EX-99.1 2 q32025earnings991.htm EX-99.1 Document
Exhibit 99.1

bluelogotaglinea.jpg

BlueLinx Announces Third Quarter 2025 Results

ATLANTA, November 4, 2025 – BlueLinx Holdings Inc. (NYSE: BXC), a leading U.S. wholesale distributor of building products, today reported financial results for the three fiscal months ended September 27, 2025.

THIRD QUARTER 2025 HIGHLIGHTS

•Net sales of $749 million
•Gross profit of $108 million
•Net income of $1.7 million, or $0.20 diluted earnings per share
•Adjusted net income of $3.7 million, or $0.45 adjusted diluted earnings per share
•Adjusted EBITDA of $22.4 million, or 3.0% of net sales, which includes expense of $2.2 million related to adjustments for import duty items for prior periods
•Available liquidity of $777 million, including $429 million cash and cash equivalents on hand
•On November 3, 2025, announced the acquisition of Disdero Lumber Company

“Our third quarter results demonstrated continued resilience as we implement our long-term profitable sales growth strategy,” said Shyam Reddy, President and Chief Executive Officer of BlueLinx. “We were also pleased to see an increase in consolidated net sales, as well as an increase in specialty product net sales and volumes, while overall pricing continues to improve for this business. Structural products benefited from a year-over-year increase in lumber prices, although panel pricing continued to see pressure during the quarter. In addition, the acquisition of Disdero Lumber Company highlights our strategy to complement organic growth with disciplined M&A, and will significantly boost our presence in premium specialty products categories. We look forward to leveraging our scale and relationships to further expand this successful high-end brand.”

“We generated strong free cash flow during the quarter, driven by effective working capital management, and continue to maintain a strong balance sheet and liquidity,” said C. Kelly Wall, Senior Vice President, Chief Financial Officer and Treasurer of BlueLinx. “Through the acquisition of Disdero, we continue to execute our previously stated capital allocation strategy. The purchase was financed through existing cash, and funded debt balances remained unchanged. In addition, the acquisition is anticipated to enhance the margin profile of specialty products, and we expect this transaction to be immediately accretive to earnings.”

THIRD QUARTER 2025 FINANCIAL PERFORMANCE
In the third quarter of 2025, net sales were $749 million, an increase of $2 million, or 0.2% when compared to the third quarter of 2024. Sales growth in the current quarter was attributable to specialty products. Gross profit was $108 million, a decrease of $17 million, or 14%, year-over-year, and gross margin percentage was 14.4%, down 240 basis points from the same period last year. The current period included a $2.2 million expense, and the prior-period quarter included a net benefit of $3.5 million for import duty-related items. Excluding these factors, gross margin was 14.7% and 16.3% for third quarter 2025 and third quarter 2024, respectively. The duty items were related to changes in retroactive rates for anti-dumping and countervailing duties incurred by the Company in prior fiscal periods but adjusted by U.S. Customs in the respective current periods.

Net sales of specialty products, which include products such as engineered wood, siding, millwork, outdoor living, specialty lumber and panels, and industrial products, were $525 million, an increase of $6 million, or 1.2% compared to the third quarter of 2024. This increase in net sales for specialty products in the current quarter was largely due to higher volumes in engineered wood products (EWP) and outdoor living, partially offset by price declines in EWP. Gross profit from specialty product sales was $87 million, a decrease of $13 million, or 13.1% when compared to the third quarter of last year. Gross margin percentage for specialty products was 16.6% compared to 19.4% in the prior year quarter. Excluding the duty related items, gross margin for specialty products was 17.0% and 18.7% for third quarter 2025 and third quarter 2024, respectively.

Net sales of structural products, which include products such as lumber, panels (including plywood and oriented strand board), rebar, and remesh, decreased $4.9 million, or 2.1% when compared to the third quarter of 2024, to $223 million in the
1

third quarter of 2025. The decrease in structural sales was largely due to volume declines in lumber and panels, and price declines in panels. Gross profit from sales of structural products was $20.8 million, a decrease of $4.4 million from the prior year period, and gross margin percentage was 9.3%, compared to 11.0% in the prior year quarter.

Selling, general and administrative (“SG&A”) expenses were $89 million in the third quarter of 2025, $2.9 million lower than the prior year quarter. The year-over-year decrease in SG&A was primarily due to lower incentive compensation expense, partially offset by increased sales and logistics expenses driven by our strategy to grow sales in the multi-family channel and expenses associated with our digital transformation initiative.

Net income was $1.7 million, or $0.20 per diluted share, versus $16.0 million, or $1.87 per diluted share, in the prior year quarter. Adjusted Net Income was $3.7 million, or $0.45 per diluted share compared to $16.7 million, or $1.95 per diluted share in the third quarter of last year.

Adjusted EBITDA was $22.4 million, or 3.0% of net sales, for the third quarter of 2025, compared to $36.6 million, or 4.9% of net sales in the third quarter of 2024. The aforementioned duty-related items decreased Adjusted EBITDA by $2.2 million in the current period, and increased Adjusted EBITDA by $3.5 million net in the prior year period. Not including these duty-related items, Adjusted EBITDA would have been $24.6 million or 3.3% of net sales in the current quarter, and $33.1 million, or 4.4% of net sales, in the prior year period.

Net cash provided by operating activities was $59 million in the third quarter of 2025 and free cash flow was $53 million. Net cash provided by operating activities in the prior year period was $61.8 million. In the current period, lower net income was mostly offset by effective working capital management compared to the prior year period.

CAPITAL ALLOCATION AND FINANCIAL POSITION
During the third quarter of 2025, we invested $6.4 million in property and equipment, primarily for improvements to our distribution facilities and for our digital transformation initiative. We also entered into new finance leases of $8.4 million, mainly to refresh our fleet. Additionally, we purchased approximately $2.7 million of the Company’s common stock through open market transactions under our previous $100 million share repurchase program announced in October 2023. At quarter-end, we had $8.7 million remaining under this authorization and an additional $50 million from our more recent authorization announced in July 2025, for a total of $58.7 million.

As of September 27, 2025, total debt and finance lease obligations, excluding real property finance lease obligations, was $380 million. This consisted of $300 million of senior secured notes that mature in 2029 and $80 million of finance lease obligations for equipment. Net debt was ($49.1) million, which consisted of total debt and finance leases excluding real property finance lease obligations of $380 million, less cash and cash equivalents of $429.4 million, resulting in a net leverage ratio of (0.5x) using a trailing twelve-month Adjusted EBITDA of $90.2 million. Available liquidity was $776.6 million which included an undrawn revolving credit facility that had $347.3 million of availability plus cash and cash equivalents of $429.4 million.

DISDERO LUMBER COMPANY ACQUISITION
As previously announced, the Company acquired Disdero Lumber Co., LLC (“Disdero”), a premium two-step specialty products distributor, for approximately $96 million, and when adjusted for an estimated $8 million of expected tax benefits, the net transaction value is approximately $88 million. This acquisition was funded with cash and cash equivalents on hand and is expected to be immediately accretive to earnings. Disdero’s trailing twelve-month sales as of the end of September 2025 were approximately $100 million. Pro forma, after expected synergies, and including the tax benefits, the purchase price was approximately 7 times trailing 12 month EBITDA.

FOURTH QUARTER 2025 OUTLOOK
Through the first four weeks of the fourth quarter of 2025, specialty product gross margin was in the range of 17% to 18% and structural product gross margin was in the range of 8% to 9%. Average daily sales volumes were down slightly compared to both the third quarter of 2025, and the fourth quarter of 2024.

CONFERENCE CALL INFORMATION
BlueLinx will host a conference call on November 5, 2025, at 10:00 a.m. Eastern Time, accompanied by a supporting slide presentation.

2

A webcast of the conference call and accompanying presentation materials will be available in the Investor Relations section of the BlueLinx website at https://investors.bluelinxco.com, and a replay of the webcast will be available at the same site shortly after the webcast is complete.

To participate in the live teleconference:

Domestic Live: 1-888-660-6392
Passcode: 9140086

To listen to a replay of the teleconference, which will be available through November 12, 2025:

Domestic Replay: 1-800-770-2030
Passcode: 9140086

ABOUT BLUELINX
BlueLinx Holdings Inc. (NYSE: BXC) is a leading U.S. wholesale distributor of residential and commercial building products with both branded and private-label SKUs across product categories such as lumber, panels, engineered wood, siding, millwork, and industrial products. With a strong market position, broad geographic coverage footprint servicing 50 states, and the strength of a locally focused sales force, we distribute a comprehensive range of products to our customers which include national home centers, pro dealers, cooperatives, specialty distributors, regional and local dealers and industrial manufacturers. BlueLinx provides a wide range of value-added services and solutions to our customers and suppliers, and we operate our business through a broad network of distribution centers. To learn more about BlueLinx, please visit www.bluelinxco.com.

INVESTOR & MEDIA CONTACT
Tom Morabito
Investor Relations Officer
(470) 394-0099
investor@bluelinxco.com


FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements. Forward-looking statements include, without limitation, any statement that predicts, forecasts, indicates or implies future results, performance, liquidity levels or achievements, and may contain the words “believe,” “anticipate,” “could,” “expect,” “estimate,” “intend,” “may,” “project,” “plan,” “should,” “will,” “will be,” “will likely continue,” “will likely result,” “would,” or words or phrases of similar meaning.

The forward-looking statements in this press release include statements about our strategy, liquidity, and debt, our long-run positioning relative to industry conditions, future share repurchases, acquisitions and integrations, and the information set forth under the heading “FOURTH QUARTER 2025 OUTLOOK.”    

Forward-looking statements in this press release are based on estimates and assumptions made by our management that, although believed by us to be reasonable, are inherently uncertain. Forward-looking statements involve risks and uncertainties that may cause our business, strategy, or actual results to differ materially from the forward-looking statements. These risks and uncertainties include those discussed in greater detail in our filings with the Securities and Exchange Commission. We operate in a changing environment in which new risks can emerge from time to time. It is not possible for management to predict all of these risks, nor can it assess the extent to which any factor, or a combination of factors, may cause our business, strategy, or actual results to differ materially from those contained in forward-looking statements. Factors that may cause these differences include, among other things: adverse housing market conditions; consolidation among competitors, suppliers, and customers; escalating changes in retaliatory trade policies of the United States and other countries; our dependence on international suppliers and manufacturers for certain products and related exposure to risks of new or increased tariffs and other risks that could affect our financial condition; disintermediation risk; pricing and product cost variability; volumes of product sold; competition; the cyclical nature of the industry in which we operate; loss of products or key suppliers and manufacturers; information technology security risks and business interruption risks; effective inventory management relative to our sales volume or the prices of the products we produce; acquisitions and the integration and completion of such acquisitions; the ability to attract, train, and retain highly qualified associates and other key personnel while controlling related labor costs; business disruptions; exposure to product liability and other claims and legal proceedings
3

related to our business and the products we distribute; natural disasters, catastrophes, fire, wars or other unexpected events; the impacts of climate change; successful implementation of our strategy; wage increases or work stoppages by our union employees; costs imposed by federal, state, local, and other regulations; compliance costs associated with federal, state, and local environmental protection laws; the effects of epidemics, global pandemics or other widespread public health crises and governmental rules and regulations; fluctuations in our operating results; our level of indebtedness and our ability to incur additional debt to fund future needs; the covenants of the instruments governing our indebtedness limiting the discretion of our management in operating the business; the potential to incur more debt; the fact that we have consummated certain sale leaseback transactions with resulting long-term non-cancelable leases, many of which are or will be finance leases; the fact that we lease many of our distribution centers, and we would still be obligated under these leases even if we close a leased distribution center; inability to raise funds necessary to finance a required repurchase of our senior secured notes; a lowering or withdrawal of debt ratings; changes in our product mix; increases in fuel and other energy prices or availability of third-party freight providers; changes in insurance-related deductible/retention liabilities based on actual loss development experience; the possibility that the value of our deferred tax assets could become impaired; changes in our expected annual effective tax rate could be volatile; the costs and liabilities related to our participation in multi-employer pension plans could increase; the risk that our cash flows and capital resources may be insufficient to service our existing or future indebtedness; interest rate risk, which could cause our debt service obligations to increase; and changes in, or interpretation of, accounting principles.

Given these risks and uncertainties, we caution you not to place undue reliance on forward-looking statements. We expressly disclaim any obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law.


NON-GAAP MEASURES AND SUPPLEMENTAL FINANCIAL INFORMATION

The Company reports its financial results in accordance with GAAP. The Company also believes that the presentation of certain non-GAAP measures may be useful to investors and may provide a more complete understanding of the factors and trends affecting the business than using reported GAAP results alone. Any non-GAAP measures used herein are reconciled to their most directly comparable GAAP measures herein in the “Reconciliation of Non-GAAP Measurements” table later in this release. The Company cautions that non-GAAP measures are not intended to present superior measures of our financial condition from those measures determined under GAAP and should be considered in addition to, but not as a substitute for, the Company’s reported GAAP results. The Company further cautions that its non-GAAP measures, as used herein, are not necessarily comparable to other similarly titled measures of other companies due to differences in methods of calculation.

Adjusted EBITDA and Adjusted EBITDA Margin. BlueLinx defines Adjusted EBITDA as an amount equal to net income (loss) plus interest expense and all interest expense related items, income taxes, depreciation and amortization, and further adjusted for certain non-cash items and other special items, including expenses from share-based compensation, one-time charges associated with the legal, consulting, and professional fees related to our merger and acquisition activities, gains or losses on sales of properties, amortization of deferred gains on real estate, and expense associated with our restructuring activities, such as severance, in addition to other significant and/or one-time, nonrecurring, non-operating items.

The Company presents Adjusted EBITDA because it is a primary measure used by management to evaluate operating performance. Management believes this metric helps to enhance investors’ overall understanding of the financial performance and cash flows of the business. Management also believes Adjusted EBITDA is helpful in highlighting operating trends. Adjusted EBITDA is frequently used by securities analysts, investors, and other interested parties in their evaluation of companies, many of which present an Adjusted EBITDA measure when reporting their results.

We determine our Adjusted EBITDA Margin, which we sometimes refer to as our Adjusted EBITDA as a percentage of net sales, by dividing our Adjusted EBITDA for the applicable period by our net sales for the applicable period. We believe that this ratio is useful to investors because it more clearly defines the quality of earnings and operational efficiency of translating sales to profitability.

Adjusted Net Income and Adjusted Earnings Per Share. BlueLinx defines Adjusted Net Income as Net Income adjusted for certain non-cash items and other special items, including expenses from share-based compensation, one-time charges associated with the legal, consulting, and professional fees related to our merger and acquisition activities, gains or losses on sales of properties, amortization of deferred gains on real estate, and expense associated with our restructuring activities, such as severance, in addition to other significant and/or one-time, nonrecurring, non-operating items, further adjusted for the tax impacts of such reconciling items. BlueLinx defines Adjusted Earnings Per Share (basic and/or diluted) as the Adjusted
4

Net Income for the period divided by the weighted average outstanding shares (basic and/or diluted) for the periods presented. We believe that Adjusted Net Income and Adjusted Earnings Per Share (basic and/or diluted) are useful to investors to enhance investors’ overall understanding of the financial performance of the business. Management also believes Adjusted Net Income and Adjusted Earnings Per Share (basic and/or diluted) are helpful in highlighting operating trends.

Our Adjusted Net Income and Adjusted Earnings Per Share (basic and/or diluted) are not presentations made in accordance with GAAP and are not intended to present superior measures of our financial condition from those measures determined under GAAP. Adjusted Net Income and Adjusted Earnings Per Share (basic or diluted), as used herein, are not necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation. These non-GAAP measures are reconciled in the “Reconciliation of Non-GAAP Measurements” table later in this release.

Free Cash Flow. BlueLinx defines free cash flow as net cash provided by, or used in, operating activities less total capital expenditures. Free cash flow is a measure used by management to assess our financial performance, and we believe it is useful for investors because it relates the operating cash flow of the Company to the capital that is spent to continue and improve business operations. In particular, free cash flow indicates the amount of cash generated or used after capital expenditures that can be used for, among other things, investment in our business, strengthening our balance sheet, and repayment of our debt obligations. Free cash flow does not represent the residual cash flow available for discretionary expenditures since there may be other nondiscretionary expenditures that are not deducted from the measure. Free cash flow is not a presentation made in accordance with GAAP and is not intended to present a superior measure of financial condition from those determined under GAAP. Free cash flow, as used herein, is not necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation. This non-GAAP measure is reconciled in the “Reconciliation of Non-GAAP Measurements” table later in this release.

Net Debt, Net Debt Excluding Real Property Finance Lease Liabilities, Overall Net Leverage Ratio, and Net Leverage Ratio Excluding Real Property Finance Lease Liabilities. BlueLinx calculates Net Debt as its total short- and long-term debt, including outstanding balances under our term loan and revolving credit facility and the total amount of its obligations under finance leases, less cash and cash equivalents. Net Debt Excluding Real Property Finance Lease Liabilities is calculated in the same manner as Net Debt, except the total amount of obligations under real estate finance leases are excluded. Although our credit agreements do not contain leverage covenants, a net leverage ratio excluding finance lease obligations for real property is included within the terms of our revolving credit agreement. We believe that Net Debt and Net Debt Excluding Real Property Finance Lease Liabilities are useful to investors because our management reviews both metrics as part of its management of overall liquidity, financial flexibility, capital structure and leverage, and creditors and credit analysts monitor our net debt as part of their assessments of our business. We determine our Overall Net Leverage Ratio by dividing our Net Debt by Twelve-Month Trailing Adjusted EBITDA. Our calculation of Net Leverage Ratio Excluding Real Property Finance Lease Liabilities is determined by dividing our Net Debt Excluding Real Property Finance Lease Liabilities by Twelve-Month Trailing Adjusted EBITDA. We believe that these ratios are useful to investors because they are indicators of our ability to meet our future financial obligations. In addition, our Net Leverage Ratio is a measure that is frequently used by investors and creditors. Our Net Debt, Net Debt Excluding Real Property Finance Lease Liabilities, Overall Net Leverage Ratio, and Net Leverage Ratio Excluding Real Property Finance Lease Liabilities are not made in accordance with GAAP and are not intended to present a superior measure of our financial condition from measures and ratios determined under GAAP. The calculations of our Net Debt, Net Debt Excluding Real Property Finance Lease Liabilities, Overall Net Leverage Ratio, and Net Leverage Ratio Excluding Real Property Finance Lease Liabilities are presented in a subsequent table. Net Debt, Net Debt Excluding Real Property Finance Lease Liabilities, Overall Net Leverage Ratio, and Net Leverage Ratio Excluding Real Property Finance Lease Liabilities, as used herein, are not necessarily comparable to other similarly titled captions of other companies due to differences in methods of calculation.

5

BLUELINX HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

Three Fiscal Months EndedNine Fiscal Months Ended
 September 27, 2025September 28, 2024September 27, 2025September 28, 2024
(In thousands, except per share amounts)
Net sales$748,870 $747,288 $2,238,203 $2,241,895 
Cost of products sold640,683 621,619 1,899,198 1,866,101 
Gross profit108,187 125,669 339,005 375,794 
Gross margin14.4 %16.8 %15.1 %16.8 %
Operating expenses (income):  
Selling, general, and administrative89,281 92,210 278,639 272,913 
Depreciation and amortization9,742 9,530 29,086 29,083 
Amortization of deferred gains on real estate(984)(984)(2,951)(2,952)
Other operating, net182 888 (1,494)1,210 
Total operating expenses98,221 101,644 303,280 300,254 
Operating income9,966 24,025 35,725 75,540 
Non-operating expenses:  
Interest expense, net8,603 4,619 23,640 14,044 
Settlement of defined benefit pension plan— (2,226)— (2,226)
Income before provision for income taxes1,363 21,632 12,085 63,722 
(Benefit) provision for income taxes(292)5,616 3,315 15,878 
Net income$1,655 $16,016 $8,770 $47,844 
Basic earnings per share$0.20 $1.88 $1.09 $5.54 
Diluted earnings per share$0.20 $1.87 $1.08 $5.53 


6

BLUELINX HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
As of
 September 27, 2025December 28, 2024
(In thousands, except share data)
ASSETS
Current assets:  
Cash and cash equivalents$429,360 $505,622 
Receivables, less allowances of $5,111 and $4,344, respectively
268,652 225,837 
Inventories, net345,879 355,909 
Other current assets55,033 46,620 
Total current assets1,098,924 1,133,988 
Property and equipment, at cost487,858 443,628 
Accumulated depreciation(200,826)(194,072)
Property and equipment, net287,032 249,556 
Operating lease right-of-use assets49,062 47,221 
Goodwill55,372 55,372 
Intangible assets, net24,021 26,881 
Deferred income tax asset, net48,385 50,578 
Other non-current assets19,168 14,121 
Total assets$1,581,964 $1,577,717 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable$168,551 $170,202 
Accrued compensation10,421 16,706 
Finance lease liabilities - current19,725 12,541 
Operating lease liabilities - current8,806 8,478 
Real estate deferred gains - current3,935 3,935 
Other current liabilities27,624 21,862 
Total current liabilities239,062 233,724 
Long-term debt296,443 295,061 
Finance lease liabilities, less current portion302,079 280,002 
Operating lease liabilities, less current portion41,834 40,114 
Real estate deferred gains, less current portion60,346 63,296 
Other non-current liabilities19,182 19,079 
Total liabilities958,946 931,276 
Commitments and contingencies
STOCKHOLDERS' EQUITY:
Preferred Stock, $0.01 par value, 30,000,000 shares authorized, none outstanding
— — 
Common Stock, $0.01 par value, 20,000,000 shares authorized,
     7,863,445 and 8,294,798 outstanding, respectively
79 83 
Additional paid-in capital91,914 124,103 
Retained earnings531,025 522,255 
Total stockholders’ equity623,018 646,441 
Total liabilities and stockholders’ equity$1,581,964 $1,577,717 
7

BLUELINX HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

Three Fiscal Months EndedNine Fiscal Months Ended
September 27, 2025September 28, 2024September 27, 2025September 28, 2024
(In thousands)
Cash flows from operating activities:
Net income$1,655 $16,016 $8,770 $47,844 
Adjustments to reconcile net income to net cash provided by (used in) operations:
Depreciation and amortization9,742 9,530 29,086 29,083 
Amortization of debt discount and issuance costs473 330 1,135 990 
Settlement of frozen defined benefit pension plan— (2,226)— (2,226)
Insurance recoveries in excess of carrying values of property & equipment— — (2,443)— 
Provision for deferred income taxes3,830 2,371 2,193 1,950 
Amortization of deferred gains from real estate(984)(984)(2,951)(2,952)
Share-based compensation3,452 3,186 8,315 6,941 
Changes in operating assets and liabilities:
Accounts receivable10,085 (2,286)(42,815)(47,413)
Inventories45,605 17,032 10,030 3,097 
Accounts payable(9,864)7,809 (2,850)27,932 
Other current assets(2,878)(280)(5,585)(9,892)
Other assets and liabilities(2,500)11,268 (4,935)11,080 
Net cash provided by (used in) operating activities58,616 61,766 (2,050)66,434 
Cash flows from investing activities:
Proceeds from asset sales and insurance recoveries20 565 2,625 839 
Disbursements for property and equipment(5,947)(7,929)(21,486)(19,830)
Net cash used in investing activities(5,927)(7,364)(18,861)(18,991)
Cash flows from financing activities:
Common stock repurchases(2,740)(15,453)(38,126)(29,982)
Debt financing costs(2,612)— (2,612)— 
Repurchase of shares to satisfy employee tax withholdings(675)(805)(2,445)(3,257)
Principal payments on finance lease liabilities(4,067)(3,255)(12,168)(9,666)
Net cash used in financing activities(10,094)(19,513)(55,351)(42,905)
Net change in cash and cash equivalents42,595 34,889 (76,262)4,538 
Cash and cash equivalents at beginning of period386,765 491,392 505,622 521,743 
Cash and cash equivalents at end of period$429,360 $526,281 $429,360 $526,281 


8

BLUELINX HOLDINGS INC.
GROSS PROFIT AND GROSS MARGIN
(Unaudited)

The following schedule presents our revenues disaggregated by specialty and structural product category:

Three Fiscal Months EndedNine Fiscal Months Ended
September 27, 2025September 28, 2024September 27, 2025September 28, 2024
(Dollar amounts in thousands)
Net sales by product category:
Specialty products$525,455 $519,000 $1,548,301 $1,562,300 
Structural products223,415 228,288 689,902 679,595 
Total net sales$748,870 $747,288 $2,238,203 $2,241,895 
Gross profit by product category:
Specialty products$87,350 $100,479 $277,410 $308,878 
Structural products20,837 25,190 61,595 66,916 
Total gross profit$108,187 $125,669 $339,005 $375,794 
Gross margin % by product category:
Specialty products16.6 %19.4 %17.9 %19.8 %
Structural products9.3 %11.0 %8.9 %9.8 %
Company gross margin %14.4 %16.8 %15.1 %16.8 %

9

BLUELINX HOLDINGS INC.
RECONCILIATION OF NON-GAAP MEASUREMENTS
(Unaudited)

The following two tables reconcile Net income to Adjusted EBITDA (non-GAAP) for the reporting periods indicated:
Three Fiscal Months EndedNine Fiscal Months Ended
September 27, 2025September 28, 2024September 27, 2025September 28, 2024
(In thousands)
Net income$1,655 $16,016 $8,770 $47,844 
Adjustments:
Depreciation and amortization9,742 9,530 29,086 29,083 
Interest expense, net8,603 4,619 23,640 14,044 
Provision (benefit) for income taxes(292)5,616 3,315 15,878 
Share-based compensation expense3,452 3,186 8,315 6,941 
Amortization of deferred gains on real estate(984)(984)(2,951)(2,952)
Gain from sales of property— (272)— (272)
Pension settlement and related cost(1)
— (2,226)— (2,226)
Acquisition-related expenses(2)
126 — 464 — 
Restructuring and other(3)
56 1,160 (1,959)1,481 
Adjusted EBITDA$22,358 $36,645 $68,680 $109,821 

Trailing Twelve Fiscal Months Ended
September 27, 2025December 28, 2024September 28, 2024
(In thousands)
Net income$14,042 $53,116 $29,720 
Adjustments:
Depreciation and amortization38,491 38,488 37,368 
Interest expense, net28,960 19,364 18,215 
Provision (benefit) for income taxes5,008 17,571 25,981 
Share-based compensation expense9,123 7,749 9,521 
Amortization of deferred gains on real estate(3,933)(3,934)(3,934)
Gain from sales of property— (272)(272)
Pension settlement and related cost(1)
(255)(2,481)28,808 
Acquisition-related expenses(2)
464 — 186 
Restructuring and other(3)
(1,685)1,755 697 
Adjusted EBITDA$90,215 $131,356 $146,290 
The following notes relate to both of the tables presented above for Adjusted EBITDA:

(1)Reflects expenses and related adjustments to our previously disclosed settlement of the BlueLinx Corporation Hourly Retirement Plan (defined benefit) in 4Q 2023.
(2)Reflects primarily legal, professional, technology and other integration expenses.
(3)Includes insurance recoveries received in 1Q 2025 that exceeded the carrying values of property and equipment damaged or destroyed at our Erwin, Tennessee owned facility by Hurricane Helene in late third quarter 2024, net losses related to Hurricane Helene in 3Q 2024, expenses related to our 2023 restructuring efforts such as severance, and other one-time non-operating items in fiscal 2025, 2024, and 2023.


    
10

BLUELINX HOLDINGS INC.
RECONCILIATION OF NON-GAAP MEASUREMENTS (continued)
(Unaudited)


The following tables reconcile Net income and Diluted earnings per share to Adjusted net income (non-GAAP) and Adjusted diluted earnings per share (non-GAAP):
Three Fiscal Months EndedNine Fiscal Months Ended
September 27, 2025September 28, 2024September 27, 2025September 28, 2024
(In thousands, except per share data)
Net income$1,655 $16,016 $8,770 $47,844 
Adjustments:
Share-based compensation expense3,452 3,186 8,315 6,941 
Amortization of deferred gains on real estate(984)(984)(2,951)(2,952)
Gain from sale of property— (272)— (272)
Pension settlement and related cost— (2,226)— (2,226)
Acquisition-related costs126 — 464 — 
Restructuring and other56 1,160 (1,959)1,481 
Estimated tax impacts of reconciling items(651)(224)(1,061)(741)
Adjusted net income$3,654 $16,656 $11,578 $50,075 
Basic EPS$0.20 $1.88 $1.09 $5.54 
Diluted EPS$0.20 $1.87 $1.08 $5.53 
Weighted average shares outstanding - Basic7,888 8,496 8,027 8,623 
Weighted average shares outstanding - Diluted7,946 8,528 8,085 8,647 
Non-GAAP Adjusted Basic EPS$0.46 $1.96 $1.44 $5.80 
Non-GAAP Adjusted Diluted EPS$0.45 $1.95 $1.43 $5.79 

In the following table, our Adjusted EBITDA margin (non-GAAP) is calculated and compared to Net income as a percentage of Net sales, with and without the benefits of the import duty-related items:
Three Fiscal Months EndedNine Fiscal Months Ended
September 27, 2025September 28, 2024September 27, 2025September 28, 2024
(Dollar amounts in thousands)
Net sales$748,870 $747,288 $2,238,203 $2,241,895 
Net income$1,655 $16,016 $8,770 $47,844 
Net income as a percentage of Net sales0.2 %2.1 %0.4 %2.1 %
Net sales$748,870 $747,288 $2,238,203 $2,241,895 
Adjusted EBITDA - non-GAAP(1)
$22,358 $36,645 $68,680 $109,821 
Adjusted EBITDA margin - non-GAAP3.0 %4.9 %3.1 %4.9 %
(1)See the table that reconciles Net income to Adjusted EBITDA (non-GAAP).
11

BLUELINX HOLDINGS INC.
LIQUIDITY MEASURES
(Unaudited)


The following schedule reconciles Total debt and finance leases to: Net debt (non-GAAP) and to Net debt excluding finance lease liabilities for real property (non-GAAP). The calculations of Net leverage ratio (non-GAAP) and Net leverage ratio excluding real property finance leases liabilities (non-GAAP) are also presented.

As of
September 27, 2025December 28, 2024September 28, 2024
($ amounts in thousands)
Long term debt(1)
$300,000 $300,000 $300,000 
Finance lease liabilities for equipment and vehicles80,264 49,785 50,752 
Finance lease liabilities for real property241,540 242,758 243,058 
Total debt and finance leases621,804 592,543 593,810 
Less: available cash and cash equivalents429,360 505,622 526,281 
Net debt (non-GAAP)$192,444 $86,921 $67,529 
Net debt, excluding finance lease liabilities for real property (non-GAAP)$(49,096)$(155,837)$(175,529)
Trailing twelve-month adjusted EBITDA (non-GAAP, see above reconciliations)$90,215 $131,356 $146,290 
Net leverage ratio2.1x0.7x0.5x
Net leverage ratio excluding real property finance lease liabilities(2)
(0.5x)(1.2.x)(1.2x)

(1) As of September 27, 2025, December 28, 2024, and September 28, 2024, our long-term debt is comprised of $300 million of senior-secured notes issued in October 2021. These notes are presented under the long-term debt caption of our unaudited condensed consolidated balance sheets at $296.4 million, $295.1 million, and $294.7 million as of September 27, 2025, December 28, 2024, and September 28, 2024, respectively. This presentation is net of their unamortized issuance costs and discount. Our senior secured notes are presented in this table at their face value for the purpose of calculating our net leverage ratio.
(2) Net leverage ratio excluding finance lease obligations for real property is included within the terms of our revolving credit agreement.


The following schedule reconciles Net cash provided by operating activities to Free cash flow (non-GAAP):

Three Fiscal Months EndedNine Fiscal Months Ended
September 27, 2025September 28, 2024September 27, 2025September 28, 2024
(In thousands)
Net cash provided by (used in) operating activities$58,616 $61,766 $(2,050)$66,434 
Less: Disbursements for property and equipment(5,947)(7,929)(21,486)(19,830)
Free cash flow - non-GAAP$52,669 $53,837 $(23,536)$46,604 
12