
Qxo (QXO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.9B
Gross Profit
401.7M
21.07%
Operating Income
-162.1M
-8.50%
Net Income
-58.5M
-3.07%
EPS (Diluted)
$-0.15
Balance Sheet Metrics
Total Assets
5.1B
Total Liabilities
53.8M
Shareholders Equity
5.1B
Debt to Equity
0.01
Cash Flow Metrics
Operating Cash Flow
29.0M
Free Cash Flow
35.7M
Revenue & Profitability Trend
Qxo Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 56.9M | 54.5M | 45.0M | 41.7M | 41.2M |
Cost of Goods Sold | 33.9M | 32.9M | 27.0M | 24.5M | 24.6M |
Gross Profit | 22.9M | 21.6M | 18.0M | 17.2M | 16.6M |
Gross Margin % | 40.3% | 39.6% | 39.9% | 41.3% | 40.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 92.9M | 19.1M | 17.4M | 16.6M | 15.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 92.9M | 19.1M | 17.4M | 16.6M | 15.6M |
Operating Income | -71.0M | 1.7M | -385.4K | -231.0K | 223.4K |
Operating Margin % | -124.8% | 3.1% | -0.9% | -0.6% | 0.5% |
Non-Operating Items | |||||
Interest Income | 121.9M | - | - | - | - |
Interest Expense | 60.0K | 55.7K | 89.0K | 46.8K | 13.6K |
Other Non-Operating Income | - | -3.0M | - | 321.4K | 13.3K |
Pre-tax Income | 50.8M | -1.4M | -474.4K | 43.6K | 223.0K |
Income Tax | 22.8M | -297.4K | -192.2K | 178.0K | 47.4K |
Effective Tax Rate % | 45.0% | 0.0% | 0.0% | 408.5% | 21.2% |
Net Income | 28.0M | -1.1M | -282.2K | -134.4K | 175.6K |
Net Margin % | 49.2% | -2.0% | -0.6% | -0.3% | 0.4% |
Key Metrics | |||||
EBITDA | 52.0M | 2.8M | 1.4M | 1.2M | 1.4M |
EPS (Basic) | $-0.11 | $-1.60 | $-0.40 | $-0.24 | $0.32 |
EPS (Diluted) | $-0.11 | $-1.60 | $-0.40 | $-0.24 | $0.32 |
Basic Shares Outstanding | 203998000 | 657449 | 645885 | 628302 | 562658 |
Diluted Shares Outstanding | 203998000 | 657449 | 645885 | 628302 | 562658 |
Income Statement Trend
Qxo Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 5.1B | 6.1M | 8.0M | 6.8M | 6.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.7M | 3.0M | 2.2M | 1.9M | 1.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 3.8M | 1.8M | 1.6M | 1.7M | 400.8K |
Total Current Assets | 5.1B | 11.8M | 13.7M | 10.7M | 8.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 259.0K | 4.5M | 4.2M | 4.3M | 4.3M |
Goodwill | 6.3M | 7.2M | 6.5M | 5.5M | 5.2M |
Intangible Assets | 4.0M | 4.9M | 4.3M | 3.5M | 3.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 2.8M | 1.6M | 1.3M | 991.0K | 1.0M |
Total Non-Current Assets | 8.7M | 8.7M | 7.7M | 7.3M | 7.3M |
Total Assets | 5.1B | 20.5M | 21.4M | 18.0M | 15.9M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 6.2M | 4.6M | 3.3M | 2.0M | 1.9M |
Short-term Debt | 316.0K | 1.1M | 1.3M | 1.0M | 1.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 45.1M | 11.5M | 10.8M | 7.4M | 6.7M |
Non-Current Liabilities | |||||
Long-term Debt | 261.0K | 1.5M | 1.1M | 1.3M | 1.9M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 261.0K | 1.5M | 1.1M | 1.3M | 1.9M |
Total Liabilities | 45.4M | 13.0M | 11.9M | 8.6M | 8.6M |
Equity | |||||
Common Stock | 4.0K | 53 | 53 | 52 | 46 |
Retained Earnings | -6.2M | -1.9M | -876.6K | -594.4K | -459.9K |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.1B | 7.5M | 9.6M | 9.4M | 7.3M |
Key Metrics | |||||
Total Debt | 577.0K | 2.6M | 2.4M | 2.3M | 3.0M |
Working Capital | 5.0B | 273.8K | 2.9M | 3.3M | 1.9M |
Balance Sheet Composition
Qxo Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 28.0M | -1.1M | -282.2K | -134.4K | 175.6K |
Depreciation & Amortization | 1.1M | 1.1M | 1.8M | 1.4M | 1.1M |
Stock-Based Compensation | 34.5M | 41.5K | 180.3K | 441.3K | 10.2K |
Working Capital Changes | 1.3M | 744.8K | 37.6K | -552.1K | 220.6K |
Operating Cash Flow | 64.0M | 505.1K | 1.6M | 1.1M | 1.4M |
Investing Activities | |||||
Capital Expenditures | -102.0K | -120.9K | -38.7K | -114.8K | -124.8K |
Acquisitions | - | - | 0 | -395.7K | -185.4K |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -102.0K | -399.4K | -188.7K | -510.5K | 839.8K |
Financing Activities | |||||
Share Repurchases | - | - | - | - | 0 |
Dividends Paid | -49.6M | -1.1M | 0 | -3.1M | -4.1M |
Debt Issuance | - | - | - | 0 | 3.2M |
Debt Repayment | -1.9M | -998.5K | -655.1K | -596.1K | -3.7M |
Financing Cash Flow | 5.0B | -2.0M | -655.1K | 503.1K | -4.6M |
Free Cash Flow | 84.8M | 462.9K | 2.0M | 111.3K | 1.6M |
Net Change in Cash | 5.0B | -1.9M | 732.5K | 1.1M | -2.4M |
Cash Flow Trend
Qxo Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
2.19
Forward P/E
64.47
Price to Book
1.56
Price to Sales
7.13
PEG Ratio
-0.02
Profitability Ratios
Profit Margin
-1.10%
Operating Margin
2.97%
Return on Equity
-0.39%
Return on Assets
-0.28%
Financial Health
Current Ratio
3.00
Debt to Equity
41.50
Beta
2.30
Per Share Data
EPS (TTM)
$9.42
Book Value per Share
$13.19
Revenue per Share
$4.25
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
qxo | 13.9B | 2.19 | 1.56 | -0.39% | -1.10% | 41.50 |
Salesforce | 231.8B | 37.88 | 3.83 | 10.31% | 16.08% | 19.81 |
Intuit | 200.1B | 58.50 | 9.95 | 17.84% | 19.07% | 0.35 |
Uber Technologies | 196.0B | 16.01 | 8.68 | 67.49% | 26.68% | 52.23 |
ServiceNow | 184.0B | 111.13 | 16.83 | 16.95% | 13.78% | 22.04 |
Adobe | 153.1B | 23.13 | 13.47 | 52.25% | 30.39% | 57.49 |
Financial data is updated regularly. All figures are in the company's reporting currency.