# TopBuild Corp. (BLD) — Financial Analysis

**Exchange:** NYSE  
**Coverage as of:** 2026-Q2  
**Updated:** 2026-05-27  
**Tier:** Free primer (step 2 of 19)  
**Sibling pages:** /stocks/BLD/thesis · /stocks/BLD/memo

## Financial Snapshot

---
source: coverage-next-full
ticker: BLD
company: TopBuild Corp.
step: 04
title: Financial Snapshot & Quality Analysis
created: 2026-05-27
---

### Step 04 — Financial Snapshot & Quality: TopBuild Corp. (BLD)

#### Key Findings
**Net positive — high financial quality with elevated goodwill risk.** BLD's financial reporting is clean and straightforward: GAAP earnings are of high quality (strong accrual-to-cash conversion, low non-recurring items), no restatements, and no material accounting concerns. The primary financial quality issue is the $3.05B goodwill balance (46% of total assets) accumulated through acquisitions — while not an immediate impairment risk, it creates vulnerability in a severe construction downcycle. The adversarial sweep found no significant short seller reports, class action suits, or fraud allegations.

#### Implications for Thesis and Valuation
The clean financial profile supports a premium EV/EBITDA multiple vs. peers with lower-quality earnings. The goodwill concentration is a known risk that `/complete-coverage` should scenario-test (what happens to equity value if BLD takes a 20-30% goodwill impairment?). FCF conversion is exceptionally high — the capital-light model means GAAP net income is actually understated vs. cash reality (D&A >> capex by $100M+ annually).

#### Objective
Assess the quality of TopBuild's financial statements, identify any adjustments needed for analysis, and conduct the mandatory Adversarial Research Sweep.

#### Narrative Analysis

##### Income Statement Quality

**Revenue recognition:** BLD recognizes installation revenue as services are performed (percentage of completion for installation contracts). Distribution revenue is recognized on shipment/delivery. Both are standard for the industry and consistent with ASC 606 requirements [S1].

**EBITDA adjustments:** Management reports "Adjusted EBITDA" which excludes:
- SBC (~$16-17M/year)
- Acquisition-related costs (legal, integration, transaction fees — likely $30-50M in FY2025 given two major acquisitions)
- Amortization of acquired intangibles ($50-70M/year — included in D&A but management may separate)

For analytical purposes, the reported EBITDA of $961M (FY2025) is close to "adjusted" — the incremental adjustments are relatively modest [S2].

**Earnings quality signals:**
- FCF/Net Income = $697M / $522M = **134%** — excellent; D&A ($169M) well exceeds capex ($59M), boosting cash vs. GAAP earnings
- Working capital as % of revenue has been stable — no inventory buildup, no AR manipulation concerns
- SBC of $16-17M/year is modest (0.3% of revenue) — not materially diluting GAAP earnings

##### Balance Sheet Quality

**Goodwill Analysis:**
| FY | Goodwill | % of Total Assets | Notes |
|----|---------|-------------------|-------|
| 2021 | $1,950M | 45.8% | Post-ISI acquisition |
| 2022 | $1,967M | 42.7% | Modest organic additions |
| 2023 | $2,043M | 39.5% | Tuck-in bolt-ons |
| 2024 | $2,112M | 44.6% | Bolt-on acquisitions |
| 2025 | $3,045M | **46.1%** | SPI + Progressive Roofing addition |

The goodwill jump from $2.1B (2024) to $3.0B (2025) reflects the ~$1.8B in acquisition purchase prices applied to deals where net assets were far less than purchase price. This is standard for service/distribution acquisitions (no hard assets), but creates goodwill exposure.

**Impairment scenario:** If BLD were to take a 30% impairment on goodwill ($914M), this would reduce equity by ~$914M × (1 - tax rate, ~25%) = ~$686M in after-tax equity impact, but would NOT affect cash flow. The book value of equity would decline from $2,316M to ~$1,630M — but EBITDA and FCF would be unchanged. Rating agencies and lenders covenant on EBITDA, not book equity, so the operational impact would be minimal. However, it would be a significant GAAP earnings event.

**Intangibles:** $1.35B of intangibles (primarily customer relationships and trade names acquired via acquisitions) are amortizing over 5-15 year lives. This creates a recurring amortization charge that distorts GAAP net income vs. economic reality; add-back is standard in adjusted metrics.

**Debt structure:**
- Total debt: $3.15B (FY2025) — primarily senior notes + revolving credit facility
- Interest rate: Mix of fixed-rate senior notes (~4.5-6% range) and floating-rate revolver
- Post-SPI, approximately $1.5B in new senior notes were issued in September 2025

##### Cash Flow Quality
| FY | Net Income | Operating CF | FCF | FCF/NI |
|----|-----------|-------------|-----|--------|
| 2022 | $556M | $496M | $419M | 75% |
| 2023 | $614M | $849M | $785M | 128% |
| 2024 | $623M | $776M | $707M | 114% |
| 2025 | $522M | $756M | $697M | 134% |

FY2022 FCF/NI was lower due to working capital build; FY2023+ shows excellent conversion as working capital normalized. The structural driver of FCF > NI is D&A >> Capex: in FY2025, D&A was $169M vs. Capex of $59M — a $110M non-cash item boosting cash vs. GAAP [S3].

##### Adversarial Research Sweep
*Note: Transcript analysis was not performed. This sweep is based on SEC filings, press releases, and web searches for adversarial coverage.*

**Short seller reports:** No material short reports identified. Short interest at 5.48% of float as of May 2026 — elevated vs. normal but not unusual given the pending QXO acquisition arb setup [S4].

**Class action lawsuits:** No material securities class action suits identified. BLD has routine construction-related litigation (personal injury, property damage, contract disputes) disclosed in 10-K risk factors — standard for a company with 18,000+ employees performing physical work at construction sites.

**SEC investigations:** No SEC investigations identified.

**Accounting irregularities:** No restatements in the past 10 years. Auditor changes: None flagged.

**Key 10-K risk factors of analytical note:**
- Goodwill impairment risk explicitly disclosed
- Contractor license/safety regulation compliance
- Dependence on a few major insulation manufacturers
- Integration risks from acquisitions
- Housing market cyclicality

**Overall adversarial sweep conclusion:** CLEAN — No material financial quality concerns beyond the known goodwill concentration. The financial reporting is straightforward and high quality.

#### Evidence and Sources

| Category | Finding |
|----------|---------|
| FCF/Net Income conversion | 134% (FY2025) — excellent |
| Goodwill | $3.05B = 46% of total assets |
| Short interest | 5.48% of float |
| Restatements | None |
| Class actions | None material |

#### Assumption Register Updates

| ID | Update |
|----|--------|
| A06 | Confirmed: Goodwill $3.05B, 46% of assets. Impairment scenario: 30% write-down = ~$686M after-tax equity impact |
| New | FCF conversion > 100% consistently driven by D&A >> Capex differential |

#### Tables and Calculations

##### Key Financial Quality Metrics

| Metric | FY2023 | FY2024 | FY2025 |
|--------|--------|--------|--------|
| Revenue | $5,195M | $5,330M | $5,409M |
| Gross Margin | 30.9% | 30.5% | 29.0% |
| EBITDA Margin | 19.5% | 19.3% | 17.8% |
| Net Margin | 11.8% | 11.7% | 9.7% |
| FCF Margin | 15.1% | 13.3% | 12.9% |
| FCF/Net Income | 128% | 114% | 134% |
| D&A | $133M | $140M | $169M |
| Capex | $64M | $69M | $59M |
| D&A/Capex ratio | 2.1x | 2.0x | 2.9x |

##### Balance Sheet Snapshot (FY2025)

| Item | Amount | % Assets |
|------|--------|---------|
| Cash | $185M | 2.8% |
| Goodwill | $3,045M | 46.1% |
| Intangibles (ex-GW) | $1,352M | 20.5% |
| Total Assets | $6,605M | 100% |
| Total Debt | $3,151M | — |
| Shareholders' Equity | $2,316M | — |
| Net Debt | $2,966M | — |
| Net Debt/EBITDA | **3.1x** | — |

#### Open Questions and Data Gaps

1. Precise debt maturity schedule and covenant terms (revolving credit facility details)
2. Amortization of acquired intangibles vs. D&A breakdown (separation for "adjusted" metrics)
3. Working capital DSO/DPO trends by segment post-SPI
4. Tax rate guidance for 2026 (SPI integration may affect deferred tax position)

**Next-Step Dependencies:** Step 05 should track the quarterly momentum trend, particularly the margin impact of SPI and Progressive Roofing entering the income statement. Step 06 should provide full leverage analysis.

#### Source Index

| Source Tag | Document or URL | Section | Date | Notes |
|------------|----------------|---------|------|-------|
| [S1] | BLD_financials/sec_filings/filing_inventory.md | 10-K descriptions | 2026-05-27 | Revenue recognition policies |
| [S2] | BLD_financials/other/stockanalysis_summary.md | Annual financials | 2026-05-27 | EBITDA/NI/FCF |
| [S3] | BLD_financials/xbrl/xbrl_summary.md | D&A/Capex table | 2026-05-27 | $169M D&A vs. $59M capex FY2025 |
| [S4] | BLD_financials/other/stockanalysis_summary.md | Key statistics | 2026-05-27 | 5.48% short interest |

## Deeper Financial Analysis

The fundamental tier ($1.00) adds 8 dimensions not included here:

- Revenue Breakdown — segment revenue, geographic mix, product-line margins
- Financial Trends — QoQ momentum, leading indicators, inflection points
- Balance Sheet — debt structure, dilution risk, working capital dynamics
- Capital Allocation — ROIC, buyback cadence, reinvestment efficiency
- Earnings Analysis — beats/misses, guidance vs actuals, transcript highlights
- Competitive Positioning — market share, pricing power, peer benchmarks
- Industry Context — TAM, sector tailwinds/headwinds, regulatory backdrop

**API endpoint:** GET /api/v1/research/BLD/fundamental

## Navigation

- Overview: /stocks/BLD
- Financials (this page): /stocks/BLD/financials
- Thesis: /stocks/BLD/thesis
- Investment Memo: /stocks/BLD/memo
- Coverage universe: /stocks