BlueLinx Holdings Inc. Financial Ratios — BXC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	108.65	10.91	10.71	0.04
Return on Assets (%)	-7.5	-4.39	-7.57	-2.61	-2.21	3.36	13.43	-6.61	-1.83	8.01	25.04	21.1	3.21	3.41	0.01
Return on Capital (%)	- -	- -	- -	- -	- -	36.24	- -	- -	- -	25.91	54.37	36.97	5.9	6.03	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	3.84	- -	- -	- -	16.09	38.22	30.21	6.68	5.17	- -
Gross Margin (%)	11.95	12.07	10.62	11.56	11.63	12.09	12.73	11.59	13.53	15.42	18.2	18.72	16.8	16.57	15.29
EBITDA Margin (%)	0.13	0.74	-0.81	0.9	1.36	1.22	1.78	0.44	1.98	5.19	10.7	10.48	5.44	4.26	2.45
Operating Margin (%)	-0.47	0.29	-1.23	0.42	0.86	0.72	1.28	-0.46	0.84	4.25	10.05	9.86	4.41	2.96	1.1
Incremental Operating Margin (%)	- -	9.01	- -	-20.12	-13.11	7.96	-14.86	- -	-15.67	23.83	25.25	5.37	22.87	27.82	-3,716.27
Pretax Margin (%)	-2.14	-1.19	-2.31	-0.69	-0.6	0.91	0.53	-2.1	-0.82	3.07	9.21	8.87	2.61	2.39	- -
Profit Margin (%)	-2.2	-1.21	-1.89	-0.7	-0.6	0.86	3.47	-1.68	-0.67	2.61	6.92	6.66	1.55	1.8	0.01
Net Income to Common Margin (%)	-2.2	-1.21	-1.89	-0.7	-0.6	0.86	3.47	-1.68	-0.67	2.61	6.92	6.66	1.55	1.8	0.01
Effective Tax Rate (%)	- -	- -	- -	- -	- -	6.52	- -	- -	- -	14.93	24.82	24.97	40.73	24.86	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	108.65	10.91	10.71	0.04

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	360	413	416	430	402	334	316	651	713	647	616	613	618	636	674
ST Debt	31	44	29	30	24	54	25	9	16	13	13	15	17	21	31
LT Debt	329	368	387	400	378	279	291	641	697	634	603	598	601	615	643
Total Debt/EBITDA	157.11	29.33	-23.89	24.23	15.36	14.58	9.77	51.89	13.63	4.03	1.34	1.31	3.62	5.06	9.31
Net Debt/EBITDA	154.98	28.96	-23.6	23.97	15.17	13.82	9.08	39.13	8.58	2.01	0.45	-0.01	-1.34	-1.67	-1.23
Total Debt/EBIT	-43.54	74.93	-15.68	51.93	24.47	24.62	13.56	-48.98	32.3	4.91	1.43	1.4	4.46	7.29	20.75
Net Debt/EBIT	-42.95	73.99	-15.49	51.38	24.18	23.34	12.61	-36.94	20.34	2.45	0.48	-0.01	-1.65	-2.41	-2.75
EBITDA to Interest Expense	0.08	0.5	-0.62	0.66	0.96	0.92	1.52	0.27	0.96	3.39	10.06	11.04	7.18	6.5	2.24
EBITDA-CapEx/Interest Expense	-0.14	0.4	-0.8	0.55	0.9	0.89	1.49	0.21	0.88	3.31	9.74	10.19	6.02	4.42	1.4
EBIT to Interest Expense	-0.27	0.2	-0.95	0.31	0.6	0.54	1.1	-0.28	0.41	2.78	9.44	10.38	5.83	4.51	1
Interest Expense	31	28	28	27	27	25	21	47	54	47	46	42	24	19	32
Common Equity/Total Assets	-35.19	-36.78	-45.56	-47.51	-52.04	-56.55	-38.07	-24.6	-25.99	-16.37	9.45	28.23	30.52	33.11	33.73
Long-Term Debt/Equity (%)	3,925.19	- -	- -	- -	- -	- -	830.48	- -	- -	1,072.36	165.91	101.42	94.67	95.16	104.11
Long-Term Debt/Capital (%)	179.86	173.46	221.28	227.98	280.57	338.18	227.54	154.71	151.36	133.41	81.42	57.89	55.23	53.1	53.71
Long-Term Debt/Total Assets (%)	65.23	67.64	73.27	74.68	73.62	62.9	58.83	66.82	71.76	60.46	45.74	40.16	39.05	38.99	41.48
Total Debt/Equity (%)	4,300.27	-2,004.55	-7,049.1	-1,194.18	-875.18	-1,118.48	902.32	-4,437.81	-2,733.71	1,094.23	169.49	103.88	97.43	98.42	109.18
Total Debt/Capital (%)	197.04	194.33	237.57	245.05	298.32	404.06	247.22	156.96	154.83	136.13	83.18	59.3	56.84	54.91	56.33
Total Debt/Total Assets (%)	71.46	75.78	78.67	80.27	78.28	75.15	63.92	67.79	73.4	61.69	46.73	41.14	40.19	40.32	43.5
Net Debt to Equity	4,241.78	-1,979.35	-6,963.75	-1,181.63	-864.7	-1,060.34	838.73	-3,346.76	-1,721.32	545.52	56.73	-1.1	-35.95	-32.57	-14.45
Net Debt/Capital (%)	199.72	196.69	241.65	248.88	305.66	410.59	238.57	120.98	100.02	67.88	31.46	-0.89	-40.32	-32.25	-11
EBITDA	2	14	-17	18	26	23	32	13	52	161	458	467	170	126	72
EBITDA-CapEx	-4	11	-22	15	25	22	32	10	48	157	443	431	143	86	45
Operating Income (Loss)	-8	6	-27	8	16	14	23	-13	22	132	430	439	138	87	32

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.04	0.04	0.05	0.04	0.04	0.04	0.04	0.05	0.07	- -	0.35	1.42	2.39	2.16	1.83
Current Ratio	2.9	2.95	3.76	3.54	3.09	2.24	2.92	3.05	3.38	2.92	3.88	5.11	5.13	4.85	4.66
Quick Ratio	1.17	1.16	1.45	1.27	1.1	0.85	1.18	1.1	1.2	1.28	1.74	2.61	3.43	3.13	2.86
CFO/Avg Current Liab	-0.43	-0.57	-0.32	-0.11	0.32	0.29	-0.02	0.26	-0.06	0.27	0.61	1.76	1.43	0.38	0.27
Common Equity/Total Assets	-35.19	-36.78	-45.56	-47.51	-52.04	-56.55	-38.07	-24.6	-25.99	-16.37	9.45	28.23	30.52	33.11	33.73
Long-Term Debt/Equity (%)	3,925.19	- -	- -	- -	- -	- -	830.48	- -	- -	1,072.36	165.91	101.42	94.67	95.16	104.11
Long-Term Debt/Capital (%)	179.86	173.46	221.28	227.98	280.57	338.18	227.54	154.71	151.36	133.41	81.42	57.89	55.23	53.1	53.71
Long-Term Debt/Total Assets (%)	65.23	67.64	73.27	74.68	73.62	62.9	58.83	66.82	71.76	60.46	45.74	40.16	39.05	38.99	41.48
Total Debt/Equity (%)	4,300.27	-2,004.55	-7,049.1	-1,194.18	-875.18	-1,118.48	902.32	-4,437.81	-2,733.71	1,094.23	169.49	103.88	97.43	98.42	109.18
Total Debt/Capital (%)	197.04	194.33	237.57	245.05	298.32	404.06	247.22	156.96	154.83	136.13	83.18	59.3	56.84	54.91	56.33
Total Debt/Total Assets (%)	71.46	75.78	78.67	80.27	78.28	75.15	63.92	67.79	73.4	61.69	46.73	41.14	40.19	40.32	43.5
CFO/Total Liabilities	-10.16	-13.13	-7.46	-2.15	7.14	8.73	-0.55	4.26	-1.03	5.56	15.2	44.48	33.91	9.15	6.41
CFO/CapEx	-7.7	-26.27	-8.12	-4.08	25.58	65.61	-3.14	15.26	-2.15	14.91	10.06	11.15	11.13	2.12	2.22
Altman's Z-Score	3.57	3.8	4.11	3.85	3.8	4.15	3.96	3.53	3.25	4.06	5.92	5.82	4.35	3.94	3.7

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	13.6	12.88	13.98	13.42	13.54	14.23	13.97	16.72	13.14	12.73	13.51	15.06	13.07	13	13.31
Days Sales Outstanding	26.84	28.34	26.1	27.19	26.95	25.65	26.13	21.83	27.77	28.67	27.02	24.24	27.93	28.08	27.43
Inventory Turnover	8.27	8.07	8.48	7.51	7.22	7.91	8.37	9.56	6.63	7.62	8.42	7.44	6.3	7.04	7.34
Days Inventory Outstanding	44.15	45.21	43.04	48.6	50.55	46.13	43.63	38.17	55.03	47.93	43.32	49.08	57.91	51.83	49.73
Accounts Payable Turnover	23.19	23.26	27.74	27.72	21.6	18.95	20.61	24.43	16.23	17.59	21.12	21.79	15.95	15.09	16.13
Accounts Payable Turnover Days	15.74	15.69	13.16	13.17	16.9	19.26	17.71	14.94	22.49	20.76	17.28	16.75	22.88	24.19	22.63
Cash Conversion Cycle	55.25	57.86	55.98	62.62	60.6	52.51	52.05	45.07	60.31	55.84	53.06	56.57	62.95	55.71	54.53
Inventory to Cash Days	-17.31	-16.87	-16.94	-21.41	-23.6	-20.47	-17.5	-16.34	-27.26	-19.26	-16.3	-24.83	-29.98	-23.75	-22.3
Inventories	186	230	224	243	227	191	188	342	346	342	488	484	344	356	326
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	186	230	224	243	227	191	188	342	346	342	488	484	344	356	326

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	65	169	156	100	46	67	88	228	133	276	921	663	1,018	872	490
- Cash & Cash Equivalents	5	5	5	5	5	6	5	9	12	- -	85	299	522	506	386
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	360	413	416	430	402	334	316	651	713	647	616	613	618	636	674
Enterprise Value	420	576	567	525	443	395	399	870	835	922	1,451	977	1,115	1,002	779
Total Capital	183	212	175	176	135	83	128	415	461	475	740	1,034	1,087	1,159	1,197
Total Debt/Capital (%)	197.04	194.33	237.57	245.05	298.32	404.06	247.22	156.96	154.83	136.13	83.18	59.3	56.84	54.91	56.33
Total Debt / EV	0.86	0.72	0.73	0.82	0.91	0.85	0.79	0.75	0.85	0.7	0.42	0.63	0.55	0.63	0.87
EV/Sales	0.24	0.3	0.26	0.27	0.23	0.21	0.22	0.3	0.32	0.3	0.34	0.22	0.36	0.34	0.26
EV/EBITDA	183.24	40.96	- -	29.59	16.95	17.25	12.36	69.35	15.96	5.74	3.17	2.09	6.54	7.97	10.76
EV/EBIT	- -	104.63	- -	63.42	27	29.14	17.15	- -	37.81	7	3.38	2.23	8.05	11.48	23.97
EV/Cash Flow to Firm	- -	- -	- -	34.83	6.55	6.11	2.92	10.97	24.55	9.67	8.1	2.26	3.48	10.05	6.79
EV/Free Cash Flow to Firm	- -	- -	- -	29.03	6.41	6.05	2.9	10.6	21.51	9.31	7.49	2.09	3.2	7.17	5.5
Diluted Market Cap	65	169	156	100	46	68	90	228	133	277	946	668	1,019	876	494
Diluted Enterprise Value	420	576	567	525	443	396	401	870	835	923	1,476	982	1,115	1,006	782
EV per Share	97.25	95.94	70.74	61.1	50.66	44.2	44.16	94.29	89.33	97.84	150.93	104.77	124.02	117.47	97.52
TTM Sales	1,755	1,908	2,152	1,979	1,917	1,881	1,816	2,863	2,637	3,097	4,277	4,450	3,136	2,953	2,954
TTM EBITDA	2	14	-17	18	26	23	32	13	52	161	458	467	170	126	72
TTM Operating Income	-8	6	-27	8	16	14	23	-13	22	132	430	439	138	87	32
TTM Cash Flow to Firm	-19	-46	-17	15	68	65	137	79	34	95	179	432	320	100	115
TTM Free Cash Flow to Firm	-13	-43	-12	18	69	65	138	82	39	99	194	468	348	140	142

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-1.48	-2.36	-4.47	-10.74	1.12	1.62	-52.9	5.15	-24.15	4.71	5.93	1.53	3.05	6.99	5.69
EV/EBIT	- -	104.63	- -	63.42	27	29.14	17.15	- -	37.81	7	3.38	2.23	8.05	11.48	23.97
Enterprise Value	420	576	567	525	443	395	399	870	835	922	1,451	977	1,115	1,002	779
Low Price	12.5	14.5	15.6	10.7	4.01	3	6.36	9.75	7.87	3.6	27.13	57.5	61.8	87.67	52.71
EV/Sales	0.24	0.3	0.26	0.27	0.23	0.21	0.22	0.3	0.32	0.3	0.34	0.22	0.36	0.34	0.26
EV/EBITDA	183.24	40.96	- -	29.59	16.95	17.25	12.36	69.35	15.96	5.74	3.17	2.09	6.54	7.97	10.76
Price/Earnings	- -	- -	- -	- -	- -	4.15	1.4	- -	- -	3.41	3.11	2.24	20.98	16.41	2,239.53
Price/Earnings Average	-2.94	-5.99	-4.53	-8.21	-7.02	3.84	1.32	-5.7	-12.81	1.73	1.68	2.34	15.53	17.67	2,782.73
Price/Earnings High	-4.87	-7.54	-6.87	-12.15	-9.68	5.39	1.69	-8.91	-18.73	3.54	3.14	3.15	21.68	21.65	4,162.98
Price/Earnings Low	-1.4	-3.78	-3.08	-6.63	-3.03	1.67	0.91	-1.87	-4.16	0.42	0.88	1.81	11.44	14.08	1,921.63
Price/Book Value	-0.37	-0.84	-0.65	-0.39	-0.17	-0.27	-0.47	-0.97	-0.53	-1.61	7.39	1.58	2.17	1.67	0.94
Price/Book Value Average	-0.64	-0.69	-0.77	-0.45	-0.3	-0.25	-0.44	-1.16	-0.9	-0.82	3.99	1.65	1.61	1.8	1.17
Price/Book Value High	-1.06	-0.87	-1.16	-0.66	-0.42	-0.35	-0.57	-1.81	-1.31	-1.67	7.46	2.22	2.24	2.2	1.74
Price/Book Value Low	-0.3	-0.43	-0.52	-0.36	-0.13	-0.11	-0.31	-0.38	-0.29	-0.2	2.09	1.27	1.18	1.43	0.81
Price/Tangible Book Value	7.74	-8.2	-26.5	-2.77	-1.01	-2.24	2.52	-2.33	-1.33	-36.44	3.05	1.33	1.86	1.54	1.06
Price/Tangible Book Value Average	13.54	-6.69	-31.23	-3.16	-1.77	-2.07	2.38	-2.8	-2.26	-18.49	1.65	1.39	1.38	1.66	1.32
Price/Tangible Book Value High	22.43	-8.43	-47.29	-4.68	-2.44	-2.9	3.04	-4.38	-3.3	-37.8	3.08	1.87	1.92	2.04	1.97
Price/Tangible Book Value Low	6.45	-4.23	-21.2	-2.55	-0.77	-0.9	1.64	-0.92	-0.73	-4.48	0.86	1.07	1.01	1.33	0.91
Price/Sales	0.04	0.09	0.07	0.05	0.02	0.04	0.05	0.08	0.05	0.09	0.22	0.15	0.32	0.3	0.17
Price/Sales Average	0.06	0.07	0.09	0.06	0.04	0.03	0.05	0.1	0.09	0.05	0.12	0.16	0.24	0.32	0.21
Price/Sales High	0.11	0.09	0.13	0.09	0.06	0.05	0.06	0.15	0.13	0.09	0.22	0.21	0.34	0.39	0.31
Price/Sales Low	0.03	0.05	0.06	0.05	0.02	0.01	0.03	0.03	0.03	0.01	0.06	0.12	0.18	0.25	0.14
Price/Cash Flow	-1.29	-2.27	-3.92	-8.11	1.16	1.61	-35.27	5.48	-12.92	5.01	6.35	1.66	3.32	10.23	8.2
Price/Cash Flow Average	-2.25	-1.86	-4.62	-9.26	2.03	1.49	-33.34	6.59	-21.94	2.54	3.43	1.73	2.46	11.02	10.19
Price/Cash Flow High	-3.73	-2.34	-6.99	-13.7	2.81	2.09	-42.57	10.3	-32.09	5.2	6.4	2.33	3.44	13.5	15.25
Price/Cash Flow Low	-1.07	-1.17	-3.14	-7.48	0.88	0.65	-22.98	2.16	-7.14	0.62	1.8	1.34	1.81	8.78	7.04
Price/Free Cash Flow Average	-2.59	-1.93	-5.27	-12.27	1.96	1.49	-50	6.18	-41.01	2.39	3.2	1.6	2.26	7.53	7.08
Price/Free Cash Flow High	-4.29	-2.43	-7.98	-18.15	2.7	2.1	-63.84	9.67	-59.99	4.89	5.98	2.15	3.15	9.22	10.59
Price/Free Cash Flow Low	-1.23	-1.22	-3.58	-9.91	0.85	0.65	-34.47	2.03	-13.34	0.58	1.68	1.24	1.67	6	4.89
EV/Sales Average	0.27	0.29	0.28	0.27	0.25	0.21	0.22	0.32	0.35	0.25	0.24	0.23	0.27	0.36	0.3
EV/Sales High	0.31	0.3	0.32	0.3	0.27	0.22	0.23	0.37	0.39	0.3	0.34	0.28	0.37	0.43	0.41
EV/Sales Low	0.23	0.26	0.25	0.26	0.23	0.19	0.2	0.26	0.29	0.22	0.19	0.19	0.21	0.3	0.24
EV/EBITDA Average	204.46	38.75	-34.18	30.39	18.28	17.03	12.21	73	17.73	4.9	2.24	2.16	4.99	8.5	12.4
EV/EBITDA High	236.94	41.3	-39.62	33.46	19.45	18.12	12.92	85.32	19.73	5.81	3.19	2.67	6.74	10.18	16.58
EV/EBITDA Low	178.53	35.15	-30.78	29.15	16.51	15.51	11.41	58.35	14.82	4.24	1.73	1.82	3.82	6.98	9.79
EV/EBIT Average	-56.66	99	-22.43	65.13	29.12	28.77	16.94	-68.9	42.02	5.97	2.39	2.29	6.14	12.25	27.63
EV/EBIT High	-65.67	105.5	-26	71.73	31	30.61	17.94	-80.53	46.76	7.08	3.4	2.84	8.3	14.67	36.94
EV/EBIT Low	-49.48	89.8	-20.2	62.49	26.31	26.19	15.83	-55.07	35.11	5.17	1.84	1.94	4.71	10.06	21.83
Last Price	15	28.1	19.5	11.6	5.3	7.47	9.76	24.71	14.25	29.26	95.76	71.11	113.31	102.16	61.43
High Price	43.5	28.9	34.79	19.6	12.8	9.7	11.78	46.42	35.4	30.35	96.57	100.01	117.09	134.79	114.19
Enterprise Value Average	469	545	595	540	478	390	395	915	927	786	1,027	1,007	850	1,069	898
Enterprise Value High	543	581	690	594	509	415	418	1,070	1,032	933	1,459	1,247	1,149	1,280	1,200
Enterprise Value Low	409	495	536	518	432	355	369	732	775	680	791	850	652	878	709

Shares Outstanding	6	6	9	9	9	9	9	9	9	9	10	9	9	8	8
Diluted Weighted Avg Shares	4	6	8	9	9	9	9	9	9	9	10	9	9	9	8
Basic Weighted Avg Shares	4	6	8	9	9	9	9	9	9	9	10	9	9	9	8
Revenue per Share	406.37	317.58	268.45	230.11	219.09	210.5	200.72	310.4	282.31	328.57	444.86	477.08	348.99	346.09	369.99
EBITDA per Share	0.53	2.34	-2.17	2.06	2.99	2.56	3.57	1.36	5.6	17.04	47.62	50.02	18.97	14.74	9.07
Operating Income per Share	-1.91	0.92	-3.31	0.96	1.88	1.52	2.57	-1.44	2.36	13.97	44.69	47.06	15.41	10.23	4.07
Basic EPS, GAAP	-8.93	-3.83	-5.07	-1.61	-1.32	1.8	6.96	-5.21	-1.89	8.58	30.8	31.75	5.4	6.23	0.03
Basic EPS from Cont Ops	-8.93	-3.83	-5.07	-1.61	-1.32	1.8	6.96	-5.21	-1.89	8.58	30.8	31.75	5.4	6.23	0.03
Diluted EPS, GAAP	-8.93	-3.83	-5.07	-1.61	-1.32	1.77	6.81	-5.21	-1.89	8.55	29.99	31.51	5.4	6.2	0.03
Diluted EPS from Cont Ops	-8.93	-3.83	-5.07	-1.61	-1.32	1.77	6.81	-5.21	-1.89	8.55	29.99	31.51	5.4	6.2	0.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-11.65	-12.36	-4.97	-1.43	4.56	4.63	-0.28	4.51	-1.1	5.84	15.08	42.91	34.08	9.98	7.49
Free Cash Flow per Basic Share	-13.17	-12.83	-5.59	-1.78	4.38	4.56	-0.36	4.21	-1.62	5.45	13.58	39.07	31.02	5.28	4.11
Cash & Equivalents per Share	1.13	0.86	0.63	0.53	0.55	0.62	0.52	0.97	1.25	0.01	8.86	32.05	58.06	59.27	48.33
Book Value per Share	-41.07	-33.35	-30.03	-29.61	-30.52	-28.11	-20.79	-25.6	-27.03	-18.2	12.95	45.1	52.21	61.23	65.45
Tangible Book Value per Share	1.94	-3.43	-0.74	-4.19	-5.25	-3.34	3.87	-10.59	-10.73	-0.8	31.4	53.57	60.99	66.13	58.04

BlueLinx Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)