Free cash flow remains highly erratic, swinging from a $67.0 million surplus in 2023Q4 to a $57.2 million deficit in 2026Q1, largely driven by volatile working capital requirements.
| 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 | 36.47M | 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 % | -18.72% | -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 | -4.04M | 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 | 42.33M | 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 | 11.78M | 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 | -500K | -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 | -80.44M | -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 | 58.58M | 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 | -14.78M | 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 | 43.93M | 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 | -19.19M | -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 | -117.81M | -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 | 0 | 0 | 0 | -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% | 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 | -95.21M | -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 | -22.6M | -24.28M | -39.21M | 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 | -48.59M | -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) | -12.05M | -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) | -25.63M | -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 | -28.38M | -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 | -10.91M | -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 | -129.93M | -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 | 31.02M | 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 % | 1.04% | 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 % | -50.04% | -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 | 3.90 | 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) | -7.67x | 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 | 0 | 0 | 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 | 0 | 0 | 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 |
Housing market cyclicality
As reported in recent financial statements, BlueLinx's operating cash flow frequently diverges from net income, with the 2026Q1 period showing a negative $57.2 million operating cash flow despite a net loss of only $1.5 million, highlighting significant volatility in the company's underlying cash conversion quality.
The wide variance between net income and operating cash flow suggests that non-cash items and working capital swings are heavily distorting the company's reported profitability. Investors should monitor whether this disconnect is a recurring feature of the business model or a temporary byproduct of inventory management strategies.
Based on quarterly data, BlueLinx's free cash flow trajectory remains highly erratic, swinging from a peak of $67.0 million in 2023Q4 to a deficit of $57.2 million in 2026Q1, which underscores the company's sensitivity to seasonal demand and commodity price fluctuations in the construction sector.
The inability to maintain positive free cash flow across consecutive quarters suggests that the company's capital-intensive distribution model requires significant cash buffers to navigate cyclical downturns. This inconsistency may indicate that the business is currently struggling to generate sustainable internal funding for its operational requirements.
According to historical cash flow data, working capital changes are the primary driver of cash flow variance, with a notable $59.5 million inflow in 2025Q4 followed by significant outflows in previous periods, reflecting the company's aggressive inventory management in response to shifting market demand for building materials.
The reliance on working capital adjustments to manage cash flow suggests that inventory levels are highly reactive to external market conditions rather than stable demand. This dynamic implies that the company may be prone to sudden cash crunches if inventory turnover slows unexpectedly during periods of housing market contraction.
As indicated by recent filings, BlueLinx has prioritized share repurchases, totaling $22.1 million in 2025Q2, while maintaining a cash-heavy balance sheet, suggesting a management strategy that balances aggressive capital return with the need for liquidity to mitigate the inherent risks of the wholesale distribution industry.
The decision to allocate capital toward buybacks while operating margins remain thin warrants further investigation into management's long-term growth strategy. Investors should consider whether these repurchases represent an efficient use of capital or if the funds would be better utilized to strengthen the core distribution infrastructure.
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 $0.0M 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.