Crane NXT, Inc. CXT FX & Other Adjustments

FX & Other Adjustments at other companies

ScansourceSCSC

$657K-22.7%

Fortune Brands InnovationsFBIN

——

DTT-$3.5M-683%

SAT-$3.4M—

Revenue$387.7M+17.4%

Gross profit$155.9M+11.2%

Operating income$22.2M-40.5%

Net income$6.4M-70.5%

EPS (diluted)$0.11-71.1%

Cash & equivalents$239.0M+28.9%

Total debt$1.5B+86.7%

Total equity$1.2B+12.0%

Total assets$3.6B+49.9%

Operating cash flow-$14.0M+26.7%

CapEx$10.1M-22.9%

Free cash flow-$24.1M+25.2%

Market cap$2.76B-11.7%

Enterprise value$4.05B+7.7%

P/E21.3×+2.7×

P/S1.6×-0.5×

Gross margin42%-1.4pp

Operating margin13.5%-3.2pp

Net margin7.6%-3.6pp

FCF margin12%+2.8pp

Return on equity11.1%-5.2pp

Debt / equity1.2×+0.5×

Current ratio1.3×+0.1×