Core & Main, Inc. (CNM) Financial Statements

Income statement

Metric	TTM	2026	2025	2025	2024
Revenue
Total Revenue	7.6B	7.6B	7.4B	7.4B	6.7B
Cost of Revenue	5.6B	5.6B	5.5B	5.5B	4.9B
Gross Profit	2.1B	2.1B	2.0B	2.0B	1.8B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.2B	1.2B	1.1B	1.1B	931.0M
General & Admin Expense	—	—	—	—	—
Selling & Marketing Expense	—	—	—	—	—
Other Expenses	181.0M	183.0M	183.0M	183.0M	147.0M
Total Operating Expenses	1.3B	1.3B	1.3B	1.3B	1.1B
Cost and Expenses	6.9B	6.9B	6.7B	6.7B	6.0B
Operating Income (EBIT)	728.0M	728.0M	719.0M	719.0M	740.0M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	122.0M	142.0M	142.0M	142.0M	81.0M
Net Interest Income	(122.0M)	(142.0M)	(142.0M)	(142.0M)	(81.0M)
Other Non-Op Income/Expense	(112.0M)	(121.0M)	(142.0M)	(142.0M)	(81.0M)
Non-Operating Income (excl Interest)	(27.0M)	—	—	—	—
EBT (Pre-Tax Income)	616.0M	607.0M	577.0M	577.0M	659.0M
Income Tax Expense	146.0M	145.0M	143.0M	143.0M	128.0M
Bottom Line
Net Income	449.0M	441.0M	411.0M	411.0M	371.0M
Earnings from Cont. Ops	470.0M	462.0M	434.0M	434.0M	531.0M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	460.0M	457.0M	429.0M	429.0M	489.0M
Per Share
Basic EPS	$2.38	$2.32	$2.14	$2.14	$2.83
Diluted EPS	$2.35	$2.31	$2.13	$2.13	$2.15
Revenue Per Share	$40.59	$40.20	$38.83	$38.83	$38.78
Shares
Basic Shares Outstanding	188.4M	190.2M	191.6M	191.6M	172.8M
Diluted Shares Outstanding	195.7M	197.9M	201.2M	201.2M	227.8M
Profitability Metrics
EBITDA	944.0M	914.0M	913.0M	913.0M	894.0M
D&A	189.0M	186.0M	194.0M	194.0M	154.0M
EBIT	755.0M	728.0M	719.0M	719.0M	740.0M

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of May 1, 2026