Free Trial

Enerpac Tool Group (EPAC) Financials

Enerpac Tool Group logo
$34.65 +0.54 (+1.59%)
Closing price 03:59 PM Eastern
Extended Trading
$34.66 +0.00 (+0.00%)
As of 05:41 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Enerpac Tool Group

Annual Income Statements for Enerpac Tool Group

This table shows Enerpac Tool Group'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 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Income / (Loss) Attributable to Common Shareholders
20 -105 -66 -21 -249 -5.05 42 20 54 79 93
Consolidated Net Income / (Loss)
20 -105 -66 -22 -249 0.72 38 16 47 86 93
Net Income / (Loss) Continuing Operations
20 -105 -95 4.75 8.07 5.56 40 20 54 82 93
Total Pre-Tax Income
25 -130 -118 19 19 7.85 44 24 69 106 121
Total Operating Income
54 -95 -77 50 48 24 51 31 84 122 133
Total Gross Profit
462 403 260 283 293 217 243 265 295 301 312
Total Revenue
1,249 1,149 617 641 655 493 529 571 598 590 617
Operating Revenue
1,249 1,149 617 641 655 493 529 571 598 590 617
Total Cost of Revenue
787 746 356 358 362 276 286 306 303 288 305
Operating Cost of Revenue
787 746 356 358 362 276 286 306 303 288 305
Total Operating Expenses
408 499 337 233 245 193 192 235 211 179 178
Selling, General & Admin Expense
300 274 208 210 209 181 175 217 205 169 167
Amortization Expense
24 23 9.10 9.28 8.92 8.32 8.18 7.31 5.11 3.31 5.58
Impairment Charge
84 187 117 2.99 23 -3.16 6.20 2.41 -6.16 0.15 0.00
Restructuring Charge
0.00 15 3.23 11 4.16 7.34 2.39 8.14 7.10 7.40 5.86
Total Other Income / (Expense), net
-28 -35 -41 -31 -28 -22 -7.14 -6.67 -15 -16 -13
Interest Expense
28 29 37 31 28 19 5.27 4.39 12 14 9.91
Other Income / (Expense), net
-0.11 -6.45 -3.82 0.14 0.63 -2.89 -1.87 -2.28 -2.64 -2.54 -2.83
Income Tax Expense
5.52 -25 -23 14 11 2.29 3.76 4.40 15 23 28
Net Income / (Loss) Discontinued Operations
- - 29 -26 -257 -4.83 2.14 - - -3.54 0.00
Basic Earnings per Share
$0.32 ($1.78) ($1.11) ($0.36) ($4.07) $0.01 $0.63 $0.26 $0.82 $1.58 $1.72
Weighted Average Basic Shares Outstanding
61.26M 59.01M 59.44M 60.44M 61.15M 59.95M 60.02M 59.54M 56.68M 54.34M 54.05M
Diluted Earnings per Share
$0.32 ($1.78) ($1.11) ($0.35) ($4.04) $0.01 $0.63 $0.26 $0.82 $1.56 $1.70
Weighted Average Diluted Shares Outstanding
62.06M 59.01M 59.44M 61.03M 61.61M 60.27M 60.40M 59.91M 57.12M 54.86M 54.49M
Weighted Average Basic & Diluted Shares Outstanding
62.10M 59.10M 59.70M 60.10M 61.20M 59.80M 60.29M 56.87M 54.34M 54.19M 52.98M
Cash Dividends to Common per Share
$0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04 $0.04

Quarterly Income Statements for Enerpac Tool Group

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
Net Income / (Loss) Attributable to Common Shareholders
23 19 18 26 19 22 21 22 28 19 16
Consolidated Net Income / (Loss)
22 18 18 19 24 22 21 22 28 19 16
Net Income / (Loss) Continuing Operations
23 18 18 23 23 0.00 21 22 28 0.00 16
Total Pre-Tax Income
28 24 25 29 27 28 28 28 37 26 22
Total Operating Income
32 29 30 33 30 31 31 32 40 28 25
Total Gross Profit
79 74 71 78 77 75 73 80 84 73 72
Total Revenue
161 142 138 150 159 145 146 159 168 144 155
Operating Revenue
161 142 138 150 159 145 146 159 168 144 155
Total Cost of Revenue
82 68 67 73 81 71 72 79 84 71 83
Operating Cost of Revenue
82 68 67 73 81 71 72 79 84 71 83
Total Operating Expenses
47 46 42 45 47 44 43 48 44 45 47
Selling, General & Admin Expense
51 42 41 42 44 42 41 41 42 43 42
Amortization Expense
1.04 0.82 0.83 0.82 0.83 1.20 1.19 1.24 1.95 1.60 1.47
Restructuring Charge
0.88 2.40 0.40 1.60 3.01 0.00 0.00 5.86 - 0.00 3.28
Total Other Income / (Expense), net
-3.91 -4.69 -4.25 -3.93 -3.20 -3.26 -3.12 -3.34 -3.02 -2.93 -2.91
Interest Expense
3.22 3.70 3.71 3.39 2.73 2.77 2.37 2.40 2.38 2.27 2.11
Other Income / (Expense), net
-0.69 -0.99 -0.54 -0.54 -0.47 -0.49 -0.75 -0.95 -0.65 -0.67 -0.79
Income Tax Expense
5.19 5.67 7.40 6.81 3.43 6.15 6.80 6.30 8.74 6.43 5.81
Basic Earnings per Share
$0.39 $0.67 $0.66 $0.47 ($0.22) $0.40 $0.38 $0.82 ($0.66) $0.36 $0.31
Weighted Average Basic Shares Outstanding
56.68M 54.53M 54.21M 54.29M 54.34M 54.24M 54.40M 54.05M 54.05M 52.98M 51.88M
Diluted Earnings per Share
$0.39 $0.64 $0.66 $0.47 ($0.21) $0.40 $0.38 $0.82 ($0.68) $0.36 $0.31
Weighted Average Diluted Shares Outstanding
57.12M 55.01M 54.69M 54.83M 54.86M 54.81M 54.81M 54.42M 54.49M 53.35M 52.30M
Weighted Average Basic & Diluted Shares Outstanding
54.34M 108.26M 108.51M 108.60M 54.19M 54.40M 54.08M 53.94M 52.98M 52.78M 51.54M

Annual Cash Flow Statements for Enerpac Tool Group

This table details how cash moves in and out of Enerpac Tool Group'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 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Change in Cash & Equivalents
60 11 50 12 -39 -59 -18 -16 22 18 -16
Net Cash From Operating Activities
131 118 88 106 54 -3.16 54 52 78 81 111
Net Cash From Continuing Operating Activities
131 124 48 72 41 18 55 52 79 84 111
Net Income / (Loss) Continuing Operations
20 -105 -95 4.75 8.07 5.56 40 20 54 82 93
Consolidated Net Income / (Loss)
20 -105 -66 -22 -249 0.72 38 16 47 86 93
Net Income / (Loss) Discontinued Operations
- - 29 -26 -257 -4.83 2.14 3.91 7.09 -3.54 0.00
Depreciation Expense
53 48 23 20 20 21 22 20 16 13 16
Amortization Expense
1.90 1.65 1.66 2.40 1.20 2.55 0.48 0.48 0.90 0.59 0.59
Non-Cash Adjustments To Reconcile Net Income
95 177 124 23 31 5.91 5.63 30 4.79 12 15
Changes in Operating Assets and Liabilities, net
-39 2.43 -5.52 12 -33 -46 -13 -17 2.92 -24 -13
Net Cash From Discontinued Operating Activities
- - 40 34 13 -21 -0.68 -0.51 -0.97 -2.70 0.00
Net Cash From Investing Activities
-21 -83 -28 -63 11 176 13 -7.24 11 -14 -46
Net Cash From Continuing Investing Activities
-21 -83 -17 -53 -13 -35 13 -7.24 0.00 0.00 0.00
Purchase of Property, Plant & Equipment
-23 -20 -17 -11 -15 -12 -12 -8.42 -9.40 -13 -19
Acquisitions
0.00 -82 0.00 -23 0.00 33 - - 0.00 0.00 -27
Sale of Property, Plant & Equipment
1.24 9.30 0.45 0.10 1.46 0.71 22 1.18 0.69 0.00 0.00
Divestitures
0.00 9.70 0.00 8.90 0.00 10 0.00 0.00 20 0.00 0.00
Other Investing Activities, net
- - 0.00 -28 0.00 0.71 2.91 0.00 0.00 -1.13 0.00
Net Cash From Financing Activities
-15 -18 -15 -18 -100 -239 -82 -52 -53 -56 -81
Net Cash From Continuing Financing Activities
207 -25 -14 -18 -100 -239 -82 -52 -53 -56 -81
Repayment of Debt
-8.78 -3.96 -19 -30 -73 -315 -80 -56 -61 -20 -19
Repurchase of Common Equity
-212 -17 0.00 0.00 -22 -28 0.00 -75 -58 -38 -69
Payment of Dividends
-2.60 -2.38 -2.36 -2.39 -2.44 -2.42 -2.39 -2.41 -2.27 -2.18 -2.17
Issuance of Debt
427 - 0.00 0.00 200 0.00 0.00 85 269 0.00 14
Other Financing Activities, net
2.93 -1.41 -9.33 14 -200 -1.43 -0.13 -3.68 -201 4.02 -5.55
Effect of Exchange Rate Changes
-35 -5.38 4.24 -4.43 -4.71 7.03 - - - - 0.64

Quarterly Cash Flow Statements for Enerpac Tool Group

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
Net Change in Cash & Equivalents
11 -6.46 4.44 -20 40 -37 -11 21 11 -11 -42
Net Cash From Operating Activities
51 -6.68 13 30 44 8.65 7.46 40 55 16 13
Net Cash From Continuing Operating Activities
54 -3.92 16 27 44 0.00 7.46 40 55 0.00 29
Net Income / (Loss) Continuing Operations
23 18 18 23 23 22 21 22 28 19 16
Consolidated Net Income / (Loss)
22 18 18 26 24 22 21 22 28 19 16
Depreciation Expense
3.81 3.43 3.33 3.22 3.31 3.51 3.47 3.72 4.97 4.45 4.34
Amortization Expense
0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.15
Non-Cash Adjustments To Reconcile Net Income
-2.28 4.37 3.26 -0.18 4.06 3.39 3.19 5.11 0.52 3.23 3.13
Changes in Operating Assets and Liabilities, net
29 -30 -8.63 1.53 14 -20 -20 8.90 22 -11 -11
Net Cash From Investing Activities
19 -2.59 -3.09 -1.82 -6.44 -33 -5.66 -4.39 -2.90 -3.63 -3.06
Net Cash From Continuing Investing Activities
19 -2.59 -3.09 -1.82 -6.44 0.00 -5.66 -4.39 43 0.00 -6.68
Purchase of Property, Plant & Equipment
-1.60 -1.57 -1.59 -1.82 -6.44 -5.86 -5.66 -4.84 -2.98 -2.68 -3.06
Net Cash From Financing Activities
-57 2.32 -4.06 -50 -4.86 -13 -12 -15 -41 -23 -52
Net Cash From Continuing Financing Activities
-57 2.32 -4.06 -50 -4.86 0.00 -12 -15 -41 0.00 -75
Repayment of Debt
-34 -8.63 -8.63 -97 -16 -16 -1.25 -1.25 -1.25 -1.25 -15
Repurchase of Common Equity
-37 -26 -3.99 -2.58 -5.66 -4.38 -10 -14 -40 -15 -51
Issuance of Debt
13 39 9.00 48 15 14 - - - 0.00 14
Other Financing Activities, net
0.00 0.24 -0.44 2.17 2.05 -4.99 -0.86 0.39 -0.09 -5.23 0.43

Annual Balance Sheets for Enerpac Tool Group

This table presents Enerpac Tool Group'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 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Total Assets
1,637 1,439 1,517 1,485 1,124 824 820 757 763 777 828
Total Current Assets
560 543 647 1,047 730 341 357 342 356 372 376
Cash & Equivalents
169 180 230 250 211 152 140 121 154 167 152
Accounts Receivable
193 187 190 123 126 84 103 107 98 104 106
Inventories, net
143 131 144 72 77 69 75 84 75 73 79
Prepaid Expenses
43 45 62 33 31 36 39 31 29 28 40
Plant, Property, & Equipment, net
142 114 95 55 57 61 49 41 39 40 53
Total Noncurrent Assets
934 782 776 383 337 422 414 374 368 365 398
Goodwill
608 519 530 280 260 281 278 258 266 270 290
Intangible Assets
309 239 220 72 52 62 55 42 37 36 47
Other Noncurrent Operating Assets
17 23 25 31 24 78 82 74 64 59 62
Total Liabilities & Shareholders' Equity
1,637 1,439 1,517 1,485 1,124 824 820 757 763 777 828
Total Liabilities
964 918 1,016 927 823 465 408 439 436 385 394
Total Current Liabilities
235 242 379 354 300 106 135 153 148 129 137
Short-Term Debt
3.97 19 30 30 7.50 - 0.00 4.00 3.75 5.00 7.50
Accounts Payable
118 115 133 70 77 45 62 73 50 43 43
Current Deferred & Payable Income Tax Liabilities
15 9.25 6.08 4.09 4.84 1.94 5.67 4.59 3.77 5.32 5.43
Current Employee Benefit Liabilities
44 47 51 36 26 18 22 21 33 26 28
Other Current Liabilities
54 52 57 54 41 41 46 51 57 50 53
Total Noncurrent Liabilities
729 676 637 572 523 360 273 286 288 256 257
Long-Term Debt
584 562 532 503 453 255 175 200 210 190 182
Noncurrent Deferred & Payable Income Tax Liabilities
73 31 30 3.95 1.56 1.71 4.40 7.36 5.67 3.70 6.19
Noncurrent Employee Benefit Liabilities
18 26 20 14 20 20 18 12 10 10 7.15
Other Noncurrent Operating Liabilities
54 57 56 52 48 83 76 66 62 53 62
Total Equity & Noncontrolling Interests
673 521 501 559 301 359 412 319 327 392 434
Total Preferred & Common Equity
673 521 501 559 301 359 412 319 327 392 434
Total Common Equity
673 521 501 559 301 359 412 319 327 392 434
Common Stock
120 131 154 184 198 210 220 230 237 247 254
Retained Earnings
1,367 1,260 1,191 1,167 915 918 953 967 1,011 262 284
Accumulated Other Comprehensive Income / (Loss)
-214 -252 -227 -174 -172 -101 -93 -135 -121 -116 -104
Other Equity Adjustments
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Balance Sheets for Enerpac Tool Group

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 11/30/2022 2/28/2023 5/31/2023 11/30/2023 2/29/2024 5/31/2024 11/30/2024 2/28/2025 5/31/2025 11/30/2025 2/28/2026
Total Assets
774 773 793 766 769 749 775 777 828 818 795
Total Current Assets
353 355 373 360 367 348 350 349 383 372 349
Cash & Equivalents
129 125 142 148 154 132 131 120 141 139 99
Accounts Receivable
98 100 104 95 98 108 101 112 113 98 110
Inventories, net
91 94 93 80 83 79 81 80 87 90 93
Prepaid Expenses
35 36 35 37 33 29 37 37 41 45 48
Plant, Property, & Equipment, net
42 41 42 38 37 36 46 49 53 53 53
Total Noncurrent Assets
380 377 378 368 365 365 380 378 393 393 393
Goodwill
262 262 265 267 266 267 288 277 288 288 291
Intangible Assets
41 40 39 38 37 36 34 47 48 45 44
Other Noncurrent Operating Assets
77 75 74 63 62 62 58 54 57 60 59
Total Liabilities & Shareholders' Equity
774 773 793 766 769 749 775 777 828 818 795
Total Liabilities
440 432 456 444 432 384 377 371 390 387 388
Total Current Liabilities
154 143 140 127 118 122 120 114 132 132 136
Short-Term Debt
1.88 2.50 3.13 4.38 5.00 5.00 5.00 5.00 6.25 8.75 10
Accounts Payable
75 54 47 46 44 42 47 44 46 42 42
Current Deferred & Payable Income Tax Liabilities
4.99 6.61 5.98 4.77 4.06 7.22 5.73 3.21 3.44 9.84 5.90
Current Employee Benefit Liabilities
23 24 29 22 20 24 18 19 28 22 18
Other Current Liabilities
49 56 55 51 45 44 44 43 49 50 60
Total Noncurrent Liabilities
286 289 316 317 314 262 257 257 258 255 252
Long-Term Debt
200 207 232 240 240 191 188 187 185 180 177
Noncurrent Deferred & Payable Income Tax Liabilities
7.89 8.48 8.23 6.03 6.64 3.66 6.11 8.63 7.98 7.34 7.44
Noncurrent Employee Benefit Liabilities
12 12 11 10 10 9.87 9.07 8.45 8.50 6.74 6.61
Other Noncurrent Operating Liabilities
66 62 65 61 58 57 54 52 57 61 60
Total Equity & Noncontrolling Interests
334 341 337 322 337 366 398 406 438 431 408
Total Preferred & Common Equity
334 341 337 322 337 366 398 406 438 431 408
Total Common Equity
334 341 337 322 337 366 398 406 438 431 408
Common Stock
232 233 235 240 237 242 245 247 251 251 255
Retained Earnings
974 979 991 1,029 222 245 279 290 298 288 254
Accumulated Other Comprehensive Income / (Loss)
-129 -128 -126 -121 -122 -121 -126 -131 -110 -109 -101
Other Equity Adjustments
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for Enerpac Tool Group

This table displays calculated financial ratios and metrics derived from Enerpac Tool Group's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.76% -7.99% -46.36% 4.01% 2.10% -24.66% 7.17% 8.05% 4.72% -1.45% 4.65%
EBITDA Growth
-58.48% -148.02% -7.97% 229.92% -4.90% -35.94% 60.07% -32.07% 103.27% 34.93% 10.53%
EBIT Growth
-73.15% -290.05% 20.37% 162.24% -4.37% -55.77% 131.23% -42.37% 186.44% 46.45% 9.74%
NOPAT Growth
-72.81% -258.87% 18.98% 123.01% 64.92% -16.37% 173.01% -46.44% 161.02% 44.96% 8.25%
Net Income Growth
-87.85% -629.26% 37.04% 67.31% -1,050.89% 100.29% 5,166.53% -58.80% 196.83% 84.16% 8.16%
EPS Growth
-85.84% -656.25% 37.64% 68.47% -1,054.29% 100.25% 6,200.00% -58.73% 215.38% 90.24% 8.97%
Operating Cash Flow Growth
4.16% -10.45% -24.81% 19.88% -49.25% -105.87% 1,815.19% -4.52% 50.00% 4.79% 36.85%
Free Cash Flow Firm Growth
62.16% -55.18% -163.58% 876.65% -91.37% -181.76% 270.76% 12.95% 15.72% -23.88% -18.67%
Invested Capital Growth
-14.83% -15.62% 1.33% -53.69% -5.53% 13.07% -3.29% -10.06% -3.89% 8.57% 12.50%
Revenue Q/Q Growth
-4.14% -2.10% -43.73% -5.37% 155.25% -8.69% 6.89% 1.13% 1.49% -0.32% 1.45%
EBITDA Q/Q Growth
-23.37% -27.84% -150.43% 248.76% 61.94% -12.17% 23.14% -4.01% 23.72% -1.81% 8.32%
EBIT Q/Q Growth
-37.86% -10.63% -222.23% 169.64% 34.35% -26.40% 42.31% -4.91% 31.91% -1.60% 7.95%
NOPAT Q/Q Growth
1.90% -6.14% -154.72% 125.74% 4,996.60% 51.56% 10.63% 32.94% 25.41% -0.02% 4.26%
Net Income Q/Q Growth
-40.47% -4.65% -232.55% 73.84% -1,149.10% 100.27% 11.17% 43.67% 35.49% 2.61% -2.78%
EPS Q/Q Growth
-33.33% -3.49% -233.73% 74.45% -1,054.29% 100.23% 12.50% 36.84% 38.98% -27.78% -21.66%
Operating Cash Flow Q/Q Growth
36.03% -27.71% -6.62% 47.30% -24.90% -108.55% 44.75% 41.78% 8.43% -7.10% 10.85%
Free Cash Flow Firm Q/Q Growth
4.83% -18.46% -150.29% 987.20% -36.43% -108.37% 140.18% 49.20% 15.03% -35.07% 28.93%
Invested Capital Q/Q Growth
-6.24% -5.44% -0.84% -54.54% -53.63% 0.63% -6.05% -10.20% -10.02% -2.27% -3.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.97% 35.10% 42.23% 44.17% 44.70% 44.03% 45.99% 46.46% 49.32% 51.06% 50.55%
EBITDA Margin
8.69% -4.54% -9.13% 11.41% 10.62% 9.03% 13.49% 8.48% 16.47% 22.54% 23.81%
Operating Margin
4.29% -8.28% -12.50% 7.83% 7.26% 4.90% 9.67% 5.37% 14.03% 20.63% 21.64%
EBIT Margin
4.28% -8.84% -13.12% 7.85% 7.35% 4.32% 9.31% 4.97% 13.59% 20.19% 21.18%
Profit (Net Income) Margin
1.59% -9.15% -10.74% -3.38% -38.05% 0.15% 7.20% 2.75% 7.78% 14.55% 15.03%
Tax Burden Percent
78.26% 80.69% 56.17% -112.77% -1,330.62% 9.21% 86.59% 65.38% 67.58% 81.26% 76.82%
Interest Burden Percent
47.51% 128.32% 145.75% 38.13% 38.89% 36.86% 89.31% 84.54% 84.76% 88.64% 92.41%
Effective Tax Rate
21.74% 0.00% 0.00% 75.28% 56.92% 29.20% 8.56% 18.34% 22.13% 22.09% 23.18%
Return on Invested Capital (ROIC)
3.53% -6.61% -5.81% 1.82% 4.87% 3.93% 10.28% 5.90% 16.58% 23.51% 23.01%
ROIC Less NNEP Spread (ROIC-NNEP)
-2.76% -16.02% -8.75% -20.35% 2,892.17% -11.66% -2.32% -9.95% -9.70% 2.90% -6.87%
Return on Net Nonoperating Assets (RNNOA)
-1.16% -11.01% -7.15% -5.90% -62.82% -3.71% -0.41% -1.61% -2.15% 0.35% -0.55%
Return on Equity (ROE)
2.37% -17.62% -12.96% -4.09% -57.95% 0.22% 9.87% 4.29% 14.43% 23.87% 22.47%
Cash Return on Invested Capital (CROIC)
19.55% 10.33% -7.13% 75.20% 10.55% -8.33% 13.63% 16.49% 20.54% 15.30% 11.25%
Operating Return on Assets (OROA)
3.06% -6.61% -5.47% 3.35% 3.69% 2.19% 5.99% 3.60% 10.70% 15.46% 16.28%
Return on Assets (ROA)
1.14% -6.84% -4.48% -1.44% -19.10% 0.07% 4.63% 1.99% 6.13% 11.14% 11.56%
Return on Common Equity (ROCE)
2.37% -17.62% -12.96% -4.09% -57.95% 0.22% 9.87% 4.29% 14.43% 23.87% 22.47%
Return on Equity Simple (ROE_SIMPLE)
2.95% -20.19% -13.23% -3.87% -82.72% 0.20% 9.24% 4.92% 14.26% 21.88% 0.00%
Net Operating Profit after Tax (NOPAT)
42 -67 -54 12 20 17 47 25 65 95 103
NOPAT Margin
3.36% -5.79% -8.75% 1.94% 3.13% 3.47% 8.84% 4.38% 10.92% 16.07% 16.62%
Net Nonoperating Expense Percent (NNEP)
6.29% 9.41% 2.94% 22.17% -2,887.31% 15.59% 12.60% 15.85% 26.28% 20.62% 29.88%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.14% - - - - - - 16.45%
Cost of Revenue to Revenue
63.03% 64.90% 57.77% 55.83% 55.30% 55.97% 54.01% 53.54% 50.68% 48.94% 49.45%
SG&A Expenses to Revenue
23.98% 23.88% 33.75% 32.79% 31.96% 36.59% 33.16% 37.97% 34.28% 28.59% 27.06%
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
32.68% 43.37% 54.73% 36.34% 37.44% 39.13% 36.33% 41.09% 35.29% 30.44% 28.91%
Earnings before Interest and Taxes (EBIT)
53 -102 -81 50 48 21 49 28 81 119 131
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
109 -52 -56 73 70 45 71 48 99 133 147
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.86 2.66 2.83 3.17 4.49 3.44 3.66 3.52 4.49 5.71 5.26
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 8.57 0.00 78.65 18.82 58.63 64.35 25.92 23.53
Price to Revenue (P/Rev)
1.00 1.20 2.30 2.76 2.07 2.50 2.85 1.97 2.45 3.80 3.70
Price to Earnings (P/E)
63.15 0.00 0.00 0.00 0.00 0.00 35.58 57.33 27.33 28.44 24.60
Dividend Yield
0.19% 0.17% 0.17% 0.14% 0.18% 0.19% 0.16% 0.21% 0.15% 0.10% 0.09%
Earnings Yield
1.58% 0.00% 0.00% 0.00% 0.00% 0.00% 2.81% 1.74% 3.66% 3.52% 4.07%
Enterprise Value to Invested Capital (EV/IC)
1.53 1.94 1.87 4.75 3.92 2.89 3.45 3.00 3.95 5.40 4.92
Enterprise Value to Revenue (EV/Rev)
1.34 1.55 2.84 3.20 2.45 2.71 2.92 2.11 2.55 3.84 3.76
Enterprise Value to EBITDA (EV/EBITDA)
15.42 0.00 0.00 28.10 23.03 30.00 21.61 24.90 15.49 17.04 15.79
Enterprise Value to EBIT (EV/EBIT)
31.33 0.00 0.00 40.82 33.28 62.78 31.30 42.51 18.77 19.02 17.76
Enterprise Value to NOPAT (EV/NOPAT)
39.95 0.00 0.00 165.58 78.26 78.09 32.98 48.19 23.35 23.91 22.62
Enterprise Value to Operating Cash Flow (EV/OCF)
12.74 15.17 19.78 19.37 29.75 0.00 28.45 23.32 19.67 27.85 20.84
Enterprise Value to Free Cash Flow (EV/FCFF)
7.21 17.16 0.00 4.00 36.11 0.00 24.88 17.24 18.85 36.75 46.28
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.87 1.11 1.12 0.95 1.53 0.71 0.42 0.64 0.66 0.50 0.44
Long-Term Debt to Equity
0.87 1.08 1.06 0.90 1.50 0.71 0.42 0.63 0.64 0.48 0.42
Financial Leverage
0.42 0.69 0.82 0.29 -0.02 0.32 0.18 0.16 0.22 0.12 0.08
Leverage Ratio
2.09 2.58 2.89 2.83 3.03 2.95 2.13 2.16 2.36 2.14 1.94
Compound Leverage Factor
0.99 3.31 4.22 1.08 1.18 1.09 1.90 1.83 2.00 1.90 1.80
Debt to Total Capital
46.64% 52.70% 52.89% 48.81% 60.46% 41.52% 29.80% 39.03% 39.59% 33.16% 30.43%
Short-Term Debt to Total Capital
0.31% 1.70% 2.82% 2.75% 0.98% 0.00% 0.00% 0.77% 0.69% 0.85% 1.20%
Long-Term Debt to Total Capital
46.33% 51.00% 50.07% 46.06% 59.47% 41.52% 29.80% 38.27% 38.90% 32.31% 29.22%
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% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
53.36% 47.30% 47.11% 51.19% 39.54% 58.48% 70.20% 60.97% 60.41% 66.84% 69.57%
Debt to EBITDA
5.42 -11.13 -9.98 7.28 6.62 5.72 2.45 4.21 2.17 1.46 1.29
Net Debt to EBITDA
3.86 -7.69 -5.90 3.86 3.58 2.31 0.49 1.72 0.61 0.21 0.26
Long-Term Debt to EBITDA
5.38 -10.77 -9.45 6.87 6.51 5.72 2.45 4.13 2.14 1.43 1.24
Debt to NOPAT
14.04 -8.72 -10.42 42.91 22.49 14.90 3.74 8.15 3.28 2.05 1.85
Net Debt to NOPAT
10.01 -6.02 -6.16 22.73 12.18 6.01 0.74 3.33 0.91 0.29 0.37
Long-Term Debt to NOPAT
13.94 -8.44 -9.86 40.50 22.13 14.90 3.74 7.99 3.22 2.00 1.78
Altman Z-Score
3.06 2.95 2.38 3.35 3.31 4.18 5.01 4.50 5.34 5.59 5.57
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.38 2.24 1.71 2.96 2.43 3.23 2.65 2.24 2.40 2.88 2.74
Quick Ratio
1.54 1.51 1.11 1.06 1.12 2.24 1.81 1.48 1.70 2.10 1.88
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
232 104 -66 514 44 -36 62 70 81 62 50
Operating Cash Flow to CapEx
617.87% 1,078.50% 527.09% 971.81% 400.01% -27.84% 0.00% 714.49% 890.45% 712.64% 575.41%
Free Cash Flow to Firm to Interest Expense
8.28 3.62 -1.79 16.64 1.58 -1.89 11.76 15.95 6.54 4.56 5.06
Operating Cash Flow to Interest Expense
4.68 4.09 2.39 3.44 1.91 -0.16 10.29 11.80 6.26 6.01 11.23
Operating Cash Flow Less CapEx to Interest Expense
3.93 3.71 1.94 3.08 1.43 -0.75 12.26 10.14 5.56 5.17 9.28
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.72 0.75 0.42 0.43 0.50 0.51 0.64 0.72 0.79 0.77 0.77
Accounts Receivable Turnover
5.95 6.05 3.27 4.09 5.26 4.70 5.64 5.44 5.85 5.84 5.86
Inventory Turnover
5.16 5.46 2.60 3.32 4.85 3.77 3.95 3.85 3.83 3.91 4.02
Fixed Asset Turnover
8.02 8.96 5.91 8.58 11.72 8.35 9.61 12.70 14.89 14.88 13.19
Accounts Payable Turnover
5.97 6.40 2.87 3.53 4.94 4.53 5.34 4.55 4.93 6.15 7.07
Days Sales Outstanding (DSO)
61.37 60.32 111.60 89.21 69.44 77.71 64.69 67.09 62.36 62.53 62.25
Days Inventory Outstanding (DIO)
70.78 66.91 140.58 109.94 75.20 96.74 92.38 94.89 95.38 93.40 90.73
Days Payable Outstanding (DPO)
61.17 57.04 127.28 103.46 73.83 80.63 68.41 80.25 74.05 59.37 51.63
Cash Conversion Cycle (CCC)
70.98 70.19 124.90 95.68 70.81 93.82 88.66 81.73 83.69 96.56 101.34
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,092 922 934 433 409 462 447 402 386 419 472
Invested Capital Turnover
1.05 1.14 0.66 0.94 1.56 1.13 1.16 1.35 1.52 1.46 1.38
Increase / (Decrease) in Invested Capital
-190 -171 12 -501 -24 53 -15 -45 -16 33 52
Enterprise Value (EV)
1,674 1,786 1,751 2,055 1,602 1,337 1,541 1,206 1,526 2,265 2,320
Market Capitalization
1,255 1,385 1,419 1,773 1,353 1,234 1,507 1,123 1,466 2,237 2,281
Book Value per Share
$11.32 $8.84 $8.38 $9.18 $4.90 $6.01 $6.85 $5.48 $5.82 $7.22 $8.04
Tangible Book Value per Share
($4.10) ($4.04) ($4.19) $3.40 ($0.19) $0.26 $1.33 $0.33 $0.41 $1.59 $1.80
Total Capital
1,261 1,101 1,062 1,091 762 614 587 523 541 586 623
Total Debt
588 580 562 533 460 255 175 204 214 195 190
Total Long-Term Debt
584 562 532 503 453 255 175 200 210 190 182
Net Debt
419 401 332 282 249 103 35 83 60 27 38
Capital Expenditures (CapEx)
21 11 17 11 13 11 -10 7.24 8.72 11 19
Debt-free, Cash-free Net Working Capital (DFCFNWC)
160 140 68 473 226 83 82 72 57 81 95
Debt-free Net Working Capital (DFNWC)
329 319 298 723 437 236 223 193 211 248 247
Net Working Capital (NWC)
325 301 268 693 430 236 223 189 208 243 239
Net Nonoperating Expense (NNE)
22 39 12 34 270 16 8.66 9.35 19 8.98 9.79
Net Nonoperating Obligations (NNO)
419 401 433 -126 107 103 35 83 60 27 38
Total Depreciation and Amortization (D&A)
55 49 25 23 21 23 22 20 17 14 16
Debt-free, Cash-free Net Working Capital to Revenue
12.84% 12.17% 11.10% 73.71% 34.56% 16.91% 15.57% 12.69% 9.50% 13.70% 15.39%
Debt-free Net Working Capital to Revenue
26.36% 27.80% 48.33% 112.77% 66.81% 47.76% 42.12% 33.82% 35.32% 42.05% 39.96%
Net Working Capital to Revenue
26.04% 26.16% 43.46% 108.10% 65.66% 47.76% 42.12% 33.12% 34.69% 41.20% 38.74%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.32 ($1.78) ($1.11) ($0.36) ($4.07) $0.01 $0.63 $0.26 $0.82 $1.58 $1.72
Adjusted Weighted Average Basic Shares Outstanding
61.26M 59.01M 59.44M 60.44M 61.15M 59.95M 60.02M 59.54M 56.68M 54.34M 54.05M
Adjusted Diluted Earnings per Share
$0.32 ($1.78) ($1.11) ($0.36) ($4.04) $0.01 $0.63 $0.26 $0.82 $1.56 $1.70
Adjusted Weighted Average Diluted Shares Outstanding
62.06M 59.01M 59.44M 60.44M 61.61M 60.27M 60.40M 59.91M 57.12M 54.86M 54.49M
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
59.69M 58.96M 59.82M 61.02M 60.54M 59.80M 60.29M 56.87M 54.34M 54.19M 52.98M
Normalized Net Operating Profit after Tax (NOPAT)
108 74 30 45 52 20 55 34 66 101 107
Normalized NOPAT Margin
8.64% 6.45% 4.90% 6.96% 7.96% 4.07% 10.33% 5.89% 11.05% 17.07% 17.35%
Pre Tax Income Margin
2.03% -11.34% -19.12% 2.99% 2.86% 1.59% 8.32% 4.20% 11.52% 17.90% 19.57%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.91 -3.53 -2.19 1.63 1.71 1.11 9.35 6.47 6.56 8.80 13.18
NOPAT to Interest Expense
1.49 -2.31 -1.46 0.40 0.73 0.89 8.88 5.71 5.27 7.00 10.35
EBIT Less CapEx to Interest Expense
1.15 -3.91 -2.64 1.28 1.23 0.52 11.32 4.82 5.86 7.96 11.23
NOPAT Less CapEx to Interest Expense
0.74 -2.69 -1.91 0.05 0.25 0.30 10.85 4.06 4.57 6.16 8.39
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
13.07% -2.26% -3.56% -11.04% -0.98% 334.58% 6.29% 15.36% 4.88% 2.54% 2.34%
Augmented Payout Ratio
1,079.92% -18.52% -3.56% -11.04% -10.00% 4,140.94% 6.29% 494.21% 128.73% 47.27% 76.45%

Quarterly Metrics And Ratios for Enerpac Tool Group

This table displays calculated financial ratios and metrics derived from Enerpac Tool Group's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026
DEI Shares Outstanding
- - - - - - - - - - 52,776,305.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 52,776,305.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.31
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
26 22 21 26 26 24 23 25 30 21 18
Return On Investment Capital (ROIC_SIMPLE)
- 3.87% 3.59% - - 4.10% 3.89% 3.92% 4.87% 3.44% 3.10%
Earnings before Interest and Taxes (EBIT)
32 28 29 33 30 31 30 31 39 28 24
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
35 31 32 36 33 34 34 35 44 32 29
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
42 11 18 26 -6.90 -18 -27 -35 -22 1.43 0.94
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
386 418 428 429 419 461 479 489 472 480 496
Increase / (Decrease) in Invested Capital
-16 11 2.77 -0.17 33 42 50 59 52 20 18
Book Value per Share
$5.82 $5.92 $6.22 $6.74 $7.22 $7.34 $7.46 $8.10 $8.04 $8.14 $7.72
Tangible Book Value per Share
$0.41 $0.32 $0.63 $1.16 $1.59 $1.40 $1.51 $1.89 $1.80 $1.85 $1.38
Total Capital
541 566 582 561 586 591 598 629 623 620 595
Total Debt
214 245 245 196 195 193 192 191 190 188 187
Total Long-Term Debt
210 240 240 191 190 188 187 185 182 180 177
Net Debt
60 97 91 63 27 63 73 50 38 49 89
Capital Expenditures (CapEx)
1.60 1.57 1.59 1.82 6.44 5.86 5.66 4.84 2.98 2.68 3.06
Debt-free, Cash-free Net Working Capital (DFCFNWC)
57 89 100 98 81 104 121 116 95 110 124
Debt-free Net Working Capital (DFNWC)
211 237 254 231 248 235 240 257 247 249 223
Net Working Capital (NWC)
208 233 249 226 243 230 235 251 239 241 213
Net Nonoperating Expense (NNE)
4.06 4.15 3.06 -0.14 1.78 2.54 2.36 2.60 2.30 2.20 2.14
Net Nonoperating Obligations (NNO)
60 97 91 63 27 63 73 50 38 49 89
Total Depreciation and Amortization (D&A)
3.96 3.57 3.47 3.36 3.45 3.66 3.62 3.87 5.11 4.60 4.48
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.39 $0.67 $0.66 $0.47 ($0.22) $0.80 $0.76 $0.82 ($0.66) $0.36 $0.31
Adjusted Weighted Average Basic Shares Outstanding
56.68M 54.53M 54.21M 54.29M 54.34M 54.24M 54.40M 54.05M 54.05M 52.98M 51.88M
Adjusted Diluted Earnings per Share
$0.39 $0.64 $0.66 $0.47 ($0.21) $0.80 $0.76 $0.82 ($0.68) $0.36 $0.31
Adjusted Weighted Average Diluted Shares Outstanding
57.12M 55.01M 54.69M 54.83M 54.86M 54.81M 54.81M 54.42M 54.49M 53.35M 52.30M
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
54.34M 108.26M 108.51M 108.60M 54.19M 54.40M 54.08M 53.94M 52.98M 52.78M 51.54M
Normalized Net Operating Profit after Tax (NOPAT)
22 24 21 27 29 24 23 29 30 21 21
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Financials Breakdown Chart

Key Financial Trends

Enerpac Tool Group (EPAC) has reported quarterly results across 2023–2026. Here are the key takeaways drawn from the cash flow statements, income statements, and balance sheets. I’ve highlighted the most relevant positives first, followed by other observations.

  • Gross margin has stayed around the 50% level across 2023–2026, with Q1 2026’s gross margin roughly 50.9% (73.18M gross profit on 144.21M revenue).
  • Operating cash flow has remained positive in major quarters, including about 55.25M in Q4 2025 and about 39.92M in Q3 2025, signaling solid cash generation from core operations.
  • Free cash flow in Q1 2026 was roughly 13.3M (CFO ~15.98M minus capex ~2.68M), indicating cash available after capital expenditure.
  • Long-term debt shows a downward trend, moving from about 190.7M in 2024 Q3 to about 179.7M in 2026 Q1, suggesting improving leverage.
  • Cash and cash equivalents remained ample, around 139M in Q1 2026 and in the 140–142M range in late 2025, supporting liquidity.
  • Net income attributable to common shareholders stayed positive in recent periods (Q4 2025: 28.08M; Q1 2026: 19.13M), pointing to ongoing profitability.
  • Total equity rose to about 431.05M by Q1 2026, reflecting retained earnings and positive earnings contributions.
  • Total assets expanded to about 818.06M in Q1 2026 from roughly 775.35M a year earlier, indicating asset base growth.
  • Revenue showed resilience with a late-2025 uptick (Q4 2025 Operating Revenue about 167.51M, up from Q3 2025), suggesting favorable demand conditions in the period.
  • Selling, general and administrative costs were managed in a relatively narrow range (roughly 28–32% of revenue), helping maintain stable profitability.
05/14/26 05:42 PM ETAI Generated. May Contain Errors.

Enerpac Tool Group Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Enerpac Tool Group's fiscal year ends in August. Their fiscal year 2025 ended on August 31, 2025.

Enerpac Tool Group's net income appears to be on a downward trend, with a most recent value of $92.75 million in 2025, rising from $19.87 million in 2015. The previous period was $85.75 million in 2024. See where experts think Enerpac Tool Group is headed by visiting Enerpac Tool Group's forecast page.

Enerpac Tool Group's total operating income in 2025 was $133.47 million, based on the following breakdown:
  • Total Gross Profit: $311.83 million
  • Total Operating Expenses: $178.36 million

Over the last 10 years, Enerpac Tool Group's total revenue changed from $1.25 billion in 2015 to $616.90 million in 2025, a change of -50.6%.

Enerpac Tool Group's total liabilities were at $394.17 million at the end of 2025, a 2.3% increase from 2024, and a 59.1% decrease since 2015.

In the past 10 years, Enerpac Tool Group's cash and equivalents has ranged from $120.70 million in 2022 to $250.49 million in 2018, and is currently $151.56 million as of their latest financial filing in 2025.

Over the last 10 years, Enerpac Tool Group's book value per share changed from 11.32 in 2015 to 8.04 in 2025, a change of -28.9%.



Financial statements for NYSE:EPAC last updated on 3/29/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners