Crane NXT, Co. (CXT) Financials

EPS

Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.

Revenue

Outlined bar is the consensus estimate; solid is reported.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
Q2 26	$1.04	$1.1	+5.8%	—	$493.2M	—
Q1 26	$0.57	$0.6	+5.3%	—	$387.7M	—
Q4 25	$1.26	$1.27	+0.8%	—	$476.9M	—
Q3 25	$1.26	$1.28	+1.6%	—	$445.1M	—
Q2 25	$0.95	$0.97	+2.1%	—	$404.4M	—
Q1 25	$0.51	$0.54	+5.9%	—	$330.3M	—
Q4 24	$1.2	$1.2	0.0%	—	$399.1M	—
Q3 24	$1.14	$1.16	+1.8%	—	$403.5M	—
Q2 24	$1.04	$1.06	+1.9%	—	$370.6M	—
Q1 24	$0.84	$0.85	+1.2%	—	$313.6M	—
Q4 23	$0.93	$0.99	+6.5%	—	$356.9M	—
Q3 23	$1.02	$1.09	+6.9%	—	$352.9M	—
Q2 23	$0.91	$1.12	+23.1%	—	$352.4M	—
Q1 23	$0.75	$0.97	+29.3%	—	$329.1M	—
Q4 22	$1.9	$2.13	+12.1%	—	$824.1M	—
Q3 22	$1.85	$1.86	+0.5%	—	$335.1M	—

EPS

Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Revenue

Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.

Results

Periods without a consensus estimate or a reported figure show a dash.

Period	EPS estimate	EPS actual	EPS surprise %	Revenue estimate	Revenue actual	Revenue surprise %
FY25	—	$2.53	—	—	$1.7B	—
FY24	—	$3.22	—	—	$1.5B	—
FY23	—	$3.31	—	—	$1.4B	—
FY22	—	$3.61	—	—	$1.3B	—
FY21	—	$3.14

Total revenue

Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.

Period	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	$3.3B	$2.9B	$1.3B	$1.3B	$1.4B	$1.5B	$1.7B
YoY change	—	-10.5%	-54.2%	-0.39%	+3.84%	+6.86%	+11.4%

Revenue and profits

Revenue, gross profit, operating income, and net income per period.

Condensed income statement

Click a row to chart it; unreported figures show a dash.

Period	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	3.3B	2.9B	1.3B	1.3B	1.4B	1.5B	1.7B
Cost of revenue	2.1B	1.9B	746.2M	713.7M	737.2M	821.7M	952.9M
Gross profit	1.2B	1B	598.9M	626.2M	654.1M	665.1M	703.8M
Gross margin	35.9%	34.3%	44.5%	46.7%	47%	44.7%	42.5%
Research & development	—	—	—	—	—	—	—
Selling, general & administrative	698M	698.1M	323.4M	318.7M	366.8M	386.2M	440.3M
Operating expenses	945.9M	698.1M	323.4M	318.7M	366.8M	386.2M	440.3M
Operating income	233.1M	308.1M	275.5M	307.5M	287.3M	278.9M	263.5M
Operating margin	7.1%	10.5%	20.5%	22.9%	20.6%	18.8%	15.9%
Non-operating income, net	-18.3M	-30.3M	8.4M	-3.1M	2M	-6.3M	-23.2M
Pretax income	170.7M	224.5M	226.1M	248.3M	239.8M	226.4M	181M
Income tax	37.1M	43.4M	48.1M	43.4M	51.5M	42.3M	35.9M
Net income	133.6M	181.1M	178M	204.9M	188.3M	184.1M	145.1M
Net margin	4.07%	6.17%	13.2%	15.3%	13.5%	12.4%	8.76%
EBITDA	353.7M	452.5M	362.1M	389.5M	368.5M	371.1M	364.7M
EPS	2.35	3.19	3.14	3.61	3.31	3.22	2.53
Diluted EPS	2.35	3.19	3.14	3.61	3.28	3.19	2.5

Revenue and profits

Revenue, gross profit, operating income, and net income per period.

Condensed income statement

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Revenue	352.9M	356.9M	313.6M	370.6M	403.5M	399.1M	330.3M	404.4M	445.1M	476.9M	387.7M	493.2M
Cost of revenue	187.4M	191.4M	161.2M	209.7M	232.2M	218.6M	190.1M	235.6M	252.5M	274.7M	231.8M	284.6M
Gross profit	165.5M	165.5M	152.4M	160.9M	171.3M	180.5M	140.2M	168.8M	192.6M	202.2M	155.9M	208.6M
Gross margin	46.9%	46.4%	48.6%	43.4%	42.5%	45.2%	42.4%	41.7%	43.3%	42.4%	40.2%	42.3%
Research & development	—	—	—	—	—	—	—	—	—	—	—	—
Selling, general & administrative	85.8M	92.6M	94.3M	93.3M	96.3M	102.3M	102.9M	113.6M	107.2M	116.6M	130.6M	136.3M
Operating expenses	85.8M	92.6M	94.3M	93.3M	96.3M	102.3M	102.9M	113.6M	107.2M	116.6M	130.6M	136.3M
Operating income	79.7M	72.9M	58.1M	67.6M	75M	78.2M	37.3M	55.2M	85.4M	85.6M	25.3M	72.3M
Operating margin	22.6%	20.4%	18.5%	18.2%	18.6%	19.6%	11.3%	13.6%	19.2%	17.9%	6.53%	14.7%
Non-operating income, net	700K	-1.1M	-2.1M	-200K	1.3M	-5.3M	2.1M	-6.2M	-2.9M	-16.2M	1.7M	-3.4M
Pretax income	67.9M	61.4M	46.7M	55.4M	63.3M	61M	28.1M	32.8M	66.6M	53.5M	9.2M	47.9M
Income tax	16M	11.9M	8.9M	13.8M	16.2M	3.4M	6.4M	7.8M	15.7M	6M	2.4M	11.7M
Net income	51.9M	49.5M	37.8M	41.6M	47.1M	57.6M	21.7M	25M	50.9M	47.5M	6.8M	36.2M
Net margin	14.7%	13.9%	12.1%	11.2%	11.7%	14.4%	6.57%	6.18%	11.4%	9.96%	1.75%	7.34%
EBITDA	101.2M	90.8M	77.8M	88M	101.4M	103.9M	61.2M	83.6M	115.3M	104.6M	59.8M	111.1M
EPS	0.91	0.87	0.66	0.73	0.82	1.01	0.38	0.43	0.88	0.84	0.11	0.61
Diluted EPS	0.9	0.86	0.66	0.72	0.81	1	0.38	0.43	0.87	0.83	0.11	0.61

P/E

Annual history by fiscal year; click a table row below to chart a different metric.

Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.

Key stats

Metric	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Market cap	1.7B	1.5B	2B	2B	3.2B	3.3B	2.7B	2.7B
Enterprise value	1.7B	2.3B	2.5B	2.6B	3.7B	4B	3.7B	4B
Shares outstanding	56.7M	56.7M	56.7M	56.7M	56.8M	57.1M	57.4M	57.4M

Valuation

Metric	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
P/E	12.7	8.45	11.3	9.66	17.2	18.1	18.6	19.7
P/S	0.52	0.52	1.49	1.48	2.32	2.24	1.63	1.52
P/B	—	1	1.09	2.53	3.35	3.12	2.15	2.17
EV/EBITDA	4.81	5.1	6.82	6.75	10	10.7	10.1	9.31
EV/Sales	0.52	0.79	1.84	1.96	2.66	2.67	2.22	2.22
Earnings yield	7.85%	11.8%	8.88%	10.4%	5.83%	5.54%	5.37%	5.07%
FCF yield	19.1%	18%	12.9%	14.4%	7.59%	5.07%	7.34%	8.77%
PEG	—	—	—	—	—	—	—	0.49

Profitability

Metric	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Gross margin	35.9%	34.3%	44.5%	46.7%	47%	44.7%	42.5%	42.3%
Operating margin	7.1%	10.5%	20.5%	22.9%	20.6%	18.8%	15.9%	15.6%
Net margin	4.07%	6.17%	13.2%	15.3%	13.5%	12.4%	8.76%	7.78%
ROE	—	11.8%	9.7%	26.1%	19.5%	17.3%	11.5%	11.5%
ROA	—	3.95%	3.97%	9.62%	8.84%	7.71%	4.66%	5.83%
ROIC	—	10.8%	9.43%	17.7%	15.8%	13.2%	9.46%	8.5%
Return on tangible assets	—	54.8%	46.3%	-87.7%	-110.2%	-50.4%	-44.5%	-18.4%

Financial health

Metric	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Current ratio	—	1.49	1.96	0.99	1.93	1.14	1.5	1.42
Quick ratio	—	1.07	1.39	0.76	1.46	0.88	1.2	1.07
Debt / equity	—	0.87	0.51	1.12	0.72	0.76	0.96	1.14
Debt / assets	—	0.29	0.21	0.41	0.33	0.34	0.39	0.41
Net debt / EBITDA	—	1.72	1.29	1.67	1.27	1.75	2.68	3.16
Interest coverage	4.65	5.06	4.91	5.41	5.74	5.74	4	3.49
Effective tax rate	21.7%	19.3%	21.3%	17.5%	21.5%	18.7%	19.8%	20.2%

Per share

Metric	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Revenue per share	57.9	51.8	23.7	23.6	24.5	26	28.9	31.4
EPS (basic)	2.35	3.19	3.14	3.61	3.31	3.22	2.53	2.53
EPS (diluted)	2.35	3.19	3.14	3.61	3.28	3.19	2.5	2.42
Book value per share	—	27	32.4	13.8	17	18.6	21.9	22
FCF per share	5.73	4.86	4.56	5.02	4.32	2.95	3.45	3.86
Cash per share	—	9.72	8.44	4.07	4	2.9	4.07	4.02
Capex per share	0.05	0.08	0.05	0.08	0	—	0.75	0.8

Capital allocation

Metric	FY19	FY20	FY21	FY22	FY23	FY24	FY25	Current
Capex / revenue	0.09%	0.15%	0.21%	0.32%	0%	—	2.61%	2.58%
Capex / operating cash flow	1.97%	1.31%	1.05%	1.61%	0%	—	17.9%	17.2%
Payout ratio	69.8%	55.4%	0%	0%	12.6%	19.9%	26.9%	28.9%
Dividend yield	5.48%	6.56%	0%	0%	0.73%	1.1%	1.44%	1.51%

Yield

1.51%

trailing twelve months

Frequency

Quarterly

Last dividend

$0.18

ex-dividend Aug 31, 2026

Payout ratio

29%

of earnings

Dividend growth

5 years

consecutive annual raises

Dividend per share

Split-adjusted payout per share by ex-dividend date.

Recent payouts

Ex-dividend	Amount
Aug 31, 2026	$0.18
May 29, 2026	$0.18
Feb 27, 2026	$0.18

Assets vs. liabilities & equity

What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.

Condensed balance sheet

Click a row to chart it; unreported figures show a dash.

Period	FY20	FY21	FY22	FY23	FY24	FY25
Cash & short-term investments	551M	478.6M	230.7M	227.2M	165.8M	233.8M
Receivables	432.7M	483M	205.1M	214.9M	265.9M	351.8M
Inventory	438.2M	449.1M	145.6M	157.1M	144.8M	169.5M
Total current assets	1.6B	1.5B	623.3M	644.4M	642.5M	852.9M
Property, plant & equipment	310.8M	274.1M	144.3M	138M	150.9M	157.4M
Goodwill & intangibles	4.3B	4.1B	2.4B	2.3B	2.8B	3.4B
Total assets	4.6B	4.5B	2.1B	2.1B	2.4B	3.1B
Accounts payable	218.4M	273.7M	109.6M	106.5M	116.6M	132.3M
Short-term debt	399.1M	22.7M	307.1M	11.8M	220.6M	149.7M
Total current liabilities	1.1B	789.3M	631.4M	334.4M	562.4M	569.1M
Long-term debt	929.4M	921.8M	574.1M	682.9M	593.3M	1.1B
Total liabilities	3.1B	2.7B	1.3B	1.2B	1.3B	1.9B
Shareholders' equity	1.5B	1.8B	783.8M	964M	1.1B	1.3B
Total debt	1.3B	944.5M	881.2M	694.7M	813.9M	1.2B
Net debt	777.5M	465.9M	650.5M	467.5M	648.1M	975.9M

Assets vs. liabilities & equity

What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.

Condensed balance sheet

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Cash & short-term investments	229M	227.2M	220.6M	175.5M	165.1M	165.8M	173.8M	152.5M	182.4M	233.8M	228.3M	231.4M
Receivables	179.1M	214.9M	182.8M	225.4M	215.2M	265.9M	274M	308.8M	300.7M	351.8M	420M	406.9M
Inventory	165.9M	157.1M	166.1M	171M	169.8M	144.8M	158.3M	190.3M	195.9M	169.5M	260.5M	238.5M
Total current assets	625.2M	644.4M	629.1M	631.9M	630.6M	642.5M	676.9M	743.2M	770.6M	852.9M	1B	980.5M
Property, plant & equipment	-286.6M	138M	-307M	-314.7M	-331.1M	150.9M	-344.2M	-366.8M	-374.2M	157.4M	-395.1M	-398.5M
Goodwill & intangibles	2.3B	2.3B	2.3B	2.8B	2.8B	2.8B	2.8B	3.5B	3.5B	3.4B	4.4B	4.4B
Total assets	2.1B	2.1B	2.1B	2.4B	2.4B	2.4B	2.4B	2.9B	2.9B	3.1B	3.6B	3.6B
Accounts payable	111.1M	106.5M	84.1M	101.3M	108.4M	116.6M	87.3M	104.1M	114.7M	132.3M	130.8M	118.8M
Short-term debt	13.7M	11.8M	38.1M	228.1M	165.5M	220.6M	274.6M	280.6M	261M	149.7M	263.4M	207.1M
Total current liabilities	312.6M	334.4M	296.9M	526.9M	456.4M	562.4M	563.6M	619.1M	609.9M	569.1M	762.7M	692.8M
Long-term debt	708.1M	682.9M	639.6M	638.9M	638.2M	593.3M	541.1M	861.8M	834.3M	1.1B	1.3B	1.3B
Total liabilities	1.2B	1.2B	1.1B	1.4B	1.3B	1.3B	1.3B	1.7B	1.7B	1.9B	2.4B	2.3B
Shareholders' equity	872.6M	964M	964.1M	989.8M	1.1B	1.1B	1.1B	1.2B	1.2B	1.3B	1.3B	1.3B
Total debt	721.8M	694.7M	677.7M	867M	803.7M	813.9M	815.7M	1.1B	1.1B	1.2B	1.5B	1.5B
Net debt	492.8M	467.5M	457.1M	691.5M	638.6M	648.1M	641.9M	989.9M	912.9M	975.9M	1.3B	1.2B

Cash generation and uses

Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.

Condensed cash flow statement

Click a row to chart it; unreported figures show a dash.

Period	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Net income	133.6M	181.1M	178M	204.9M	188.3M	184.1M	145.1M
Depreciation & amortization	113.5M	127.5M	81.8M	78.7M	77.6M	86.8M	106.6M
Stock-based compensation	22.3M	22.3M	8.6M	9.3M	10.3M	10.6M	12.7M
Change in working capital	-29.2M	65.5M	-5.7M	900K	-14.1M	-26.4M	-52.1M
Operating cash flow	157.4M	343M	266.4M	267.9M	263.3M	237.4M	241.5M
Capital expenditure	3.1M	4.5M	2.8M	4.3M	0	—	-43.2M
Investing cash flow	-152.2M	-195M	32.8M	4.3M	0	-272.6M	-549M
Dividends paid	-93.2M	-100.4M	0	0	-23.7M	-36.6M	-39M
Share repurchases	-79.9M	-70M	-96.3M	-203.7M	—	—	—
Financing cash flow	-134.9M	-400.7M	-394.4M	-338.7M	-257.5M	58.8M	361M
Net change in cash	-129.7M	-252.7M	-95.2M	-66.5M	5.8M	23.6M	53.5M
Free cash flow	325.1M	275.4M	258.4M	284.7M	245.2M	168.7M	198.3M

Cash generation and uses

Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.

Condensed cash flow statement

Click a row to chart it; unreported figures show a dash.

Period	Q3 23	Q4 23	Q1 24	Q2 24	Q3 24	Q4 24	Q1 25	Q2 25	Q3 25	Q4 25	Q1 26	Q2 26
Net income	51.9M	49.5M	37.8M	41.6M	47.1M	57.6M	21.7M	25M	50.9M	47.5M	6.8M	36.2M
Depreciation & amortization	20.5M	18.6M	18.5M	20.2M	24.7M	23.4M	21.6M	27.1M	29M	28.9M	29.7M	38.8M
Stock-based compensation	2.7M	2.9M	2.3M	2.6M	2.8M	2.9M	2.9M	3.1M	3.3M	3.4M	14.8M	4.4M
Change in working capital	34.6M	-23.5M	-14.3M	-1.7M	21.3M	-31.7M	-40.6M	-100K	600K	-12M	-64.1M	-1.7M
Operating cash flow	113.1M	50.3M	46M	62.8M	103.3M	25.4M	1.7M	62.8M	92M	105.8M	-14M	86.7M
Capital expenditure	—	—	—	—	—	—	—	-7M	-13.3M	-9.8M	-10.1M	-13.3M
Investing cash flow	0	—	—	—	-100K	0	-500K	-401M	-10.4M	-9.8M	-231.2M	-12.5M
Dividends paid	-7.9M	-7.9M	-9.1M	-9.2M	-9.1M	-9.2M	-9.7M	-9.8M	-9.7M	-9.8M	-10.3M	-10.4M
Share repurchases	—	—	—	—	—	—	—	—	—	—	—	—
Financing cash flow	-153M	-78.3M	9M	-100.7M	-171M	256.5M	37.4M	-41.9M	-123.9M	454.4M	239.8M	-229.2M
Net change in cash	-39.9M	-28M	55M	-37.9M	-67.8M	281.9M	38.6M	-380.1M	-42.3M	550.4M	-5.4M	-155M
Free cash flow	95.2M	63.5M	-3M	47.9M	53.5M	70.3M	-32.2M	55.8M	78.7M	96M	-24.1M	73.4M

Date	Ratio
Apr 4, 2023	2879:1000
Sep 15, 1998	3:2
Dec 13, 1996	3:2
Oct 2, 1989	3:2
Oct 11, 1988	3:2
May 22, 1987	3:2
Apr 25, 1986	3:2

Crane NXT, Co. Financials

EPS

Revenue

Results

EPS

Revenue

Results

Total revenue

Total revenue

Revenue and profits

Condensed income statement

Revenue and profits

Condensed income statement

P/E

Key stats

Valuation

Profitability

Financial health

Per share

Capital allocation

Dividend per share

Recent payouts

Assets vs. liabilities & equity

Condensed balance sheet

Assets vs. liabilities & equity

Condensed balance sheet

Cash generation and uses

Condensed cash flow statement

Cash generation and uses

Condensed cash flow statement

Split history