Financhill
Sell
31

QXO Quote, Financials, Valuation and Earnings

Last price:
$15.3800
Seasonality move :
107.68%
Day range:
$15.0300 - $15.7300
52-week range:
$10.6100 - $290.0000
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
24.38x
P/B ratio:
1.38x
Volume:
570.9K
Avg. volume:
1.9M
1-year change:
-87.25%
Market cap:
$6.3B
Revenue:
$54.5M
EPS (TTM):
-$9.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $38.5M $41.2M $41.7M $45M $54.5M
Revenue Growth (YoY) 6.64% 7.06% 1.17% 7.88% 21.19%
 
Cost of Revenues $23.8M $24.6M $24.5M $27M $32.9M
Gross Profit $14.7M $16.6M $17.2M $18M $21.6M
Gross Profit Margin 38.12% 40.22% 41.27% 39.93% 39.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $15.6M $16.6M $17.4M $19.1M
Other Inc / (Exp) -$212.9K $13.3K $321.4K -- -$3M
Operating Expenses $16.3M $16.4M $17.4M $18.3M $19.9M
Operating Income -$1.7M $223.4K -$231K -$385.4K $1.7M
 
Net Interest Expenses $39.8K $13.6K $46.8K $89K $55.7K
EBT. Incl. Unusual Items -$1.9M $223K $43.6K -$474.4K -$1.4M
Earnings of Discontinued Ops. $11.3M -- -- -- --
Income Tax Expense -$455K $47.4K $178K -$192.2K -$297.4K
Net Income to Company -$1.5M $175.7K -$134.4K -$282.2K -$1.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.8M $175.7K -$134.4K -$282.2K -$1.1M
 
Basic EPS (Cont. Ops) $12.08 $0.32 -$0.24 -$0.40 -$1.60
Diluted EPS (Cont. Ops) $12.08 $0.32 -$0.24 -$0.40 -$1.60
Weighted Average Basic Share $562.6K $562.7K $628.3K $645.9K $657.5K
Weighted Average Diluted Share $562.6K $562.7K $628.3K $645.9K $657.5K
 
EBITDA -$950.9K $1.4M $1.5M $1.4M -$185.1K
EBIT -$1.9M $236.7K $90.4K -$385.4K -$1.3M
 
Revenue (Reported) $38.5M $41.2M $41.7M $45M $54.5M
Operating Income (Reported) -$1.7M $223.4K -$231K -$385.4K $1.7M
Operating Income (Adjusted) -$1.9M $236.7K $90.4K -$385.4K -$1.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.2M $10.1M $10.9M $13.4M $13.2M
Revenue Growth (YoY) 0.51% -0.49% 7.99% 22.95% -2%
 
Cost of Revenues $6.1M $6.2M $6.5M $8.1M $7.7M
Gross Profit $4.1M $3.9M $4.4M $5.4M $5.4M
Gross Profit Margin 39.89% 38.97% 40.57% 39.86% 41.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.8M $4M $4.3M $7.7M $39M
Other Inc / (Exp) $1.8K -- -- -- --
Operating Expenses $4M $4.2M $4.5M $7.9M $39.3M
Operating Income $90.7K -$290.3K -$117.6K -$2.6M -$33.8M
 
Net Interest Expenses $5.8K $18.4K $23.7K $8K --
EBT. Incl. Unusual Items $86.7K -$308.7K -$141.3K -$2.6M $23.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.5K -$68.6K -$7.1K -$456K $6M
Net Income to Company $55.2K -$240K -$134.2K -$2.1M $17.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.2K -$240K -$134.2K -$2.1M $17.1M
 
Basic EPS (Cont. Ops) $0.08 -$0.40 -$0.24 -$3.21 -$0.01
Diluted EPS (Cont. Ops) $0.08 -$0.40 -$0.24 -$3.21 -$0.01
Weighted Average Basic Share $562.7K $642K $642K $657K $358.8M
Weighted Average Diluted Share $587.1K $642K $642K $657K $358.8M
 
EBITDA $401.8K -$37.5K $264.4K -$2.4M -$33.6M
EBIT $92.5K -$290.3K -$117.6K -$2.6M -$33.8M
 
Revenue (Reported) $10.2M $10.1M $10.9M $13.4M $13.2M
Operating Income (Reported) $90.7K -$290.3K -$117.6K -$2.6M -$33.8M
Operating Income (Adjusted) $92.5K -$290.3K -$117.6K -$2.6M -$33.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.9M $42.5M $43.1M $52.2M $56.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.3M $24.8M $25.5M $31.6M $34.2M
Gross Profit $15.6M $17.7M $17.5M $20.6M $22.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.5M $16M $17.4M $21.7M $56.1M
Other Inc / (Exp) $18.5K $100 -- -- --
Operating Expenses $16.2M $16.8M $18.4M $22.5M $57.1M
Operating Income -$656.6K $887.3K -$854.4K -$1.9M -$34.5M
 
Net Interest Expenses -- $42.7K $77.6K $64.9K --
EBT. Incl. Unusual Items -$625.6K $844.7K -$610.7K -$2M $22.9M
Earnings of Discontinued Ops. $2M -- -- -- --
Income Tax Expense -$501.9K $220.7K $31.4K -$458.1K $5.8M
Net Income to Company -$123.7K $624K -$642K -$1.5M $17.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2M $624K -$642K -$1.5M $17.1M
 
Basic EPS (Cont. Ops) -$2.08 $1.12 -$1.12 -$2.29 -$9.03
Diluted EPS (Cont. Ops) -$2.08 $1.12 -$1.12 -$2.29 -$9.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $281K $2M $1.4M -$666.3K -$36.1M
EBIT -$862K $887.4K -$533.1K -$1.9M -$37.5M
 
Revenue (Reported) $39.9M $42.5M $43.1M $52.2M $56.8M
Operating Income (Reported) -$656.6K $887.3K -$854.4K -$1.9M -$34.5M
Operating Income (Adjusted) -$862K $887.4K -$533.1K -$1.9M -$37.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $29.9M $31.2M $32.6M $39.8M $42.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.1M $18.3M $19.3M $23.9M $25.2M
Gross Profit $11.8M $13M $13.3M $15.9M $16.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.6M $11.9M $12.7M $17M $54M
Other Inc / (Exp) $13.2K -- -- -- --
Operating Expenses $12.1M $12.5M $13.5M $17.6M $54.8M
Operating Income -$257K $406.9K -$216.6K -$1.7M -$37.9M
 
Net Interest Expenses $14K $35.6K $66.4K $42.3K $20.1K
EBT. Incl. Unusual Items -$250.3K $371.3K -$282.9K -$1.8M $22.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$46.9K $126.4K -$20.3K -$286.2K $5.9M
Net Income to Company -$203.4K $244.9K -$262.7K -$1.5M $16.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$203.4K $244.9K -$262.7K -$1.5M $16.7M
 
Basic EPS (Cont. Ops) -$0.32 $0.40 -$0.48 -$2.29 -$9.70
Diluted EPS (Cont. Ops) -$0.32 $0.40 -$0.48 -$2.29 -$9.70
Weighted Average Basic Share $1.7M $1.9M $1.9M $2M $360.1M
Weighted Average Diluted Share $1.7M $1.9M $1.9M $2M $360.1M
 
EBITDA $640.3K $1.3M $1.2M -$846.5K -$36.9M
EBIT -$249.6K $406.9K -$216.6K -$1.7M -$37.9M
 
Revenue (Reported) $29.9M $31.2M $32.6M $39.8M $42.1M
Operating Income (Reported) -$257K $406.9K -$216.6K -$1.7M -$37.9M
Operating Income (Adjusted) -$249.6K $406.9K -$216.6K -$1.7M -$37.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $8.7M $6.6M $6.8M $8M $6.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5M $1.6M $1.9M $2.2M $3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $455.4K $400.8K $1.7M $1.6M $1.8M
Total Current Assets $13M $8.6M $10.7M $13.7M $11.8M
 
Property Plant And Equipment $1.4M $1.9M $1.6M $1M $1M
Long-Term Investments -- -- -- -- --
Goodwill $891K $1M $1M $1.1M $1.1M
Other Intangibles $2.6M $3.1M $3.5M $4.3M $4.9M
Other Long-Term Assets -- -- -- $187.6K $171.5K
Total Assets $19M $15.9M $18M $21.4M $20.5M
 
Accounts Payable $2.2M $1.9M $2M $3.3M $4.6M
Accrued Expenses $1.2M $1.4M $1.8M $2.5M $2.7M
Current Portion Of Long-Term Debt $408.9K $545K $402K $783.5K $701.8K
Current Portion Of Capital Lease Obligations $424.7K $599.9K $632.4K $483.3K $417.1K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.7M $6.7M $7.4M $10.8M $11.5M
 
Long-Term Debt $781.6K $937.3K $566.9K $671K $994.3K
Capital Leases -- -- -- -- --
Total Liabilities $10.1M $8.6M $8.6M $11.9M $13M
 
Common Stock $50 $50 $50 $50 $50
Other Common Equity Adj -- -- -- -- --
Common Equity $8.9M $7.3M $9.4M $9.6M $7.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.9M $7.3M $9.4M $9.6M $7.5M
 
Total Liabilities and Equity $19M $15.9M $18M $21.4M $20.5M
Cash and Short Terms $8.7M $6.6M $6.8M $8M $6.1M
Total Debt $1.2M $1.5M $968.9K $1.5M $1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.1M $7.3M $7.2M $6.9M $5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2M $1.6M $2.3M $2.7M $2.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $314.2K $729.8K $1M $1.1M $12.3M
Total Current Assets $10M $9.8M $12M $11M $5.1B
 
Property Plant And Equipment $2M $1.8M $1.2M $907.6K $776K
Long-Term Investments -- -- -- -- --
Goodwill $891K $1M $1M $1.1M $1.2M
Other Intangibles $2.8M $3.6M $4.6M $3.8M $4.2M
Other Long-Term Assets -- -- -- $180.6K $202K
Total Assets $17.2M $17.2M $20M $18.4M $5.1B
 
Accounts Payable $1.9M $1.4M $2.5M $3.5M $3.9M
Accrued Expenses $1.4M $1.6M $2.1M $2.9M $12.5M
Current Portion Of Long-Term Debt $443.4K $415.4K $739.4K $413.9K --
Current Portion Of Capital Lease Obligations $607.7K $664.2K $515.6K $428K $331K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.7M $6.4M $9.1M $10.6M $19.5M
 
Long-Term Debt $732.5K $640.9K $795.2K $381.4K --
Capital Leases -- -- -- -- --
Total Liabilities $8.5M $7.9M $10.5M $11.3M $19.9M
 
Common Stock $50 $50 $50 $50 $498.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$2.1M
Minority Interest, Total -- -- -- -- --
Total Equity $8.7M $9.4M $9.5M $7.1M $5B
 
Total Liabilities and Equity $17.2M $17.2M $20M $18.4M $5.1B
Cash and Short Terms $7.1M $7.3M $7.2M $6.9M $5B
Total Debt $1.2M $1.1M $1.5M $795.2K --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.5M $175.7K -$134.4K -$282.2K -$1.1M
Depreciation & Amoritzation $932.2K $1.1M $1.4M $1.8M $1.1M
Stock-Based Compensation $16.9K $10.2K $441.3K $180.3K $41.5K
Change in Accounts Receivable -$622.5K $1.1M -$534.1K -$549.1K -$583.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$397.4K $1.7M $226K $2M $583.8K
 
Capital Expenditures $152.4K $124.8K $114.8K $38.7K $120.9K
Cash Acquisitions $8.3M -$185.4K -$395.7K -- --
Cash From Investing $8M $839.8K -$510.5K -$188.7K -$399.4K
 
Dividends Paid (Ex Special Dividend) -$225K -$4.1M -$3.1M -- -$1.1M
Special Dividend Paid
Long-Term Debt Issued -- $3.2M -- -- --
Long-Term Debt Repaid -$622.6K -$3.7M -$596.1K -$655.1K -$998.5K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.6K -- -- -- --
Cash From Financing -$870.2K -$4.6M $503.1K -$655.1K -$2M
 
Beginning Cash (CF) $1.9M $8.7M $6.6M $6.8M $8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8M -$2.1M $218.7K $1.2M -$1.9M
Ending Cash (CF) $8.7M $6.6M $6.8M $8M $6.1M
 
Levered Free Cash Flow -$549.8K $1.6M $111.3K $2M $462.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $379K -$379.4K -$19.6K $418.9K --
Depreciation & Amoritzation $232.2K $485.5K $349K $387.7K --
Stock-Based Compensation -- $342.5K $44.2K $500 --
Change in Accounts Receivable $978.3K -$397.3K -$900 -$176.1K --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5M -$50.6K $911.1K -$234.2K --
 
Capital Expenditures $26.8K -$4.4K -- $45.9K --
Cash Acquisitions -$410 -$250K -- -- --
Cash From Investing -$27.2K -$245.6K -- -$324.4K --
 
Dividends Paid (Ex Special Dividend) -$1.8M -- -- -$260 --
Special Dividend Paid $3.2M -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$131.4K -$141.9K -$134.6K -$177.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.9M -$141.9K -$134.6K -$177.7K --
 
Beginning Cash (CF) $7.1M $7.3M $7.2M $6.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$477.2K -$438.1K $776.5K -$736.3K --
Ending Cash (CF) $6.6M $6.8M $8M $6.1M --
 
Levered Free Cash Flow $1.5M -$46.2K $911.1K -$280.1K --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$123.7K $624K -$642K -$1.5M $17.1M
Depreciation & Amoritzation $1.1M $1.1M $1.9M $1.1M $1.2M
Stock-Based Compensation $13.6K $98.8K $478.6K $85.2K $14M
Change in Accounts Receivable $640.6K $841.5K -$945.4K -$407.9K $531.9K
Change in Inventories -- -- -- -- --
Cash From Operations $151.2K $1.8M $1.1M $1.7M $30.7M
 
Capital Expenditures $143.4K $145.9K $34.4K $75K $109.9K
Cash Acquisitions -$2M -$146.1K -$250K -- --
Cash From Investing -$945.8K -$292K -$434.4K -$75K -$388.4K
 
Dividends Paid (Ex Special Dividend) -$2.3M -$4.9M -- -$1.1M -$27.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.8M -$585.6K -$662.4K -$955.6K -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.9M -$1.3M -$662.4K -$2M $5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $179.6K -$20.1K -$352.5K $5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.8K $1.6M $1M $1.7M $30.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $175.6K -$134.4K -$282.2K -$1.1M $16.7M
Depreciation & Amoritzation $1.1M $1.4M $1.8M $1.1M $851K
Stock-Based Compensation $10.2K $441.3K $180.3K $41.5K $14M
Change in Accounts Receivable $1.1M -$534.1K -$549.1K -$583.1K $708K
Change in Inventories -- -- -- -- --
Cash From Operations $1.7M $226K $2M $583.8K $30.9M
 
Capital Expenditures $124.7K $114.7K $38.7K $120.9K $64K
Cash Acquisitions -$185.4K -$395.7K -- -- --
Cash From Investing $839.8K -$510.5K -$188.7K -$399.4K -$64K
 
Dividends Paid (Ex Special Dividend) -$4.1M -$3.1M -- -$1.1M -$27.2M
Special Dividend Paid $7.2M $4.8M -- $1.6M $26.2M
Long-Term Debt Issued $3.2M -- -- -- --
Long-Term Debt Repaid -$3.7M -$596.1K -$655.1K -$998.5K -$1.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$45K
Cash From Financing -$4.6M $503.1K -$655.1K -$2M $5B
 
Beginning Cash (CF) $29.1M $32.6M $26.4M $28.9M $983.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1M $218.7K $1.2M -$1.9M $5B
Ending Cash (CF) $27M $32.8M $27.6M $27M $6B
 
Levered Free Cash Flow $1.6M $111.3K $2M $462.9K $30.9M

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

GET BETTER TRADE IDEAS

Popular

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 112x

Sell
40
Is MSFT Stock a Buy?

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

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is up 105.42% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is down 21.66% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is down 15.3% over the past day.

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

Show me the best stock