CNM
Core & Main Inc. Class A
$48.78
+$1.51(+3.19%)
54
Overall
75
Value
27
Tech
60
Quality
Market Cap
$9.54B
Volume
2.21M
52W Range
$43.96 - $67.18
Target Price
$59.50
Order:
Income Statement
| Metric | Trend | Chart | 2022 Jan | 2023 Jan | 2024 Jan | 2025 Jan | 2026 Jan |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $5.0B | $6.7B | $6.7B | $7.4B | $7.6B | ||
| Total Revenue | $5.0B | $6.7B | $6.7B | $7.4B | $7.6B | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $3.7B | $4.9B | $4.9B | $5.5B | $5.6B | ||
| GROSS PROFIT | |||||||
| Gross Profit | $1.3B | $1.8B | $1.8B | $2.0B | $2.1B | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $855.0M | $1.0B | $1.1B | $1.3B | $1.3B | ||
| Selling, General & Administrative | $717.0M | $880.0M | $931.0M | $1.3B | $1.2B | ||
| Selling & Marketing Expenses | -- | -- | $147.0M | $183.0M | -- | ||
| General & Administrative Expenses | $717.0M | $880.0M | $931.0M | $1.1B | $1.2B | ||
| Salaries & Wages | $25.0M | $11.0M | -- | -- | -- | ||
| Depreciation & Amortization | $138.0M | $140.0M | -- | -- | -- | ||
| Depreciation & Amortization | $138.0M | $140.0M | -- | -- | -- | ||
| Amortization | $1.5B | $1.5B | $1.6B | $1.9B | -- | ||
| Other Operating Expenses | $58.0M | $69.0M | $147.0M | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $425.0M | $775.0M | $740.0M | $719.0M | $722.0M | ||
| EBITDA | $524.0M | $775.0M | $894.0M | $913.0M | $919.0M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $98.0M | $66.0M | $81.0M | $142.0M | $120.0M | ||
| Net Non-Operating Interest Income/Expense | $-98.0M | $-66.0M | $-81.0M | $-142.0M | $-120.0M | ||
| Other Income/Expense | $-51.0M | -- | $-7.0B | $-7.5B | $178.0M | ||
| Other Special Charges | -- | -- | -- | -- | $5.0M | ||
| SPECIAL ITEMS | |||||||
| Restructring And Mn A Income | $-235.0M | -- | -- | -- | -- | ||
| Special Income Charges | $235.0M | -- | $519.0M | $435.0M | -- | ||
| PRE-TAX INCOME | |||||||
| EBIT | $374.0M | $775.0M | $740.0M | $719.0M | $727.0M | ||
| Pre-Tax Income | $276.0M | $709.0M | $659.0M | $577.0M | $607.0M | ||
| INCOME TAX | |||||||
| Tax Provision | $51.0M | $128.0M | $128.0M | $143.0M | $145.0M | ||
| NET INCOME | |||||||
| Net Income | $166.0M | $366.0M | $371.0M | $411.0M | $441.0M | ||
| Net Income (Continuing Operations) | $225.0M | $581.0M | $531.0M | $434.0M | $462.0M | ||
| Net Income (Discontinued Operations) | $166.0M | $366.0M | $371.0M | $411.0M | $441.0M | ||
| Net Income (Common Stockholders) | $166.0M | $366.0M | $371.0M | $411.0M | $441.0M | ||
| Normalized Income | $-5.1B | $560.1M | $652.4M | $571.2M | $783.9M | ||
| TOTALS | |||||||
| Total Expenses | $4.6B | $5.9B | $6.0B | $6.7B | $6.9B | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $159.2M | $169.5M | $172.8M | $191.6M | $189.7M | ||
| Average Shares Outstanding (Diluted) | $244.5M | $246.2M | $227.8M | $201.4M | $197.9M | ||
| Shares Outstanding | $245.9M | $246.1M | $201.4M | $197.9M | $194.7M | ||
| Basic EPS | $0.57 | $2.16 | $2.15 | $2.14 | $2.32 | ||
| Basic EPS (Continuing Operations) | $0.57 | $2.16 | $2.15 | $2.14 | $2.32 | ||
| Diluted EPS | $0.55 | $2.13 | $2.15 | $2.13 | $2.31 | ||
| Diluted EPS (Continuing Operations) | $0.55 | $2.13 | $2.15 | $2.13 | $2.31 | ||
| OTHER METRICS | |||||||
| Fees | -- | -- | -- | $-183.0M | -- | ||
| Minority Interests | $-59.0M | $-215.0M | $-160.0M | $-23.0M | $-21.0M | ||
| Other Gand A | $717.0M | $880.0M | $931.0M | $1.1B | $1.2B | ||
| Other Write Down | -- | -- | -- | -- | $183.0M | ||
| Selling Expense | -- | -- | $147.0M | $183.0M | -- | ||
| Restruct | $-235.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | CNM | $48.78 | +3.2% | 2.21M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Core & Main Inc. Class A Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW