Financials in USD. Standardized financial statements.
A compact view of how Core & Main, Inc. turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue? | $7.65B | $7.44B | $6.70B | $6.65B | $5.00B | $3.64B | $3.39B | $3.20B |
| Revenue Growth? | +2.8% | +11.0% | +0.8% | +32.9% | +37.4% | +7.5% | +5.9% | 0.0% |
| Cost of Revenue? | $5.59B | $5.46B | $4.88B | $4.86B | $3.72B | $2.76B | $2.60B | $2.49B |
| Gross Profit? | $2.06B | $1.98B | $1.82B | $1.79B | $1.28B | $878.00M | $789.00M | $708.10M |
| Gross Margin? | +26.9% | +26.6% | +27.1% | +27.0% | +25.6% | +24.1% | +23.3% | +22.1% |
| Operating Expenses? | $1.34B | $1.26B | $1.08B | $1.02B | $855.00M | $693.00M | $634.00M | $569.70M |
| Operating Income? | $728.00M | $719.00M | $740.00M | $775.00M | $425.00M | $185.00M | $155.00M | $138.40M |
| EBITDA? | $914.00M | $913.00M | $894.00M | $924.00M | $524.00M | $338.00M | $293.00M | $252.90M |
| Income Before Tax | $607.00M | $577.00M | $659.00M | $709.00M | $276.00M | $46.00M | $42.00M | $37.30M |
| Income Tax Expense | $145.00M | $143.00M | $128.00M | $128.00M | $51.00M | $9.00M | $6.00M | $700,000 |
| Net Income? | $441.00M | $411.00M | $371.00M | $366.00M | $166.00M | $37.00M | $36.00M | $36.60M |
| EPS? | $2.32 | $2.14 | $2.83 | $3.10 | $0.84 | $0.15 | $0.15 | $0.23 |
| Diluted EPS? | $2.31 | $2.13 | $2.15 | $2.13 | $0.55 | $0.15 | $0.15 | $0.23 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality