Note: the following summary financial results include the legacy Beacon Roofing Supply, Inc. (“Beacon”) operational results from the date of acquisition on April 29, 2025.
| FOURTH QUARTER AND FULL YEAR 2025 SUMMARY RESULTS | |||||||||||||||
|
| Three Months Ended December 31, |
| Year Ended December 31, | ||||||||||||
| (in millions, except for per share data) | 2025 |
| 2024 |
| 2025 |
| 2024 | ||||||||
| Net sales | 2,194.1 |
|
| 14.8 |
|
| 6,842.2 |
|
| 56.9 |
| ||||
| Gross profit | 529.9 |
|
| 6.1 |
|
| 1,572.7 |
|
| 23.1 |
| ||||
| Adjusted Gross Profit(1) | 529.9 |
|
| 6.1 |
|
| 1,704.4 |
|
| 23.1 |
| ||||
| Gross margin |
| 24.2 |
|
| 41.2 |
|
| 23.0 |
|
| 40.6 | ||||
| Adjusted Gross Margin(1) |
| 24.2 |
|
| 41.2 |
|
| 24.9 |
|
| 40.6 | ||||
| Net (loss) income | (90.2 |
| 11.3 |
|
| (279.4 |
| 28.0 |
| ||||||
| Net margin |
| (4.1 |
|
| 76.4 |
|
| (4.1 |
|
| 49.2 | ||||
| Adjusted EBITDA(1) | 150.3 |
|
| (7.8 |
| 647.8 |
|
| (19.9 | ||||||
| Adjusted EBITDA Margin(1) |
| 6.9 |
|
| (52.7 |
|
| 9.5 |
|
| (35.0 | ||||
| Adjusted Net Income(1) | 52.1 |
|
|
| N/M |
|
| 362.7 |
|
|
| N/M |
| ||
| Basic and diluted loss per common share | (0.17 |
|
| N/M |
|
| (0.63 |
|
| N/M |
| ||||
| Adjusted Diluted EPS(1) | 0.02 |
|
|
| N/M |
|
| 0.34 |
|
|
| N/M |
| ||
| N/M - Not meaningful | |
| (1) | See the “Non-GAAP Financial Measures” section of the press release. |
Brad Jacobs, chairman and chief executive officer of QXO, said, “Our fourth quarter results were in line with the pre-announcement we made last month. Operationally, we are executing against our integration plan across the legacy Beacon business, supported by disciplined investments in technology, sales capacity, and other high-return, long-term initiatives. On the M&A front, our recently announced $2.25 billion agreement to acquire Kodiak Building Partners triples our total addressable market to more than $200 billion. With Kodiak, we have grown our EBITDA run rate to more than $1 billion in under 10 months. Our acquisition pipeline remains very active, keeping us firmly on track to achieve $50 billion in annual revenue.”
Fourth Quarter Highlights
Net sales were $2.19 billion for the three months ended December 31, 2025.
Adjusted Net Income, a non-GAAP financial measure, was $52.1 million for the three months ended December 31, 2025. Adjusted Diluted EPS, a non-GAAP financial measure, was $0.02 for the three months ended December 31, 2025.
Adjusted EBITDA, a non-GAAP financial measure, was $150.3 million for the three months ended December 31, 2025. Adjusted EBITDA Margin, a non-GAAP financial measure, was 6.9% for the three months ended December 31, 2025.
We expect the acquisition of Kodiak Building Partners to close early in the second quarter of 2026, subject to the satisfaction of customary closing conditions, and be highly accretive to QXO’s 2026 earnings.
About QXO
QXO is the fastest growing publicly traded distributor of building products in North America. The Company is executing its strategy to become the tech-enabled leader in the $800 billion building products distribution industry and generate outsized value for its shareholders. QXO expects to achieve its target of $50 billion in annual revenues within the next decade through accretive acquisitions and organic growth. Visit QXO.com for more information.
Non-GAAP Financial Measures
As required by the rules of the Securities and Exchange Commission (“SEC”), we provide reconciliations of the non-GAAP financial measures contained in this press release to the most directly comparable measure under GAAP, which are set forth in the financial tables attached to this press release.
QXO’s non-GAAP financial measures in this press release include: Adjusted Gross Profit, Adjusted Gross Margin, Adjusted Net Income, Adjusted Diluted EPS, Adjusted EBITDA, and Adjusted EBITDA Margin.
We calculate Adjusted Gross Profit as gross profit excluding inventory fair value adjustments, and we calculate Adjusted Gross Margin as Adjusted Gross Profit divided by net sales. We calculate Adjusted Net Income as net (loss) income excluding amortization; stock-based compensation; loss on debt extinguishment; restructuring costs; transaction costs; transformation costs; inventory fair value adjustments; and the income tax associated with such adjusting items. We calculate Adjusted Diluted EPS as Adjusted Net Income divided by the weighted-averaged number of common shares outstanding during the period plus the effect of dilutive common share equivalents based on the most dilutive result of the if-converted and two-class methods. We calculate Adjusted EBITDA as net (loss) income excluding depreciation; amortization; stock-based compensation; interest (income) expense, net; loss on debt extinguishment; provision for (benefit from) income taxes; restructuring costs; transaction costs; transformation costs; and inventory fair value adjustments that we do not consider representative of our underlying operations. We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by net sales.
Management uses these non-GAAP financial measures in making financial, operating and planning decisions and evaluating QXO’s ongoing performance. We believe these non-GAAP financial measures facilitate analysis of our ongoing business operations because they exclude items that may not be reflective of, or are unrelated to, QXO’s core operating performance, and may assist investors with comparisons to prior periods and assessing trends in our underlying business. Other companies may calculate these non-GAAP financial measures differently, and therefore our measures may not be comparable to similarly titled measures of other companies.
Forward-looking statements
This release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact, including statements with respect to the benefits of our long-term initiatives and the acquisition of Kodiak Building Partners, are, or may be deemed to be, forward-looking statements. In some cases, forward-looking statements can be identified by the use of forward-looking terms such as “anticipate,” “estimate,” “believe,” “continue,” “could,” “intend,” “may,” “plan,” “potential,” “predict,” “should,” “will,” “expect,” “objective,” “projection,” “forecast,” “goal,” “guidance,” “outlook,” “effort,” “target,” “trajectory” or the negative of these terms or other comparable terms. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate in the circumstances.
These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions that may cause actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. Factors that might cause or contribute to a material difference include the risks discussed in our filings with the SEC, and the following:
All forward-looking statements set forth in this release are qualified by these cautionary statements and there can be no assurance that the actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences to or effects on us or our business or operations. Forward-looking statements set forth in this release speak only as of the date hereof, and we do not undertake any obligation to update forward-looking statements except to the extent required by law.
| QXO, INC. AND SUBSIDIARIES Consolidated Statements of Operations (in millions, except per share data) | |||||||||||||||
|
| Three Months Ended December 31, |
| Year Ended December 31, | ||||||||||||
|
| 2025 |
| 2024 |
| 2025(1) |
| 2024 | ||||||||
|
| (Unaudited) |
|
|
|
| ||||||||||
| Net sales | 2,194.1 |
|
| 14.8 |
|
| 6,842.2 |
|
| 56.9 |
| ||||
| Cost of products sold |
| 1,664.2 |
|
|
| 8.7 |
|
|
| 5,269.5 |
|
|
| 33.8 |
|
| Gross profit |
| 529.9 |
|
|
| 6.1 |
|
|
| 1,572.7 |
|
|
| 23.1 |
|
| Operating expense: |
|
|
|
|
|
|
| ||||||||
| Selling, general and administrative |
| 441.1 |
|
|
| 39.0 |
|
|
| 1,394.8 |
|
|
| 93.0 |
|
| Depreciation |
| 41.4 |
|
|
| — |
|
|
| 108.4 |
|
|
| 0.2 |
|
| Amortization |
| 116.9 |
|
|
| 0.3 |
|
|
| 314.7 |
|
|
| 0.9 |
|
| Total operating expense |
| 599.4 |
|
|
| 39.3 |
|
|
| 1,817.9 |
|
|
| 94.1 |
|
| Loss from operations |
| (69.5 |
|
| (33.2 |
|
| (245.2 |
|
| (71.0 | ||||
| Interest (expense) income, net |
| (36.4 |
|
| 61.4 |
|
|
| (47.7 |
|
| 121.8 |
| ||
| Loss on debt extinguishment |
| (4.0 |
|
| — |
|
|
| (49.7 |
|
| — |
| ||
| Other income, net |
| 2.4 |
|
|
| — |
|
|
| 5.5 |
|
|
| — |
|
| (Loss) income before (benefit from) provision for income taxes |
| (107.5 |
|
| 28.2 |
|
|
| (337.1 |
|
| 50.8 |
| ||
| (Benefit from) provision for income taxes |
| (17.3 |
|
| 16.9 |
|
|
| (57.7 |
|
| 22.8 |
| ||
| Net (loss) income | (90.2 |
| 11.3 |
|
| (279.4 |
| 28.0 |
| ||||||
| Loss per common share - basic and diluted | (0.17 |
| (0.02 |
| (0.63 |
| (0.11 | ||||||||
|
|
|
|
|
|
|
|
| ||||||||
| Total weighted-average common shares outstanding: |
|
|
|
|
|
|
| ||||||||
| Basic |
| 716.5 |
|
|
| 451.4 |
|
|
| 613.0 |
|
|
| 204.0 |
|
| Diluted |
| 716.5 |
|
|
| 451.4 |
|
|
| 613.0 |
|
|
| 204.0 |
|
| (1) | Results include Beacon’s operations from the date of acquisition on April 29, 2025 through December 31, 2025. |
| QXO, INC. AND SUBSIDIARIES Consolidated Balance Sheets (in millions, except per share amounts) | |||||||
|
| December 31, |
| December 31, | ||||
|
|
| ||||||
| Assets |
|
|
| ||||
| Current assets: |
|
|
| ||||
| Cash and cash equivalents | 2,361.6 |
|
| 5,068.5 |
| ||
| Accounts receivable, net |
| 1,145.1 |
|
|
| 2.7 |
|
| Inventories, net |
| 1,497.3 |
|
|
| — |
|
| Vendor rebates receivable |
| 427.0 |
|
|
| — |
|
| Income tax receivable |
| 31.6 |
|
|
| — |
|
| Prepaid expenses and other current assets |
| 83.7 |
|
|
| 18.4 |
|
| Total current assets |
| 5,546.3 |
|
|
| 5,089.6 |
|
| Property and equipment, net |
| 688.6 |
|
|
| 0.4 |
|
| Goodwill |
| 5,111.3 |
|
|
| 1.2 |
|
| Intangibles, net |
| 3,819.1 |
|
|
| 4.0 |
|
| Operating lease right-of-use assets, net |
| 689.6 |
|
|
| 0.3 |
|
| Deferred income tax assets, net |
| — |
|
|
| 2.6 |
|
| Other assets, net |
| 32.4 |
|
|
| 0.2 |
|
| Total assets | 15,887.3 |
|
| 5,098.3 |
| ||
|
|
|
|
| ||||
| Liabilities and Stockholders’ Equity |
|
|
| ||||
| Current liabilities: |
|
|
| ||||
| Accounts payable | 819.0 |
|
| 6.2 |
| ||
| Accrued expenses |
| 574.3 |
|
|
| 38.6 |
|
| Current portion of operating lease liabilities |
| 107.5 |
|
|
| 0.2 |
|
| Current portion of finance lease liabilities |
| 49.2 |
|
|
| 0.1 |
|
| Total current liabilities |
| 1,550.0 |
|
|
| 45.1 |
|
| Long-term debt, net |
| 3,057.3 |
|
|
| — |
|
| Deferred income tax liabilities, net |
| 847.2 |
|
|
| — |
|
| Operating lease liabilities |
| 561.8 |
|
|
| 0.1 |
|
| Finance lease liabilities |
| 138.7 |
|
|
| 0.2 |
|
| Other long-term liabilities |
| 25.5 |
|
|
| — |
|
| Total liabilities |
| 6,180.5 |
|
|
| 45.4 |
|
|
|
|
|
| ||||
| Stockholders’ equity: |
|
|
| ||||
| Mandatory Convertible Preferred Stock, $0.001 par value; 0.6 shares and 0.0 shares authorized, issued and outstanding as of December 31, 2025 and December 31, 2024, respectively |
| 558.1 |
|
|
| — |
|
| Convertible Preferred Stock, $0.001 par value; authorized 10.0 shares, 1.0 shares issued and outstanding as of December 31, 2025 and December 31, 2024 |
| 498.6 |
|
|
| 498.6 |
|
| Common stock; $0.00001 par value; authorized 2,000.0 shares; 674.5 and 409.4 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively |
| — |
|
|
| — |
|
| Additional paid-in capital |
| 9,046.9 |
|
|
| 4,560.5 |
|
| Retained earnings (accumulated deficit) |
| (394.5 |
|
| (6.2 | ||
| Accumulated other comprehensive loss |
| (2.3 |
|
| — |
| |
| Total stockholders’ equity |
| 9,706.8 |
|
|
| 5,052.9 |
|
| Total liabilities and stockholders’ equity | 15,887.3 |
|
| 5,098.3 |
| ||
| QXO, INC. AND SUBSIDIARIES Consolidated Statements of Cash Flows (in millions) | |||||||
|
| Year Ended December 31, | ||||||
|
| 2025(1) |
| 2024 | ||||
| Operating Activities |
|
|
| ||||
| Net (loss) income | (279.4 |
| 28.0 |
| |||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
| ||||
| Depreciation |
| 108.4 |
|
|
| 0.2 |
|
| Amortization |
| 314.7 |
|
|
| 0.9 |
|
| Stock-based compensation |
| 144.5 |
|
|
| 34.4 |
|
| Amortization of debt issuance costs |
| 6.7 |
|
|
| — |
|
| Loss on debt extinguishment |
| 49.7 |
|
|
| — |
|
| Provision for credit losses |
| 13.8 |
|
|
| — |
|
| Non-cash lease expense |
| 88.0 |
|
|
| 0.3 |
|
| Deferred income taxes |
| (60.6 |
|
| (1.1 | ||
| Changes in operating assets and liabilities: |
|
|
| ||||
| Accounts receivable |
| 159.8 |
|
|
| 0.2 |
|
| Inventories |
| 287.8 |
|
|
| — |
|
| Vendor rebates receivable |
| (186.8 |
|
| — |
| |
| Income tax receivable |
| (11.0 |
|
| — |
| |
| Prepaid expenses and other current assets |
| 19.9 |
|
|
| (12.2 | |
| Accounts payable and accrued expenses |
| (326.4 |
|
| 34.4 |
| |
| Other assets and liabilities |
| (67.7 |
|
| (0.3 | ||
| Net cash provided by operating activities |
| 261.4 |
|
|
| 84.8 |
|
|
|
|
|
| ||||
| Investing Activities |
|
|
| ||||
| Capital expenditures |
| (78.2 |
|
| (0.1 | ||
| Acquisition of business, net of cash acquired |
| (10,556.5 |
|
| — |
| |
| Other |
| 4.4 |
|
|
| — |
|
| Net cash used in investing activities |
| (10,630.3 |
|
| (0.1 | ||
|
|
|
|
| ||||
| Financing Activities |
|
|
| ||||
| Borrowings under revolving lines of credit |
| 841.9 |
|
|
| — |
|
| Payments under revolving lines of credit |
| (842.0 |
|
| — |
| |
| Borrowings under term loan |
| 2,250.0 |
|
|
| — |
|
| Payments under term loan |
| (1,400.0 |
|
| — |
| |
| Borrowings under senior notes |
| 2,250.0 |
|
|
| — |
|
| Payment of debt issuance costs |
| (114.5 |
|
| — |
| |
| Payment of other debt |
| — |
|
|
| (1.7 | |
| Payments under equipment financing facilities and finance leases |
| (30.3 Für dich aus unserer Redaktion zusammengestelltHinweis: ARIVA.DE veröffentlicht in dieser Rubrik Analysen, Kolumnen und Nachrichten aus verschiedenen Quellen. Die ARIVA.DE AG ist nicht verantwortlich für Inhalte, die erkennbar von Dritten in den „News“-Bereich dieser Webseite eingestellt worden sind, und macht sich diese nicht zu Eigen. Diese Inhalte sind insbesondere durch eine entsprechende „von“-Kennzeichnung unterhalb der Artikelüberschrift und/oder durch den Link „Um den vollständigen Artikel zu lesen, klicken Sie bitte hier.“ erkennbar; verantwortlich für diese Inhalte ist allein der genannte Dritte. Weitere Artikel des AutorsThemen im Trend | |||||