Delivers full year Sales growth of 11%, GAAP EPS of $2.50 and Adjusted EPS of $4.06
Remains on track to complete Antares Vision acquisition in 2026
WALTHAM, Mass., Feb. 11, 2026 (GLOBE NEWSWIRE) -- Crane NXT, Co. $(CXT)$ ("Crane NXT" or the "Company"), a premier industrial technology company, today announced its financial results for the fourth quarter and full year ended December 31, 2025.
Fourth Quarter 2025 Highlights
-- Sales growth of 19.5% with core sales growth of 4.8% year-over-year.
-- GAAP operating profit margin of 16.7% and Adjusted operating profit
margin of 22.4%.
-- GAAP earnings per diluted share (EPS) of $0.83, and Adjusted EPS of
$1.27.
-- Completed the first phase of Antares Vision acquisition.
-- Declared a first quarter 2026 dividend of $0.18 per share, an increase of
approximately 6% over the prior year.
Full Year 2025 Highlights
-- Completed the acquisition of De La Rue Authentication Solutions.
-- Announced the acquisition of Antares Vision, expanding the Company's
portfolio to the Life Sciences & Food and Beverage sectors.
-- Sales growth of 11.4% with core sales growth of 0.7% year-over-year.
-- GAAP operating profit margin of 14.9% and Adjusted operating profit
margin of 21.2%.
-- GAAP EPS of $2.50, and Adjusted EPS of $4.06.
Full Year 2026 Guidance
-- Introducing 2026 guidance with Adjusted EPS of $4.10 to $4.40. Please see
the "Full Year 2026 Guidance" section in this press release for more
details.
Aaron W. Saak, Crane NXT's President, and Chief Executive Officer, stated: "In 2025, we made significant progress evolving our portfolio and are accelerating organic growth while maintaining margins and strong free cash flow. We continue to gain share in Crane Currency, winning a total of 20 new denominations with our leading micro-optics technology in 2025, and we further solidified our position as a trusted technology leader in the global authentication market with the creation of Crane Authentication. In Q4, we closed on our initial equity investment in Antares Vision, expanding our portfolio to the attractive Life Sciences and Food & Beverage sectors, and are on track to complete the acquisition in 2026."
Mr. Saak continued: "As we look ahead, with the investments to upgrade our U.S. Currency equipment completed, we are excited for the anticipated launch of the new U.S. $10 banknote later this year, and are well-positioned to accelerate growth in 2026 and deliver durable, long--term value for our shareholders."
Summary of Fourth Quarter 2025 Results
Three Months Ended
December 31, Change
(unaudited, dollars
in millions) 2025 2024 $ %
-------------------- ------ ----- ----- --------
Net sales $ 476.9 $399.1 $77.8 19.5%
Core sales $19.2 4.8%
Acquisitions $43.6 10.9%
Foreign exchange $15.0 3.8%
Operating profit $ 79.6 $ 70.8 $ 8.8 12.4%
Adjusted operating
profit* $ 107.0 $ 94.6 $12.4 13.1%
Operating profit
margin 16.7% 17.7% (100bps)
Adjusted operating
profit margin* 22.4% 23.7% (130bps)
Totals may not sum due to rounding
*Please see the Non-GAAP Financial Measures tables in this release
Fourth Quarter 2025 Results
Fourth quarter 2025 sales were $476.9 million, an increase of $77.8 million, or 19.5%, compared with the fourth quarter of 2024, driven by the sales benefit from the De La Rue acquisition of $43.6 million, or 10.9%, core sales growth of $19.2 million, or 4.8%, driven by Crane Currency, and favorable foreign exchange of $15.0 million, or 3.8%.
Fourth quarter 2025 operating profit was $79.6 million, compared with $70.8 million in the fourth quarter of 2024. Operating profit margin was 16.7%, compared with 17.7% last year, reflecting higher manufacturing costs, unfavorable product mix and the dilutive impact of acquisitions, partially offset by productivity gains and cost saving actions. Adjusted operating profit margin of 22.4% decreased 130 basis points, compared with 23.7% in the prior year. (Please see the Non-GAAP Financial Measures tables in this release for a detailed reconciliation of reported results to adjusted measures).
Fourth quarter 2025 GAAP EPS was $0.83, and Adjusted EPS was $1.27. (Please see the Non-GAAP Financial Measures tables in this release for a detailed reconciliation of reported results to adjusted measures).
Fourth Quarter 2025 Segment Results
All comparisons detailed in this section refer to operating results for the fourth quarter 2025 versus the fourth quarter 2024.
Crane Payment Innovations
Three Months Ended
December 31, Change
(unaudited, dollars
in millions) 2025 2024 $ %
------------------- ------ ----- ------ ------
Net sales $ 216.0 $214.9 $ 1.1 0.5%
Core sales $(0.6) (0.3)%
Foreign exchange $ 1.7 0.8%
Operating profit $ 62.2 $ 49.7 $12.5 25.2%
Adjusted operating
profit* $ 69.9 $ 62.4 $ 7.5 12.0%
Operating profit
margin 28.8% 23.1% 570bps
Adjusted operating
profit margin* 32.4% 29.0% 340bps
Totals may not sum
due to rounding
*Please see the Non-GAAP Financial Measures tables
in this release
Sales of $216.0 million increased $1.1 million, or 0.5%, compared with the fourth quarter of 2024, driven by favorable foreign exchange of $1.7 million, or 0.8%. Operating profit margin of 28.8% increased 570 basis points, compared with 23.1% last year, driven by favorable pricing, productivity gains and cost saving actions, partially offset by unfavorable product mix. Adjusted operating profit margin of 32.4% increased 340 basis points compared with 29.0% in the prior year.
Security and Authentication Technologies
Three Months Ended
December 31, Change
(unaudited, dollars
in millions) 2025 2024 $ %
-------------------- ------ ----- ----- --------
Net sales $ 260.9 $184.2 $76.7 41.6%
Core sales $19.8 10.7%
Acquisitions $43.6 23.7%
Foreign exchange $13.3 7.2%
Operating profit $ 37.7 $ 37.4 $ 0.3 0.8%
Adjusted operating
profit* $ 53.5 $ 45.5 $ 8.0 17.6%
Operating profit
margin 14.4% 20.3% (590bps)
Adjusted operating
profit margin* 20.5% 24.7% (420bps)
Totals may not sum
due to rounding
*Please see the Non-GAAP Financial Measures tables
in this release
Sales of $260.9 million increased $76.7 million, or 41.6%, compared with the fourth quarter of 2024, driven by the sales benefit of the De La Rue acquisition of $43.6 million, or 23.7%, core sales growth of $19.8 million, or 10.7%, primarily due to higher volumes in the Currency business, and favorable foreign exchange of $13.3 million, or 7.2%. Operating profit margin of 14.4% decreased 590 basis points, compared with 20.3% last year, as the impact of higher volumes and productivity gains were more than offset by higher manufacturing costs, unfavorable product mix, and the dilutive impact of acquisitions. Adjusted operating profit margin was 20.5%, compared with 24.7% in the prior year.
Summary of Full Year 2025 Results
Full Year Change
(unaudited,
dollars in
millions, except 2025
per share data) 2025 2024 $ % Guidance
----------------- ------- ------- ------- -------- -----------
Net sales $1,656.7 $1,486.8 $169.9 11.4% +9% to +11%
Core sales $ 10.1 0.7%
Acquisitions $133.0 8.9%
Foreign
exchange $ 26.8 1.8%
Operating profit $ 246.7 $ 268.8 $(22.1) (8.2)%
Adjusted operating
profit* $ 352.0 $ 351.6 $ 0.4 0.1%
Operating profit
margin 14.9% 18.1% (320bps)
Adjusted operating
profit margin* 21.2% 23.6% (240bps)
GAAP EPS $ 2.50 $ 3.19
$4.00 to
Adjusted EPS* $ 4.06 $ 4.26 $4.10
Totals may not sum due to rounding
*Please see the Non-GAAP Financial Measures tables in this release
Full Year 2025 Results
Full year 2025 sales were $1,656.7 million, an increase of $169.9 million, or 11.4%, compared with full year 2024, primarily driven by the sales benefit from the OpSec Security and De La Rue acquisitions of $133.0 million or 8.9%, and core sales growth of $10.1 million, or 0.7%, driven by Currency sales and favorable foreign exchange of $26.8 million, or 1.8%.
Full year 2025 operating profit was $246.7 million, compared with $268.8 million in full year 2024. Operating profit margin was 14.9%, compared with 18.1% last year, reflecting the dilutive impact of the OpSec Security and De La Rue acquisitions and unfavorable product mix, partially offset by favorable pricing, productivity gains and cost saving actions. Adjusted operating profit margin of 21.2% decreased 240 basis points, compared with 23.6% in the prior year. (Please see the Non-GAAP Financial Measures tables in this release for a detailed reconciliation of reported results to adjusted measures).
Full year 2025 GAAP EPS was $2.50, and Adjusted EPS was $4.06. (Please see the Non-GAAP Financial Measures tables in this release for a detailed reconciliation of reported results to adjusted measures).
Full Year 2025 Cash Flow and Other Financial Metrics
Cash provided by operating activities was $241.5 million in 2025, compared with $214.1 million last year. Adjusted free cash flow was $221.8 million in 2025, compared with $186.4 million last year. The $35.4 million, or 19%, increase in Adjusted free cash flow was primarily related to improved working capital management. (Please see the Non-GAAP Financial Measures tables in this release for a detailed reconciliation of reported results to adjusted measures).
The Company held cash and cash equivalents of $233.8 million as of December 31, 2025, compared with $165.8 million as of December 31, 2024. Total debt was $1,139.5 million as of December 31, 2025, compared with $750.6 million as of December 31, 2024. The increase in total debt reflects the financing of the De La Rue and Antares Vision acquisitions.
Full Year 2026 Guidance
The Company is introducing full year 2026 guidance as shown in the table below. This guidance only includes the interest expense associated with the initial 32% investment in Antares Vision. Growth rates below represent growth over full year 2025.
Full Year 2026 Guidance Details
(dollars in millions, except per share data)
Crane NXT Sales Growth +4% to +6%
SAT Segment Sales Growth HSD
CPI Segment Sales Growth Flat
Adjusted Segment EBITDA Margin 28%
Adjusted EBITDA Margin 25%
Adjusted EPS $4.10 to $4.40
Other items:
Corporate Expense $58
Non-Operating Expense, Net $60
Adjusted Tax Rate 21.5%
Adjusted Free Cash Flow Conversion 90% to 110%
Diluted Shares 58 million
Please see the Non-GAAP Financial Measures definitions in this release.
First Quarter 2026 Dividend
Crane NXT announced its quarterly dividend of $0.18 per share, an increase of 6% over the prior year, for the first quarter of 2026. The dividend is payable on March 11, 2026 to shareholders of record as of February 28, 2026.
Conference Call
Crane NXT scheduled a conference call to discuss the fourth quarter and full year financial results, on Thursday, February 12, 2026, at 10:00 A.M. Eastern Time. Interested parties may listen to a live webcast of the conference call by visiting the Events section of the Investor Relations section of the Company's website. For those wishing to participate in the Q&A session of the call, please visit the Investors section of Crane NXT's website at www.cranenxt.com to pre-register. Pre-registration may be completed at any time up to the call start time. An accompanying slide presentation and a replay of the live event will also be available on the Company's website.
About Crane NXT, Co.
Crane NXT is a premier industrial technology company that provides trusted technology solutions to secure, detect, and authenticate what matters most to its customers. Through its industry-leading businesses, Crane NXT provides customers with advanced technologies to secure high-value physical products, sophisticated detection equipment and systems, and proprietary products and services that protect brand identity. Crane NXT's approximately 5,000 employees help our customers protect their most important assets and ensure secure, seamless transactions around the world every day. For more information, visit www.cranenxt.com.
On April 3, 2023, Crane NXT, Co. (formerly Crane Holdings, Co.) completed the separation of its wholly-owned subsidiary at that time, Crane Company, in a tax-free distribution of Crane Company shares to Crane NXT stockholders (the "Separation").
Forward-Looking Statements Disclaimer
This press release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include all statements that are not historical statements of fact and those regarding the Company's intent, belief, or expectations.
Words such as "anticipate(s)," "expect(s)," "intend(s)," "believe(s)," "plan(s)," "may," "will," "would," "could," "should," "seek(s)," and similar expressions, or the negative of these terms, are intended to identify such forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to a number of risks and uncertainties that could lead to actual results differing materially from those projected, forecasted or expected. The Company assumes no (and disclaims any) obligation to revise or update these statements to reflect future events or circumstances. Although the Company believes that the assumptions underlying the forward-looking statements are reasonable, it can give no assurance that its expectations will be attained. The Company cautions investors not to place undue reliance on any such forward-looking statements.
Risks and uncertainties that could cause actual results to differ materially from the Company's expectations include, but are not limited to: the impact of tariffs and other trade measures; changes in global economic conditions (including inflationary pressures) and geopolitical risks, including macroeconomic fluctuations; demand for its products, which is variable and subject to factors beyond its control; risks associated with conducting a substantial portion of its business outside the U.S., including the risk of tariffs and other trade measures by the U.S. and other countries; information systems and technology networks failures, breaches in data security, theft of personally identifiable and other information, and non-compliance with its contractual or other legal obligations regarding such information; being unable to identify or complete acquisitions, or to successfully integrate the businesses the Company acquires; fluctuation in the prices of, or disruption in its ability to source, components and raw materials, and delays in the distribution of its products; loss of personnel or being able to hire and retain additional personnel needed to sustain and grow its business as planned; being unable to successfully develop and introduce new products, which would limit its ability to grow and maintain its competitive position; governmental regulations and failure to comply with those regulations; the ability to protect its intellectual property; risks from litigation, claims and investigations, including those related to product liability and warranties, and employee, commercial, intellectual property and environmental matters; risks related to its ability to improve productivity, reduce costs and align manufacturing capacity with customer demand; significant competition in the Company's markets; additional tax expenses or exposures; adverse impacts from intangible asset impairment charges; inadequate or ineffective internal controls; and risks related to the Separation, including not obtaining the intended tax treatment of the Separation transaction, failure of Crane Company to perform under the various transaction agreements and actual or potential conflicts of interest with Crane Company.
Readers should carefully review Crane NXT, Co.'s financial statements and the notes thereto, as well as the section entitled "Risk Factors" in Item 1A of Crane NXT, Co.'s Annual Report on Form 10-K for the year ended December 31, 2024 and the other documents Crane NXT, Co. and its subsidiaries file from time to time with the SEC. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements.
(Financial Tables Follow)
CRANE NXT, CO. AND SUBSIDIARIES
Consolidated and Combined Condensed Statements of Operations Data
(unaudited, in millions, except per share data)
Three Months Ended Twelve Months Ended
December 31, December 31,
2025 2024 2025 2024
Net sales:
---------------
Crane Payment
Innovations $216.0 $214.9 $ 846.6 $ 873.2
Security and
Authentication
Technologies $260.9 $184.2 $ 810.1 $ 613.6
--------------- ----- ----- ------- -------
Total net sales $476.9 $399.1 $1,656.7 $1,486.8
--------------- ----- ----- ------- -------
Operating
profit (loss):
---------------
Crane Payment
Innovations $ 62.2 $ 49.7 $ 221.6 $ 228.4
Security and
Authentication
Technologies $ 37.7 $ 37.4 $ 97.4 $ 110.9
Corporate $(20.3) $(16.3) $ (72.3) $ (70.5)
--------------- ----- ----- ------- -------
Total operating
profit $ 79.6 $ 70.8 $ 246.7 $ 268.8
--------------- ----- ----- ------- -------
Interest income $ 0.3 $ 0.2 $ 1.0 $ 1.6
Interest
expense $(16.2) $(12.1) $ (60.3) $ (47.8)
Equity
investment
(loss)
gain(1) $(12.0) $ 0.7 $ (11.5) $ 0.8
Miscellaneous
income, net $ 1.8 $ 1.4 $ 5.1 $ 3.0 --------------- ----- ----- ------- ------- Income before income taxes $ 53.5 $ 61.0 $ 181.0 $ 226.4 Provision for income taxes $ 6.0 $ 3.4 $ 35.9 $ 42.3 Net income before allocation to noncontrolling interest $ 47.5 $ 57.6 $ 145.1 $ 184.1 Less: Noncontrolling interest in subsidiaries' earnings $ (0.5) $ -- $ -- $ -- --------------- ----- ----- ------- ------- Net income attributable to common shareholders $ 48.0 $ 57.6 $ 145.1 $ 184.1 =============== ===== ===== ======= ======= Earnings per diluted share $ 0.83 $ 1.00 $ 2.50 $ 3.19 Average diluted shares outstanding 58.1 57.9 58.0 57.8 Average basic shares outstanding 57.4 57.2 57.4 57.1 Supplemental data: --------------- Cost of sales $274.7 $218.6 $ 952.9 $ 821.7 Selling, general and administrative $116.6 $102.3 $ 440.3 $ 386.2 Restructuring charges $ 6.0 $ 7.4 $ 16.8 $ 10.1 (1) Includes stock-based compensation of $12.0 million issued to senior management of Antares Vision, an equity method investee.
CRANE NXT, CO. AND SUBSIDIARIES
Consolidated and Condensed Balance Sheets
(unaudited, in millions)
Balance as of December 31,
2025 2024
Assets
Current assets:
Cash and cash equivalents $ 233.8 $ 165.8
Accounts receivable, net 351.8 265.9
U.S. and foreign taxes on income 12.7 8.6
Inventories, net 169.5 144.8
Other current assets 85.1 57.4
Total current assets 852.9 642.5
Property, plant and equipment, net 303.8 272.3
Long-term deferred tax assets 2.5 2.2
Investment in equity affiliates and
joint ventures 139.4 1.3
Other assets 96.6 92.3
Intangible assets, net 557.2 419.3
Goodwill 1,164.0 956.6
---------------------------------------- ------------ -----------
Total assets $ 3,116.4 $ 2,386.5
======================================== ============ ===========
Liabilities and equity
Current liabilities:
Short-term borrowings $ 135.1 $ 210.0
Accounts payable 132.3 116.6
Accrued liabilities 273.0 211.2
U.S. and foreign taxes on income 28.7 24.6
Total current liabilities 569.1 562.4
Long-term debt 1,004.4 540.6
Accrued pension and postretirement
benefits 19.1 19.4
Long-term deferred tax liability 151.0 119.0
Other liabilities 116.0 80.2
Redeemable noncontrolling interest 6.9 --
Total equity 1,249.9 1,064.9
---------------------------------------- ------------ -----------
Total liabilities, redeemable
noncontrolling interest, and equity $ 3,116.4 $ 2,386.5
======================================== ============ ===========
CRANE NXT, CO. AND SUBSIDIARIES
Consolidated and Combined Condensed Statements of Cash Flows
(unaudited, in millions)
Twelve Months
Three Months Ended Ended December
December 31, 31,
2025 2024 2025 2024
Operating
activities:
Net income
attributable to
common
shareholders $ 47.5 $ 57.6 $ 145.1 $ 184.1
Adjustments to
reconcile net
income to net cash
flows provided by
operating
activities:
Depreciation and
amortization 28.9 23.4 106.6 86.8
Stock-based
compensation
expense 3.4 2.9 12.7 10.6
Loss (income)
from equity
investments 12.0 (0.7) 11.5 (0.8)
Unrealized loss
(gain) on
forward
contracts 0.1 3.1 (4.7) 3.0
Defined benefit
plans and
postretirement
credit (1.1) (0.2) (0.8) (2.1)
Deferred income
taxes (3.1) (17.3) (14.8) (17.6)
Cash provided by
(used for)
operating working
capital 24.9 21.2 (17.0) (50.6)
Other (6.8) (8.9) 2.9 0.7
-------------------- ------ ------ ------ ------
Total provided by
operating
activities $ 105.8 $ 81.1 $ 241.5 $ 214.1
-------------------- ------ ------ ------ ------
Investing
activities:
Proceeds from
disposition of
capital assets 0.1 -- 0.1 --
Payment for
acquisitions, net
of cash acquired -- -- (391.1) (269.9)
Purchase of
investments (116.5) -- (116.5) --
Settlement of
forward contracts (0.1) (2.8) 1.7 (2.7)
Capital expenditures (9.8) (10.8) (43.2) (45.4)
-------------------- ------ ------ ------ ------
Total used for
investing
activities $(126.3) $ (13.6) $(549.0) $(318.0)
-------------------- ------ ------ ------ ------
Financing
activities:
Dividends paid (9.8) (9.2) (39.0) (36.6)
Proceeds from share
subscriptions 21.4 -- 21.4 --
Proceeds from stock
options exercised 0.4 0.3 2.6 3.3
Payment of tax
withholding on
equity awards
vested (0.3) (0.4) (6.2) (6.9)
Debt issuance costs (18.0) (2.7) (22.3) (2.7)
Proceeds from
revolving credit
facility 22.0 138.0 406.5 448.5
Repayments of
revolving credit
facility (77.0) (78.0) (490.5) (238.5)
Proceeds from term
loan 131.6 -- 532.0 --
Repayment of term
loan -- (101.7) (40.9) (105.0)
Total (used for)
provided by
financing
activities $ 70.3 $ (53.7) $ 363.6 $ 62.1
Effect of exchange
rates on cash, cash
equivalents and
restricted cash 1.6 (14.4) 16.7 (12.0)
-------------------- ------ ------ ------ ------
Decrease in cash,
cash equivalents
and restricted
cash 51.4 (0.6) 72.8 (53.8)
Cash, cash
equivalents and
restricted cash at
beginning of
period 194.8 174.0 173.4 227.2
-------------------- ------ ------ ------ ------
Cash, cash
equivalents and
restricted cash at
end of period $ 246.2 $ 173.4 $ 246.2 $ 173.4
==================== ====== ====== ====== ======
CRANE NXT, CO. AND SUBSIDIARIES
Order Backlog
(unaudited, in millions)
June March
December September 30, 31, December
31, 2025 30, 2025 2025 2025 31, 2024
--------------- --------- ---------- ------ ------ ---------
Crane Payment
Innovations $ 113.4 $ 109.4 $144.4 $146.6 $ 145.8
Security and
Authentication
Technologies $ 379.4 $ 447.6 $447.2 $401.2 $ 248.3
---------------- -------- --------- ----- ----- --------
Total backlog $ 492.8 $ 557.0 $591.6 $547.8 $ 394.1
================ ======== ========= ===== ===== ========
CRANE NXT, CO. AND SUBSIDIARIES
Non-GAAP Financial Measures
(unaudited, in millions, except per share data)
Three Months Ended December 31,
2025 2024
----------------- -----------------
Adjusted Operating
Profit and Adjusted
Operating Profit Per
Margin* $ Share $ Per Share
---------- ------- ---------- ---------
Net sales (GAAP) $476.9 $399.1
Operating profit
(GAAP) $ 79.6 $ 70.8
Operating profit
margin (GAAP) 16.7% 17.7%
Special items
impacting operating
profit:
Acquired
intangible asset
amortization 15.9 13.1
Impact of
acquisition
related fair
value step-up 0.6 0.2
Restructuring
charges 6.0 7.4
Transaction
related
expenses 4.9 3.1
----- -----
Adjusted operating
profit (Non-GAAP) $107.0 $ 94.6
===== =====
Adjusted operating
profit margin
(Non-GAAP) 22.4% 23.7%
Adjusted Net Income
and Adjusted Net
Income per Share*
Net income
attributable to
common shareholders
(GAAP) $ 48.0 $ 0.83 $ 57.6 $ 1.00
Acquired
intangible asset
amortization 16.0 0.28 13.1 0.23
Impact of
acquisition
related fair
value step-up 0.8 0.01 0.2 --
Restructuring
charges 6.0 0.10 7.4 0.13
Transaction
related
expenses 4.9 0.08 6.4 0.11
Stock-based
compensation(1) 11.5 0.20 -- --
Tax adjustments (13.3) (0.23) (15.4) (0.27)
----- ----- ----- -----
Adjusted net income
(Non-GAAP) $ 73.9 $ 1.27 $ 69.3 $ 1.20
===== ===== ===== =====
Adjusted EBITDA and
Adjusted EBITDA
margin*
Net income
attributable to
common shareholders
(GAAP) $ 48.0 $ 57.6
Net income margin
(GAAP) 10.1% 14.4%
Adjustments to net
income attributable
to common
shareholders:
Income tax
expense 6.0 3.4
Interest expense,
net 15.9 11.9
Depreciation 11.7 9.3
Intangible asset
amortization 16.5 13.3
Impact of
acquisition
related fair
value step-up 0.8 0.2
Restructuring
charges 6.0 7.4
Transaction
related
expenses 4.9 6.4
Stock-based
compensation(1) 11.5 --
----- -----
Adjusted EBITDA
(Non-GAAP) $121.3 $109.5
===== =====
Adjusted EBITDA
Margin (Non-GAAP) 25.4% 27.4%
Totals may not sum
due to rounding
*Please see the
Non-GAAP Financial
Measures definitions
in this release
(1) Primarily related to stock-based compensation
issued to senior management of Antares Vision, an
equity method investee.
CRANE NXT, CO. AND SUBSIDIARIES
Non-GAAP Financial Measures
(unaudited, in millions, except per share data)
Twelve Months Ended December 31,
2025 2024
------------------- -------------------
Adjusted Operating
Profit and Adjusted
Operating Profit Per
Margin* $ Share $ Per Share
------------ ------- ------------ ---------
Net sales (GAAP) $1,656.7 $1,486.8
Operating profit
(GAAP) $ 246.7 $ 268.8
Operating profit
margin (GAAP) 14.9% 18.1%
Special items
impacting operating
profit:
Acquired
intangible asset
amortization 58.1 46.7
Impact of
acquisition
related fair
value step-up 6.3 6.1
Restructuring
charges 16.8 10.1
Transaction
related
expenses 24.1 19.9
------- -------
Adjusted operating
profit (Non-GAAP) $ 352.0 $ 351.6
======= =======
Adjusted operating
profit margin
(Non-GAAP) 21.2% 23.6%
Adjusted Net Income
and Adjusted Net
Income per Share*
Net income
attributable to
common shareholders
(GAAP) $ 145.1 $ 2.50 $ 184.1 $ 3.19
Acquired
intangible asset
amortization 58.2 1.00 46.7 0.81
Impact of
acquisition
related fair
value step-up 6.5 0.11 6.1 0.11
Restructuring
charges 16.8 0.29 10.1 0.17
Transaction
related
expenses 24.1 0.42 23.8 0.41
Stock-based
compensation(1) 11.5 0.20 -- --
Tax adjustments (26.8) (0.46) (24.6) (0.43)
------- ----- ------- -----
Adjusted net income
(Non-GAAP) $ 235.4 $ 4.06 $ 246.2 $ 4.26
======= ===== ======= =====
Adjusted EBITDA and
Adjusted EBITDA
margin*
Net income
attributable to
common shareholders
(GAAP) $ 145.1 $ 184.1
Net income margin
(GAAP) 8.8% 12.4%
Adjustments to net
income attributable
to common
shareholders:
Income tax
expense 35.9 42.3
Interest expense,
net 59.3 46.2
Depreciation 43.8 37.1
Intangible asset
amortization 59.7 47.0
Impact of
acquisition
related fair
value step-up 6.5 6.1
Restructuring
charges 16.8 10.1
Transaction
related
expenses 24.1 23.8
Stock-based
compensation(1) 11.5 --
------- -------
Adjusted EBITDA
(Non-GAAP) $ 402.7 $ 396.7
======= =======
Adjusted EBITDA
Margin (Non-GAAP) 24.3% 26.7%
Totals may not sum
due to rounding
*Please see the Non-GAAP Financial Measures definitions
in this release
(1) Primarily related to stock-based compensation
issued to senior management of Antares Vision, an
equity method investee.
CRANE NXT, CO. AND SUBSIDIARIES
Non-GAAP Financial Measures by Segment
(unaudited, in millions)
Security and
Three Months Ended Crane Payment Authentication Total Total
December 31, 2025 Innovations Technologies Segment Corporate Company
------------------ --------------- ------------------ ----------- ----------- -----------
Net sales $ 216.0 $ 260.9 $476.9 $ -- $476.9
------------------ ------ --- ------ ------ ----- --- ------ ----- ---
Operating profit
(loss) (GAAP) $ 62.2 $ 37.7 $ 99.9 $ (20.3) $ 79.6
------------------ ------ --- ------ ------ ----- --- ------ ----- ---
Operating profit
margin (GAAP) 28.8% 14.4% 20.9% 16.7%
Special items
impacting
operating profit
(loss):
Acquired
intangible
asset
amortization 5.3 10.6 15.9 -- 15.9
Impact of
acquisition
related fair
value
step-up -- 0.6 0.6 -- 0.6
Restructuring
charges 2.4 3.6 6.0 -- 6.0
Transaction
related
expenses -- 1.0 1.0 3.9 4.9
------------------ ------ --- ------ ------ ----- --- ------ ----- ---
Adjusted operating
profit (loss)
(non-GAAP) $ 69.9 $ 53.5 $123.4 $ (16.4) $107.0
================== ====== === ====== ====== ===== === ====== ===== ===
Adjusted operating
profit margin
(non-GAAP) 32.4% 20.5% 25.9% 22.4%
Security and
Three Months Ended Crane Payment Authentication Total Total
December 31, 2024 Innovations Technologies Segment Corporate Company
------------------ --------------- ------------------ ----------- ----------- -----------
N Net sales $ 214.9 $ 184.2 $399.1 $ -- $399.1
------------------ ------ --- ------ ------ ----- --- ------ ----- ---
Operating profit
(loss) (GAAP) $ 49.7 $ 37.4 $ 87.1 $ (16.3) $ 70.8
------------------ ------ --- ------ ------ ----- --- ------ ----- ---
Operating profit
margin (GAAP) 23.1% 20.3% 21.8% 17.7%
Special items
impacting
operating profit
(loss):
Acquired
intangible
asset
amortization 5.3 7.8 13.1 -- 13.1
Impact of
acquisition
related fair
value
step-up -- 0.2 0.2 -- 0.2
Restructuring
charges 7.4 -- 7.4 -- 7.4
Transaction
related
expenses -- 0.1 0.1 3.0 3.1
------------------ ------ --- ------ ------ ----- --- ------ ----- ---
Adjusted operating
profit (loss)
(non-GAAP) $ 62.4 $ 45.5 $107.9 $ (13.3) $ 94.6
================== ====== === ====== ====== ===== === ====== ===== ===
Adjusted operating
profit margin
(non-GAAP) 29.0% 24.7% 27.1% 23.7%
Totals may not sum due to rounding
CRANE NXT, CO. AND SUBSIDIARIES
Non-GAAP Financial Measures by Segment
(unaudited, in millions)
Twelve Months Security and
Ended December 31, Crane Payment Authentication Total Total
2025 Innovations Technologies Segment Corporate Company
------------------ --------------- ------------------ ------------ ----------- ------------
Net sales $ 846.6 $ 810.1 $1,656.7 $ -- $1,656.7
------------------ ------ --- ------ ------ ------- ------ -------
Operating profit
(loss) (GAAP) $ 221.6 $ 97.4 $ 319.0 $ (72.3) $ 246.7
------------------ ------ --- ------ ------ ------- ------ -------
Operating profit
margin (GAAP) 26.2% 12.0% 19.3% 14.9%
Special items
impacting
operating profit
(loss):
Acquired
intangible
asset
amortization 21.4 36.7 58.1 -- 58.1
Impact of
acquisition
related fair
value
step-up -- 6.3 6.3 -- 6.3
Restructuring
charges 4.7 12.1 16.8 -- 16.8
Transaction
related
expenses 1.4 5.0 6.4 17.7 24.1
------------------ ------ --- ------ ------ ------- ------ -------
Adjusted operating
profit (loss)
(non-GAAP) $ 249.1 $ 157.5 $ 406.6 $ (54.6) $ 352.0
================== ====== === ====== ====== ======= ====== =======
Adjusted operating
profit margin
(non-GAAP) 29.4% 19.4% 24.5% 21.2%
Twelve Months Security and
Ended December 31, Crane Payment Authentication Total Total
2024 Innovations Technologies Segment Corporate Company
------------------ --------------- ------------------ ------------ ----------- ------------
Net sales $ 873.2 $ 613.6 $1,486.8 $ -- $1,486.8
------------------ ------ --- ------ ------ ------- ------ -------
Operating profit
(loss) (GAAP) $ 228.4 $ 110.9 $ 339.3 $ (70.5) $ 268.8
------------------ ------ --- ------ ------ ------- ------ -------
Operating profit
margin (GAAP) 26.2% 18.1% 22.8% 18.1%
Special items
impacting
operating profit
(loss):
Acquired
intangible
asset
amortization 21.2 25.5 46.7 -- 46.7
Impact of
acquisition
related fair
value
step-up -- 6.1 6.1 -- 6.1
Restructuring
charges 10.1 -- -- 10.1 -- 10.1
Transaction
related
expenses 0.6 0.1 0.7 19.2 19.9
------------------ ------ --- ------ ------ ------- ------ -------
Adjusted operating
profit (loss)
(non-GAAP) $ 260.3 $ 142.6 $ 402.9 $ (51.3) $ 351.6
================== ====== === ====== ====== ======= ====== =======
Adjusted operating
profit margin
(non-GAAP) 29.8% 23.2% 27.1% 23.6%
Totals may not sum due to rounding
CRANE NXT, CO. AND SUBSIDIARIES
Free Cash Flow, Adjusted Free Cash Flow and Adjusted Free Cash Flow Conversion
(unaudited, in millions)
Three Months Ended Twelve Months Ended
December 31, December 31,
Cash Flow
Items 2025 2024 2025 2024
Cash provided
by operating
activities
(GAAP) $105.8 $ 81.1 $241.5 $ 214.1
Less: Capital
expenditures (9.8) (10.8) (43.2) (45.4)
-------------- ----- ----- ----- ----- ---
Free cash flow $ 96.0 $ 70.3 $198.3 $ 168.7
Transaction
related
expenses(1) 3.6 4.9 23.5 17.7
-------------- ----- ----- --- ----- ----- ----
Adjusted free
cash flow
(non-GAAP) $ 99.6 $ 75.2 $221.8 $ 186.4
============== ===== ===== === ===== ===== ====
Adjusted net
income
(non-GAAP)* $ 73.9 $ 69.3 $235.4 $ 246.2
-------------- ----- ----- --- ----- ----- ----
Adjusted free
cash flow
conversion
(non-GAAP) 135% 109% 94% 76%
============== ===== ===== ===== ===== ===
(1) Represents cash paid for transaction related expenses.
*Please see the Non-GAAP
Financial Measures tables
in this release.
Net Leverage Ratio
(unaudited, in millions, except net leverage ratio)
December 31, 2025
-------------------------------------------------- ---------------------
Total debt (excluding deferred financing costs of
30.7 million) $ 1,170.2
Less: Cash and cash equivalents (233.8)
--------------------------------------------------- --------------
Net debt $ 936.4
TTM Adjusted EBITDA (non-GAAP)* $ 402.7
Net leverage ratio 2.3
*Please refer to the Non-GAAP Financial Measures tables
in prior quarter releases and in this release.
Crane NXT reports its financial results in accordance with U.S. generally accepted accounting principles ("GAAP"). This press release includes certain non-GAAP financial measures, including Adjusted operating profit, Adjusted operating margin, Adjusted EPS, free cash flow, and Adjusted free cash flow, that are not prepared in accordance with GAAP. These non-GAAP measures are an addition, and not a substitute for or superior, to measures of financial performance prepared in accordance with GAAP and should not be considered as an alternative to operating income, net income or any other performance measures derived in accordance with GAAP. The Company's management believes that these non-GAAP measures of financial results (including on a forward-looking or projected basis) provide useful supplemental information to investors about Crane NXT. However, there are a number of limitations related to the use of these non-GAAP measures and their nearest GAAP equivalents. For example, other companies may calculate non-GAAP measures differently or may use other measures to calculate their financial performance, and therefore the Company's non-GAAP measures may not be directly comparable to similarly titled measures of other companies.
Reconciliations of certain forward-looking and projected non-GAAP measures, including Adjusted segment operating margin and Adjusted EPS, to the closest corresponding GAAP measure are not available without unreasonable efforts due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures, which could have a potentially significant impact on Crane NXT's future GAAP results. Crane NXT calculates Adjusted segment operating margin and Adjusted EPS as described below.
"Special items impacting operating profit" are items that are not incurred in all periods, the size of these items is difficult to predict, and none of these items are indicative of the operations of the underlying businesses. Management believes that non-GAAP financial measures that exclude these items provide investors with an alternative metric that can assist in predicting future earnings and profitability that are complementary to GAAP metrics. Special items impacting operating profit includes acquired intangible asset amortization, restructuring charges, impact of acquisition related fair value step-up, and transaction related expenses.
-- "Adjusted segment operating margin" is calculated as Adjusted segment
profit divided by sales. Adjusted segment profit is calculated as segment
profit excluding special items impacting operating profit.
-- "Adjusted EPS" is calculated as Adjusted net income divided by diluted
shares. Adjusted net income is calculated as net income excluding special
items impacting operating profit, stock-based compensation, the tax
effect of these adjustments and other discrete tax items.
The Company's management believes that each of the following non-GAAP measures provides useful information to investors regarding the Company's financial conditions and operations:
-- "Adjusted operating profit" and "Adjusted operating margin" add back to
operating profit special items impacting operating profit which are
outside of the Company's core performance, some of which may or may not
be non-recurring, and which management believes may complicate the
interpretation of the Company's underlying earnings and operational
performance.
-- "Adjusted net income" and "Adjusted EPS" exclude special items impacting
operating profit, stock-based compensation, the tax effect of these
adjustments and other discrete tax items which are outside of the
Company's core performance, some of which may or may not be non-recurring,
and which management believes may complicate the presentation of the
Company's underlying earnings and operational performance.
-- "Free cash flow," "Adjusted free cash flow" and "Adjusted free cash flow
conversion" provide supplemental information to assist management and
investors in analyzing the Company's ability to generate liquidity from
its operating activities. The measure of free cash flow does not take
into consideration certain other non-discretionary cash requirements such
as, for example, mandatory principal payments on the Company's long-term
debt. Free cash flow is calculated as cash provided by operating
activities less capital expenditures. Adjusted free cash flow is
calculated as free cash flow adjusted for certain cash items which
management believes may complicate the interpretation of the Company's
underlying free cash flow performance such as certain transaction related
cash flow items. Adjusted free cash flow conversion is calculated as
Adjusted free cash flow divided by Adjusted net income. These items are
not incurred in all periods, the size of these items is difficult to
predict, and none of these items are indicative of the operations of the
underlying businesses. Management believes that non-GAAP financial
measures that exclude these items provide investors with an alternative
metric that can assist in predicting future cash flows that are
complementary to GAAP metrics.
-- "Adjusted EBITDA" and "Adjusted EBITDA margin" exclude net interest
expense, tax expense and depreciation and amortization expense from net
income, as well as special items impacting operating profit and
stock-based compensation. Management believes that non-GAAP financial
measures that exclude these items provide investors with an alternative
metric that can assist in predicting future earnings and profitability
that are complementary to GAAP metrics.
-- "Net leverage ratio" refers to Net debt divided by trailing twelve months
$(TTM)$ Adjusted EBITDA. "Net debt" represents total debt (excluding
deferred financing costs) less cash and cash equivalents. Management
believes that these non-GAAP financial measures provide useful
information about our ability to satisfy our debt obligation with
currently available funds.
-- References to "core," such as "core sales," exclude currency effects and,
where applicable, the first-year impacts of acquisitions and
divestitures. Management believes that non-GAAP financial measures that
exclude these items provide investors with an alternative metric that can
assist in identifying underlying growth trends in our business and
facilitate comparison of our sales performance, for example, with prior
and future periods that are complementary to GAAP metrics.
Impact of acquisition related fair value step-up includes acquisition related inventory step-up amortization and fixed asset step-up depreciation. Transaction related expenses include acquisition related expenses such as incremental professional fees associated with closing and integration of acquisitions, and expenses associated with the Separation in prior periods. Restructuring charges predominantly relates to severance charges associated with the integration of the DLR and OpSec businesses, and the alignment of CPI's cost structure with existing economic conditions. Stock-based compensation is primarily related to stock-based compensation issued to senior management of Antares Vision, an equity method investee.
Contact:
Matt Roache
Vice President, Investor Relations
+1-781-864-4730
matthew.roache@cranenxt.com
(END) Dow Jones Newswires
February 11, 2026 16:05 ET (21:05 GMT)