Company: QXO-PB
Filing Date: 2025-04-18
Form Type: 424B5
Source: 0001140361-25-014598
Chunk: 46

Company: QXO, Inc.
Filing Date: 2025-04-18
Form: 424B5
Chunk 46
---
.4 million outstanding under Beacon's existing credit facilities which will be repaid in full and terminated concurrently with the closing of the Acquisition. |

| (5) | Represents QXO and Beacon’s estimated fees and expenses associated with the Transactions, including financing fees, advisory fees and other costs and legal, accounting and other professional fees relating to the Transactions. Actual fees and expenses may vary. |

| (6) | The amount of cash and cash equivalents expected to be on our balance sheet immediately after the closing of the Transactions is approximately $400.0 million. |

S-27

TABLE OF CONTENTS

CAPITALIZATION The following sets forth our capitalization on a consolidated basis as of December 31, 2024:

| • | on an actual basis; |

| • | on an as adjusted basis to reflect the issuance and sale of the Common Stock offered hereby (but not the application of the proceeds therefrom), after deducting underwriting discounts and commissions and estimated offering expenses payable by us (assuming no exercise of the underwriters’ option to purchase additional shares of our Common Stock); and |

| • | on a pro forma as adjusted basis to give effect to the Transactions. |

This table should be read in conjunction with the other sections of this prospectus supplement and our consolidated financial statements and related notes and unaudited pro forma combined financial information incorporated by reference in this prospectus supplement and the accompanying prospectus. Investors should not place undue reliance on the pro forma as adjusted information included below because this offering is not contingent upon completion of any of the Transactions reflected in the adjustments below.

|                                                                                                                                                                                                                                                   |     | As of December 31, 2024 |     |             |     |             |
|:--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|------------------------:|:----|------------:|:----|------------:|
| (dollars in millions, shares in thousands, except for per share amounts)                                                                                                                                                                          |     |                  Actual |     | As Adjusted |     |   Pro Forma 
 As Adjusted |
| Cash and cash equivalents(1)                                                                                                                                                                                                                      |     |                $5,068.5 |     |    $5,542.5 |     |      $566.0 |
| Debt:                                                                                                                                                                                                                                             |     |                         |     |             |     |             |
| ABL Facility(2)                                                                                                                                                                                                                                   |     |                      $— |     |          $— |     |      $150.0 |
| Term Loan Facility(3