vs
Side-by-side financial comparison of Core & Main, Inc. (CNM) and MATTEL INC (MAT). Click either name above to swap in a different company.
Core & Main, Inc. is the larger business by last-quarter revenue ($2.1B vs $1.8B, roughly 1.2× MATTEL INC). Core & Main, Inc. runs the higher net margin — 6.6% vs 6.0%, a 0.6% gap on every dollar of revenue. On growth, MATTEL INC posted the faster year-over-year revenue change (7.3% vs 0.0%). Over the past eight quarters, MATTEL INC's revenue compounded faster (47.7% CAGR vs 19.7%).
Core & Main, headquartered in St. Louis, Missouri, distributes products used for water, wastewater, storm drainage, and fire protection in the United States. Customers include municipalities, private water companies, and professional contractors. The company has 370 branch locations in 49 U.S. states, 60,000 customers, and sells 225,000 products.
Mattel Films was the film production division of American toy and entertainment company Mattel that operated from September 6, 2018 to June 2, 2025. It succeeded Mattel Playground Productions, which was formed on October 16, 2013 as part of Mattel Global Brands, a unified media structural and strategy unit, as itself the successor to Mattel Entertainment and Mattel Studios, Mattel's prior entertainment brands/banners.
CNM vs MAT — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.1B | $1.8B |
| Net Profit | $137.0M | $106.2M |
| Gross Margin | 27.2% | 45.9% |
| Operating Margin | 10.7% | 8.0% |
| Net Margin | 6.6% | 6.0% |
| Revenue YoY | 0.0% | 7.3% |
| Net Profit YoY | 0.0% | -24.6% |
| EPS (diluted) | $0.72 | $0.32 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $2.1B | $1.8B | ||
| Q3 25 | $2.1B | $1.7B | ||
| Q2 25 | $1.9B | $1.0B | ||
| Q1 25 | $1.7B | $826.6M | ||
| Q4 24 | $2.0B | $1.6B | ||
| Q3 24 | $2.0B | $1.8B | ||
| Q2 24 | $1.7B | $1.1B | ||
| Q1 24 | $1.4B | $809.5M |
| Q4 25 | $137.0M | $106.2M | ||
| Q3 25 | $134.0M | $278.4M | ||
| Q2 25 | $100.0M | $53.4M | ||
| Q1 25 | $64.0M | $-40.3M | ||
| Q4 24 | $133.0M | $140.9M | ||
| Q3 24 | $119.0M | $372.4M | ||
| Q2 24 | $95.0M | $56.9M | ||
| Q1 24 | $63.0M | $-28.3M |
| Q4 25 | 27.2% | 45.9% | ||
| Q3 25 | 26.8% | 50.0% | ||
| Q2 25 | 26.7% | 50.9% | ||
| Q1 25 | 26.6% | 49.4% | ||
| Q4 24 | 26.6% | 50.7% | ||
| Q3 24 | 26.4% | 53.1% | ||
| Q2 24 | 26.9% | 49.2% | ||
| Q1 24 | 26.7% | 48.0% |
| Q4 25 | 10.7% | 8.0% | ||
| Q3 25 | 10.2% | 21.9% | ||
| Q2 25 | 8.9% | 7.7% | ||
| Q1 25 | 7.3% | -6.4% | ||
| Q4 24 | 10.9% | 9.6% | ||
| Q3 24 | 10.4% | 26.5% | ||
| Q2 24 | 9.6% | 7.7% | ||
| Q1 24 | 8.1% | -4.4% |
| Q4 25 | 6.6% | 6.0% | ||
| Q3 25 | 6.4% | 16.0% | ||
| Q2 25 | 5.2% | 5.2% | ||
| Q1 25 | 3.8% | -4.9% | ||
| Q4 24 | 6.5% | 8.6% | ||
| Q3 24 | 6.1% | 20.2% | ||
| Q2 24 | 5.5% | 5.3% | ||
| Q1 24 | 4.4% | -3.5% |
| Q4 25 | $0.72 | $0.32 | ||
| Q3 25 | $0.70 | $0.88 | ||
| Q2 25 | $0.52 | $0.16 | ||
| Q1 25 | $0.34 | $-0.12 | ||
| Q4 24 | $0.69 | $0.40 | ||
| Q3 24 | $0.61 | $1.09 | ||
| Q2 24 | $0.49 | $0.17 | ||
| Q1 24 | $0.34 | $-0.08 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $89.0M | $1.2B |
| Total DebtLower is stronger | — | $2.3B |
| Stockholders' EquityBook value | $2.0B | $2.2B |
| Total Assets | $6.3B | $6.6B |
| Debt / EquityLower = less leverage | — | 1.04× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $89.0M | $1.2B | ||
| Q3 25 | $25.0M | $691.9M | ||
| Q2 25 | $8.0M | $870.5M | ||
| Q1 25 | $8.0M | $1.2B | ||
| Q4 24 | $10.0M | $1.4B | ||
| Q3 24 | $13.0M | $723.5M | ||
| Q2 24 | $30.0M | $722.4M | ||
| Q1 24 | $1.0M | $1.1B |
| Q4 25 | — | $2.3B | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | — | $2.3B | ||
| Q1 25 | — | $2.3B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | $2.3B | ||
| Q1 24 | — | $2.3B |
| Q4 25 | $2.0B | $2.2B | ||
| Q3 25 | $1.9B | $2.3B | ||
| Q2 25 | $1.7B | $2.2B | ||
| Q1 25 | $1.7B | $2.1B | ||
| Q4 24 | $1.7B | $2.3B | ||
| Q3 24 | $1.6B | $2.3B | ||
| Q2 24 | $1.6B | $2.0B | ||
| Q1 24 | $1.5B | $2.0B |
| Q4 25 | $6.3B | $6.6B | ||
| Q3 25 | $6.3B | $6.6B | ||
| Q2 25 | $6.3B | $6.2B | ||
| Q1 25 | $5.9B | $6.2B | ||
| Q4 24 | $6.2B | $6.5B | ||
| Q3 24 | $6.1B | $6.5B | ||
| Q2 24 | $6.0B | $5.9B | ||
| Q1 24 | $5.1B | $6.1B |
| Q4 25 | — | 1.04× | ||
| Q3 25 | — | 1.03× | ||
| Q2 25 | — | 1.08× | ||
| Q1 25 | — | 1.10× | ||
| Q4 24 | — | 1.03× | ||
| Q3 24 | — | 1.01× | ||
| Q2 24 | — | 1.18× | ||
| Q1 24 | — | 1.15× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $271.0M | $796.6M |
| Free Cash FlowOCF − Capex | $263.0M | — |
| FCF MarginFCF / Revenue | 12.8% | — |
| Capex IntensityCapex / Revenue | 0.4% | — |
| Cash ConversionOCF / Net Profit | 1.98× | 7.50× |
| TTM Free Cash FlowTrailing 4 quarters | $575.0M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $271.0M | $796.6M | ||
| Q3 25 | $34.0M | $72.0M | ||
| Q2 25 | $77.0M | $-300.1M | ||
| Q1 25 | $235.0M | $24.8M | ||
| Q4 24 | $260.0M | $862.1M | ||
| Q3 24 | $48.0M | $155.8M | ||
| Q2 24 | $78.0M | $-252.9M | ||
| Q1 24 | $294.0M | $35.5M |
| Q4 25 | $263.0M | — | ||
| Q3 25 | $24.0M | — | ||
| Q2 25 | $64.0M | — | ||
| Q1 25 | $224.0M | — | ||
| Q4 24 | $252.0M | — | ||
| Q3 24 | $39.0M | — | ||
| Q2 24 | $71.0M | — | ||
| Q1 24 | $289.0M | — |
| Q4 25 | 12.8% | — | ||
| Q3 25 | 1.1% | — | ||
| Q2 25 | 3.3% | — | ||
| Q1 25 | 13.2% | — | ||
| Q4 24 | 12.4% | — | ||
| Q3 24 | 2.0% | — | ||
| Q2 24 | 4.1% | — | ||
| Q1 24 | 20.1% | — |
| Q4 25 | 0.4% | — | ||
| Q3 25 | 0.5% | — | ||
| Q2 25 | 0.7% | — | ||
| Q1 25 | 0.6% | — | ||
| Q4 24 | 0.4% | — | ||
| Q3 24 | 0.5% | — | ||
| Q2 24 | 0.4% | — | ||
| Q1 24 | 0.3% | — |
| Q4 25 | 1.98× | 7.50× | ||
| Q3 25 | 0.25× | 0.26× | ||
| Q2 25 | 0.77× | -5.62× | ||
| Q1 25 | 3.67× | — | ||
| Q4 24 | 1.95× | 6.12× | ||
| Q3 24 | 0.40× | 0.42× | ||
| Q2 24 | 0.82× | -4.45× | ||
| Q1 24 | 4.67× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CNM
| Pipes Valves And Fitting Products | $1.4B | 67% |
| Storm Drainage Products | $333.0M | 16% |
| Meter Products | $195.0M | 9% |
| Fire Protection Products | $152.0M | 7% |
MAT
| North America Segment | $1.0B | 58% |
| International Segment | $745.6M | 42% |
