Distribution Solutions Group Announces 2026 Second Quarter Results
FORT WORTH, Texas--( BUSINESS WIRE)--Distribution Solutions Group, Inc. (NASDAQ:DSGR) ("DSG" or the "Company"), a premier specialty distribution company, today announced consolidated results for the second quarter ended June 30, 2026. This press release is supplemented by an earnings presentation at https://investor.distributionsolutionsgroup.com/news/events.
Subsequent to the second quarter, on July 15, 2026, the Company entered into a definitive merger agreement (the "Merger Agreement") under which newly formed entities controlled by LKCM Headwater Investments, LLC (collectively, “LKCM Headwater”), already owner of approximately 79% of the Company's outstanding common shares, will acquire all of the outstanding shares of common stock of DSG not already owned by LKCM Headwater and its affiliates for $35.00 per share in cash.
The following represents a summary of certain operating results (unaudited). See the reconciliations of GAAP to non-GAAP measures in Tables 2, 3 and 4.
Three Months Ended
June 30,
March 31,
(Dollars in thousands)
2026
2025
% Change
2026
% Change
Revenue
$
557,734
$
502,437
11.0
%
$
495,995
12.4
%
Operating income
$
27,868
$
26,826
3.9
%
$
13,630
104.5
%
Non-GAAP adjusted operating income
$
45,216
$
39,873
13.4
%
$
29,113
55.3
%
Net income (loss)
$
8,494
$
5,003
69.8
%
$
382
N/M
Non-GAAP adjusted EBITDA
$
53,933
$
48,561
11.1
%
$
37,833
42.6
%
Operating income (loss) as a percent of revenue
5.0
%
5.3
%
-30bps
2.7
%
230bps
Adjusted EBITDA as a percent of revenue
9.7
%
9.7
%
0bps
7.6
%
210bps
N/M - Not meaningful
Revenue increased 11.0% year-over-year to $557.7 million, driven by organic sales growth of 10.2% with daily sales improvement across all of the verticals. The first quarter acquisition of Eastern Valve contributed approximately $4.1 million of revenue in the second quarter. Sequentially, revenue increased 12.4% over the first quarter on two additional selling days.
Profitability improved sequentially on higher sales. Adjusted EBITDA margin as a percentage of sales was 9.7%, a sequential improvement of 210bps, while a sequential improvement in operating income to $27.9 million drove improved adjusted earnings per share from $0.24 to $0.47.
Improved profitability and working capital management in the quarter drove cash flows from operations to $22.0 million for the quarter, an improvement over cash flows used in operations of $20.4 million in the first quarter of 2026.
2026 Second Quarter Summary (1)
(1) See reconciliation of GAAP to non-GAAP measures in tables 2, 3 and 4.
Additional Information on Proposed Merger Agreement
LKCM Headwater and its affiliates currently own approximately 79% of DSG’s outstanding common stock. J. Bryan King, DSG’s Chairman and Chief Executive Officer, is the Managing Partner of LKCM Headwater.
The $35.00 per share purchase price represents an increase of $5.50 per share over LKCM Headwater’s initial non-binding proposal of $29.50 per share submitted to the Company’s Board of Directors on March 14, 2026 (the “Initial Proposal”), and an approximately 81% premium to the Company’s closing share price of $19.31 on March 13, 2026, the last trading day prior to public disclosure of LKCM Headwater’s proposal. Upon completion of the transaction, the Company will become a privately held company 100% controlled by LKCM Headwater and its affiliates, and the Company’s common stock will no longer be listed on Nasdaq.
Following LKCM Headwater’s delivery of the Initial Proposal and in light of LKCM Headwater’s existing ownership position and Mr. King’s roles with both LKCM Headwater and the Company, the board of directors of the Company (the “Board”) formed a special committee consisting of disinterested directors (the “Special Committee”) to evaluate the Initial Proposal and negotiate a potential transaction with LKCM Headwater. The Special Committee unanimously approved the transaction and recommended that the Board approve the transaction. The Board, upon the Special Committee’s unanimous recommendation, with certain directors recusing themselves from the vote, approved the transaction. In connection with the Merger Agreement, we amended our existing credit agreement to permit, subject to its terms and conditions, revolving loans to be used to finance the Merger and related amounts.
The closing of the transaction is subject to customary closing conditions, including the expiration or termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976 (the “HSR Act”), the absence of legal restraints prohibiting the transaction, and stockholder approvals (including the approval of a majority of the votes cast by holders of DSG common stock not owned by LKCM Headwater and its affiliates).
The transaction is not subject to a financing condition; however, in connection with the execution of the merger agreement, the Company entered into an amendment to its existing credit agreement with JPMorgan Chase Bank, N.A., as administrative agent, pursuant to which, subject to the applicable terms and conditions of the Company’s credit agreement, proceeds of revolving loans may be used to finance the transactions contemplated by the merger agreement. For additional information and defined terms, see our Current Report on Form 8-K filed with the SEC on July 16, 2026.
Additional Information About the Merger and Where to Find It
In connection with the proposed Merger, the Company intends to file with the U.S. Securities and Exchange Commission (the “SEC”) a proxy statement on Schedule 14A (the “Proxy Statement”), and the Company, LKCM Headwater and certain of their respective affiliates intend to jointly file with the SEC a transaction statement on Schedule 13E-3 (the “Schedule 13E-3”). The definitive Proxy Statement will be sent or otherwise made available to stockholders of the Company. This communication is not a substitute for the Proxy Statement, the Schedule 13E-3 or any other document that the Company may file with the SEC in connection with the proposed Merger. BEFORE MAKING ANY VOTING DECISION, INVESTORS AND SECURITY HOLDERS OF THE COMPANY ARE URGED TO READ THE PROXY STATEMENT, THE SCHEDULE 13E-3 AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE COMPANY AND THE PROPOSED MERGER. Investors and security holders will be able to obtain copies of the Proxy Statement, the Schedule 13E-3 and other documents filed with the SEC by the Company free of charge from the SEC’s website at www.sec.gov or from the Company’s website.
Participants in the Solicitation
The Company and certain of its directors, executive officers and other members of management and employees may be deemed to be participants in the solicitation of proxies from the Company stockholders in connection with the proposed transaction. Information regarding the Company’s directors and executive officers is available in the Company’s proxy statement for its most recent annual meeting of stockholders and in other documents filed by the Company with the SEC. Additional information regarding the interests of those persons and other persons who may be deemed participants in the proposed transaction will be included in the Proxy Statement and Schedule 13E-3 when they are filed with the SEC. To the extent holdings of the Company’s securities by its directors or executive officers have changed since the amounts set forth in such 2026 proxy statement, such changes have been or will be reflected on Initial Statements of Beneficial Ownership on Form 3 or Statements of Change in Ownership on Form 4 filed with the SEC.
About Distribution Solutions Group, Inc.
Distribution Solutions Group ("DSG") is a premier multi-platform specialty distribution company providing high touch, value-added distribution solutions to the maintenance, repair & operations (MRO), the original equipment manufacturer (OEM) and the industrial technologies markets. DSG was formed through the strategic combination of Lawson Products, a leader in MRO distribution of C-parts, Gexpro Services, a leading global supply chain services provider to manufacturing customers, and TestEquity, a leader in electronic test & measurement solutions.
Through its collective businesses, DSG is dedicated to helping customers lower their total cost of operation by increasing productivity and efficiency with the right products, expert technical support and fast, reliable delivery to be a one-stop solution provider. DSG serves approximately 220,000 customers in several diverse end markets supported by approximately 4,300 dedicated employees and strong vendor partnerships. DSG ships from strategically located distribution and service centers to customers in North America, Europe, Asia, South America and the Middle East.
For more information on Distribution Solutions Group, please visit www.distributionsolutionsgroup.com.
Cautionary Note Regarding Forward-Looking Statements
This release contains certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the "safe-harbor" provisions under the Private Securities Litigation Reform Act of 1995, that involve risks and uncertainties. The Terms "aim," "anticipate," "believe," "contemplates," "continues," "could," "ensure," "estimate," "expect," "forecasts," "if," "intend," "likely," "may," "might," "objective," "outlook," "plan," "positioned," "potential," "predict," "probable," "project," "shall," "should," "strategy," "will," "would," and variations of them and other words and terms of similar meaning and expression (and the negatives of such words and terms) are intended to identify forward-looking statements.
Forward-looking statements can also be identified by the fact that they do not relate strictly to historical or current facts. Such forward-looking statements are based on current expectations and involve inherent risks, uncertainties and assumptions, including factors that could delay, divert or change any of them, and could cause actual outcomes to differ materially from current expectations. DSG can give no assurance that any goal or plan set forth in forward-looking statements can be achieved and DSG cautions readers not to place undue reliance on such statements. DSG undertakes no obligation to release publicly any revisions to forward-looking statements as a result of new information, future events or otherwise. Each forward-looking statement speaks only as of the date on which such statement is made, and DSG undertakes no obligation to update any such statement to reflect events or circumstances arising after such date. Actual results may differ materially from those projected as a result of certain risks and uncertainties. Factors that could cause or contribute to such differences or that might otherwise impact DSG's business, financial condition and results of operations include the risk that the proposed Merger may not be completed in a timely manner or at all, the failure to satisfy closing conditions, including receipt of the requisite stockholder approvals and expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Act, the risk that borrowings under the Company's credit agreement may not be available to finance the Merger consideration, the possibility that competing offers or acquisition proposals will be made, the occurrence of events giving rise to termination of the Merger Agreement, including in circumstances requiring payment of the termination fee, the effect of the pendency of the proposed Merger on the Company’s business relationships, operating results and business generally, the effect of the announcement or pendency of the proposed Merger on the Company’s business relationships, operating results, employees, customers, suppliers, financing sources and other business counterparties, risks related to diverting management’s attention from the Company’s ongoing business operations, the risk of litigation relating to the proposed Merger, the risks that DSG may encounter difficulties integrating the business of DSG with the business of other companies that DSG has combined with or may otherwise combine with and that certain assumptions with respect to such business or transactions could prove to be inaccurate. Certain risks associated with DSG's business are also discussed from time to time in the reports DSG files with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K or other reports the Company may file from time to time with the Securities and Exchange Commission, which should be reviewed carefully.
No Offer or Solicitation
This press release does not constitute an offer to sell or the solicitation of an offer to buy any securities, or a solicitation of any vote, consent or approval, in any jurisdiction pursuant to or in connection with the proposed transaction or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law.
-TABLES FOLLOW-
Distribution Solutions Group, Inc.
Condensed Consolidated Balance Sheets
(Dollars in thousands, except share data)
(Unaudited)
June 30,
2026
December 31,
2025
ASSETS
Current assets:
Cash and cash equivalents
$
66,938
$
61,753
Restricted cash
8,542
13,573
Accounts receivable, less allowances
331,649
271,331
Inventories
378,734
353,374
Prepaid expenses and other current assets
45,938
46,893
Total current assets
831,801
746,924
Property, plant and equipment, net
124,376
126,605
Rental equipment, net
42,123
38,956
Goodwill
473,663
467,905
Deferred tax asset, net
1,132
1,196
Customer relationships intangibles, net
131,403
143,503
Trade names and other intangibles, net
75,000
82,552
Cash value of life insurance
22,738
21,567
Right of use operating lease assets
107,605
111,117
Other assets
7,450
8,296
Total assets
$
1,817,291
$
1,748,621
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable
$
188,115
$
151,234
Current portion of long-term debt
35,840
35,470
Current portion of lease liabilities
21,334
20,624
Accrued expenses and other current liabilities
81,564
84,137
Total current liabilities
326,853
291,465
Long-term debt, less current portion, net
693,658
664,196
Lease liabilities
94,641
98,821
Deferred tax liability, net
20,890
20,147
Other liabilities
26,534
24,645
Total liabilities
1,162,576
1,099,274
Stockholders' equity:
Preferred stock, $1 par value:
Authorized - 500,000 shares, issued and outstanding — None
—
—
Common stock, $1 par value:
Authorized - 70,000,000 shares
Issued - 47,924,087 and 47,860,312 shares, respectively
Outstanding - 46,238,315 and 46,180,700 shares, respectively
46,238
46,180
Capital in excess of par value
690,706
686,183
Retained deficit
(24,818
)
(33,694
)
Treasury stock – 1,685,772 and 1,679,612 shares, respectively
(44,159
)
(43,998
)
Accumulated other comprehensive income (loss)
(13,252
)
(5,324
)
Total stockholders' equity
654,715
649,347
Total liabilities and stockholders' equity
$
1,817,291
$
1,748,621
Distribution Solutions Group, Inc.
Condensed Consolidated Statements of Operations
(Dollars in thousands, except per share data)
(Unaudited)
Three Months Ended
Six Months Ended
June 30,
June 30,
2026
2025
2026
2025
Revenue
$
557,734
$
502,437
$
1,053,729
$
980,466
Cost of goods sold
377,598
332,353
710,254
646,402
Gross profit
180,136
170,084
343,475
334,064
Selling, general and administrative expenses
152,268
143,258
301,977
287,141
Operating income (loss)
27,868
26,826
41,498
46,923
Interest expense
(12,991
)
(14,238
)
(25,162
)
(28,453
)
Change in fair value of earnout liabilities
—
—
—
(1,000
)
Other income (expense), net
(486
)
(726
)
(1,188
)
(94
)
Income (loss) before income taxes
14,391
11,862
15,148
17,376
Income tax expense (benefit)
5,897
6,859
6,272
9,112
Net income (loss)
$
8,494
$
5,003
$
8,876
$
8,264
Basic income (loss) per share of common stock
$
0.18
$
0.11
$
0.19
$
0.18
Diluted income (loss) per share of common stock
$
0.18
$
0.11
$
0.19
$
0.17
Basic weighted average shares outstanding
46,210,991
46,381,194
46,200,851
46,490,702
Diluted weighted average shares outstanding
46,432,540
46,562,690
47,062,216
47,295,547
Distribution Solutions Group, Inc.
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)
(Unaudited)
Six Months Ended June 30,
2026
2025
Operating activities
Net income (loss)
$
8,876
$
8,264
Adjustments to reconcile to net cash used in operating activities:
Depreciation and amortization
39,589
40,317
Amortization of debt issuance costs
879
1,752
Stock-based compensation
4,582
2,224
Deferred income taxes
(576
)
1,793
Change in fair value of earnout liabilities
—
1,000
(Gain) loss on sale of rental equipment
(3,033
)
(2,129
)
(Gain) loss on sale of property, plant and equipment
(626
)
(543
)
Charge for step-up of acquired inventory
94
—
Net realizable value adjustment and write-offs for obsolete and excess inventory
2,748
4,907
Bad debt expense
2,040
2,119
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable
(63,023
)
(31,048
)
Inventories
(29,458
)
(1,470
)
Prepaid expenses and other current assets
3,554
(16,364
)
Accounts payable
37,231
15,552
Accrued expenses and other current liabilities
(2,018
)
1,216
Other changes in operating assets and liabilities
763
946
Net cash provided by (used in) operating activities
1,622
28,536
Investing activities
Purchases of property, plant and equipment
(8,903
)
(10,289
)
Proceeds from sale of property, plant and equipment
826
990
Business acquisitions, net of cash acquired
(16,536
)
(1,426
)
Purchases of rental equipment
(11,744
)
(7,177
)
Proceeds from sale of rental equipment
6,553
5,913
Net cash provided by (used in) investing activities
(29,804
)
(11,989
)
Financing activities
Proceeds from revolving lines of credit
262,973
196,652
Payments on revolving lines of credit
(216,119
)
(195,865
)
Payments on term loans
(17,500
)
(20,125
)
Repurchase of common stock
15
(20,256
)
Shares repurchased held in treasury
(178
)
(45
)
Stock option exercises
—
877
Payment of financing lease principal
(329
)
(296
)
Net cash provided by (used in) financing activities
28,862
(39,058
)
Effect of exchange rate changes on cash and cash equivalents
(526
)
2,548
Increase (decrease) in cash, cash equivalents and restricted cash
154
(19,963
)
Cash, cash equivalents and restricted cash at beginning of period
75,326
81,726
Cash, cash equivalents and restricted cash at end of period
$
75,480
$
61,763
Cash and cash equivalents
$
66,938
$
47,430
Restricted cash
8,542
14,333
Total cash, cash equivalents and restricted cash
$
75,480
$
61,763
Distribution Solutions Group, Inc.
Table 1 - Selected Segment Financial Data
(Dollars in thousands)
(Unaudited)
Three Months Ended
June 30,
2026
2025
Revenue:
Lawson Products
$
125,498
$
124,313
Canada Branch Division
63,717
55,852
Gexpro Services
140,146
127,807
TestEquity
228,994
195,046
Intersegment revenue elimination
(621
)
(581
)
Total
$
557,734
$
502,437
Operating income (loss):
Lawson Products
$
2,542
$
7,975
Canada Branch Division
3,829
1,751
Gexpro Services
14,532
13,902
TestEquity
10,768
4,813
All Other
(3,803
)
(1,615
)
Total
$
27,868
$
26,826
DISTRIBUTION SOLUTIONS GROUP, INC.
SEC REGULATION G GAAP RECONCILIATIONS
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, 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. Management believes that these non-GAAP financial measures can provide additional meaningful reflections of underlying trends of the business because they provide a comparison of historical information that excludes certain non-operational or non-cash items that impact the overall comparability. See Tables below for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three months ended June 30, 2026 and 2025 and the three months ended March 31, 2026. 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.
Distribution Solutions Group, Inc.
Table 2 - Reconciliation of GAAP Net Income (Loss) and GAAP Operating Income (Loss) to
Non-GAAP Adjusted EBITDA
(Dollars in thousands)
(Unaudited)
Three Months Ended
June 30,
March 31,
2026
2025
2026
Net income (loss)
$
8,494
$
5,003
$
382
Income tax expense (benefit)
5,897
6,859
375
Other income (expense), net
486
726
702
Interest expense
12,991
14,238
12,171
Operating income (loss)
27,868
26,826
13,630
Depreciation and amortization
19,865
20,338
19,724
Stock-based compensation (1)
2,158
1,250
2,424
Severance and acquisition related retention expenses (2)
2,204
355
1,141
Acquisition related costs (3)
335
(208
)
753
Inventory step-up (4)
70
—
24
Other non-recurring (5)
1,433
—
137
Non-GAAP adjusted EBITDA
$
53,933
$
48,561
$
37,833
Operating income (loss) as a percent of revenue
5.0
%
5.3
%
2.7
%
Adjusted EBITDA as a percent of revenue
9.7
%
9.7
%
7.6
%
(1)
Expense (benefit) primarily for stock-based compensation, of which a portion varies with the Company's stock price.
(2)
Includes severance expense for 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.
(5)
Other non-recurring costs consist of certain non-recurring strategic projects, costs related to the proposed Merger and other non-recurring items.
Distribution Solutions Group, Inc.
Table 3 - Reconciliation of GAAP Net Income (Loss) and GAAP Diluted EPS to
Non-GAAP Adjusted Net Income and Non-GAAP Adjusted Diluted EPS
(Dollars in thousands, except per share data)
(Unaudited)
Three Months Ended
June 30, 2026
June 30, 2025
March 31,2026
Amount
Diluted EPS (2)
Amount
Diluted EPS (2)
Amount
Diluted EPS (2)
Net income (loss)
$
8,494
$
0.18
$
5,003
$
0.11
$
382
$
0.01
Pretax adjustments:
Stock-based compensation
2,158
0.05
1,250
0.03
2,424
0.05
Acquisition related costs
335
0.01
(208
)
—
753
0.02
Amortization of intangible assets
11,148
0.24
11,650
0.25
11,004
0.23
Severance and acquisition related retention expenses
2,204
0.05
355
0.01
1,141
0.02
Inventory step-up
70
—
—
—
24
—
Other non-recurring
1,433
0.03
—
—
137
—
Total pretax adjustments
17,348
0.38
13,047
0.29
15,483
0.32
Tax effect on adjustments (1)/(3)
(4,543
)
(0.11
)
(3,135
)
(0.08
)
(4,423
)
(0.09
)
Deferred tax asset valuation allowance (3)/(4)
754
0.02
1,536
0.03
47
—
Non-GAAP adjusted net income
$
22,053
$
0.47
$
16,451
$
0.35
$
11,489
$
0.24
(1)
The adjustment to the income tax expense (benefit) is determined by excluding the non-GAAP adjustments by jurisdiction.
(2)
Pretax adjustments to diluted EPS calculated on 46.433 million, 46.563 million and 47.030 million diluted shares for the second quarter of 2026 and 2025, and the first quarter of 2026, respectively.
(3)
The quarter-to-date amounts are derived from the current period year-to-date amount less the previous quarter year-to-date amount.
(4)
The estimated impact to the deferred tax asset valuation allowance from interest expense limitations under Section 163(j) determined by including the non-GAAP adjustments by jurisdiction.
Distribution Solutions Group, Inc.
Table 4 - Reconciliation of GAAP Operating Income (Loss) to Non-GAAP Adjusted Operating Income
(Dollars in thousands)
(Unaudited)
Three Months Ended
June 30,
March 31,
2026
2025
2026
Operating income (loss)
$
27,868
$
26,826
$
13,630
Gross profit adjustments:
Inventory step-up (1)
70
—
24
Total gross profit adjustments
70
—
24
Selling, general and administrative expenses adjustments:
Acquisition related costs (2)
335
(208
)
753
Amortization of intangible assets
11,148
11,650
11,004
Stock-based compensation (3)
2,158
1,250
2,424
Severance and acquisition related retention expenses (4)
2,204
355
1,141
Other non-recurring (5)
1,433
—
137
Total selling, general and administrative adjustments
17,278
13,047
15,459
Total adjustments
17,348
13,047
15,483
Non-GAAP adjusted operating income
$
45,216
$
39,873
$
29,113
(1)
Inventory fair value step-up adjustment for acquisition accounting related to acquisitions completed.
(2)
Transaction and integration costs related to acquisitions.
(3)
Expense (benefit) primarily for stock-based compensation, of which a portion varies with the Company's stock price.
(4)
Includes severance expense for actions taken not related to a formal restructuring plan and acquisition related retention expenses.
(5)
Other non-recurring costs consist of certain non-recurring strategic projects, costs related to the proposed Merger and other non-recurring items.
Distribution Solutions Group, Inc.
Table 5 - Reconciliation of GAAP Operating Income (Loss) to Non-GAAP Adjusted EBITDA
Q2 2026 and Q2 2025
(Dollars in thousands)
(Unaudited)
Lawson Products
Gexpro Services
TestEquity
Canada Branch Division
All Other
Eliminations
Consolidated DSG
Quarter Ended
Q2 2026
Q2 2025
Q2 2026
Q2 2025
Q2 2026
Q2 2025
Q2 2026
Q2 2025
Q2 2026
Q2 2025
Q2 2026
Q2 2025
Q2 2026
Q2 2025
Revenue from external customers
$
125,403
$
124,287
$
139,727
$
127,474
$
228,921
$
194,830
$
63,683
$
55,846
$
—
$
—
$
—
$
—
$
557,734
$
502,437
Intersegment revenue
95
26
419
333
73
216
34
6
—
—
(621
)
(581
)
—
—
Revenue
$
125,498
$
124,313
$
140,146
$
127,807
$
228,994
$
195,046
$
63,717
$
55,852
$
—
$
—
$
(621
)
$
(581
)
$
557,734
$
502,437
Operating income (loss)
$
2,542
$
7,975
$
14,532
$
13,902
$
10,768
$
4,813
$
3,829
$
1,751
$
(3,803
)
$
(1,615
)
$
27,868
$
26,826
Depreciation and amortization
6,744
6,808
3,041
3,532
8,246
8,280
1,834
1,718
—
—
19,865
20,338
Adjustments:
Acquisition related costs(1)
357
12
4
(397
)
61
29
(87
)
148
—
—
335
(208
)
Stock-based compensation(2)
777
775
404
18
507
168
—
—
470
289
2,158
1,250
Severance and acquisition related retention expenses(3)
1,399
139
319
27
382
187
20
3
84
(1
)
2,204
355
Inventory step-up(4)
—
—
—
—
—
—
70
—
—
—
70
—
Other non-recurring(5)
91
—
—
—
27
—
40
—
1,275
—
1,433
—
Non-GAAP adjusted EBITDA
$
11,910
$
15,709
$
18,300
$
17,082
$
19,991
$
13,477
$
5,706
$
3,620
$
(1,974
)
$
(1,327
)
$
53,933
$
48,561
Operating income (loss) as a percent of revenue
2.0
%
6.4
%
10.4
%
10.9
%
4.7
%
2.5
%
6.0
%
3.1
%
N/M
N/M
5.0
%
5.3
%
Adjusted EBITDA as a percent of revenue
9.5
%
12.6
%
13.1
%
13.4
%
8.7
%
6.9
%
9.0
%
6.5
%
N/M
N/M
9.7
%
9.7
%
(1)
Transaction and integration costs related to acquisitions.
(2)
Expense (benefit) primarily for stock-based compensation, of which a portion varies with the Company's stock price.
(3)
Includes severance expense from actions taken not related to a formal restructuring plan and acquisition related retention expenses.
(4)
Inventory fair value step-up adjustment for acquisition accounting related to acquisitions completed.
(5)
Other non-recurring costs consist of certain non-recurring strategic projects, costs related to the proposed Merger and other non-recurring items.
N/M
- Not meaningful