Core & Main, Inc. (CNM)

Core & Main Income Statement

Financials in millions USD. Fiscal year is March - February.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 4, 2025	Feb 2, 2025	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021
Revenue	7,611	7,441	6,702	6,651	5,004	3,642
Revenue Growth (YoY)	10.80%	11.03%	0.77%	32.91%	37.40%	7.46%
Cost of Revenue	5,589	5,461	4,884	4,856	3,724	2,764
Gross Profit	2,022	1,980	1,818	1,795	1,280	878
Selling, General & Admin	1,114	1,078	931	880	712	556
Operating Expenses	1,300	1,261	1,078	1,020	850	693
Operating Income	722	719	740	775	430	185
Interest Expense	-138	-142	-81	-66	-98	-139
EBT Excluding Unusual Items	584	577	659	709	332	46
Other Unusual Items	-	-	-	-	-56	-
Pretax Income	584	577	659	709	276	46
Income Tax Expense	146	143	128	128	51	9
Earnings From Continuing Operations	438	434	531	581	225	37
Net Income to Company	438	434	531	581	225	37
Minority Interest in Earnings	-22	-23	-160	-215	-59	-
Net Income	416	411	371	366	166	37
Preferred Dividends & Other Adjustments	-	-	-	-	76	-
Net Income to Common	416	411	371	366	90	37
Net Income Growth	9.47%	10.78%	1.37%	120.48%	348.65%	2.78%
Shares Outstanding (Basic)	191	192	173	169	159	92
Shares Outstanding (Diluted)	200	201	228	246	244	92
Shares Change (YoY)	-7.85%	-11.58%	-7.47%	0.72%	165.46%	0.09%
EPS (Basic)	2.18	2.14	2.15	2.16	0.57	0.40
EPS (Diluted)	2.16	2.13	2.15	2.13	0.55	0.40
EPS Growth	1.17%	-0.78%	0.66%	288.98%	36.43%	2.69%
Free Cash Flow	579	586	1,030	376	-51	202
Free Cash Flow Per Share	2.89	2.91	4.52	1.53	-0.21	2.19
Gross Margin	26.57%	26.61%	27.13%	26.99%	25.58%	24.11%
Operating Margin	9.49%	9.66%	11.04%	11.65%	8.59%	5.08%
Profit Margin	5.47%	5.52%	5.54%	5.50%	1.80%	1.02%
Free Cash Flow Margin	7.61%	7.88%	15.37%	5.65%	-1.02%	5.55%
EBITDA	918	913	894	923	580	338
EBITDA Margin	12.06%	12.27%	13.34%	13.88%	11.59%	9.28%
D&A For EBITDA	196	194	154	148	150	153
EBIT	722	719	740	775	430	185
EBIT Margin	9.49%	9.66%	11.04%	11.65%	8.59%	5.08%
Effective Tax Rate	25.00%	24.78%	19.42%	18.05%	18.48%	19.56%

Updated May 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q