| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-14 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-24 | | | |
| | | | | S-31 | | | |
| | | | | S-31 | | | |
| | | |
PAGE
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 16 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
Attention: Chief Legal Officer
Five American Lane
Greenwich, CT 06831
(888) 998-6000
offering
| | | |
Pro Forma Combined
|
| |
QXO, Inc.
|
| ||||||||||||||||||||||||||||||
| | | |
Nine Months
Ended September 30, 2025 |
| |
Year
Ended December 31, 2024 |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||
| Statement of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 7,342.7 | | | | | $ | 9,820.1 | | | | | $ | 4,648.1 | | | | | $ | 42.1 | | | | | $ | 56.8 | | | | | $ | 54.5 | | |
|
Cost of products sold
|
| | | | 5,503.4 | | | | | | 7,423.9 | | | | | | 3,605.3 | | | | | | 25.1 | | | | | | 33.9 | | | | | | 32.9 | | |
|
Gross profit
|
| | | | 1,839.3 | | | | | | 2,396.2 | | | | | | 1,042.8 | | | | | | 17.0 | | | | | | 22.9 | | | | | | 21.6 | | |
|
Total operating expense
|
| | | | 1,999.6 | | | | | | 2,385.7 | | | | | | 1,218.5 | | | | | | 54.8 | | | | | | 93.9 | | | | | | 22.9 | | |
|
Interest (expense) income, net
|
| | | | (90.8) | | | | | | (123.6) | | | | | | (11.3) | | | | | | 60.4 | | | | | | 121.8 | | | | | | (0.1) | | |
|
Loss on debt extinguishment
|
| | | | — | | | | | | (45.7) | | | | | | (45.7) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income, net
|
| | | | 5.8 | | | | | | 5.4 | | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | — | | |
|
Provision for (benefit from) income taxes
|
| | | | (39.9) | | | | | | (32.4) | | | | | | (40.4) | | | | | | 5.9 | | | | | | 22.8 | | | | | | (0.3) | | |
|
Net income (loss)
|
| | | $ | (205.4) | | | | | $ | (121.0) | | | | | $ | (189.2) | | | | | $ | 16.7 | | | | | $ | 28.0 | | | | | $ | (1.1) | | |
| | | |
QXO, Inc.
|
| |||||||||||||||
| | | |
As of
September 30, 2025 |
| |
As of
December 31, |
| ||||||||||||
|
(in millions)
|
| |
2024
|
| |
2023
|
| ||||||||||||
| Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 2,306.9 | | | | | $ | 5,068.5 | | | | | $ | 6.1 | | |
|
Total assets
|
| | | | 16,642.9 | | | | | | 5,098.3 | | | | | | 20.5 | | |
|
Total liabilities
|
| | | | 6,821.0 | | | | | | 45.4 | | | | | | 13.0 | | |
|
Total stockholders’ equity
|
| | | | 9,821.9 | | | | | | 5,052.9 | | | | | | 7.5 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| Income Statement Data: | | | | | | | | | | | | | | | | | | | |
| Revenue: | | | | | | | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 9,763.2 | | | | | $ | 9,119.8 | | | | | $ | 8,429.7 | | |
|
Cost of products sold
|
| | | | 7,258.4 | | | | | | 6,777.1 | | | | | | 6,194.2 | | |
|
Gross profit
|
| | | | 2,504.8 | | | | | | 2,342.7 | | | | | | 2,235.5 | | |
| Operating expense: | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 1,637.6 | | | | | | 1,454.3 | | | | | | 1,372.9 | | |
|
Depreciation
|
| | | | 109.9 | | | | | | 91.2 | | | | | | 75.1 | | |
|
Amortization
|
| | | | 91.9 | | | | | | 85.0 | | | | | | 84.1 | | |
|
Total operating expense
|
| | | | 1,839.4 | | | | | | 1,630.5 | | | | | | 1,532.1 | | |
|
Income (loss) from operations
|
| | | | 665.4 | | | | | | 712.2 | | | | | | 703.4 | | |
|
Interest expense, financing costs and other, net
|
| | | | 177.3 | | | | | | 126.1 | | | | | | 83.7 | | |
|
Loss on debt extinguishment
|
| | | | 2.4 | | | | | | — | | | | | | — | | |
|
Income (loss) before provision for income taxes
|
| | | | 485.7 | | | | | | 586.1 | | | | | | 619.7 | | |
|
Provision for (benefit from) income taxes
|
| | | | 124.0 | | | | | | 151.1 | | | | | | 161.3 | | |
|
Net income (loss)
|
| | | $ | 361.7 | | | | | $ | 435.0 | | | | | $ | 458.4 | | |
| Other Financial Data: | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA(1)
|
| | | $ | 930.2 | | | | | $ | 929.6 | | | | | $ | 910.0 | | |
| | | |
As of December 31,
|
| |||||||||
|
(in millions)
|
| |
2024
|
| |
2023
|
| ||||||
| Balance Sheet Data: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 74.3 | | | | | $ | 84.0 | | |
|
Total assets
|
| | | | 6,953.6 | | | | | | 6,207.7 | | |
|
Total liabilities
|
| | | | 4,961.1 | | | | | | 4,384.2 | | |
|
Total stockholders’ equity
|
| | | | 1,992.5 | | | | | | 1,823.5 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Net (loss) income
|
| | | $ | 361.7 | | | | | $ | 435.0 | | | | | $ | 458.4 | | |
|
Interest expense, net
|
| | | | 182.7 | | | | | | 131.9 | | | | | | 86.3 | | |
|
Income taxes
|
| | | | 124.0 | | | | | | 151.1 | | | | | | 161.3 | | |
|
Depreciation and amortization
|
| | | | 201.8 | | | | | | 176.2 | | | | | | 159.2 | | |
|
Stock-based compensation
|
| | | | 31.0 | | | | | | 28.0 | | | | | | 27.6 | | |
|
Acquisition costs
|
| | | | 12.0 | | | | | | 6.9 | | | | | | 6.3 | | |
|
Restructuring costs
|
| | | | 17.0 | | | | | | 0.5 | | | | | | 8.9 | | |
|
COVID-19 impacts
|
| | | | — | | | | | | — | | | | | | 2.0 | | |
|
Adjusted EBITDA
|
| | | $ | 930.2 | | | | | $ | 929.6 | | | | | $ | 910.0 | | |
| | | |
As of September 30, 2025
|
| |||||||||
|
(in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
|
Cash and cash equivalents
|
| | | $ | 2,306.9 | | | | | $ | | | |
| Debt: | | | | | | | | | | | | | |
|
ABL Facility(1)
|
| | | $ | 43.0 | | | | | $ | 43.0 | | |
|
Term Loan Facility(2)
|
| | | | 850.0 | | | | | | 850.0 | | |
|
Notes(3)
|
| | | | 2,250.0 | | | | | | 2,250.0 | | |
|
Total debt
|
| | | | 3,143.0 | | | | | | 3,143.0 | | |
| Equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value, 10.0 shares authorized, 1.6 shares issued and outstanding
|
| | | | 1,056.7 | | | | | | 1,056.7 | | |
|
Common stock, $0.00001 par value, 2,000.0 shares authorized, 674.3 shares issued and outstanding, actual, shares issued and outstanding, as adjusted
|
| | | | — | | | | | | | | |
|
Additional paid in capital
|
| | | | 9,039.2 | | | | | | | | |
|
Accumulated deficit
|
| | | | (273.9) | | | | | | (273.9) | | |
|
Accumulated other comprehensive loss
|
| | | | (0.1) | | | | | | (0.1) | | |
|
Total equity
|
| | | | 9,821.9 | | | | | | | | |
|
Total capitalization
|
| | | $ | 12,964.9 | | | | | $ | | | |
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
Preferred Stock
Debt Securities
Depositary Shares
Warrants
Rights
Purchase Contracts
Units
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 16 | | | |
| | | | | 25 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
Attention: Chief Legal Officer
Five American Lane
Greenwich, CT 06831
Telephone: (888) 998-6000
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| Basic net loss per share computation: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (1,070,095) | | | | | $ | (282,219) | | | | | $ | (134,434) | | |
|
Weighted-average common shares outstanding
|
| | | | 5,259,595 | | | | | | 5,167,081 | | | | | | 5,026,420 | | |
|
Basic net loss per share
|
| | | $ | (0.20) | | | | | $ | (0.05) | | | | | $ | (0.03) | | |
| Diluted net loss per share computation: | | | | | | | | | | | | | | | | | | | |
|
Net loss per above
|
| | | $ | (1,070,095) | | | | | $ | (282,219) | | | | | $ | (134,434) | | |
|
Weighted-average common shares outstanding
|
| | | | 5,259,595 | | | | | | 5,167,081 | | | | | | 5,026,420 | | |
|
Incremental shares for convertible promissory note
warrants and stock options(1) |
| | | | — | | | | | | — | | | | | | — | | |
|
Diluted net loss per share
|
| | | $ | (0.20) | | | | | | (0.05) | | | | | $ | (0.03) | | |
|
Shares of common stock issued and outstanding at year end
|
| | | | 5,315,581 | | | | | | 5,256,177 | | | | | | 5,136,177 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2023
|
| |
2022
|
| |
2021
|
| |||||||||
| Basic net loss per share computation: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (1,070,095) | | | | | $ | (282,219) | | | | | $ | (134,434) | | |
|
Weighted-average common shares outstanding
|
| | | | 657,449 | | | | | | 645,885 | | | | | | 628,303 | | |
|
Basic net loss per share
|
| | | $ | (1.63) | | | | | $ | (0.44) | | | | | $ | (0.21) | | |
| Diluted net loss per share computation: | | | | | | | | | | | | | | | | | | | |
|
Net loss per above
|
| | | $ | (1,070,095) | | | | | $ | (282,219) | | | | | $ | (134,434) | | |
|
Weighted-average common shares outstanding
|
| | | | 657,449 | | | | | | 645,885 | | | | | | 628,303 | | |
|
Incremental shares for convertible promissory note warrants and stock options(1)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Diluted net loss per share
|
| | | $ | (1.63) | | | | | | (0.44) | | | | | $ | (0.21) | | |
|
Shares of common stock issued and outstanding at year end
|
| | | | 664,448 | | | | | | 657,022 | | | | | | 642,022 | | |
| | | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
March 31,
2024 |
| |
September 30,
2023 |
| |
June 30,
2023 |
| |
March 31,
2023 |
| |
September 30,
2022 |
| |
June 30,
2022 |
| |
March 31,
2022 |
| |||||||||||||||||||||
|
Basic net income per share
computation: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 138,087 | | | | | $ | (2,110,178) | | | | | $ | 343,361 | | | | | $ | 277,491 | | | | | $ | (134,237) | | | | | $ | (87,766) | | | | | $ | (40,656) | | |
|
Weighted-average common shares outstanding
|
| | | | 5,315,581 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | |
|
Basic net income per share
|
| | | $ | 0.03 | | | | | $ | (0.40) | | | | | $ | 0.07 | | | | | $ | 0.05 | | | | | $ | (0.03) | | | | | $ | (0.02) | | | | | $ | (0.01) | | |
|
Diluted net income per share computation:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income per above
|
| | | $ | 138,087 | | | | | $ | (2,110,178) | | | | | $ | 343,361 | | | | | $ | 277,491 | | | | | $ | (134,237) | | | | | $ | (87,766) | | | | | $ | (40,656) | | |
|
Weighted-average common shares outstanding
|
| | | | 5,315,581 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | |
|
Total adjusted weighted-average shares
|
| | | | 5,315,581 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | |
|
Diluted net income per share
|
| | | $ | 0.03 | | | | | $ | (0.40) | | | | | $ | 0.07 | | | | | $ | 0.05 | | | | | $ | (0.03) | | | | | $ | (0.02) | | | | | $ | (0.01) | | |
|
Shares of common stock
issued and outstanding at period end |
| | | | 5,315,581 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,256,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | | | | | 5,136,177 | | |
| | | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
March 31,
2024 |
| |
September 30,
2023 |
| |
June 30,
2023 |
| |
March 31,
2023 |
| |
September 30,
2022 |
| |
June 30,
2022 |
| |
March 31,
2022 |
| |||||||||||||||||||||
|
Basic net income per share
computation: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 138,087 | | | | | $ | (2,110,178) | | | | | $ | 343,361 | | | | | $ | 277,491 | | | | | $ | (134,237) | | | | | $ | (87,766) | | | | | $ | (40,656) | | |
|
Weighted-average common
shares outstanding |
| | | | 664,448 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 642,022 | | | | | | 642,022 | | | | | | 642,022 | | |
|
Basic net income per
share |
| | | $ | 0.21 | | | | | $ | (3.21) | | | | | $ | 0.52 | | | | | $ | 0.42 | | | | | $ | (0.21) | | | | | $ | (0.14) | | | | | $ | (0.06) | | |
|
Diluted net income per share computation:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income per above
|
| | | $ | 138,087 | | | | | $ | (2,110,178) | | | | | $ | 343,361 | | | | | $ | 277,491 | | | | | $ | (134,237) | | | | | $ | (87,766) | | | | | $ | (40,656) | | |
|
Weighted-average common
shares outstanding |
| | | | 664,448 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 642,022 | | | | | | 642,022 | | | | | | 642,022 | | |
|
Total adjusted weighted-average shares
|
| | | | 664,448 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 642,022 | | | | | | 642,022 | | | | | | 642,022 | | |
|
Diluted net income per share
|
| | | $ | 0.21 | | | | | $ | (3.21) | | | | | $ | 0.52 | | | | | $ | 0.42 | | | | | $ | (0.21) | | | | | $ | (0.14) | | | | | $ | (0.06) | | |
|
Shares of common stock issued and outstanding at period end
|
| | | | 664,448 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 657,022 | | | | | | 642,022 | | | | | | 642,022 | | | | | | 642,022 | | |