Crane NXT (CXT) Financials

$38.00 -0.34 (-0.89%)

Closing price 03:59 PM Eastern

Extended Trading

$37.91 -0.09 (-0.23%)

As of 04:10 PM Eastern

Annual Income Statements for Crane NXT

This table shows Crane NXT's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Net Income / (Loss) Attributable to Common Shareholders	229	123	172	336	133	181	178	205	188	184	145
Consolidated Net Income / (Loss)	230	124	173	336	134	181	178	205	188	184	145
Net Income / (Loss) Continuing Operations	230	124	173	336	113	181	178	205	188	184	145
Total Pre-Tax Income	337	164	368	411	144	225	226	248	240	226	181
Total Operating Income	373	187	388	441	183	263	279	301	287	269	247
Total Gross Profit	954	990	1,015	1,189	1,132	1,006	599	626	654	665	704
Total Revenue	2,741	2,748	2,786	3,346	3,075	2,937	1,345	1,340	1,391	1,487	1,657
Operating Revenue	2,741	2,748	2,786	3,346	3,075	2,937	1,345	1,340	1,391	1,487	1,657
Total Cost of Revenue	1,786	1,758	1,771	2,156	1,942	1,931	746	714	737	822	953
Operating Cost of Revenue	1,786	1,758	1,771	2,156	1,942	1,931	746	714	737	822	953
Total Operating Expenses	582	803	627	748	949	743	320	325	367	396	457
Selling, General & Admin Expense	567	611	606	712	679	698	323	319	367	386	440
Restructuring Charge	15	0.00	21	36	23	45	-3.70	6.20	0.50	10	17
Total Other Income / (Expense), net	-36	-23	-21	-30	-39	-38	-53	-53	-47	-43	-66
Interest Expense	38	37	36	51	47	55	58	56	51	48	60
Interest & Investment Income	1.90	1.90	2.50	2.30	2.70	2.00	0.10	0.20	1.10	1.60	-11
Other Income / (Expense), net	-0.70	12	13	19	4.90	15	4.70	3.10	2.50	3.00	5.10
Income Tax Expense	107	40	195	76	31	43	48	43	52	42	36
Net Income / (Loss) Attributable to Noncontrolling Interest	1.10	1.00	0.70	-0.10	0.30	0.10	-	-	0.00	0.00	0.00
Basic Earnings per Share	$3.94	$2.10	$2.89	$5.63	$2.23	$3.10	$3.14	$3.61	$3.31	$3.22	$2.53
Weighted Average Basic Shares Outstanding	58.10M	58.50M	59.40M	59.60M	59.80M	58.30M	56.70M	56.70M	56.80M	57.10M	57.40M
Diluted Earnings per Share	$3.89	$2.07	$2.84	$5.50	$2.20	$3.08	$3.14	$3.61	$3.28	$3.19	$2.50
Weighted Average Diluted Shares Outstanding	58.80M	59.30M	60.40M	61M	60.60M	58.80M	56.70M	56.70M	57.50M	57.80M	58M
Weighted Average Basic & Diluted Shares Outstanding	58.10M	58.50M	59.40M	59.60M	59.15M	58.16M	57.35M	56.43M	56.94M	57.24M	57.44M
Cash Dividends to Common per Share	-	-	$1.32	$1.40	$1.56	$1.72	$1.72	-	$0.42	$0.64	$0.68

This table shows Crane NXT's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026
Net Income / (Loss) Attributable to Common Shareholders	52	50	38	42	47	58	22	25	51	48	6.40
Consolidated Net Income / (Loss)	52	50	38	42	47	60	22	25	51	48	6.80
Net Income / (Loss) Continuing Operations	52	50	38	42	47	60	22	25	51	48	6.80
Total Pre-Tax Income	68	61	47	55	63	61	28	33	67	54	9.20
Total Operating Income	80	72	55	68	75	71	37	48	82	80	22
Total Gross Profit	166	166	152	161	171	181	140	169	193	202	156
Total Revenue	353	357	314	371	404	399	330	404	445	477	388
Operating Revenue	353	357	314	371	404	399	330	404	445	477	388
Total Cost of Revenue	187	191	161	210	232	219	190	236	253	275	232
Operating Cost of Revenue	187	191	161	210	232	219	190	236	253	275	232
Total Operating Expenses	86	93	97	93	96	110	103	121	111	123	134
Selling, General & Admin Expense	86	93	94	93	96	102	103	114	107	117	131
Restructuring Charge	0.00	0.50	2.70	0.00	0.00	7.40	0.00	7.30	3.50	6.00	3.10
Total Other Income / (Expense), net	-12	-11	-8.70	-12	-12	-7.20	-9.20	-15	-15	-26	-13
Interest Expense	13	11	9.90	12	13	12	12	16	16	16	18
Interest & Investment Income	0.30	0.40	0.60	0.40	0.40	0.20	0.10	0.20	0.30	-11	4.70
Other Income / (Expense), net	0.70	-0.60	0.60	-0.20	1.30	4.70	2.20	1.10	0.60	1.30	0.10
Income Tax Expense	16	12	8.90	14	16	3.40	6.40	7.80	16	6.00	2.40
Net Income / (Loss) Attributable to Noncontrolling Interest	-	-	-	0.00	0.00	-	0.00	0.10	0.40	-	0.40
Basic Earnings per Share	$0.91	$0.87	$0.66	$0.73	$0.82	$1.01	$0.38	$0.43	$0.88	$0.84	$0.11
Weighted Average Basic Shares Outstanding	56.80M	56.80M	57M	57.10M	57.20M	57.10M	57.30M	57.40M	57.40M	57.40M	57.50M
Diluted Earnings per Share	$0.90	$0.87	$0.66	$0.72	$0.81	$1.01	$0.38	$0.43	$0.87	$0.82	$0.11
Weighted Average Diluted Shares Outstanding	57.50M	57.50M	57.70M	57.80M	57.80M	57.80M	57.90M	57.90M	58M	58M	58M
Weighted Average Basic & Diluted Shares Outstanding	56.80M	56.94M	57.13M	57.14M	57.18M	57.24M	57.37M	57.42M	57.42M	57.44M	57.54M
Cash Dividends to Common per Share	$0.14	$0.14	$0.16	$0.16	$0.16	$0.16	$0.17	$0.17	$0.17	-	$0.18

This table details how cash moves in and out of Crane NXT's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Net Change in Cash & Equivalents	17	146	197	-346	51	157	-44	130	-3.50	-54	73
Net Cash From Operating Activities	229	318	318	414	370	310	277	306	276	214	242
Net Cash From Continuing Operating Activities	229	318	318	414	370	310	277	306	276	214	242
Net Income / (Loss) Continuing Operations	230	124	173	336	112	181	178	205	188	184	145
Consolidated Net Income / (Loss)	230	124	173	336	-	181	178	205	188	184	145
Depreciation Expense	67	67	73	120	108	128	82	79	78	87	107
Non-Cash Adjustments To Reconcile Net Income	-91	125	-84	-122	211	-49	3.70	9.00	9.20	7.70	23
Changes in Operating Assets and Liabilities, net	24	1.90	156	80	-61	49	14	13	1.20	-65	-34
Net Cash From Investing Activities	-35	-51	-87	-752	-217	-229	-16	-21	-31	-318	-549
Net Cash From Continuing Investing Activities	-35	-51	-87	-755	-217	-229	-16	-21	-31	-318	-549
Purchase of Property, Plant & Equipment	-40	-52	-49	-109	-64	-34	-19	-21	-31	-45	-43
Acquisitions	0.00	0.00	-55	-648	-156	-170	-	0.00	0.00	-270	-391
Purchase of Investments	-	-	-	0.00	-8.80	-90	-	0.00	0.00	-2.70	-115
Sale of Property, Plant & Equipment	4.40	0.90	22	1.90	3.10	4.50	2.80	-	0.00	0.00	0.10
Net Cash From Financing Activities	-144	-100	-81	-7.90	-125	55	-298	-135	-253	62	364
Net Cash From Continuing Financing Activities	-144	-100	-81	-7.90	-125	55	-298	-135	-253	62	364
Repayment of Debt	-100	-50	-2.60	-558	18	-298	0.00	0.00	-571	-346	-554
Payment of Dividends	-77	-77	-78	-84	-93	-100	0.00	0.00	-24	-37	-39
Issuance of Debt	49	0.00	-	667	28	518	0.00	0.00	370	449	939
Other Financing Activities, net	9.00	26	25	16	2.90	5.10	-298	-135	-28	-3.60	18
Effect of Exchange Rate Changes	-33	-21	47	-	2.30	22	-7.00	-20	3.80	-12	17
Cash Interest Paid	38	37	36	48	47	54	41	41	45	44	56
Cash Income Taxes Paid	51	70	84	58	35	47	25	64	46	64	51

This table details how cash moves in and out of Crane NXT's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026
Net Change in Cash & Equivalents	-48	-1.80	-0.30	-44	-9.10	-0.60	12	-21	30	51	-7.20
Net Cash From Operating Activities	103	79	9.50	57	67	81	-19	63	92	106	-14
Net Cash From Continuing Operating Activities	103	79	9.50	57	67	81	-19	63	92	106	-14
Net Income / (Loss) Continuing Operations	52	50	38	42	47	58	22	25	51	48	6.80
Consolidated Net Income / (Loss)	52	50	38	42	47	58	22	25	51	48	6.80
Depreciation Expense	21	19	19	20	25	23	22	27	29	29	30
Non-Cash Adjustments To Reconcile Net Income	2.50	2.40	2.30	2.50	1.00	2.70	2.80	3.10	3.30	14	10
Changes in Operating Assets and Liabilities, net	28	8.00	-49	-7.50	-6.10	-2.60	-65	7.60	8.80	15	-61
Net Cash From Investing Activities	-7.60	-15	-13	-279	-13	-14	-14	-399	-10	-126	-231
Net Cash From Continuing Investing Activities	-7.60	-15	-13	-279	-13	-14	-14	-399	-10	-126	-231
Purchase of Property, Plant & Equipment	-7.60	-15	-13	-8.90	-13	-11	-13	-7.00	-13	-9.80	-10
Acquisitions	-	-	-	-	-0.10	-	-	-	2.90	-	-225
Purchase of Investments	-	-	0.00	-	-	-	-0.50	-	-	-	-0.30
Sale of Property, Plant & Equipment	-	-	-	-	-	-	0.00	-	-	-	4.60
Net Cash From Financing Activities	-133	-76	11	180	-74	-54	38	307	-52	70	240
Net Cash From Continuing Financing Activities	-133	-76	11	180	-74	-54	38	307	-52	70	240
Repayment of Debt	-145	-70	-5.70	-61	-97	-182	-53	-326	-79	-95	-144
Payment of Dividends	-7.90	-7.90	-9.10	-9.20	-9.10	-9.20	-9.70	-9.80	-9.70	-9.80	-10
Issuance of Debt	20	-	30	250	31	138	106	642	37	154	397
Other Financing Activities, net	0.20	2.30	-4.60	0.10	1.00	-0.10	-5.00	0.50	0.80	22	-2.80
Effect of Exchange Rate Changes	-10	11	-7.90	-1.60	12	-14	6.70	8.50	-0.10	1.60	-1.80
Cash Interest Paid	16	9.50	9.20	10	13	12	11	15	15	15	16
Cash Income Taxes Paid	8.80	8.30	8.70	33	20	1.80	16	26	5.90	2.80	11

This table presents Crane NXT's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Total Assets	3,337	3,428	3,594	4,043	4,424	4,615	4,487	2,129	2,129	2,387	3,116
Total Current Assets	1,204	1,316	706	1,363	1,500	1,574	1,543	623	644	643	853
Cash & Equivalents	364	510	706	343	394	551	479	231	227	166	234
Accounts Receivable	398	396	-	516	555	424	483	205	215	266	352
Inventories, net	377	343	-	412	457	430	449	146	157	145	170
Current Deferred & Refundable Income Taxes	28	30	-	-	-	-	-	-	0.00	8.60	0.00
Other Current Assets	18	20	-	76	80	137	119	42	45	57	85
Plant, Property, & Equipment, net	276	279	0.00	599	616	574	556	262	261	272	304
Plant, Property & Equipment, gross	-	-	-	-	-	-	-	-	-	-	689
Accumulated Depreciation	-	-	-	-	-	-	-	-	-	-	385
Total Noncurrent Assets	1,857	1,833	1,484	2,081	2,308	2,468	2,388	1,245	1,224	1,472	1,960
Long-Term Investments	-	-	-	-	-	-	-	-	-	1.30	139
Goodwill	1,168	1,149	1,207	1,404	1,472	1,438	1,584	837	841	957	1,164
Intangible Assets	317	282	277	482	505	519	467	345	309	419	557
Noncurrent Deferred & Refundable Income Taxes	162	182	-	19	35	41	18	6.30	2.70	2.20	2.50
Other Noncurrent Operating Assets	101	95	-	101	211	197	259	57	71	92	97
Total Liabilities & Shareholders' Equity	3,337	3,428	0.00	4,043	4,424	4,615	4,487	2,129	2,129	2,387	3,116
Total Liabilities	2,186	2,282	0.00	2,516	2,947	3,084	2,652	1,346	1,165	1,322	1,860
Total Current Liabilities	573	521	0.00	740	917	1,057	789	631	334	562	569
Short-Term Debt	50	0.00	-	6.90	149	376	0.00	300	4.60	210	135
Accounts Payable	223	223	-	329	311	199	274	110	107	117	132
Accrued Expenses	219	223	-	337	378	388	443	204	211	211	273
Current Deferred & Payable Income Tax Liabilities	6.30	3.50	-	1.00	13	0.10	11	18	13	25	29
Total Noncurrent Liabilities	1,613	1,762	0.00	1,775	2,031	2,027	1,862	714	831	759	1,291
Long-Term Debt	745	745	-	942	842	843	842	545	640	541	1,004
Noncurrent Deferred & Payable Income Tax Liabilities	50	42	-	53	56	54	77	110	105	119	151
Noncurrent Employee Benefit Liabilities	235	249	-	244	298	330	232	21	23	19	19
Other Noncurrent Operating Liabilities	113	100	-	85	188	171	161	39	64	80	116
Commitments & Contingencies	0.00	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Redeemable Noncontrolling Interest	-	-	-	-	-	-	-	-	-	0.00	6.90
Total Equity & Noncontrolling Interests	1,151	1,146	1,349	1,527	1,476	1,531	1,835	784	964	1,065	1,250
Total Preferred & Common Equity	1,139	1,134	0.00	1,524	1,474	1,529	1,832	784	964	1,065	1,253
Preferred Stock	0.00	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	1,139	1,134	0.00	1,524	1,474	1,529	1,832	784	964	1,065	1,253
Common Stock	336	349	-	376	388	403	436	0.00	1,801	1,792	1,789
Retained Earnings	1,674	1,720	-	2,072	2,112	2,193	2,527	0.00	121	268	375
Accumulated Other Comprehensive Income / (Loss)	-377	-476	-	-448	-484	-466	-440	-132	-119	-173	-100
Other Equity Adjustments	-	-	-	-	-	-	-	915	-	-	-811
Noncontrolling Interest	11	12	-	2.90	2.60	2.20	2.80	-	-	0.00	-3.10

This table presents Crane NXT's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025	Q3 2025	Q1 2026
Period end date	9/30/2022	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025	6/30/2025	9/30/2025	3/31/2026
Total Assets	4,132	4,336	2,195	2,094	2,099	2,388	2,411	2,429	2,918	2,918	3,640
Total Current Assets	1,482	1,696	701	625	629	632	631	677	743	771	1,014
Cash & Equivalents	439	510	277	229	221	176	165	174	153	182	228
Accounts Receivable	487	500	201	179	183	225	215	274	309	301	420
Inventories, net	436	493	174	166	166	171	170	158	190	196	261
Current Deferred & Refundable Income Taxes	-	-	-	-	-	5.10	18	7.90	16	9.30	14
Other Current Assets	121	193	50	51	60	55	63	63	75	82	91
Plant, Property, & Equipment, net	494	508	251	245	255	271	278	276	310	308	321
Plant, Property & Equipment, gross	1,219	1,269	531	531	562	586	609	620	676	682	716
Accumulated Depreciation	725	761	280	287	307	315	331	344	367	374	395
Total Noncurrent Assets	2,156	2,132	1,243	1,224	1,215	1,484	1,502	1,476	1,865	1,839	2,305
Long-Term Investments	-	-	-	-	-	-	-	-	-	-	8.10
Goodwill	1,497	1,531	835	827	830	950	965	965	1,168	1,161	1,398
Intangible Assets	420	407	325	314	297	444	440	412	592	573	789
Noncurrent Deferred & Refundable Income Taxes	5.80	9.90	4.30	4.10	2.70	3.70	0.90	0.70	1.10	1.30	12
Other Noncurrent Operating Assets	233	185	78	79	85	87	96	98	104	104	98
Total Liabilities & Shareholders' Equity	4,132	4,336	2,195	2,094	2,099	2,388	2,411	2,429	2,918	2,918	3,640
Total Liabilities	2,422	2,318	1,340	1,222	1,135	1,398	1,340	1,322	1,741	1,705	2,382
Total Current Liabilities	1,076	975	317	313	297	527	456	564	619	610	763
Short-Term Debt	400	309	9.40	6.60	30	220	155	264	267	248	250
Accounts Payable	241	247	101	111	84	101	108	87	104	115	131
Accrued Expenses	396	396	199	182	170	205	183	198	233	226	358
Current Deferred & Payable Income Tax Liabilities	39	23	8.20	13	13	0.00	9.90	15	14	22	24
Total Noncurrent Liabilities	1,346	1,344	1,023	909	838	871	884	759	1,122	1,095	1,619
Long-Term Debt	843	881	830	708	640	639	638	541	862	834	1,259
Noncurrent Deferred & Payable Income Tax Liabilities	166	161	105	112	104	132	131	118	154	150	212
Noncurrent Employee Benefit Liabilities	192	154	20	21	22	22	23	19	22	22	28
Other Noncurrent Operating Liabilities	145	148	68	68	73	78	92	80	85	90	120
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Redeemable Noncontrolling Interest	-	-	-	-	-	-	-	-	-	-	21
Total Equity & Noncontrolling Interests	1,711	2,018	855	873	964	990	1,071	1,107	1,177	1,213	1,238
Total Preferred & Common Equity	1,708	2,015	855	873	964	990	1,071	1,107	1,175	1,214	1,239
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	1,708	2,015	855	873	964	990	1,071	1,107	1,175	1,214	1,239
Common Stock	441	449	1,795	1,790	1,788	1,789	1,791	1,783	1,785	1,788	1,782
Retained Earnings	2,752	2,902	35	79	150	182	220	280	296	336	371
Accumulated Other Comprehensive Income / (Loss)	-606	-488	-131	-152	-146	-155	-116	-142	-92	-98	-111
Other Equity Adjustments	-	-	-	-844	-828	-827	-824	-815	-814	-812	-802
Noncontrolling Interest	2.50	2.50	-	-	-	-	-	-	1.80	-1.60	-1.60

This table displays calculated financial ratios and metrics derived from Crane NXT's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Period end date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-6.31%	0.27%	1.38%	20.08%	-8.10%	-4.48%	-54.20%	-0.39%	3.84%	6.86%	11.43%
EBITDA Growth	11.33%	-39.41%	78.05%	22.41%	-48.98%	36.97%	-9.77%	4.76%	-4.23%	-2.04%	-0.06%
EBIT Growth	16.79%	-46.61%	101.86%	14.68%	-59.13%	47.77%	2.20%	7.22%	-4.96%	-5.77%	-7.36%
NOPAT Growth	17.04%	-44.74%	29.44%	97.40%	-60.19%	48.02%	3.64%	13.12%	-9.42%	-2.94%	-9.52%
Net Income Growth	18.80%	-46.17%	39.34%	94.49%	-60.18%	35.55%	-1.71%	15.11%	-8.10%	-2.23%	-21.18%
EPS Growth	20.43%	-46.79%	37.20%	93.66%	-60.00%	40.00%	-1.71%	15.11%	-9.14%	-2.74%	-21.63%
Operating Cash Flow Growth	-13.14%	38.73%	-0.19%	30.33%	-10.49%	-16.44%	-10.50%	10.47%	-9.71%	-22.51%	12.80%
Free Cash Flow Firm Growth	-46.18%	36.69%	-81.71%	-541.47%	173.35%	25.29%	-78.02%	1,776.57%	-76.70%	-120.47%	-267.67%
Invested Capital Growth	0.46%	-12.67%	8.83%	42.68%	-2.70%	-1.90%	8.15%	-36.03%	-1.16%	19.40%	22.73%
Revenue Q/Q Growth	-1.80%	0.04%	1.18%	3.89%	-6.41%	6.50%	-59.69%	275.53%	66.88%	2.92%	4.93%
EBITDA Q/Q Growth	2.07%	-42.42%	64.40%	7.63%	-49.39%	155.87%	-43.36%	98.81%	23.99%	2.42%	3.91%
EBIT Q/Q Growth	2.65%	-49.59%	84.33%	5.48%	-59.54%	559.86%	-45.33%	112.87%	33.01%	1.38%	3.28%
NOPAT Q/Q Growth	4.70%	-49.35%	24.04%	53.95%	-60.53%	893.33%	-49.73%	642.46%	14.91%	4.17%	0.97%
Net Income Q/Q Growth	4.07%	-51.05%	25.36%	53.97%	-60.13%	734.56%	-56.61%	1,464.12%	29.59%	6.17%	-6.51%
EPS Q/Q Growth	4.29%	-51.29%	26.79%	54.49%	-60.07%	732.43%	-56.61%	1,464.12%	28.13%	3.57%	-7.41%
Operating Cash Flow Q/Q Growth	-13.89%	12.80%	-1.98%	13.15%	2.21%	12.10%	-50.52%	69.15%	1.25%	1.23%	11.39%
Free Cash Flow Firm Q/Q Growth	-45.35%	45.13%	-74.97%	38.57%	-42.75%	1,704.96%	-92.25%	314.96%	-82.15%	62.18%	18.59%
Invested Capital Q/Q Growth	-2.54%	-17.20%	-4.03%	-4.85%	-7.95%	-11.16%	9.29%	-44.42%	1.72%	-2.89%	-4.21%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	34.83%	36.02%	36.44%	35.55%	36.83%	34.26%	44.52%	46.73%	47.01%	44.73%	42.48%
EBITDA Margin	16.03%	9.68%	17.01%	17.34%	9.62%	13.80%	27.19%	28.59%	26.37%	24.17%	21.63%
Operating Margin	13.61%	6.79%	13.94%	13.19%	5.96%	8.95%	20.76%	22.49%	20.61%	18.08%	14.89%
EBIT Margin	13.58%	7.23%	14.40%	13.75%	6.11%	9.46%	21.11%	22.72%	20.79%	18.33%	15.20%
Profit (Net Income) Margin	8.39%	4.51%	6.19%	10.03%	4.35%	6.17%	13.23%	15.29%	13.53%	12.38%	8.76%
Tax Burden Percent	68.35%	75.44%	46.94%	81.55%	92.84%	80.67%	78.73%	82.52%	78.52%	81.32%	80.17%
Interest Burden Percent	90.41%	82.59%	91.62%	89.43%	76.54%	80.81%	79.64%	81.57%	82.89%	83.05%	71.88%
Effective Tax Rate	31.65%	24.56%	53.06%	18.45%	21.75%	19.33%	21.27%	17.48%	21.48%	18.68%	19.83%
Return on Invested Capital (ROIC)	16.37%	9.63%	12.81%	19.99%	6.86%	10.40%	10.45%	13.88%	16.20%	14.42%	10.77%
ROIC Less NNEP Spread (ROIC-NNEP)	10.80%	4.20%	7.25%	13.26%	5.21%	4.62%	0.49%	4.81%	9.05%	7.54%	2.97%
Return on Net Nonoperating Assets (RNNOA)	4.34%	1.15%	1.02%	3.34%	2.04%	1.65%	0.12%	1.77%	5.34%	3.73%	1.73%
Return on Equity (ROE)	20.71%	10.78%	13.83%	23.33%	8.90%	12.04%	10.58%	15.65%	21.55%	18.15%	12.50%
Cash Return on Invested Capital (CROIC)	15.90%	23.15%	4.35%	-15.18%	9.60%	12.31%	2.63%	57.82%	17.37%	-3.26%	-9.64%
Operating Return on Assets (OROA)	10.97%	5.87%	11.42%	12.05%	4.44%	6.15%	6.24%	9.20%	13.59%	12.07%	9.15%
Return on Assets (ROA)	6.78%	3.66%	4.91%	8.79%	3.16%	4.01%	3.91%	6.19%	8.84%	8.15%	5.27%
Return on Common Equity (ROCE)	20.50%	10.67%	6.29%	12.37%	8.88%	12.02%	10.56%	15.63%	21.55%	18.15%	12.48%
Return on Equity Simple (ROE_SIMPLE)	20.19%	10.92%	0.00%	22.01%	9.07%	11.85%	9.71%	26.14%	19.53%	17.29%	0.00%
Net Operating Profit after Tax (NOPAT)	255	141	182	360	143	212	220	249	225	219	198
NOPAT Margin	9.30%	5.13%	6.54%	10.76%	4.66%	7.22%	16.34%	18.56%	16.19%	14.70%	11.94%
Net Nonoperating Expense Percent (NNEP)	5.57%	5.43%	5.56%	6.73%	1.65%	5.77%	9.96%	9.07%	7.15%	6.88%	7.80%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	15.27%	14.00%	12.04%	8.28%
Cost of Revenue to Revenue	65.17%	63.98%	63.56%	64.45%	63.17%	65.74%	55.48%	53.27%	52.99%	55.27%	57.52%
SG&A Expenses to Revenue	20.67%	22.22%	21.75%	21.28%	22.07%	23.77%	24.04%	23.79%	26.36%	25.98%	26.58%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	21.22%	29.22%	22.49%	22.36%	30.87%	25.31%	23.77%	24.25%	26.40%	26.65%	27.59%
Earnings before Interest and Taxes (EBIT)	372	199	401	460	188	278	284	304	289	273	252
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	439	266	474	580	296	405	366	383	367	359	358
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	7.04	3.32	3.13	2.16
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.12	2.30	2.24	1.63
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	26.92	16.98	18.08	18.63
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.44%	1.03%	1.10%	1.44%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	3.72%	5.89%	5.53%	5.37%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.38	2.62	2.37	1.72
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.57	2.60	2.63	2.10
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	16.00	9.85	10.89	9.69
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.14	12.49	14.36	13.79
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	24.65	16.05	17.91	17.56
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	20.03	13.08	18.28	14.38
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5.92	14.97	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.69	0.65	0.00	0.62	0.67	0.80	0.46	1.08	0.67	0.70	0.91
Long-Term Debt to Equity	0.65	0.65	0.00	0.62	0.57	0.55	0.46	0.70	0.66	0.51	0.80
Financial Leverage	0.40	0.27	0.14	0.25	0.39	0.36	0.25	0.37	0.59	0.49	0.58
Leverage Ratio	3.06	2.95	2.82	2.66	2.82	3.01	2.70	2.53	2.44	2.23	2.37
Compound Leverage Factor	2.76	2.43	2.58	2.38	2.16	2.43	2.15	2.06	2.02	1.85	1.70
Debt to Total Capital	40.83%	39.41%	0.00%	38.33%	40.18%	44.32%	31.46%	51.87%	40.08%	41.34%	47.55%
Short-Term Debt to Total Capital	2.55%	0.00%	0.00%	0.28%	6.05%	13.66%	0.00%	18.40%	0.29%	11.57%	5.64%
Long-Term Debt to Total Capital	38.28%	39.41%	0.00%	38.05%	34.12%	30.65%	31.46%	33.47%	39.80%	29.78%	41.91%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.59%	0.63%	0.00%	0.12%	0.11%	0.08%	0.10%	0.00%	0.00%	0.00%	0.16%
Common Equity to Total Capital	58.58%	59.96%	0.00%	61.55%	59.72%	55.60%	68.43%	48.13%	59.92%	58.66%	52.29%
Debt to EBITDA	1.81	2.80	0.00	1.64	3.35	3.01	2.30	2.21	1.76	2.09	3.18
Net Debt to EBITDA	0.98	0.89	0.00	1.04	2.02	1.65	0.99	1.60	1.14	1.63	2.14
Long-Term Debt to EBITDA	1.70	2.80	0.00	1.62	2.85	2.08	2.30	1.42	1.75	1.50	2.80
Debt to NOPAT	3.12	5.29	0.00	2.64	6.92	5.75	3.83	3.40	2.86	3.43	5.76
Net Debt to NOPAT	1.69	1.67	0.00	1.68	4.17	3.15	1.66	2.47	1.85	2.68	3.87
Long-Term Debt to NOPAT	2.92	5.29	0.00	2.62	5.88	3.97	3.83	2.19	2.84	2.47	5.08
Altman Z-Score	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.56	3.00	2.71	1.95
Noncontrolling Interest Sharing Ratio	1.00%	1.01%	54.54%	47.00%	0.18%	0.16%	0.15%	0.11%	0.00%	0.00%	0.16%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.10	2.53	0.00	1.84	1.64	1.49	1.96	0.99	1.93	1.14	1.50
Quick Ratio	1.33	1.74	0.00	1.16	1.04	0.92	1.22	0.69	1.32	0.77	1.03
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	248	339	62	-273	200	251	55	1,036	241	-49	-177
Operating Cash Flow to CapEx	651.42%	628.66%	1,189.14%	387.09%	604.24%	1,045.61%	1,753.16%	1,436.62%	888.42%	471.59%	560.32%
Free Cash Flow to Firm to Interest Expense	6.59	9.28	1.72	-5.37	4.28	4.54	0.95	18.40	4.77	-1.03	-2.93
Operating Cash Flow to Interest Expense	6.10	8.72	8.80	8.13	7.91	5.60	4.78	5.44	5.46	4.48	4.01
Operating Cash Flow Less CapEx to Interest Expense	5.16	7.33	8.06	6.03	6.60	5.06	4.51	5.06	4.85	3.53	3.29
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.81	0.81	0.79	0.88	0.73	0.65	0.30	0.41	0.65	0.66	0.60
Accounts Receivable Turnover	6.78	6.92	0.00	0.00	5.74	6.00	2.97	3.89	6.63	6.18	5.36
Inventory Turnover	4.78	4.89	0.00	0.00	4.47	4.35	1.70	2.40	4.87	5.44	6.06
Fixed Asset Turnover	9.68	9.90	0.00	0.00	5.06	4.94	2.38	3.28	5.32	5.57	5.75
Accounts Payable Turnover	7.90	7.88	0.00	0.00	6.07	7.57	3.16	3.72	6.82	7.37	7.66
Days Sales Outstanding (DSO)	53.84	52.73	0.00	0.00	63.57	60.84	123.05	93.72	55.09	59.02	68.05
Days Inventory Outstanding (DIO)	76.29	74.67	0.00	0.00	81.64	83.84	214.93	152.07	74.94	67.05	60.19
Days Payable Outstanding (DPO)	46.19	46.34	0.00	0.00	60.17	48.21	115.59	98.01	53.50	49.55	47.67
Cash Conversion Cycle (CCC)	83.93	81.06	0.00	0.00	85.04	96.47	222.39	147.78	76.53	76.52	80.57
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	1,561	1,363	1,484	2,117	2,060	2,021	2,185	1,398	1,382	1,650	2,023
Invested Capital Turnover	1.76	1.88	1.96	1.86	1.47	1.44	0.64	0.75	1.00	0.98	0.90
Increase / (Decrease) in Invested Capital	7.20	-198	120	633	-57	-39	165	-787	-16	268	375
Enterprise Value (EV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	6,129	3,614	3,914	3,473
Market Capitalization	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5,515	3,196	3,329	2,703
Book Value per Share	$19.62	$19.33	$0.00	$25.64	$24.57	$26.31	$31.20	$13.96	$16.97	$18.62	$21.82
Tangible Book Value per Share	($5.95)	($5.07)	($25.00)	($6.08)	($8.40)	($7.36)	($3.72)	($7.08)	($3.28)	($5.44)	($8.15)
Total Capital	1,945	1,891	1,349	2,476	2,468	2,750	2,678	1,629	1,609	1,816	2,396
Total Debt	794	745	0.00	949	991	1,219	842	845	645	751	1,140
Total Long-Term Debt	745	745	0.00	942	842	843	842	545	640	541	1,004
Net Debt	431	236	-706	606	598	668	364	614	418	585	766
Capital Expenditures (CapEx)	35	51	27	107	61	30	16	21	31	45	43
Debt-free, Cash-free Net Working Capital (DFCFNWC)	317	285	0.00	286	339	342	275	61	87	124	185
Debt-free Net Working Capital (DFNWC)	680	795	706	630	733	893	754	292	315	290	419
Net Working Capital (NWC)	631	795	706	623	583	517	754	-8.10	310	80	284
Net Nonoperating Expense (NNE)	25	17	9.81	24	9.67	31	42	44	37	34	53
Net Nonoperating Obligations (NNO)	410	218	135	590	583	490	350	614	418	585	766
Total Depreciation and Amortization (D&A)	67	67	73	120	108	128	82	79	78	87	107
Debt-free, Cash-free Net Working Capital to Revenue	11.56%	10.38%	0.00%	8.55%	11.02%	11.64%	20.46%	4.55%	6.28%	8.36%	11.17%
Debt-free Net Working Capital to Revenue	24.82%	28.93%	25.35%	18.82%	23.83%	30.40%	56.04%	21.76%	22.61%	19.51%	25.29%
Net Working Capital to Revenue	23.01%	28.93%	25.35%	18.61%	18.97%	17.61%	56.04%	-0.60%	22.28%	5.39%	17.13%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.35	$0.72	$0.99	$1.93	$0.77	$1.07	$2.56	$2.44	$3.31	$3.22	$2.53
Adjusted Weighted Average Basic Shares Outstanding	169.11M	170.28M	172.90M	173.48M	174.06M	169.69M	169.99M	164.16M	56.80M	57.10M	57.40M
Adjusted Diluted Earnings per Share	$1.34	$0.71	$0.98	$1.89	$0.76	$1.06	$2.53	$2.41	$3.28	$3.19	$2.50
Adjusted Weighted Average Diluted Shares Outstanding	171.15M	172.61M	175.81M	177.55M	176.39M	171.15M	172.31M	166.49M	57.50M	57.80M	58M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	169.50M	172.16M	173.61M	173.98M	172.17M	169.30M	166.93M	164.26M	56.94M	57.24M	57.44M
Normalized Net Operating Profit after Tax (NOPAT)	265	286	286	389	355	249	217	254	226	227	211
Normalized NOPAT Margin	9.67%	10.41%	10.28%	11.64%	11.55%	8.46%	16.12%	18.94%	16.22%	15.25%	12.75%
Pre Tax Income Margin	12.28%	5.97%	13.19%	12.30%	4.68%	7.64%	16.81%	18.53%	17.24%	15.23%	10.93%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	9.90	5.44	11.11	9.04	4.02	5.02	4.90	5.41	5.72	5.70	4.18
NOPAT to Interest Expense	6.78	3.86	5.05	7.07	3.06	3.84	3.80	4.42	4.45	4.57	3.28
EBIT Less CapEx to Interest Expense	8.96	4.06	10.37	6.94	2.71	4.49	4.63	5.03	5.10	4.75	3.46
NOPAT Less CapEx to Interest Expense	5.84	2.47	4.31	4.97	1.75	3.30	3.52	4.04	3.84	3.62	2.57
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	33.30%	62.36%	45.45%	24.89%	69.76%	55.44%	0.00%	0.00%	12.59%	19.88%	26.88%
Augmented Payout Ratio	44.17%	62.36%	59.94%	39.82%	129.57%	94.09%	0.00%	0.00%	12.59%	19.88%	26.88%

This table displays calculated financial ratios and metrics derived from Crane NXT's official financial filings.

Metric	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025	9/30/2025	12/31/2025	3/31/2026
DEI Shares Outstanding	-	-	-	-	-	-	-	-	-	-	57,443,573.00
DEI Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	57,443,573.00
DEI Earnings Per Adjusted Shares Outstanding	-	-	-	-	-	-	-	-	-	-	0.11
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	5.31%	277.83%	-4.71%	5.16%	14.34%	11.82%	5.33%	9.12%	10.31%	19.49%	17.38%
EBITDA Growth	3.17%	365.98%	-13.67%	-1.90%	-2.48%	9.40%	-18.12%	-13.13%	10.40%	14.97%	-14.89%
EBIT Growth	2.55%	0.00%	-16.79%	-3.44%	-8.33%	5.15%	-29.64%	-27.30%	8.13%	12.21%	-43.54%
NOPAT Growth	12.77%	2,775.27%	-14.98%	-4.53%	-8.39%	14.54%	-35.76%	-28.08%	12.16%	5.71%	-43.03%
Net Income Growth	16.37%	661.54%	-13.50%	-3.70%	-14.26%	21.62%	-42.59%	-39.90%	8.07%	-17.53%	-68.66%
EPS Growth	13.92%	690.91%	-14.29%	-4.00%	-10.00%	16.09%	-42.42%	-40.28%	7.41%	-18.81%	-71.05%
Operating Cash Flow Growth	-6.38%	4.53%	-73.24%	-4.54%	-35.12%	3.31%	-301.05%	10.56%	37.93%	30.46%	26.70%
Free Cash Flow Firm Growth	363.89%	-90.55%	374.12%	-125.72%	-123.38%	-369.75%	-122.23%	-115.98%	-23.15%	-52.13%	-163.23%
Invested Capital Growth	-45.99%	-1.16%	-47.59%	18.07%	25.07%	19.40%	22.93%	28.68%	24.32%	22.73%	45.68%
Revenue Q/Q Growth	0.14%	1.13%	-12.13%	18.18%	8.88%	-1.09%	-17.24%	22.43%	10.06%	7.14%	-18.70%
EBITDA Q/Q Growth	12.99%	-10.41%	-17.59%	17.58%	12.33%	0.51%	-38.32%	24.75%	46.52%	-1.52%	-52.64%
EBIT Q/Q Growth	15.19%	-10.70%	-22.01%	20.36%	9.35%	2.44%	-47.81%	24.37%	68.37%	-1.94%	-72.44%
NOPAT Q/Q Growth	14.58%	-4.19%	-23.17%	13.20%	9.94%	19.80%	-56.91%	26.75%	71.45%	12.91%	-76.78%
Net Income Q/Q Growth	20.14%	-4.62%	-23.64%	10.05%	6.97%	35.28%	-63.95%	15.21%	103.60%	-6.68%	-85.68%
EPS Q/Q Growth	20.00%	-3.33%	-24.14%	9.09%	12.50%	24.69%	-62.38%	13.16%	102.33%	-5.75%	-86.59%
Operating Cash Flow Q/Q Growth	72.77%	-23.64%	-87.90%	497.89%	17.43%	21.59%	-123.55%	428.80%	46.50%	15.00%	-113.23%
Free Cash Flow Firm Q/Q Growth	52.48%	-93.88%	1,681.25%	-115.46%	-38.65%	29.35%	-46.81%	-50.19%	20.94%	13.29%	-155.67%
Invested Capital Q/Q Growth	-4.16%	1.72%	2.29%	18.40%	1.52%	-2.89%	5.32%	23.94%	-1.92%	-4.21%	25.11%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	46.90%	46.37%	48.60%	43.42%	42.45%	45.23%	42.45%	41.74%	43.27%	42.40%	40.21%
EBITDA Margin	28.59%	25.33%	23.76%	23.64%	24.39%	24.78%	18.47%	18.82%	25.05%	23.02%	13.41%
Operating Margin	22.58%	20.29%	17.67%	18.24%	18.59%	17.74%	11.29%	11.84%	18.40%	16.69%	5.73%
EBIT Margin	22.78%	20.12%	17.86%	18.19%	18.27%	18.92%	11.93%	12.12%	18.54%	16.96%	5.75%
Profit (Net Income) Margin	14.71%	13.87%	12.05%	11.23%	11.03%	15.08%	6.57%	6.18%	11.44%	9.96%	1.75%
Tax Burden Percent	76.44%	80.62%	80.94%	75.09%	70.30%	98.69%	77.22%	76.22%	76.43%	88.79%	73.91%
Interest Burden Percent	84.45%	85.52%	83.39%	82.20%	85.89%	80.79%	71.32%	66.94%	80.73%	66.13%	41.26%
Effective Tax Rate	23.56%	19.38%	19.06%	24.91%	25.59%	5.57%	22.78%	23.78%	23.57%	11.22%	26.09%
Return on Invested Capital (ROIC)	7.43%	16.37%	9.57%	12.36%	13.07%	16.43%	8.32%	7.25%	11.65%	13.37%	3.40%
ROIC Less NNEP Spread (ROIC-NNEP)	6.03%	14.65%	8.32%	10.88%	11.04%	15.10%	7.01%	5.87%	10.12%	9.94%	2.39%
Return on Net Nonoperating Assets (RNNOA)	3.01%	8.65%	3.15%	7.35%	6.33%	7.46%	3.65%	4.50%	6.77%	5.78%	1.92%
Return on Equity (ROE)	10.44%	25.02%	12.72%	19.70%	19.40%	23.89%	11.98%	11.75%	18.43%	19.15%	5.32%
Cash Return on Invested Capital (CROIC)	69.84%	17.37%	73.03%	-2.66%	-8.55%	-3.26%	-7.71%	-15.22%	-11.41%	-9.64%	-28.47%
Operating Return on Assets (OROA)	6.10%	13.14%	7.64%	11.06%	11.71%	12.46%	7.92%	7.02%	10.98%	10.21%	3.25%
Return on Assets (ROA)	3.94%	9.06%	5.15%	6.83%	7.07%	9.93%	4.36%	3.58%	6.78%	6.00%	0.99%
Return on Common Equity (ROCE)	10.43%	25.02%	12.71%	19.70%	19.40%	23.89%	11.98%	11.74%	18.44%	19.12%	5.28%
Return on Equity Simple (ROE_SIMPLE)	16.65%	0.00%	18.92%	18.27%	16.20%	0.00%	15.18%	0.00%	0.00%	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	61	58	45	51	56	67	29	37	63	71	16
NOPAT Margin	17.26%	16.35%	14.30%	13.70%	13.83%	16.75%	8.72%	9.03%	14.06%	14.82%	4.23%
Net Nonoperating Expense Percent (NNEP)	1.40%	1.72%	1.25%	1.47%	2.03%	1.33%	1.32%	1.39%	1.53%	3.43%	1.01%
Return On Investment Capital (ROIC_SIMPLE)	-	3.63%	-	-	-	3.68%	1.51%	1.58%	2.73%	2.96%	0.60%
Cost of Revenue to Revenue	53.10%	53.63%	51.40%	56.58%	57.55%	54.77%	57.55%	58.26%	56.73%	57.60%	59.79%
SG&A Expenses to Revenue	24.31%	25.95%	30.07%	25.18%	23.87%	25.63%	31.15%	28.09%	24.08%	24.45%	33.69%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	24.31%	26.09%	30.93%	25.18%	23.87%	27.49%	31.15%	29.90%	24.87%	25.71%	34.49%
Earnings before Interest and Taxes (EBIT)	80	72	56	67	74	76	39	49	83	81	22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	101	90	75	88	98	99	61	76	112	110	52
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	3.58	3.32	3.64	3.54	2.99	3.13	2.66	2.63	3.17	2.16	1.88
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	3.75	2.30	2.55	2.52	2.22	2.24	1.96	2.01	2.44	1.63	1.36
Price to Earnings (P/E)	21.49	16.98	19.23	19.41	18.21	18.08	17.51	20.44	24.89	18.63	17.96
Dividend Yield	1.10%	1.03%	0.94%	0.98%	1.11%	1.10%	1.26%	1.22%	1.00%	1.44%	1.70%
Earnings Yield	4.65%	5.89%	5.20%	5.15%	5.49%	5.53%	5.71%	4.89%	4.02%	5.37%	5.57%
Enterprise Value to Invested Capital (EV/IC)	2.66	2.62	2.80	2.51	2.26	2.37	2.06	1.89	2.25	1.72	1.43
Enterprise Value to Revenue (EV/Rev)	4.33	2.60	2.88	3.01	2.65	2.63	2.38	2.65	3.01	2.10	2.11
Enterprise Value to EBITDA (EV/EBITDA)	12.19	9.85	11.14	11.86	10.92	10.89	10.33	12.17	13.77	9.69	10.37
Enterprise Value to EBIT (EV/EBIT)	16.59	12.49	14.23	15.21	14.26	14.36	13.96	17.13	19.48	13.79	15.45
Enterprise Value to NOPAT (EV/NOPAT)	18.41	16.05	18.20	19.50	18.27	17.91	17.63	21.56	24.25	17.56	19.48
Enterprise Value to Operating Cash Flow (EV/OCF)	13.22	13.08	15.81	16.93	18.13	18.28	19.26	21.26	21.90	14.38	14.69
Enterprise Value to Free Cash Flow (EV/FCFF)	2.67	14.97	2.64	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.82	0.67	0.69	0.87	0.74	0.70	0.73	0.96	0.89	0.91	1.20
Long-Term Debt to Equity	0.81	0.66	0.66	0.65	0.60	0.51	0.49	0.73	0.69	0.80	1.00
Financial Leverage	0.50	0.59	0.38	0.68	0.57	0.49	0.52	0.77	0.67	0.58	0.80
Leverage Ratio	2.41	2.44	2.16	2.48	2.32	2.23	2.19	2.45	2.33	2.37	2.57
Compound Leverage Factor	2.04	2.08	1.80	2.04	1.99	1.80	1.56	1.64	1.88	1.57	1.06
Debt to Total Capital	45.03%	40.08%	40.99%	46.47%	42.56%	41.34%	42.10%	48.97%	47.15%	47.55%	54.52%
Short-Term Debt to Total Capital	0.42%	0.29%	1.85%	11.91%	8.32%	11.57%	13.79%	11.60%	10.79%	5.64%	9.02%
Long-Term Debt to Total Capital	44.61%	39.80%	39.15%	34.56%	34.24%	29.78%	28.31%	37.37%	36.36%	41.91%	45.51%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.08%	-0.07%	0.16%	0.70%
Common Equity to Total Capital	54.97%	59.92%	59.01%	53.53%	57.44%	58.66%	57.90%	50.95%	52.92%	52.29%	44.77%
Debt to EBITDA	2.42	1.76	1.89	2.43	2.26	2.09	2.33	3.38	3.14	3.18	4.32
Net Debt to EBITDA	1.64	1.14	1.27	1.93	1.79	1.63	1.82	2.92	2.61	2.14	3.64
Long-Term Debt to EBITDA	2.39	1.75	1.80	1.81	1.82	1.50	1.56	2.58	2.42	2.80	3.61
Debt to NOPAT	3.65	2.86	3.08	4.00	3.78	3.43	3.97	5.98	5.52	5.76	8.11
Net Debt to NOPAT	2.48	1.85	2.07	3.18	2.99	2.68	3.11	5.17	4.59	3.87	6.84
Long-Term Debt to NOPAT	3.61	2.84	2.94	2.97	3.04	2.47	2.67	4.56	4.26	5.08	6.77
Altman Z-Score	2.29	2.66	2.89	2.34	2.35	2.44	2.23	1.84	2.22	1.77	1.30
Noncontrolling Interest Sharing Ratio	0.10%	0.00%	0.08%	0.00%	0.00%	0.00%	0.00%	0.08%	-0.07%	0.16%	0.82%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.00	1.93	2.12	1.20	1.38	1.14	1.20	1.20	1.26	1.50	1.33
Quick Ratio	1.31	1.32	1.36	0.76	0.83	0.77	0.79	0.75	0.79	1.03	0.85
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,218	75	1,328	-205	-285	-201	-295	-443	-351	-304	-777
Operating Cash Flow to CapEx	1,352.63%	523.33%	76.00%	638.20%	505.30%	750.93%	-145.80%	897.14%	691.73%	1,079.59%	-254.55%
Free Cash Flow to Firm to Interest Expense	95.12	6.90	134.17	-16.56	-21.25	-16.62	-25.68	-27.04	-21.64	-18.77	-43.67
Operating Cash Flow to Interest Expense	8.03	7.27	0.96	4.58	4.98	6.70	-1.66	3.83	5.68	6.53	-0.79
Operating Cash Flow Less CapEx to Interest Expense	7.44	5.88	-0.30	3.86	3.99	5.81	-2.80	3.40	4.86	5.93	-1.10
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.27	0.65	0.43	0.61	0.64	0.66	0.66	0.58	0.59	0.60	0.56
Accounts Receivable Turnover	2.50	6.63	4.03	6.54	7.33	6.18	6.58	5.76	6.12	5.36	4.94
Inventory Turnover	1.25	4.87	2.20	4.35	4.73	5.44	5.24	4.85	4.90	6.06	4.75
Fixed Asset Turnover	2.26	5.32	3.61	5.34	5.53	5.57	5.67	5.29	5.39	5.75	5.74
Accounts Payable Turnover	2.13	6.82	4.37	7.42	7.24	7.37	9.93	8.53	8.04	7.66	9.12
Days Sales Outstanding (DSO)	145.79	55.09	90.51	55.81	49.81	59.02	55.45	63.42	59.63	68.05	73.89
Days Inventory Outstanding (DIO)	292.31	74.94	166.12	83.93	77.11	67.05	69.60	75.23	74.42	60.19	76.85
Days Payable Outstanding (DPO)	171.13	53.50	83.49	49.20	50.42	49.55	36.77	42.77	45.40	47.67	40.02
Cash Conversion Cycle (CCC)	266.97	76.53	173.14	90.55	76.50	76.52	88.27	95.88	88.65	80.57	110.72
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	1,358	1,382	1,413	1,673	1,699	1,650	1,737	2,153	2,112	2,023	2,531
Invested Capital Turnover	0.43	1.00	0.67	0.90	0.95	0.98	0.95	0.80	0.83	0.90	0.80
Increase / (Decrease) in Invested Capital	-1,157	-16	-1,283	256	341	268	324	480	413	375	794
Enterprise Value (EV)	3,608	3,614	3,956	4,192	3,833	3,914	3,573	4,071	4,749	3,473	3,624
Market Capitalization	3,122	3,196	3,507	3,509	3,205	3,329	2,942	3,092	3,851	2,703	2,332
Book Value per Share	$15.36	$16.97	$16.91	$17.33	$18.74	$18.62	$19.33	$20.48	$21.14	$21.82	$21.57
Tangible Book Value per Share	($4.74)	($3.28)	($2.86)	($7.08)	($5.86)	($5.44)	($4.72)	($10.20)	($9.06)	($8.15)	($16.51)
Total Capital	1,587	1,609	1,634	1,849	1,864	1,816	1,911	2,306	2,294	2,396	2,768
Total Debt	715	645	670	859	793	751	805	1,129	1,082	1,140	1,509
Total Long-Term Debt	708	640	640	639	638	541	541	862	834	1,004	1,259
Net Debt	486	418	449	684	628	585	631	977	900	766	1,273
Capital Expenditures (CapEx)	7.60	15	13	8.90	13	11	13	7.00	13	9.80	5.50
Debt-free, Cash-free Net Working Capital (DFCFNWC)	90	87	142	150	164	124	203	239	226	185	273
Debt-free Net Working Capital (DFNWC)	319	315	362	325	329	290	377	392	408	419	501
Net Working Capital (NWC)	313	310	332	105	174	80	113	124	161	284	251
Net Nonoperating Expense (NNE)	9.02	8.87	7.04	9.16	11	6.65	7.10	12	12	23	9.61
Net Nonoperating Obligations (NNO)	486	418	449	684	628	585	631	977	900	766	1,273
Total Depreciation and Amortization (D&A)	21	19	19	20	25	23	22	27	29	29	30
Debt-free, Cash-free Net Working Capital to Revenue	10.82%	6.28%	10.31%	10.74%	11.36%	8.36%	13.50%	15.55%	14.31%	11.17%	15.90%
Debt-free Net Working Capital to Revenue	38.29%	22.61%	26.34%	23.33%	22.79%	19.51%	25.06%	25.47%	25.86%	25.29%	29.22%
Net Working Capital to Revenue	37.50%	22.28%	24.15%	7.53%	12.06%	5.39%	7.54%	8.07%	10.18%	17.13%	14.67%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.91	$0.87	$0.66	$0.73	$0.82	$1.01	$0.38	$0.43	$0.88	$0.84	$0.11
Adjusted Weighted Average Basic Shares Outstanding	56.80M	56.80M	57M	57.10M	57.20M	57.10M	57.30M	57.40M	57.40M	57.40M	57.50M
Adjusted Diluted Earnings per Share	$0.90	$0.87	$0.66	$0.72	$0.81	$1.01	$0.38	$0.43	$0.87	$0.82	$0.11
Adjusted Weighted Average Diluted Shares Outstanding	57.50M	57.50M	57.70M	57.80M	57.80M	57.80M	57.90M	57.90M	58M	58M	58M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.87	$0.00	$0.00	$0.00	$1.01	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	56.80M	56.94M	57.13M	57.14M	57.18M	57.24M	57.37M	57.42M	57.42M	57.44M	57.54M
Normalized Net Operating Profit after Tax (NOPAT)	61	59	47	51	56	74	29	42	65	76	19
Normalized NOPAT Margin	17.26%	16.47%	15.00%	13.70%	13.83%	18.50%	8.72%	10.40%	14.66%	15.94%	4.82%
Pre Tax Income Margin	19.24%	17.20%	14.89%	14.95%	15.69%	15.28%	8.51%	8.11%	14.96%	11.22%	2.37%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	6.28	6.65	5.66	5.44	5.50	6.24	3.43	2.99	5.09	4.99	1.25
NOPAT to Interest Expense	4.76	5.40	4.53	4.09	4.16	5.53	2.50	2.23	3.86	4.36	0.92
EBIT Less CapEx to Interest Expense	5.69	5.26	4.39	4.72	4.51	5.35	2.29	2.56	4.27	4.39	0.94
NOPAT Less CapEx to Interest Expense	4.17	4.02	3.27	3.38	3.18	4.63	1.37	1.80	3.04	3.76	0.61
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	10.87%	12.59%	17.98%	18.86%	20.36%	19.88%	22.14%	24.97%	24.74%	26.88%	30.41%
Augmented Payout Ratio	10.87%	12.59%	17.98%	18.86%	20.36%	19.88%	22.14%	24.97%	24.74%	26.88%	30.41%

Financials Breakdown Chart

Key Financial Trends

Here are the main trends for Crane NXT (CXT) based on the last four years of quarterly statements. The bullets highlight the most relevant trends for retail investors.

Revenue has trended higher, with quarterly operating revenue rising from about 330.3 million in Q1 2025 to 476.9 million in Q4 2025, signaling solid year-over-year growth.
Operating cash flow from continuing activities has been consistently positive and stronger in 2024-2025, reaching about 105.8 million in Q4 2025, supporting liquidity and flexibility.
After capital expenditures of roughly 9.8 million in Q4 2025, Crane NXT still posted meaningful free cash flow, underscoring cash-generation capacity.
Net income attributable to common shareholders remained positive in 2024-2025 (e.g., about 48.0 million in Q4 2025 and 50.5 million in Q3 2025), indicating ongoing profitability.
The company has continued to pay a regular quarterly dividend (per-share cash dividends around 0.16-0.17), providing dividend income for investors.
Cash and cash equivalents hovered in the low-to-mid hundreds of millions in 2024-2025 (e.g., around 182 million in Q3 2025), indicating comfortable near-term liquidity without excessive idle cash.
The balance sheet features a large goodwill and intangible asset base, alongside a sizable total asset base (approximately $2.0–$3.0B across 2024–2025), which may affect future impairment risk and amortization.
Debt activity in 2025 included both debt issuance and repayments, suggesting active leverage management rather than a simple uptrend in debt levels.
Total liabilities remain sizable relative to equity, contributing to leverage risk; long-term debt and other liabilities are notable components as of 2025.
Investing cash flows have been negative in several periods due to capex and investments, reflecting ongoing investing activity that reduces near-term cash despite solid operating performance.

05/19/26 08:20 PM ETAI Generated. May Contain Errors.

Crane NXT Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Crane NXT's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

The last 5 years of Crane NXT's net income performance:

2021: $178 million
2022: $204.90 million
2023: $188.30 million
2024: $184.10 million
2025: $145.10 million

Find out what analysts predict for Crane NXT in the coming months.

Crane NXT's total operating income in 2025 was $246.70 million, based on the following breakdown:

Total Gross Profit: $703.80 million
Total Operating Expenses: $457.10 million

Over the last 10 years, Crane NXT's total revenue changed from $2.74 billion in 2015 to $1.66 billion in 2025, a change of -39.5%.

Crane NXT's total liabilities were at $1.86 billion at the end of 2025, a 40.7% increase from 2024, and a 14.9% decrease since 2015.

In the past 10 years, Crane NXT's cash and equivalents has ranged from $165.80 million in 2024 to $706.20 million in 2017, and is currently $233.80 million as of their latest financial filing in 2025.

Over the last 10 years, Crane NXT's book value per share changed from 19.62 in 2015 to 21.82 in 2025, a change of 11.2%.

Related Companies

Financial statements for NYSE:CXT last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Crane NXT (CXT) Financials

Financials Breakdown Chart

Key Financial Trends

Crane NXT Financials - Frequently Asked Questions

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Crane NXT (CXT) Financials

Annual Income Statements for Crane NXT

Quarterly Income Statements for Crane NXT

Annual Cash Flow Statements for Crane NXT

Quarterly Cash Flow Statements for Crane NXT

Annual Balance Sheets for Crane NXT

Quarterly Balance Sheets for Crane NXT

Annual Metrics And Ratios for Crane NXT

Quarterly Metrics And Ratios for Crane NXT

Financials Breakdown Chart

Key Financial Trends

Crane NXT Financials - Frequently Asked Questions

When does Crane NXT's financial year end?

How has Crane NXT's net income changed over the last 10 years?

What is Crane NXT's operating income?

How has Crane NXT's revenue changed over the last 10 years?

How much debt does Crane NXT have?

How much cash does Crane NXT have?

How has Crane NXT's book value per share changed over the last 10 years?

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools