Core & Main, Inc.
NYSE:CNM · New York Stock Exchange
-$1.73 today
Vol 3.21M · Avg 2.65M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:CNM · Revenue to Net Income
Key Ratios
Analysis
$7.6B of revenue converted into $449.0M of net income for the selected period. Gross margin is 27.1% and net margin is 5.8%, showing how much revenue survives after costs and taxes. EPS is $2.35, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $7.6B +2.8% | $7.4B +11.0% | $6.7B +0.8% | $6.7B +32.9% | $5.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.6B +2.3% | $5.5B +11.8% | $4.9B +0.6% | $4.9B +30.4% | $3.7B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.1B +4.0% | $2.0B +8.9% | $1.8B +1.3% | $1.8B +40.2% | $1.3B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 26.9% +0.3pp | 26.6% -0.5pp | 27.1% +0.1pp | 27.0% +1.4pp | 25.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.2B +7.1% | $1.1B +15.8% | $931.0M +5.8% | $880.0M +22.7% | $717.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.3B +6.0% | $1.3B +17.0% | $1.1B +5.7% | $1.0B +19.3% | $855.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $186.0M -4.1% | $194.0M +26.0% | $154.0M +4.1% | $148.0M -1.3% | $150.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $914.0M +0.1% | $913.0M +2.1% | $894.0M -3.2% | $924.0M +76.3% | $524.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.0% -0.3pp | 12.3% -1.1pp | 13.3% -0.6pp | 13.9% +3.4pp | 10.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $728.0M +1.3% | $719.0M -2.8% | $740.0M -4.5% | $775.0M +82.4% | $425.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.5% -0.1pp | 9.7% -1.4pp | 11.0% -0.6pp | 11.7% +3.2pp | 8.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $142.0M +0.0% | $142.0M +75.3% | $81.0M +22.7% | $66.0M -32.7% | $98.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$121.0M +14.8% | -$142.0M -75.3% | -$81.0M -22.7% | -$66.0M +55.7% | -$149.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $607.0M +5.2% | $577.0M -12.4% | $659.0M -7.1% | $709.0M +156.9% | $276.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 7.9% +0.2pp | 7.8% -2.1pp | 9.8% -0.8pp | 10.7% +5.1pp | 5.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $145.0M +1.4% | $143.0M +11.7% | $128.0M +0.0% | $128.0M +151.0% | $51.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $441.0M +7.3% | $411.0M +10.8% | $371.0M +1.4% | $366.0M +120.5% | $166.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 5.8% +0.2pp | 5.5% -0.0pp | 5.5% +0.0pp | 5.5% +2.2pp | 3.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +8.4% | $2 -24.4% | $3 -8.7% | $3 +269.0% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +8.5% | $2 -0.9% | $2 +0.9% | $2 +287.3% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $190.2M -0.7% | $191.6M +10.9% | $172.8M +2.0% | $169.5M +6.5% | $159.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $197.9M -1.6% | $201.2M -11.7% | $227.8M -7.5% | $246.2M +0.7% | $244.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Generac Holdings Inc.
NYSE:GNRC
$15.44B
Aramark
NYSE:ARMK
$14.27B
Stanley Black & Decker, Inc.
NYSE:SWK
$13.00B
Applied Industrial Technologies, Inc.
NYSE:AIT
$11.83B
Watts Water Technologies, Inc.
NYSE:WTS
$11.12B
Advanced Drainage Systems, Inc.
NYSE:WMS
$10.34B
Donaldson Company, Inc.
NYSE:DCI
$10.01B
Flowserve Corporation
NYSE:FLS
$9.98B
A. O. Smith Corporation
NYSE:AOS
$8.25B
Pool Corporation
NASDAQ:POOL
$7.11B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CNM generate?
Core & Main, Inc. (CNM) reported $7.65B of revenue in fiscal 2025.
Is CNM profitable?
Core & Main, Inc. (CNM) reported $441.00M of net income, with a net margin of 5.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.