Revenue has grown robustly (e.g., 3.5% in 2026Q2), but this expansion masks a dramatic margin compression, with gross margin collapsing from a peak of 78.8% to just 7.5% in the most recent quarter.
Core Natural Resources, Inc. (CNR) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Oct'18 | Oct'17 | Oct'16 | Nov'15 | Nov'14 | Nov'13 | Oct'12 | Oct'11 | Oct'10 | Nov'09 | Nov'08 | Oct'07 | Oct'06 | Oct'05 | Oct'04 | Nov'03 | Nov'02 | Oct'01 | Oct'00 | Oct'99 | Oct'98 | Oct'97 | Oct'96 |
|---|
| Sales/Revenue | 4.27B | 4.16B | 2.15B | 2.51B | 2.28B | 1.26B | 879.46M | 1.38B | 1.47B | 1.32B | 1.14B | 1.34B | 1.68B | 1.31B | 1.15B | 959.6M | 870.53M | 967.9M | 1.76B | 1.62B | 1.57B | 1.13B | 1.08B | 898.2M | 953.4M | 954.88M | 1.02B | 936.6M | 675.3M | 407.8M | 332.9M |
| Revenue Growth % | 31.83% | 93.83% | -14.28% | 9.94% | 80.81% | 43.39% | -36.07% | -6.6% | 11.46% | 15.56% | -14.7% | -20.27% | 28.5% | 13.38% | 20.26% | 10.23% | -10.06% | -45.14% | 8.61% | 3.43% | 38.97% | 4.17% | 20.79% | -5.79% | -0.15% | -6.23% | 8.73% | 38.69% | 65.6% | 22.5% | 42.14% |
| Cost of Goods Sold | 4.17B | 4.17B | 497.55M | 535.42M | 409.32M | 328.4M | 250.75M | 226.76M | 244.84M | 245.69M | 224.59M | 215.84M | 229.82M | 1.03B | 898M | 758M | 700.71M | 752.8M | 1.33B | 1.22B | 1.19B | 850.7M | 822.7M | 700.6M | 740.6M | 741.67M | 716.07M | 666.4M | 480.1M | 291.5M | 235.6M |
| COGS % of Revenue | - | 100.03% | 23.16% | 21.36% | 17.95% | 26.04% | 28.51% | 16.49% | 16.62% | 18.59% | 19.64% | 16.1% | 13.67% | 78.98% | 77.82% | 78.99% | 80.49% | 77.78% | 75.14% | 75.2% | 75.59% | 75.28% | 75.83% | 78% | 77.68% | 77.67% | 70.32% | 71.15% | 71.09% | 71.48% | 70.77% |
| Gross Profit | 96.87M | -1.11M | 1.65B | 1.97B | 1.87B | 932.63M | 628.71M | 1.15B | 1.23B | 1.08B | 918.92M | 1.12B | 1.45B | 275M | 256M | 201.6M | 169.81M | 215.1M | 438.6M | 402.8M | 383.3M | 279.4M | 262.2M | 197.6M | 212.8M | 213.2M | 302.26M | 270.2M | 195.2M | 116.3M | 97.3M |
| Gross Margin % | 2.27% | -0.03% | 76.84% | 78.64% | 82.05% | 73.96% | 71.49% | 83.51% | 83.38% | 81.41% | 80.36% | 83.9% | 86.33% | 21.02% | 22.18% | 21.01% | 19.51% | 22.22% | 24.86% | 24.8% | 24.41% | 24.72% | 24.17% | 22% | 22.32% | 22.33% | 29.68% | 28.85% | 28.91% | 28.52% | 29.23% |
| Gross Profit Growth % | - | -100.07% | -16.24% | 5.37% | 100.58% | 48.34% | -45.27% | -6.45% | 14.15% | 17.06% | -18.29% | -22.51% | 427.8% | 7.42% | 26.98% | 18.72% | -21.05% | -50.96% | 8.89% | 5.09% | 37.19% | 6.56% | 32.69% | -7.14% | -0.19% | -29.46% | 11.86% | 38.42% | 67.84% | 19.53% | 43.93% |
| Operating Expenses | 61.2M | 214.86M | 1.39B | 1.22B | 1.07B | 832.45M | 740.3M | 1.02B | 1.01B | 970.31M | 927.2M | 755.31M | 1.19B | 277.3M | 230.8M | 203.2M | 190.87M | 998.9M | 283.8M | 271.8M | 246M | 174.9M | 175.1M | 140.4M | 141.4M | 145.56M | 176.44M | 159.6M | 111.8M | 74M | 58.9M |
| OpEx % of Revenue | - | 5.16% | 64.5% | 48.81% | 46.75% | 66.01% | 84.18% | 73.8% | 68.7% | 73.43% | 81.08% | 56.35% | 70.72% | 21.19% | 20% | 21.18% | 21.93% | 103.2% | 16.09% | 16.73% | 15.66% | 15.48% | 16.14% | 15.63% | 14.83% | 15.24% | 17.33% | 17.04% | 16.56% | 18.15% | 17.69% |
| Selling, General & Admin | 153.45M | 214.86M | 115.22M | 103.47M | 116.7M | 87.16M | 72.1M | 67.11M | 65.35M | 83.61M | 50.03M | 55.72M | 78.72M | 256.86M | 219.34M | 202.35M | 190.87M | 209.57M | 283.82M | 271.87M | 246.04M | 174.9M | 165.16M | 140.36M | 140.64M | 145.56M | 142.95M | 131.1M | 94M | 66.1M | 53.1M |
| SG&A % of Revenue | - | 5.16% | 5.36% | 4.13% | 5.12% | 6.91% | 8.2% | 4.88% | 4.44% | 6.33% | 4.37% | 4.16% | 4.68% | 19.63% | 19.01% | 21.09% | 21.93% | 21.65% | 16.09% | 16.74% | 15.67% | 15.48% | 15.22% | 15.63% | 14.75% | 15.24% | 14.04% | 14% | 13.92% | 16.21% | 15.95% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1000K | 0 | 1.27B | 1.12B | 949.22M | 745.29M | 668.2M | 948.01M | 946.45M | 886.71M | 877.18M | 699.59M | 1.11B | 20.44M | 11.46M | 848K | 0 | 789.33M | -25K | -71K | -44K | 3K | 9.94M | 44K | 759K | 0 | 33.49M | 28.5M | 17.8M | 7.9M | 5.8M |
| Operating Income | 35.67M | -215.97M | 265.23M | 747.68M | 804.78M | 100.18M | -111.59M | 133.67M | 216.16M | 105.4M | -8.28M | 369.35M | 262.39M | -766K | 14.23M | -32M | -22.29M | -781.11M | 153.93M | 133.63M | 143.95M | 110.72M | 89.79M | 17.8M | -35.4M | 32.69M | 89.42M | 79M | 61.8M | 44.1M | 39.9M |
| Operating Margin % | 0.84% | -5.19% | 12.34% | 29.83% | 35.3% | 7.94% | -12.69% | 9.72% | 14.68% | 7.98% | -0.72% | 27.55% | 15.61% | -0.06% | 1.23% | -3.33% | -2.56% | -80.7% | 8.73% | 8.23% | 9.17% | 9.8% | 8.28% | 1.98% | -3.71% | 3.42% | 8.78% | 8.43% | 9.15% | 10.81% | 11.99% |
| Operating Income Growth % | - | -181.43% | -64.53% | -7.1% | 703.34% | 189.78% | -183.48% | -38.16% | 105.08% | 1373% | -102.24% | 40.77% | 34354.44% | -105.38% | 144.46% | -43.57% | 97.15% | -607.43% | 15.2% | -7.17% | 30.01% | 23.3% | 404.46% | 150.28% | -208.3% | -63.45% | 13.19% | 27.83% | 40.14% | 10.53% | 47.78% |
| EBITDA | 678.98M | 405.1M | 488.75M | 989M | 1.03B | 324.76M | 99.17M | 340.77M | 417.42M | 277.41M | 169.84M | 564.69M | 469.07M | 35.24M | 48.07M | 1.21M | 12.21M | -748.34M | 189.52M | 169.16M | 175.04M | 135.21M | 112.77M | 40.81M | -10.47M | 69.33M | 122.91M | 107.5M | 79.6M | 52M | 45.7M |
| EBITDA Margin % | 15.9% | 9.73% | 22.75% | 39.46% | 45.25% | 25.75% | 11.28% | 24.77% | 28.34% | 20.99% | 14.85% | 42.13% | 27.9% | 2.69% | 4.17% | 0.13% | 1.4% | -77.32% | 10.74% | 10.41% | 11.15% | 11.96% | 10.39% | 4.54% | -1.1% | 7.26% | 12.07% | 11.48% | 11.79% | 12.75% | 13.73% |
| EBITDA Growth % | 56.01% | -17.11% | -50.58% | -4.14% | 217.67% | 227.48% | -70.9% | -18.36% | 50.47% | 63.33% | -69.92% | 20.38% | 1230.97% | -26.68% | 3859.31% | -90.06% | 101.63% | -494.86% | 12.04% | -3.36% | 29.46% | 19.9% | 176.34% | 489.68% | -115.1% | -43.59% | 14.33% | 35.05% | 53.08% | 13.79% | 51.32% |
| D&A (Non-Cash Add-back) | 643.3M | 621.07M | 223.53M | 241.32M | 226.88M | 224.58M | 210.76M | 207.1M | 201.26M | 172M | 178.12M | 195.34M | 206.68M | 36.01M | 33.84M | 33.21M | 34.5M | 32.78M | 35.59M | 35.53M | 31.09M | 24.49M | 22.97M | 23.01M | 24.93M | 36.65M | 33.49M | 28.5M | 17.8M | 7.9M | 5.8M |
| EBIT | 77.7M | -193.58M | 352.84M | 807.2M | 621.08M | 98.75M | 51.94M | 164.56M | 271.46M | 195.9M | 79.07M | 450.57M | 412.31M | -712K | 24.72M | -31.9M | -22.29M | -781.09M | 153.94M | 133.63M | 143.91M | 110.66M | 89.83M | 17.8M | 29.7M | 32.69M | 89.42M | 79M | 61.8M | 44.1M | 39.9M |
| Net Interest Income | -22.46M | -14.23M | -2.97M | -15.73M | -46.61M | -60.05M | -59.96M | -63.53M | -81.7M | -23.48M | -12.89M | -7.13M | 135K | -20.86M | -15.61M | 15.73M | -17.83M | -20.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 22.43M | 25.89M | 19.22M | 13.6M | 6.03M | 3.29M | 1.23M | 2.94M | 2.15M | 2.62M | 1.17M | 410K | 135K | 131K | 112K | 127K | 91K | 393K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 44.89M | 40.12M | 22.19M | 29.32M | 52.64M | 63.34M | 61.19M | 66.46M | 83.85M | 26.1M | 14.05M | 7.54M | 0 | 20.99M | 15.72M | -15.6M | 17.92M | 20.41M | 23.54M | 28.83M | 24.91M | 14.46M | 15.13M | -19.8M | -21.6M | 0 | 0 | -1M | 0 | 0 | 0 |
| Other Income/Expense | -2.86M | -17.74M | 65.42M | 30.19M | -236.34M | -64.77M | 102.35M | -35.58M | -28.55M | 64.39M | 73.3M | 73.67M | 149.92M | -20.93M | -5.23M | 15.7M | -17.92M | -20.39M | -23.53M | -28.82M | -24.95M | -14.52M | -15.09M | 19.8M | 86.7M | 0 | 0 | 1M | 0 | 0 | 0 |
| Pretax Income | 32.82M | -233.7M | 330.65M | 777.87M | 568.44M | 35.41M | -9.24M | 98.1M | 187.61M | 169.8M | 65.02M | 443.03M | 412.31M | -21.7M | 9M | -16.3M | -40.21M | -801.5M | 130.4M | 104.8M | 119M | 96.2M | 74.7M | 37.6M | 51.3M | 32.69M | 89.42M | 80M | 61.8M | 44.1M | 39.9M |
| Pretax Margin % | 0.77% | -5.61% | 15.39% | 31.03% | 24.93% | 2.81% | -1.05% | 7.13% | 12.74% | 12.85% | 5.69% | 33.05% | 24.52% | -1.66% | 0.78% | -1.7% | -4.62% | -82.81% | 7.39% | 6.45% | 7.58% | 8.51% | 6.89% | 4.19% | 5.38% | 3.42% | 8.78% | 8.54% | 9.15% | 10.81% | 11.99% |
| Income Tax | -67.31M | -80.49M | 44.24M | 121.98M | 101.46M | 1.3M | 3.97M | 4.54M | 8.83M | 87.23M | 14.56M | 125.61M | 121.35M | -8.85M | -6.4M | -6.4M | -13.33M | -54.52M | 51.5M | 41.1M | 45.24M | 40.26M | 29.77M | 14.8M | 20M | 16.15M | 37.48M | 33.1M | 24.5M | 16.2M | 15.1M |
| Effective Tax Rate % | -205.11% | 34.44% | 13.38% | 15.68% | 17.85% | 3.66% | -42.98% | 4.63% | 4.71% | 51.37% | 22.4% | 28.35% | 29.43% | 40.8% | -71.08% | 39.26% | 33.15% | 6.8% | 39.49% | 39.21% | 38.01% | 41.85% | 39.85% | 39.36% | 38.99% | 49.41% | 41.92% | 41.38% | 39.64% | 36.73% | 37.84% |
| Net Income | 100.13M | -153.22M | 286.4M | 655.89M | 466.98M | 34.11M | -9.76M | 76M | 152.98M | 67.63M | 41.5M | 307.01M | 290.95M | -12.85M | 15.4M | -9.9M | -26.88M | -746.98M | 78.9M | 63.7M | 73.76M | 55.94M | 44.93M | 22.8M | 31.3M | 16.54M | 51.94M | 46.9M | 37.3M | 27.9M | 24.8M |
| Net Margin % | 2.34% | -3.68% | 13.33% | 26.17% | 20.48% | 2.7% | -1.11% | 5.53% | 10.39% | 5.12% | 3.63% | 22.9% | 17.31% | -0.98% | 1.33% | -1.03% | -3.09% | -77.17% | 4.47% | 3.92% | 4.7% | 4.95% | 4.14% | 2.54% | 3.28% | 1.73% | 5.1% | 5.01% | 5.52% | 6.84% | 7.45% |
| Net Income Growth % | 385.59% | -153.5% | -56.33% | 40.45% | 1269.04% | 449.67% | -112.84% | -50.32% | 126.2% | 62.98% | -86.48% | 5.52% | 2364.92% | -183.43% | 255.53% | 63.17% | 96.4% | -1046.73% | 23.86% | -13.64% | 31.86% | 24.5% | 97.07% | -27.16% | 89.3% | -68.16% | 10.74% | 25.74% | 33.69% | 12.5% | 45.88% |
| Net Income (Continuing) | 100.13M | -153.22M | 286.4M | 655.89M | 466.98M | 34.11M | -13.21M | 93.56M | 178.78M | 82.57M | 50.45M | 317.42M | 290.95M | -12.85M | 15.4M | -9.9M | -26.88M | -746.98M | 78.9M | 63.7M | 73.76M | 55.94M | 44.93M | 22.8M | 31.3M | 16.54M | 51.94M | 46.9M | 37.3M | 27.9M | 24.8M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.2M | 141.68M | 139.38M | 142.49M | 153.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.98 | -2.98 | 9.65 | 19.79 | 13.07 | 0.96 | -0.37 | 2.81 | 5.38 | 2.40 | 1.48 | 10.98 | 6.21 | -0.29 | 0.81 | -0.54 | -1.47 | -166.96 | 20.25 | 15.32 | 17.24 | 13.41 | 11.24 | 6.01 | 8.37 | 4.55 | 14.20 | 12.31 | 10.25 | 8.16 | 7.58 |
| EPS Growth % | -8.79% | -130.88% | -51.24% | 51.42% | 1261.46% | 359.46% | -113.17% | -47.77% | 124.17% | 62.16% | -86.52% | 76.81% | 2241.38% | -135.8% | 250% | 63.27% | 99.12% | -924.49% | 32.18% | -11.14% | 28.56% | 19.31% | 87.02% | -28.2% | 83.96% | -67.96% | 15.35% | 20.1% | 25.61% | 7.65% | 20.32% |
| EPS (Basic) | - | -2.98 | 9.67 | 19.91 | 13.41 | 0.99 | -0.37 | 2.82 | 5.48 | 2.42 | 1.48 | 10.98 | 6.27 | -0.29 | 0.81 | -0.54 | -1.47 | -166.96 | 20.41 | 16.27 | 18.48 | 13.64 | 11.40 | 6.06 | 8.45 | 4.55 | 14.50 | 12.77 | 10.85 | 8.20 | 7.58 |
| Diluted Shares Outstanding | 50.47M | 51.41M | 29.81M | 33.14M | 35.73M | 35.53M | 26.36M | 27.07M | 28.42M | 28.18M | 28.05M | 27.97M | 46.88M | 46.88M | 18.93M | 18.37M | 18.23M | 4.47M | 3.9M | 4.16M | 4.28M | 4.17M | 4M | 3.79M | 3.74M | 3.63M | 3.66M | 3.81M | 3.64M | 3.42M | 3.27M |
| Basic Shares Outstanding | 50.43M | 51.41M | 29.68M | 32.94M | 34.82M | 34.45M | 26.36M | 26.94M | 27.93M | 27.95M | 28.05M | 27.97M | 46.38M | 46.38M | 18.93M | 18.37M | 18.23M | 4.47M | 3.87M | 3.92M | 3.99M | 4.1M | 3.94M | 3.76M | 3.7M | 3.63M | 3.58M | 3.67M | 3.44M | 3.4M | 3.27M |
| Dividend Payout Ratio | - | - | 5.54% | 11.51% | 15.31% | - | - | - | 11.92% | 859.84% | 653% | 150.17% | 144.93% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying CNR stock.
For fiscal year 2025, Core Natural Resources, Inc. (CNR) reported total revenue of $4.16B. This represents a 1151.1% increase compared to $332.9M in 1996.
Core Natural Resources, Inc. (CNR) reported a net loss of $153.2M for the fiscal year ending 2025.
Core Natural Resources, Inc. (CNR) reported an operating income of $-216.0M, resulting in an operating profit margin of -5.2%. This margin reflects the operational efficiency of the business before interest and taxes.
Core Natural Resources, Inc. (CNR) generated $-1.1M in gross profit for the year, representing a gross profit margin of -0.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Negative margins despite volume surge
Metrics are mathematically derived from official filings.
Revenue Surge Masks Operational Instability
According to recent SEC filings, Core Natural Resources achieved a remarkable 93.83% year-over-year revenue growth in 2025Q2, yet this top-line expansion has been accompanied by volatile and often negative operating margins, suggesting the growth is driven by volume recovery rather than sustainable pricing power.
The revenue trajectory shows a dramatic recovery from the $490.7M reported in 2024Q2 to $1.1B in 2025Q2, but the pattern is erratic, swinging from negative growth to triple-digit surges. This volatility indicates the growth is heavily tied to external factors like global coal price swings and logistical recoveries rather than consistent organic expansion. The durability of this growth appears questionable, as the company's profitability has deteriorated significantly during this high-growth phase, raising questions about the quality and sustainability of the revenue surge.
Structural Margin Compression Defies Volume
Based on EDBL's reported figures, the gross margin collapsed from a peak of 78.8% in 2024Q3 to just 7.5% in 2026Q2, indicating a fundamental shift in the cost or pricing structure that has not been recovered despite strong revenue growth.
The margin profile suggests a severe disruption to the company's cost structure, likely stemming from the ramp-up of the Itmann complex and the operational fallout from the Baltimore bridge incident. The compression is too severe to be cyclical, implying that unit costs have risen dramatically or that realized pricing has failed to keep pace with input costs. For a company with a high fixed-cost base, this level of margin erosion indicates that revenue growth is not translating into operating leverage, but is instead masking underlying inefficiencies.
Operating Leverage Non-Existent at Scale
As reported in financial statements, Core Natural Resources' operating income margin swung from a healthy 16.9% in 2024Q3 to a negative 12.6% in 2025Q4, demonstrating a complete absence of operating leverage as the company scaled its revenue base.
The data reveals that as revenue doubled from the ~$500M level to the ~$1B level, operating profitability evaporated rather than expanding. This suggests that incremental revenue is being consumed by disproportionately higher variable costs or that the company is absorbing significant fixed-cost overruns from its expansion projects. The lack of operating leverage is a critical concern for an industrial company, as it implies that current profitability is highly sensitive to volume and pricing, with no clear path to margin expansion without significant structural changes.
Margin Recovery Hinges on Unproven Assumptions
The strongest challenge to the income statement narrative is that the recent return to profitability in 2026Q1 and Q2 may be driven by temporary factors, as operating income remains highly volatile and well below historical peaks.
A critical analysis suggests the Q1 and Q2 2026 profitability may reflect favorable short-term pricing or a one-time operational normalization rather than a sustainable fix. The operating margin of 13.7% in 2026Q2, while positive, is less than the 16.9% achieved in 2024Q3 on a much smaller revenue base, indicating that the company's structural cost position may have permanently deteriorated. Investors should be skeptical of the recovery narrative until the company can demonstrate consistent margin expansion across multiple quarters, particularly given the persistent headwinds from high fixed costs and regulatory risks inherent in the coal sector.
Net Income Volatility and SBC Impact
According to recent SEC filings, Core Natural Resources' stock-based compensation fluctuated wildly from a $38.5M charge in 2025Q2 to a $6.2M charge in 2026Q1, contributing to erratic net income figures that obscure core operational performance.
The quality of reported earnings is low due to the extreme volatility in net income, which has swung from significant losses to modest profits without a clear operational catalyst. The erratic SBC charges, which appear to be timing-related rather than reflective of ongoing performance, add noise to the EPS figures. Furthermore, the company's negative effective tax periods suggest that net income is being distorted by non-cash items and accounting adjustments, making it difficult for investors to assess the true cash earnings power of the business.
The 2024-2025 Structural Shift
Based on reported figures, the most critical inflection point was the transition from 2024Q3 to 2025Q2, when revenue doubled but gross margins collapsed from 78.8% to 1.9%, signaling a complete breakdown in the company's previous high-margin business model.
This inflection represents a fundamental change in the company's cost or revenue composition, likely driven by the integration of new assets like the Itmann complex and a shift in the sales mix toward lower-margin international volumes. The durability of this shift is questionable, as the company has not yet been able to recapture its previous margin profile despite returning to profitability. This inflection point marks a permanent change in the company's financial profile, with higher volume but lower profitability becoming the new baseline, which has significant implications for valuation and investor expectations.