Operating cash flow swung from negative $57.2M in 2026Q1 to positive $44.7M in 2026Q3 while net income stayed near zero, with working capital changes ranging from negative $69.3M to positive $59.5M, indicating cash conversion that is timing-driven rather than earnings-driven.
BlueLinx Holdings Inc. (BXC) cash flow statement — 26-year operating, investing & financing cash flows
| Metric | TTM | Jan'26 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 |
|---|
| Cash from Operations | 60.47M | 59.78M | 85.18M | 306.29M | 400.3M | 145.02M | 55.02M | -10.3M | 41.56M | -2.5M | 41.4M | 39.93M | -12.3M | -39.88M | -74.25M | -49.64M | -29.91M | -19.85M | 181.27M | 79.84M | 63.2M | 124.79M | 137.25M | 59.58M | 46.69M | 54.4M | 91.9M |
| Operating CF Margin % | - | 2.02% | 2.88% | 9.77% | 9% | 3.39% | 1.78% | -0.39% | 1.45% | -0.14% | 2.2% | 2.08% | -0.62% | -1.85% | -3.89% | -2.83% | -1.66% | -1.21% | 6.52% | 2.08% | 1.29% | 2.22% | 3.74% | 1.39% | 1.25% | 1.44% | 2.18% |
| Operating CF Growth % | 279.12% | -29.81% | -72.19% | -23.49% | 176.02% | 163.59% | 633.96% | -124.8% | 1760.25% | -106.05% | 3.68% | 424.58% | 69.16% | 46.29% | -49.57% | -65.98% | -50.65% | -110.95% | 127.04% | 26.32% | -49.35% | -9.08% | 130.38% | 27.6% | -14.16% | -40.81% | - |
| Net Income | -4.23M | 219K | 53.12M | 48.54M | 296.18M | 296.13M | 80.88M | -17.66M | -48.05M | 62.99M | 16.09M | -11.58M | -13.87M | -40.62M | -23.03M | -38.57M | -53.24M | -61.46M | -31.7M | -27.95M | 15.83M | 44.6M | 25.91M | 56.15M | 27.84M | 27.84M | 61.51M |
| Depreciation & Amortization | 45.95M | 39.91M | 38.49M | 32.04M | 27.61M | 28.19M | 28.9M | 30.23M | 25.83M | 9.03M | 9.34M | 9.74M | 9.47M | 9.12M | 8.56M | 10.56M | 13.37M | 16.98M | 20.52M | 23.36M | 23.35M | 22.4M | 12.46M | 19.48M | 21.76M | 21.76M | 30.39M |
| Stock-Based Compensation | 13.01M | 11.25M | 7.75M | 12.05M | 9.62M | 6.59M | 5.99M | 2.59M | 8.47M | 2.48M | 2.34M | 1.83M | 3.84M | 3.22M | 2.8M | 1.97M | 3.98M | 2.92M | 2.61M | 3.5M | 3.14M | 2.17M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 4.07M | -36K | 2.68M | 7.76M | 5.29M | 356K | -8.42M | -3.95M | -12.15M | -53.41M | -53.41M | 2.16M | 17K | -5K | -20K | -25K | -600K | 23.85M | -2.94M | -9.53M | -3.7M | -368K | -4.47M | 4.6M | -3.18M | -3.18M | 0 |
| Other Non-Cash Items | -2.38M | -4.87M | -2.89M | 26.92M | -2.92M | -3.56M | -10.66M | -12.5M | 15.22M | -8.24M | 20.86M | -4.34M | -4.37M | -5.85M | -10.96M | -11.85M | 8.86M | -4.61M | 6.77M | 10.21M | 4.86M | 6M | 2.88M | 5.75M | 0 | 7.71M | -91.9M |
| Working Capital Changes | 4.04M | 13.31M | -13.96M | 178.98M | 64.53M | -182.69M | -41.68M | -9.02M | 52.25M | -15.36M | 46.18M | 42.11M | -7.38M | -5.75M | -51.61M | -11.74M | -2.27M | 2.46M | 186M | 81.14M | 19.72M | 49.98M | 97.6M | -20.65M | 274K | 274K | 0 |
| Change in Receivables | -36.08M | 14.05M | 2.57M | 23.14M | 101.27M | -45.99M | -100.77M | 15.56M | 60.01M | -8.21M | 12.69M | 5.99M | 5.76M | 7.17M | -18.59M | -18.59M | 145K | 11.31M | 132.52M | 44.37M | 94.11M | -30.61M | -53.65M | 0 | 0 | 0 | 0 |
| Change in Inventory | -13.36M | 45.96M | -12.27M | 140.88M | 20.76M | -146.35M | 3.7M | -3.96M | 4.89M | 3.77M | 35.37M | 15.89M | -18.97M | 6.48M | -44.48M | 2.67M | -15.06M | 16.3M | 146.41M | 74.8M | 66.5M | 36.89M | -13.08M | 3.39M | -10.74M | -10.74M | 0 |
| Change in Payables | 32.54M | -36.01M | 13M | 5.97M | -31.81M | 14.84M | 32.81M | -16.84M | 24.98M | -12.11M | -5.35M | 20.8M | 7.03M | -17.59M | 9.05M | 5.97M | -1.79M | -13.75M | -86.35M | -86.35M | -131.59M | 56.6M | 17.68M | 0 | 0 | 0 | 0 |
| Cash from Investing | -109.7M | -119.49M | -39.21M | -26.86M | -98.69M | -4.09M | 9.16M | 21.15M | -242.73M | 26.84M | 36.84M | -801K | 4.35M | 5.45M | 16.37M | 11.13M | -3.38M | 12.64M | 985K | -9.07M | -18.17M | -28.5M | -832.99M | -4.06M | -2.79M | 2.56M | 0 |
| Capital Expenditures | -5.45M | -26.93M | -40.11M | -27.52M | -35.89M | -14.41M | -3.69M | -4.79M | -2.72M | -797K | -631K | -1.56M | -3.02M | -4.91M | -2.83M | -7.22M | -4.09M | -1.81M | -4.92M | -13.14M | -9.6M | -12.74M | -9.76M | -5.4M | -3.6M | -3.6M | 0 |
| CapEx % of Revenue | 0.18% | 0.91% | 1.36% | 0.88% | 0.81% | 0.34% | 0.12% | 0.18% | 0.1% | 0.04% | 0.03% | 0.08% | 0.15% | 0.23% | 0.15% | 0.41% | 0.23% | 0.11% | 0.18% | 0.34% | 0.2% | 0.23% | 0.27% | 0.13% | 0.1% | 0.1% | - |
| Acquisitions | 0 | -95.21M | 0 | 300K | -63.77M | 0 | 0 | 6.01M | -348.06M | -348.06M | 37.48M | 760K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.39M | -16.91M | -823.33M | -823.33M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -104.25M | 2.66M | 899K | 357K | 964K | 10.33M | 12.85M | 19.93M | 108.05M | 375.69M | 37.48M | 760K | 7.37M | 10.37M | 19.2M | 18.36M | 711K | 14.45M | 5.9M | 4.07M | 822K | 1.15M | 97K | 824.67M | 811K | 6.16M | 0 |
| Cash from Financing | -30.31M | -60.08M | -62.09M | -56.62M | -87.87M | -55.81M | -75.74M | -8.14M | 205.42M | -25.18M | -77.51M | -38.84M | 7.44M | 34.27M | 58.17M | 29.11M | 18.13M | -113.68M | -47.66M | -82.06M | -42.31M | -87.54M | 711.32M | -55.16M | -44.13M | -57.04M | 0 |
| Debt Issued (Net) | -2.23M | -16.32M | -13.43M | -9.21M | -10.91M | -45.16M | -150.38M | -49.23M | 224.38M | -26.44M | -89.05M | -25.3M | 14.78M | 1.59M | 50.41M | -50.01M | 25.23M | -101.3M | -39.97M | -67.02M | -20.54M | -80.89M | 252.27M | 7.57M | -15.64M | 0 | 0 |
| Equity Issued (Net) | -5.54M | -40.66M | -48.66M | -47.41M | -76.96M | -5.19M | -271K | -211K | -3.02M | -226K | -178K | -459K | -957K | 35.52M | -526K | 58.52M | -583K | -2.04M | 434K | 496K | 1.91M | 8.81M | 120.51M | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.59M | -15.4M | -15.1M | -5.23M | 0 | 0 | 0 | 0 |
| Share Repurchases | -5.54M | -40.66M | -48.66M | -47.41M | -76.96M | -5.19M | -271K | -211K | -3.02M | -226K | -178K | -459K | -957K | -3.19M | -526K | 0 | -583K | -2.04M | -2.04M | 0 | 0 | 0 | -95M | -95M | 0 | 0 | 0 |
| Other Financing | -22.54M | -3.1M | 0 | 0 | 0 | -5.46M | 74.91M | 41.3M | -15.94M | 1.48M | 11.71M | -13.08M | -6.38M | -2.84M | 8.29M | 20.6M | -6.51M | -10.34M | -8.12M | 56K | -8.29M | -350K | 343.76M | -62.73M | -28.49M | -57.04M | 0 |
| Net Change in Cash | -79.54M | -119.78M | -16.12M | 222.8M | 213.74M | 85.12M | -11.56M | 2.7M | 4.24M | -844K | 732K | 286K | -512K | -154K | 290K | -9.4M | -15.16M | -120.9M | 134.59M | -11.28M | 2.72M | 8.75M | 0 | 351K | -222K | -222K | 91.9M |
| Free Cash Flow | 55.02M | 32.85M | 45.07M | 278.76M | 364.41M | 130.61M | 51.33M | -15.1M | 38.83M | -3.3M | 40.77M | 38.37M | -15.32M | -44.79M | -77.08M | -56.87M | -34M | -21.67M | 176.35M | 66.7M | 53.6M | 112.04M | 127.49M | 54.17M | 43.09M | 50.8M | 91.9M |
| FCF Margin % | 1.79% | 1.11% | 1.53% | 8.89% | 8.19% | 3.05% | 1.66% | -0.57% | 1.36% | -0.18% | 2.17% | 2% | -0.77% | -2.08% | -4.04% | -3.24% | -1.88% | -1.32% | 6.34% | 1.74% | 1.09% | 1.99% | 3.47% | 1.27% | 1.15% | 1.35% | 2.18% |
| FCF Growth % | 319.46% | -27.11% | -83.83% | -23.5% | 179.01% | 154.45% | 440.05% | -138.87% | 1276.73% | -108.1% | 6.26% | 350.48% | 65.8% | 41.88% | -35.54% | -67.25% | -56.92% | -112.29% | 164.39% | 24.44% | -52.16% | -12.11% | 135.34% | 25.7% | -15.17% | -44.72% | - |
| FCF per Share | 7.00 | 4.13 | 5.26 | 30.99 | 38.78 | 13.23 | 5.43 | -1.62 | 4.21 | -0.36 | 4.49 | 4.38 | -1.78 | -5.59 | -12.83 | -12.09 | -9.80 | -6.18 | 50.18 | 19.12 | 15.40 | 32.50 | 55.56 | 24.82 | 19.75 | 23.28 | 42.12 |
| FCF Conversion (FCF/Net Income) | -13.01x | 272.99x | 1.60x | 6.31x | 1.35x | 0.49x | 0.68x | 0.58x | -0.86x | -0.04x | 2.57x | -3.45x | 0.89x | 0.98x | 3.22x | 1.29x | 0.56x | 0.32x | -5.72x | -2.86x | 3.99x | 2.80x | 5.30x | 1.06x | 1.68x | 1.86x | 12.70x |
| Interest Paid | 16.57M | 47.09M | 44.99M | 43.44M | 44.05M | 33.24M | 43.5M | 47.32M | 37.33M | 19.82M | 21.24M | 23.77M | 23.15M | 24.71M | 24.29M | 28.1M | 0 | 28.29M | 36.85M | 40.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 37K | 3.98M | 30.41M | 19.24M | 111.2M | 98.86M | 14.38M | 2.99M | 2.64M | 1.58M | 627K | 693K | 210K | 332K | 508K | 22K | 0 | 10.3M | 22.76M | 991K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying BXC stock.
BlueLinx Holdings Inc. (BXC) generated $59.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
BlueLinx Holdings Inc. (BXC) generated $32.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
BlueLinx Holdings Inc. (BXC) spent $26.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, BlueLinx Holdings Inc. (BXC) spent $40.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital-driven cash volatility
Metrics are mathematically derived from official filings.
Operating Cash Flow Swings Dwarf Earnings
As reported in quarterly financial statements, BXC's operating cash flow swung from negative $57.2M in 2026Q1 to positive $44.7M in 2026Q3 while reported net income remained near zero, producing conversion ratios that lack economic meaning.
The gap between net income and operating cash flow is the dominant signal here, with OCF/NI ratios such as -71.49 in 2026Q3 and 39.25 in 2026Q1 reflecting a denominator close to zero rather than genuine earnings quality. The swings appear driven primarily by working capital movements, which reached $59.5M in 2025Q4 and -$69.3M in 2026Q1, suggesting that cash generation is governed by inventory and receivables timing rather than by underlying profitability. Investors should monitor whether cumulative conversion over several quarters approaches the earnings base, as the current quarterly data alone cannot distinguish durable cash generation from timing effects.
Thin Earnings Mask Cash Dependence
Based on reported figures, BXC's net margins of roughly -0.1% to 0.8% over recent quarters leave almost no earnings cushion, so headline cash generation rests on working capital timing rather than profit.
Because reported net income hovers near zero, a modest decline in volume or a two-to-three point gross margin compression could push the company into sustained losses, which would sharply reduce the operating cash that currently depends on working capital release. The quarters showing strong operating cash flow, such as 2025Q4 and 2026Q3, coincided with large working capital inflows, which suggests that these results may not repeat once inventory and receivables normalize. Investors should monitor whether operating cash flow remains positive in quarters where working capital is neutral or negative, as that would be a more reliable test of underlying cash earnings power.
Free Cash Flow Trajectory Remains Erratic
Reported free cash flow moved from negative $59.8M in 2026Q1 to positive $49.7M in 2026Q3, with FCF margins ranging from negative 8.2% to positive 7.9% over recent quarters.
The magnitude of quarterly FCF margin swings, spanning roughly 16 percentage points, appears inconsistent with a stable distribution business and points to cash generation that is highly sensitive to working capital timing. Trailing FCF across the sampled period has alternated between sustained burn and strong inflows, suggesting the company has not yet demonstrated consistent free cash generation at its current margin structure. Investors should monitor whether the positive 2025Q4 and 2026Q3 results can be repeated across a full cycle before treating them as a durable earnings-backed trend.
Working Capital Drives Cash Volatility
Based on reported figures, working capital changes ranged from negative $69.3M to positive $59.5M across recent quarters, explaining most of the swing in BXC's operating cash flow.
The sign reversals in working capital, including a $59.5M inflow in 2025Q4 followed by a $69.3M outflow in 2026Q1, indicate that inventory and receivables management is the primary source of cash variability for this distributor. Such large swings relative to a revenue base of roughly $800M per quarter suggest that seasonal inventory build and reduction cycles, rather than structural efficiency gains, are shaping reported cash flow. This warrants further investigation into whether the 2026Q3 inflow reflects genuine inventory liquidation or a temporary payables or receivables timing benefit.