Cardinal Infrastructure Group (CDNL) FY2025 results: revenue $456 million, up 44.7% on the year
Cardinal Infrastructure Group Inc. (CDNL) reported revenue of $456 million for fiscal 2025, the year ended 31 December 2025, up 44.7% on the year before. Net income was $23 million, up 6.2%. The figures are the company's own, from the 10-K it filed with the SEC on 23 March 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 2 kept.
- Revenue rose 45% to $456.0 million: Revenue was $456.0 million, an increase of $140.9 million from $315.2 million in 2024, equal to 45% growth.
- Georgia is first step beyond Carolinas: The ALGC purchase is Cardinal's first geographic expansion beyond North Carolina and South Carolina, bringing operations into Georgia.
- Adjusted EBITDA margin held at 17.9%: Adjusted EBITDA was $81.5 million, up 44% from $56.5 million, with the margin unchanged at 17.9%.
- Backlog reached $682 million: Backlog at December 31, 2025 was $682 million, 33% above $512 million a year earlier.
- Cash rose to $97.1 million: Cash and cash equivalents were $97.1 million at December 31, 2025, against $20.9 million a year earlier.
From this 10-K
Cardinal Infrastructure Group Inc provides infrastructure and site preparation services to residential, commercial, industrial, municipal and state customers. Its work centres on wet utility installation (water, sewer and stormwater systems), grading, site clearing, erosion control, drilling and blasting, and paving. Jeremy Spivey founded the operating business in 2013 in Raleigh, North Carolina, and he is still Chief Executive Officer. At 31 December 2025 it had approximately 1,480 employees, all in North Carolina, and was working on over 270 projects. The listed company is a holding company, and its operations run through Cardinal and its subsidiaries.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 456 | 315 | 248 | +44.7% | |
| Cost of revenue | 360 | 250 | 199 | +44.0% | |
| Gross profit | 96.1 | 65.3 | 48.8 | +47.2% | |
| Gross margin | 21.1% | 20.7% | 19.7% | ||
| Operating income | 40.4 | 35.9 | 29.5 | +12.4% | |
| Operating margin | 8.9% | 11.4% | 11.9% | ||
| Interest expense | 6.8 | 4.8 | 4.0 | +41.4% | |
| Pre-tax income | 33.1 | 29.6 | 24.3 | +11.5% | |
| Income tax | 2.0 | 1.4 | 0.0 | +45.4% | |
| Effective tax rate | 5.9% | 4.6% | 0.0% | ||
| Net income | 22.7 | 21.4 | 20.6 | +6.2% | |
| Net margin | 5.0% | 6.8% | 8.3% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 37.9 | 42.6 | 30.9 | -11.1% | |
| Capital expenditure | 43.8 | 20.8 | 12.3 | +111.1% | |
| Free cash flow | -5.9 | 21.9 | 18.6 | ||
| Free cash flow margin | -1.3% | 6.9% | 7.5% | ||
| Cash from investing | -102 | -21.0 | -22.4 | ||
| Cash from financing | 140 | -8.0 | -2.7 | ||
| Depreciation and amortisation | 32.4 | 18.7 | 13.2 | +72.7% | |
| Share-based compensation | 5.9 | 0.0 | 0.0 |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 58.5 | 23.4 | 7.5 | +150.3% | |
| Non-controlling interest | 81.1 | n/a | n/a | ||
| Debt | 119 | 47.9 | n/a | +148.8% | |
| Operating lease liabilities | 5.9 | 2.4 | n/a | +140.8% | |
| Finance lease liabilities | 5.0 | 7.2 | n/a | -30.5% | |
| Other liabilities | 125 | 59.4 | n/a | +110.2% | |
| Total liabilities and equity | 395 | 140 | n/a | +181.2% | |
| Fixed assets | 84.9 | 49.8 | n/a | +70.5% | |
| Goodwill | 23.5 | 7.1 | 7.1 | +233.4% | |
| Intangible assets | 15.5 | 0.0 | n/a | ||
| Cash and equivalents | 97.1 | 20.9 | 7.2 | +364.4% | |
| Receivables | 61.3 | 38.3 | n/a | +60.0% | |
| Other assets | 112 | 24.3 | n/a | +362.7% | |
| Total assets | 395 | 140 | n/a | +181.2% |
10-K for the year ended 31 December 2025, filed 23 March 2026: the filing.