1.8B
EPS (TTM):
$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $351.6M $520.3M $1.2B $1.6B $1.8B
Revenue Growth (YoY) -5.18% 47.98% 121.3% 36.39% 14.88%
 
Cost of Revenues $165.1M $390M $760.5M $1B $1.2B
Gross Profit $186.5M $130.3M $390.9M $551.9M $613.8M
Gross Profit Margin 53.06% 25.04% 33.95% 35.14% 34.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166M $118.9M $349.1M $508.9M $557.8M
Other Inc / (Exp) $889K $577K -$4.5M -$2.2M -$1.3M
Operating Expenses $166M $118.9M $349.1M $508.9M $557.8M
Operating Income $20.6M $11.4M $41.8M $43M $56M
 
Net Interest Expenses $654K $16.7M $24.3M $42.8M $55.1M
EBT. Incl. Unusual Items $20.8M -$4.7M $12.9M -$2M -$536K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $313K $5.5M $7M $6.8M
Net Income to Company $15.1M -$5.1M $7.4M -$9M -$7.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $15.1M -$5.1M $7.4M -$9M -$7.3M
 
Basic EPS (Cont. Ops) $0.83 -$0.24 $0.22 -$0.20 -$0.16
Diluted EPS (Cont. Ops) $0.81 -$0.24 $0.21 -$0.20 -$0.16
Weighted Average Basic Share $18.1M $20.6M $34.3M $44.9M $46.8M
Weighted Average Diluted Share $18.8M $20.6M $35.1M $44.9M $46.8M
 
EBITDA $28.1M $30.7M $82.4M $104.4M $129M
EBIT $21.4M $12M $37.2M $40.8M $54.6M
 
Revenue (Reported) $351.6M $520.3M $1.2B $1.6B $1.8B
Operating Income (Reported) $20.6M $11.4M $41.8M $43M $56M
Operating Income (Adjusted) $21.4M $12M $37.2M $40.8M $54.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $103.6M $154.1M $348.3M $416.1M $478M
Revenue Growth (YoY) 13.75% 48.79% 126.03% 19.47% 14.89%
 
Cost of Revenues $49M $113.2M $215.4M $272.7M $314M
Gross Profit $54.6M $40.9M $132.9M $143.4M $164M
Gross Profit Margin 52.69% 26.53% 38.15% 34.47% 34.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.8M $37.9M $116.2M $140.6M $143.9M
Other Inc / (Exp) $372K $375K -$1M -$257K -$368K
Operating Expenses $49.8M $37.9M $116.2M $140.6M $143.9M
Operating Income $4.8M $3M $16.7M $2.8M $20.1M
 
Net Interest Expenses $323K $6.9M $7.7M $11.8M $14.2M
EBT. Incl. Unusual Items $4.9M -$3.5M $8M -$9.3M $5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$956K $2.1M -$4.1M $2.3M
Net Income to Company $3.6M -$2.5M $5.9M -$5.2M $3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M -$2.5M $5.9M -$5.2M $3.3M
 
Basic EPS (Cont. Ops) $0.20 -$0.12 $0.14 -$0.11 $0.07
Diluted EPS (Cont. Ops) $0.19 -$0.12 $0.14 -$0.11 $0.07
Weighted Average Basic Share $18.2M $20.7M $42.2M $46.8M $46.6M
Weighted Average Diluted Share $18.8M $20.7M $42.6M $46.8M $47.4M
 
EBITDA $7.1M $11M $31.4M $19.6M $39.7M
EBIT $5.2M $3.4M $15.7M $2.5M $19.7M
 
Revenue (Reported) $103.6M $154.1M $348.3M $416.1M $478M
Operating Income (Reported) $4.8M $3M $16.7M $2.8M $20.1M
Operating Income (Adjusted) $5.2M $3.4M $15.7M $2.5M $19.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $364.1M $549.5M $1.3B $1.6B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $171.9M $408.6M $862.7M $1.1B $1.2B
Gross Profit $192.2M $140.9M $482.9M $562.4M $634.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185.5M $128.8M $427.4M $533.4M $561.1M
Other Inc / (Exp) $2.4M $1M -$6M -$1.4M -$1.5M
Operating Expenses $185.5M $128.8M $427.4M $533.4M $561.1M
Operating Income $6.7M $12.2M $55.5M $29.1M $73.3M
 
Net Interest Expenses $862K $19.3M $25.1M $46.9M $57.5M
EBT. Incl. Unusual Items $8.2M -$6.2M $24.4M -$19.3M $14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M -$474K $8.6M $771K $13.1M
Net Income to Company $6.2M -$11.2M $15.9M -$20.1M $1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.2M -$5.7M $15.9M -$20.1M $1.2M
 
Basic EPS (Cont. Ops) $0.34 -$0.09 $0.41 -$0.44 $0.03
Diluted EPS (Cont. Ops) $0.33 -$0.09 $0.40 -$0.44 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $16.2M $37.5M $102.9M $92.5M $149.1M
EBIT $9.1M $13.2M $49.6M $27.6M $71.8M
 
Revenue (Reported) $364.1M $549.5M $1.3B $1.6B $1.9B
Operating Income (Reported) $6.7M $12.2M $55.5M $29.1M $73.3M
Operating Income (Adjusted) $9.1M $13.2M $49.6M $27.6M $71.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $103.6M $154.1M $348.3M $416.1M $478M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49M $113.2M $215.4M $272.7M $314M
Gross Profit $54.6M $40.9M $132.9M $143.4M $164M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.8M $37.9M $116.2M $140.6M $143.9M
Other Inc / (Exp) $372K $375K -$1M -$257K -$368K
Operating Expenses $49.8M $37.9M $116.2M $140.6M $143.9M
Operating Income $4.8M $3M $16.7M $2.8M $20.1M
 
Net Interest Expenses $323K $6.9M $7.7M $11.8M $14.2M
EBT. Incl. Unusual Items $4.9M -$3.5M $8M -$9.3M $5.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3M -$956K $2.1M -$4.1M $2.3M
Net Income to Company $3.6M -$2.5M $5.9M -$5.2M $3.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6M -$2.5M $5.9M -$5.2M $3.3M
 
Basic EPS (Cont. Ops) $0.20 -$0.12 $0.14 -$0.11 $0.07
Diluted EPS (Cont. Ops) $0.19 -$0.12 $0.14 -$0.11 $0.07
Weighted Average Basic Share $18.2M $20.7M $42.2M $46.8M $46.6M
Weighted Average Diluted Share $18.8M $20.7M $42.6M $46.8M $47.4M
 
EBITDA $7.1M $11M $31.4M $19.6M $39.7M
EBIT $5.2M $3.4M $15.7M $2.5M $19.7M
 
Revenue (Reported) $103.6M $154.1M $348.3M $416.1M $478M
Operating Income (Reported) $4.8M $3M $16.7M $2.8M $20.1M
Operating Income (Adjusted) $5.2M $3.4M $15.7M $2.5M $19.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $28.4M $14.7M $24.6M $83.9M $66.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.5M $80.6M $166.3M $213.4M $250.7M
Inventory $61.9M $132.7M $264.4M $316M $348.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $8.1M $22.8M $28.3M $31.5M
Total Current Assets $143.1M $236.1M $478.2M $657.3M $712.2M
 
Property Plant And Equipment $24.6M $53.5M $138.3M $214.7M $256.9M
Long-Term Investments -- -- -- -- --
Goodwill $35.2M $104.2M $348M $399.9M $462.8M
Other Intangibles $18.5M $96.6M $228M $253.8M $269.8M
Other Long-Term Assets $332K $747K $5.7M $5.9M $5.6M
Total Assets $256.3M $491.4M $1.2B $1.6B $1.7B
 
Accounts Payable $22.3M $48M $80.5M $98.7M $125.6M
Accrued Expenses $32.7M $4.2M $8.2M $16.3M $14.8M
Current Portion Of Long-Term Debt -- $134.4M $16.4M $32.6M $40.5M
Current Portion Of Capital Lease Obligations $4.6M $4.6M $10M $13.5M $19M
Other Current Liabilities $7.6M $7.4M $16.9M $15.7M $20M
Total Current Liabilities $98M $214.9M $169.5M $242M $266.3M
 
Long-Term Debt -- $93.1M $395.8M $535.9M $693.9M
Capital Leases -- -- -- -- --
Total Liabilities $133.9M $325.6M $652.6M $888.7M $1.1B
 
Common Stock $9.3M $10.3M $38.8M $46.8M $46.9M
Other Common Equity Adj $699K $1.6M -$10M -$5.2M -$22.1M
Common Equity $122.4M $165.8M $563M $661.6M $640.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $122.4M $165.8M $563M $661.6M $640.5M
 
Total Liabilities and Equity $256.3M $491.4M $1.2B $1.6B $1.7B
Cash and Short Terms $28.4M $14.7M $24.6M $83.9M $66.5M
Total Debt -- $227.5M $412.2M $568.4M $734.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $26.3M $5.5M $31.1M $73.1M $65.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.7M $54.9M $172.7M $221.3M $280.4M
Inventory $60.8M $77.3M $270M $313.8M $349.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $25.7M $34.4M $35M
Total Current Assets $144.9M $145.9M $499.7M $655.1M $744.8M
 
Property Plant And Equipment $30.1M $36.7M $138M $214.1M $270.4M
Long-Term Investments -- -- -- -- --
Goodwill $35.4M $35.5M $348.2M $402M $464.1M
Other Intangibles $18.1M $15.6M $219.2M $246.8M $258.7M
Other Long-Term Assets $331K $348K $5.5M $6M $5M
Total Assets $264.7M $270.7M $1.2B $1.5B $1.8B
 
Accounts Payable $19.8M $31.7M $90.9M $101.7M $134.2M
Accrued Expenses $70.5M $34.5M $55.4M $13.4M $13.9M
Current Portion Of Long-Term Debt -- -- $16.1M $30.3M $40.7M
Current Portion Of Capital Lease Obligations $4.6M $4.9M $10.7M $14.6M $18.7M
Other Current Liabilities -- -- -- $15.7M $19.1M
Total Current Liabilities $95M $71.1M $173.1M $240.5M $272.2M
 
Long-Term Debt -- $15.6M $395.2M $535.7M $712.4M
Capital Leases -- -- -- -- --
Total Liabilities $137.7M $128M $655.9M $888.5M $1.1B
 
Common Stock $9.3M $9.4M $21.1M $46.8M $46.6M
Other Common Equity Adj $1.3M $1M -$7.5M -$8.3M -$20.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $127.1M $142.7M $572.4M $654.7M $636.7M
 
Total Liabilities and Equity $264.7M $270.7M $1.2B $1.5B $1.8B
Cash and Short Terms $26.3M $5.5M $31.1M $73.1M $65.4M
Total Debt -- $15.6M $411.3M $566M $753.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $15.1M -$5.1M $7.4M -$9M -$7.3M
Depreciation & Amoritzation $6.7M $18.7M $45.2M $63.6M $74.4M
Stock-Based Compensation $1.5M -- $2.4M $8.4M $5.2M
Change in Accounts Receivable -$1.1M $6.9M -$21.8M $18M -$1.4M
Change in Inventories $1.4M -$5.1M -$42.4M -$1.2M -$9.2M
Cash From Operations $32.5M $10.3M -$11M $102.3M $56.5M
 
Capital Expenditures $1.7M $13.8M $20.1M $24.7M $23.2M
Cash Acquisitions -$2.3M -$33.9M -$115.3M -$259.8M -$199.4M
Cash From Investing -$4M -$41.4M -$126.7M -$278.5M -$229.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $44.1M $829.1M $486M $411.6M
Long-Term Debt Repaid -$257K -$18.7M -$666.2M -$329M -$247M
Repurchase of Common Stock -$3.3M -- -$2.5M -$3.9M -$3.2M
Other Financing Activities -- $9.2M -$12M -$4.4M -$2.1M
Cash From Financing -$5.8M $34.7M $148.5M $250.4M $159.3M
 
Beginning Cash (CF) $6.3M $10.4M $14.7M $24.7M $99.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.8M $3.6M $10.7M $74.2M -$13.9M
Ending Cash (CF) $29.4M $14.7M $24.7M $99.6M $81.7M
 
Levered Free Cash Flow $30.8M -$3.5M -$31.1M $77.6M $33.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.6M -$2.5M $5.9M -$5.2M $3.3M
Depreciation & Amoritzation $1.9M $7.6M $15.7M $17.1M $20M
Stock-Based Compensation $944K -- $2.2M $2.2M $974K
Change in Accounts Receivable -$5.6M -$12.5M -$6M -$6.6M -$29.6M
Change in Inventories $91K -$12.1M -$7.2M $1M -$1.8M
Cash From Operations -$1.5M -$13.5M $13.9M $6.6M -$4.8M
 
Capital Expenditures $849K $3.1M $6.9M $3.7M $8.5M
Cash Acquisitions $188K -$56.4M -- -$13.1M --
Cash From Investing -$661K -$57.6M -$5.1M -$16M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $179.9M $94M $8.9M $93.5M
Long-Term Debt Repaid -$58K -$103.2M -$95.2M -$12.4M -$75.5M
Repurchase of Common Stock -$13K -- -$117K -$449K -$11.2M
Other Financing Activities -- -$7.9M -$1M -- --
Cash From Financing -$71K $68.8M -$2.4M -$4M $7.6M
 
Beginning Cash (CF) $29.4M $14.7M $24.7M $99.6M $81.7M
Foreign Exchange Rate Adjustment $111K -$7K $222K -$680K $493K
Additions / Reductions -$2.2M -$2.3M $6.4M -$13.3M -$2.2M
Ending Cash (CF) $27.3M $12.4M $31.3M $85.6M $80M
 
Levered Free Cash Flow -$2.3M -$16.6M $6.9M $2.9M -$13.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $6.2M -$11.2M $15.9M -$20.1M $1.2M
Depreciation & Amoritzation $7.1M $24.3M $53.3M $64.9M $77.3M
Stock-Based Compensation $13.1M -$944K $4.7M $8.4M $4M
Change in Accounts Receivable -$3M -$24K -$15.3M $17.5M -$24.5M
Change in Inventories $3M -$17.3M -$37.5M $7.1M -$12.1M
Cash From Operations $37.9M -$1.7M $16.4M $95M $45.1M
 
Capital Expenditures $2M $16M $23.9M $21.4M $28M
Cash Acquisitions -$2.1M -$90.6M -$58.9M -$273M -$186.3M
Cash From Investing -$4.1M -$98.3M -$74.2M -$289.4M -$218.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $224M $743.2M $400.9M $496.2M
Long-Term Debt Repaid -$248K -$121.8M -$658.3M -$246.1M -$310.2M
Repurchase of Common Stock -$1.5M $13K -$2.6M -$4.2M -$14M
Other Financing Activities -- -- -$5M -- --
Cash From Financing -$12.2M $103.5M $77.3M $248.8M $170.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.6M $3.5M $19.4M $54.5M -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36M -$17.7M -$7.6M $73.6M $17.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.6M -$2.5M $5.9M -$5.2M $3.3M
Depreciation & Amoritzation $1.9M $7.6M $15.7M $17.1M $20M
Stock-Based Compensation $944K -- $2.2M $2.2M $974K
Change in Accounts Receivable -$5.6M -$12.5M -$6M -$6.6M -$29.6M
Change in Inventories $91K -$12.1M -$7.2M $1M -$1.8M
Cash From Operations -$1.5M -$13.5M $13.9M $6.6M -$4.8M
 
Capital Expenditures $849K $3.1M $6.9M $3.7M $8.5M
Cash Acquisitions $188K -$56.4M -- -$13.1M --
Cash From Investing -$661K -$57.6M -$5.1M -$16M -$5.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $179.9M $94M $8.9M $93.5M
Long-Term Debt Repaid -$58K -$103.2M -$95.2M -$12.4M -$75.5M
Repurchase of Common Stock -$13K -- -$117K -$449K -$11.2M
Other Financing Activities -- -$7.9M -$1M -- --
Cash From Financing -$71K $68.8M -$2.4M -$4M $7.6M
 
Beginning Cash (CF) $29.4M $14.7M $24.7M $99.6M $81.7M
Foreign Exchange Rate Adjustment $111K -$7K $222K -$680K $493K
Additions / Reductions -$2.2M -$2.3M $6.4M -$13.3M -$2.2M
Ending Cash (CF) $27.3M $12.4M $31.3M $85.6M $80M
 
Levered Free Cash Flow -$2.3M -$16.6M $6.9M $2.9M -$13.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock