Crane NXT, Co. Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,657	1,487	1,391	1,340	1,345
Revenue Growth (YoY)	11.43%	6.86%	3.84%	-0.39%	21.75%
Cost of Revenue	199.5	821.7	737.2	713.7	746.2
Gross Profit	1,457	665.1	654.1	626.2	598.9
Selling, General & Admin	-	368.6	347.3	319.9	323.7
Other Operating Expenses	1,163	-	-	-	-
Operating Expenses	1,163	368.6	347.3	319.9	323.7
Operating Income	293.9	296.5	306.8	306.3	275.2
Interest Expense	-60.3	-47.8	-50.6	-56.3	-57.9
Interest & Investment Income	1	1.6	1.1	0.2	0.1
Earnings From Equity Investments	-11.5	-	-	-	-
Other Non Operating Income (Expenses)	5.1	6.1	5	4.3	5
EBT Excluding Unusual Items	228.2	256.4	262.3	254.5	222.4
Merger & Restructuring Charges	-23.1	-28.6	-21.4	-6.2	3.7
Other Unusual Items	-24.1	-1.4	-1.1	-	-
Pretax Income	181	226.4	239.8	248.3	226.1
Income Tax Expense	35.9	42.3	51.5	43.4	48.1
Net Income	145.1	184.1	188.3	204.9	178
Net Income to Common	145.1	184.1	188.3	204.9	178
Net Income Growth	-21.18%	-2.23%	-8.10%	15.11%	609.16%
Shares Outstanding (Basic)	57	57	57	57	57
Shares Outstanding (Diluted)	58	58	58	57	57
Shares Change (YoY)	0.35%	0.52%	1.41%	-	-
EPS (Basic)	2.53	3.22	3.32	3.61	3.14
EPS (Diluted)	2.50	3.19	3.28	3.61	3.14
EPS Growth	-21.63%	-2.74%	-9.14%	14.99%	-
Free Cash Flow	198.3	168.7	245.2	284.7	258.4
Free Cash Flow Per Share	3.42	2.92	4.26	5.02	4.56
Dividend Per Share	0.680	0.640	0.420	-	-
Dividend Growth	6.25%	52.38%	-	-	-
Gross Margin	87.96%	44.73%	47.01%	46.73%	44.52%
Operating Margin	17.74%	19.94%	22.05%	22.86%	20.46%
Profit Margin	8.76%	12.38%	13.53%	15.29%	13.23%
Free Cash Flow Margin	11.97%	11.35%	17.62%	21.25%	19.21%
EBITDA	400.5	383.3	384.4	385	357
EBITDA Margin	24.18%	25.78%	27.63%	28.73%	26.54%
D&A For EBITDA	106.6	86.8	77.6	78.7	81.8
EBIT	293.9	296.5	306.8	306.3	275.2
EBIT Margin	17.74%	19.94%	22.05%	22.86%	20.46%
Effective Tax Rate	19.83%	18.68%	21.48%	17.48%	21.27%
Revenue as Reported	1,657	-	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.