Company: QXO-PB
Filing Date: 2025-05-22
Form Type: 424B5
Source: 0001104659-25-052059
Chunk: 58

Company: QXO, Inc.
Filing Date: 2025-05-22
Form: 424B5
Chunk 58
---
 ​ | 4,580.8 | ​ | ​ | ​ | ​           | ​ |  6,024.7 | ​ | ​ | ​ | ​         | ​ |  6,800.9 | ​ | ​ |
| Accumulated deficit(5)                                                                                                                                                                                                             | ​ | ​ | ​                    | ​ |   -20.0 | ​ | ​ | ​ | ​           | ​ |    -93.8 | ​ | ​ | ​ | ​         | ​ |    -93.8 | ​ | ​ |
| Total equity(4)(5)                                                                                                                                                                                                                 | ​ | ​ | ​                    | ​ | 5,059.4 | ​ | ​ | ​ | ​           | ​ |  6,429.5 | ​ | ​ | ​ | ​         | ​ |  7,690.5 | ​ | ​ |
| Total capitalization                                                                                                                                                                                                               | ​ | ​ | ​                    | $ | 5,059.4 | ​ | ​ | ​ | ​           | $ | 11,245.6 | ​ | ​ | ​ | ​         | $ | 11,245.6 | ​ | ​ |

(1) Concurrently with the closing of the Beacon Acquisition, we entered into the $2,000.0 million ABL Facility. The amount in the table above represents the amount that would have been drawn under the ABL Facility based on QXO Building Products’ indebtedness as of March 31, 2025. At the closing of the Beacon Acquisition, we drew $400.0 million under the ABL Facility. This amount does not reflect any original issue discount or fees and expenses, which were $18.8 million. (2) Concurrently with the closing of the Acquisition, we entered into the $2,250.0 million Term Loan Facility, all of which was drawn at the closing of the Beacon Acquisition. This amount represents the aggregate principal amount of Term Loan Facility drawn and does not reflect any original issue discount or estimated fees and expenses, which were $73.4 million. (3) Represents the principal amount of the Notes issued concurrently with the closing of the Beacon Acquisition. This amount represents the aggregate principal amount of Notes issued and does not

S-34

TABLE OF CONTENTS

reflect the initial purchasers’ discounts and commissions, any original issue discount or estimated fees and expenses, which were $22.2 million.

(4)

Pro Forma amounts include the cash received for