Financhill
Sell
39

QXO Quote, Financials, Valuation and Earnings

Last price:
$21.7900
Seasonality move :
2371.92%
Day range:
$20.6900 - $22.0500
52-week range:
$10.6100 - $157.2786
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
115.55x
P/B ratio:
2.69x
Volume:
5.8M
Avg. volume:
11.3M
1-year change:
-61.12%
Market cap:
$12.3B
Revenue:
$56.9M
EPS (TTM):
-$9.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.2M $41.7M $45M $54.5M $56.9M
Revenue Growth (YoY) 7.06% 1.17% 7.88% 21.19% 4.32%
 
Cost of Revenues $24.6M $24.5M $27M $32.9M $33.9M
Gross Profit $16.6M $17.2M $18M $21.6M $22.9M
Gross Profit Margin 40.22% 41.27% 39.93% 39.65% 40.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $16.6M $17.4M $22.1M $92.9M
Other Inc / (Exp) $13.3K $321.4K -- -$3M --
Operating Expenses $16.4M $17.4M $18.3M $22.9M $93.9M
Operating Income $223.4K -$231K -$385.4K -$1.3M -$71M
 
Net Interest Expenses $13.6K $46.8K $89K $56K --
EBT. Incl. Unusual Items $223K $43.6K -$474.4K -$1.4M $50.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.4K $178K -$192.2K -$297K $22.8M
Net Income to Company $175.7K -$134.4K -$282.2K -$1.1M $28M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $175.7K -$134.4K -$282.2K -$1.1M $28M
 
Basic EPS (Cont. Ops) $0.32 -$0.24 -$0.40 -$1.63 -$0.11
Diluted EPS (Cont. Ops) $0.32 -$0.24 -$0.40 -$1.63 -$0.11
Weighted Average Basic Share $562.7K $628.3K $645.9K $657K $204M
Weighted Average Diluted Share $562.7K $628.3K $645.9K $657K $204M
 
EBITDA $1.4M $1.5M $1.4M -$290K $52M
EBIT $236.7K $90.4K -$385.4K -$1.3M $50.9M
 
Revenue (Reported) $41.2M $41.7M $45M $54.5M $56.9M
Operating Income (Reported) $223.4K -$231K -$385.4K -$1.3M -$71M
Operating Income (Adjusted) $236.7K $90.4K -$385.4K -$1.3M $50.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.9M $11M $13.1M $14.4M $13.5M
Revenue Growth (YoY) 7.94% 1.33% 19.09% 9.97% -6.43%
 
Cost of Revenues $6.1M $6.3M $7.8M $8.8M $8.1M
Gross Profit $4.7M $4.7M $5.4M $5.7M $5.4M
Gross Profit Margin 43.63% 42.68% 40.81% 39.19% 39.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $4.5M $4.8M $5.2M $44.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.3M $4.7M $5M $5.4M $44.7M
Operating Income $493.3K -$19.7K $369.5K $228K -$39.3M
 
Net Interest Expenses $10K $18.9K $17.3K $20K --
EBT. Incl. Unusual Items $483.3K -$38.6K $352.3K $208K $17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.6K $2.1K $74.8K $70K $8.5M
Net Income to Company $354.7K -$40.7K $277.5K $138K $8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $354.7K -$40.7K $277.5K $138K $8.8M
 
Basic EPS (Cont. Ops) $0.56 -$0.08 $0.40 $0.21 -$0.03
Diluted EPS (Cont. Ops) $0.56 -$0.08 $0.40 $0.21 -$0.03
Weighted Average Basic Share $595.7K $642K $657K $664K $451.4M
Weighted Average Diluted Share $595.8K $642K $657K $664K $451.4M
 
EBITDA $819.8K $629.9K $723.2K $506K $17.6M
EBIT $493.3K -$19.7K $369.5K $230K $17.3M
 
Revenue (Reported) $10.9M $11M $13.1M $14.4M $13.5M
Operating Income (Reported) $493.3K -$19.7K $369.5K $228K -$39.3M
Operating Income (Adjusted) $493.3K -$19.7K $369.5K $230K $17.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $42M $41.8M $47.1M $55.8M $55.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.5M $24.7M $28.5M $33.9M $33.3M
Gross Profit $17.5M $17.2M $18.6M $21.9M $22.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $17M $17.7M $22.5M $132.2M
Other Inc / (Exp) $7.5K -- -- -- --
Operating Expenses $16.4M $17.9M $18.6M $23.4M $133.2M
Operating Income $1.1M -$744K $3.9K -$1.5M -$110.5M
 
Net Interest Expenses $31.2K $55.6K $87.4K $59K --
EBT. Incl. Unusual Items $1.1M -$478.2K -$83.6K -$1.5M $67.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265.7K $51.5K -$119.5K -$302K $31.3M
Net Income to Company $822.4K -$529.8K $35.9K -$1.2M $36.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $822.4K -$529.8K $35.9K -$1.2M $36.6M
 
Basic EPS (Cont. Ops) $1.44 -$0.88 -- -$1.84 -$9.95
Diluted EPS (Cont. Ops) $1.44 -$0.88 -- -$1.84 -$9.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.3M $1.3M $1.5M -$359.6K $69.1M
EBIT $1.1M -$422.6K $3.9K -$1.4M $67.9M
 
Revenue (Reported) $42M $41.8M $47.1M $55.8M $55.9M
Operating Income (Reported) $1.1M -$744K $3.9K -$1.5M -$110.5M
Operating Income (Adjusted) $1.1M -$422.6K $3.9K -$1.4M $67.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.9M $11M $13.1M $14.4M $13.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1M $6.3M $7.8M $8.8M $8.1M
Gross Profit $4.7M $4.7M $5.4M $5.7M $5.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $4.5M $4.8M $5.2M $44.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.3M $4.7M $5M $5.4M $44.7M
Operating Income $493.3K -$19.7K $369.5K $228K -$39.3M
 
Net Interest Expenses $10K $18.9K $17.3K $20K --
EBT. Incl. Unusual Items $483.3K -$38.6K $352.3K $208K $17.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.6K $2.1K $74.8K $70K $8.5M
Net Income to Company $354.7K -$40.7K $277.5K $138K $8.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $354.7K -$40.7K $277.5K $138K $8.8M
 
Basic EPS (Cont. Ops) $0.56 -$0.08 $0.40 $0.21 -$0.03
Diluted EPS (Cont. Ops) $0.56 -$0.08 $0.40 $0.21 -$0.03
Weighted Average Basic Share $595.7K $642K $657K $664K $451.4M
Weighted Average Diluted Share $595.8K $642K $657K $664K $451.4M
 
EBITDA $819.8K $629.9K $723.2K $506K $17.6M
EBIT $493.3K -$19.7K $369.5K $230K $17.3M
 
Revenue (Reported) $10.9M $11M $13.1M $14.4M $13.5M
Operating Income (Reported) $493.3K -$19.7K $369.5K $228K -$39.3M
Operating Income (Adjusted) $493.3K -$19.7K $369.5K $230K $17.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.6M $6.8M $8M $6.1M $5.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6M $1.9M $2.2M $3M $2.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $400.8K $1.7M $1.6M $2.7M $3.8M
Total Current Assets $8.6M $10.7M $13.7M $11.8M $5.1B
 
Property Plant And Equipment $1.9M $1.6M $1M $1M $704K
Long-Term Investments -- -- -- -- --
Goodwill $1M $1M $1.1M $1.1M $1.2M
Other Intangibles $3.1M $3.5M $4.3M $4.9M $4M
Other Long-Term Assets -- -- $187.6K $171K $192K
Total Assets $15.9M $18M $21.4M $20.5M $5.1B
 
Accounts Payable $1.9M $2M $3.3M $4.6M $6.2M
Accrued Expenses $1.4M $1.8M $2.5M $2.7M $11.7M
Current Portion Of Long-Term Debt $545K $402K $783.5K $702K --
Current Portion Of Capital Lease Obligations $599.9K $632.4K $483.3K $417K $316K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7M $7.4M $10.8M $11.5M $45.1M
 
Long-Term Debt $937.3K $566.9K $671K $994K --
Capital Leases -- -- -- -- --
Total Liabilities $8.6M $8.6M $11.9M $13M $45.4M
 
Common Stock $50 $50 $50 -- $498.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.3M $9.4M $9.6M $7.5M $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.3M $9.4M $9.6M $7.5M $5.1B
 
Total Liabilities and Equity $15.9M $18M $21.4M $20.5M $5.1B
Cash and Short Terms $6.6M $6.8M $8M $6.1M $5.1B
Total Debt $1.5M $968.9K $1.5M $1.7M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $9.4M $6.5M $6.9M $6.3M $5.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9M $1.8M $2.2M $2.7M $3.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $933.1K $1.5M $1.7M $1.6M $4.2M
Total Current Assets $12.7M $10.4M $13.6M $12.5M $5.1B
 
Property Plant And Equipment $1.8M $1.2M $1.1M $937.6K $747K
Long-Term Investments -- -- -- -- --
Goodwill $1M $1M $1.1M $1.1M $1.2M
Other Intangibles $3M $4.9M $4.1M $4.7M $4.5M
Other Long-Term Assets -- -- $187.6K $171.5K $182K
Total Assets $19.6M $18.7M $21.1M $20.9M $5.1B
 
Accounts Payable $1.4M $2.1M $2.8M $4.9M $5.8M
Accrued Expenses $1.4M $1.9M $2.2M $2.4M $11.4M
Current Portion Of Long-Term Debt $253.1K $631.8K $613.9K $732.6K --
Current Portion Of Capital Lease Obligations $608.9K $491.6K $542.8K $358.6K $313K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.6M $7.7M $10.2M $12M $53.6M
 
Long-Term Debt $472.3K $1.2M $551.3K $843.7K --
Capital Leases -- -- -- -- --
Total Liabilities $7.9M $9.3M $11.2M $13.2M $53.8M
 
Common Stock $50 $50 $50 $50 $498.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.7M $9.4M $9.9M $7.6M $5.1B
 
Total Liabilities and Equity $19.6M $18.7M $21.1M $20.9M $5.1B
Cash and Short Terms $9.4M $6.5M $6.9M $6.3M $5.1B
Total Debt $725.4K $1.8M $1.2M $1.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $175.7K -$134.4K -$282.2K -$1.1M $28M
Depreciation & Amoritzation $1.1M $1.4M $1.8M $1M $1.1M
Stock-Based Compensation $10.2K $441.3K $180.3K $41K $34.5M
Change in Accounts Receivable $1.1M -$534.1K -$549.1K $103K $183K
Change in Inventories -- -- -- -- --
Cash From Operations $1.7M $226K $2M $584K $84.9M
 
Capital Expenditures $124.8K $114.8K $38.7K $121K $102K
Cash Acquisitions -$185.4K -$395.7K -- -- --
Cash From Investing $839.8K -$510.5K -$188.7K -$400K -$102K
 
Dividends Paid (Ex Special Dividend) -$4.1M -$3.1M -- -$1.1M -$49.7M
Special Dividend Paid
Long-Term Debt Issued $3.2M -- -- -- --
Long-Term Debt Repaid -$3.7M -$596.1K -$655.1K -$999K -$1.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$45K
Cash From Financing -$4.6M $503.1K -$655.1K -$2.1M $5B
 
Beginning Cash (CF) $8.7M $6.6M $6.8M $8M $6.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $218.7K $1.2M -$1.9M $5.1B
Ending Cash (CF) $6.6M $6.8M $8M $6.1M $5.1B
 
Levered Free Cash Flow $1.6M $111.3K $2M $463K $84.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $130.3K -$87.8K $343.5K -$590K --
Depreciation & Amoritzation $329.9K $375.2K $336.4K $438K --
Stock-Based Compensation $48.9K $46K -$500 -- --
Change in Accounts Receivable $855.7K -$207.6K $666.2K -$378K --
Change in Inventories -- -- -- -- --
Cash From Operations -$338.4K -$477.1K $459.1K -$1M --
 
Capital Expenditures $72.1K -- $19K $1K --
Cash Acquisitions -$145.7K $150K -- -- --
Cash From Investing -$217.8K -- -$19K -$1K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$17.4M --
Special Dividend Paid -- -- -- $26.2M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$94.7K -$135.7K -$186.2K -$150K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$45K --
Cash From Financing $627.4K -$135.7K -$186.2K $966.1M --
 
Beginning Cash (CF) $9.4M $6.5M $6.9M $6.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $71.2K -$612.8K $253.9K $965M --
Ending Cash (CF) $9.4M $5.9M $7.1M $971.3M --
 
Levered Free Cash Flow -$410.5K -$477.1K $440K -$1M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $822.4K -$529.8K $35.9K -$1.2M $36.6M
Depreciation & Amoritzation $1.2M $1.7M $1.5M $923.4K $1.1M
Stock-Based Compensation $7.8K $486.3K $175.8K -$500 $54.8M
Change in Accounts Receivable $1M $75.8K -$969.6K $1M -$641K
Change in Inventories -- -- -- -- --
Cash From Operations $1.5M $718.2K $1.3M $1.7M $121M
 
Capital Expenditures $77.8K $145.3K $13.2K $177K $846K
Cash Acquisitions -$185.4K -$545.7K $150K -- --
Cash From Investing $311.8K -$691K -$13.2K -$456K -$846K
 
Dividends Paid (Ex Special Dividend) -$1.8M -$3.1M -- -$1.1M -$72.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.7M -$613.8K -$861.1K -$823.2K -$1.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $1M -$2.9M -$861.1K -$1.9M $5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9M -$2.9M $389.3K -$598.1K $5.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4M $572.9K $1.3M $1.6M $120.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $485K -$128.4K $621K -$452K $8.8M
Depreciation & Amoritzation $656.4K $1M $690K $714K $278K
Stock-Based Compensation $49.9K $91.9K $41K -- $20.3M
Change in Accounts Receivable $73.2K -$380.2K $73K -$71K -$517K
Change in Inventories -- -- -- -- --
Cash From Operations -$838.8K -$485.3K -$324K -$683K $36.5M
 
Capital Expenditures $72.1K $30.5K $24K $62K $805K
Cash Acquisitions -$145.7K -- -- -- --
Cash From Investing -$217.8K -$180.6K -$24K -$62K -$805K
 
Dividends Paid (Ex Special Dividend) -- -- -- -$17.4M -$22.5M
Special Dividend Paid -- -- -- $26.2M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$215.9K -$274.6K -$531K -$319K -$31K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$45K --
Cash From Financing $3.9M -$274.6K -$531K $965.9M -$22.5M
 
Beginning Cash (CF) $16M $13.3M $14.9M $12.4M $5.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M -$940.4K -$879K $965.1M $13.2M
Ending Cash (CF) $18.8M $12.4M $14M $977.6M $5.1B
 
Levered Free Cash Flow -$911K -$515.9K -$348K -$745K $35.7M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock