Core & Main Income Statement

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

Millions USD. Fiscal year is Feb - Jan.

Year	2023	2022	2021	2020	2019	2018
Revenue	6,702	6,651	5,004	3,642	3,389	3,202
Revenue Growth (YoY)	0.77%	32.91%	37.40%	7.47%	5.85%	-
Cost of Revenue	4,884	4,856	3,724	2,764	2,600	2,494
Gross Profit	1,818	1,795	1,280	878	789	708.1
Selling, General & Admin	931	880	717	556	509	457.7
Other Operating Expenses	147	140	138	137	125	112
Operating Expenses	1,078	1,020	855	693	634	569.7
Operating Income	740	775	425	185	155	138.4
Interest Expense / Income	81	66	98	139	113	101.1
Other Expense / Income	160	215	110	-	-	-
Pretax Income	499	494	217	46	42	37.3
Income Tax	128	128	51	9	6	0.7
Net Income	371	366	166	37	36	36.6
Net Income Growth	1.37%	120.48%	348.65%	2.78%	-1.64%	-
Shares Outstanding (Basic)	173	169	159	92	92	92
Shares Outstanding (Diluted)	228	246	244	92	92	92
Shares Change	-7.47%	0.72%	165.42%	0.11%	0.11%	-
EPS (Basic)	2.15	2.16	0.57	0.48	0.45	0.40
EPS (Diluted)	2.15	2.13	0.55	0.48	0.45	0.40
EPS Growth	0.94%	287.27%	14.58%	6.67%	12.50%	-
Free Cash Flow	1,030	376	-51	202	180	87.6
Free Cash Flow Per Share	5.96	2.22	-0.32	2.19	1.96	0.95
Gross Margin	27.13%	26.99%	25.58%	24.11%	23.28%	22.12%
Operating Margin	11.04%	11.65%	8.49%	5.08%	4.57%	4.32%
Profit Margin	5.54%	5.50%	3.32%	1.02%	1.06%	1.14%
Free Cash Flow Margin	15.37%	5.65%	-1.02%	5.55%	5.31%	2.74%
Effective Tax Rate	25.65%	25.91%	23.50%	19.57%	14.29%	1.88%
EBITDA	734	708	465	338	293	260.7
EBITDA Margin	10.95%	10.65%	9.29%	9.28%	8.65%	8.14%
Depreciation & Amortization	154	148	150	153	138	122.3
EBIT	580	560	315	185	155	138.4
EBIT Margin	8.65%	8.42%	6.29%	5.08%	4.57%	4.32%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).