Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.75B | $2.79B | $3.35B | $3.07B | $2.94B | $1.35B | $1.34B | $1.39B | $1.49B | $1.66B |
| Revenue growth | — | 1.4% | 20.1% | -8.1% | -4.5% | -54.2% | -0.4% | 3.8% | 6.9% | 11.4% |
| Gross profit | $990M | $1.02B | $1.19B | $1.18B | $965M | $1.24B | — | — | — | — |
| Gross margin | 36.0% | 36.4% | 35.5% | 38.3% | 32.9% | 92.3% | — | — | — | — |
| Operating income | $187M | $388M | $441M | $183M | $263M | $279M | $301M | $287M | $269M | $247M |
| Operating margin | 6.8% | 13.9% | 13.2% | 6.0% | 9.0% | 20.8% | 22.5% | 20.6% | 18.1% | 14.9% |
| Net income | $123M | $172M | $336M | $133M | $181M | $178M | $205M | $188M | $184M | $145M |
| Net margin | 4.5% | 6.2% | 10.0% | 4.3% | 6.2% | 13.2% | 15.3% | 13.5% | 12.4% | 8.8% |
| EPS (diluted) | $2.07 | $2.84 | $5.50 | $2.20 | $3.08 | $3.14 | $3.61 | $3.28 | $3.19 | $2.50 |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $318M | $318M | $414M | $394M | $310M | $277M | $306M | $276M | $214M | $242M |
| Capital expenditures | $51.5M | $49.0M | $109M | $64.4M | $34.1M | $18.6M | $21.3M | $31.1M | $45.4M | $43.2M |
| Free cash flow | $267M | $269M | $305M | $330M | $275M | $258M | $285M | $245M | $169M | $198M |
| Share buybacks | $0.00 | $25.0M | $50.1M | $79.9M | $70.0M | $96.3M | $204M | — | — | — |
| Dividends paid | $77.2M | $78.4M | $83.5M | $93.2M | $100M | $0.00 | $0.00 | $23.7M | $36.6M | $39.0M |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $510M | $706M | $343M | $394M | $551M | $479M | $231M | $227M | $166M | $234M |
| Total assets | $3.43B | $3.59B | $4.04B | $4.42B | $4.62B | $4.49B | $2.13B | $2.13B | $2.39B | $3.12B |
| Total liabilities | — | — | — | — | — | — | $1.35B | $1.17B | $1.32B | $1.86B |
| Long-term debt | $745M | $494M | $949M | $842M | $843M | $842M | $545M | $640M | $541M | $1.00B |
| Shareholders' equity | $1.13B | $1.35B | $1.52B | $1.47B | $914M | $764M | $784M | $964M | $1.06B | $1.25B |
| Retained earnings | $1.72B | $1.81B | $2.07B | $2.11B | $2.19B | $2.53B | $0.00 | $121M | $268M | $375M |
| Shares (wtd avg diluted) | 59.3M | 60.4M | 61.0M | 60.6M | 58.8M | 56.7M | 56.7M | 57.5M | 57.8M | 58.0M |
Every figure is extracted from Crane NXT, Co.’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.