
Spx Technologies (SPXC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
482.6M
Gross Profit
195.9M
40.59%
Operating Income
66.7M
13.82%
Net Income
51.2M
10.61%
EPS (Diluted)
$1.09
Balance Sheet Metrics
Total Assets
3.1B
Total Liabilities
1.7B
Shareholders Equity
1.4B
Debt to Equity
1.17
Cash Flow Metrics
Operating Cash Flow
-11.4M
Free Cash Flow
-16.4M
Revenue & Profitability Trend
Spx Technologies Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.0B | 1.7B | 1.5B | 1.2B | 1.1B |
Cost of Goods Sold | 1.2B | 1.1B | 937.0M | 787.7M | 732.6M |
Gross Profit | 799.4M | 670.0M | 523.9M | 431.8M | 395.5M |
Gross Margin % | 40.3% | 38.5% | 35.9% | 35.4% | 35.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 414.6M | 394.4M | 355.7M | 309.6M | 272.5M |
Other Operating Expenses | 8.4M | 9.0M | 74.9M | -4.1M | 9.0M |
Total Operating Expenses | 423.0M | 403.4M | 430.6M | 305.5M | 281.5M |
Operating Income | 311.9M | 222.7M | 64.8M | 104.7M | 100.0M |
Operating Margin % | 15.7% | 12.8% | 4.4% | 8.6% | 8.9% |
Non-Operating Items | |||||
Interest Income | 2.1M | 1.7M | 1.7M | 500.0K | 200.0K |
Interest Expense | 45.7M | 27.2M | 9.3M | 13.1M | 18.4M |
Other Non-Operating Income | -12.9M | -10.9M | -30.1M | -22.2M | -3.2M |
Pre-tax Income | 255.4M | 186.3M | 27.1M | 69.9M | 78.6M |
Income Tax | 53.6M | 41.6M | 7.3M | 10.9M | 4.8M |
Effective Tax Rate % | 21.0% | 22.3% | 26.9% | 15.6% | 6.1% |
Net Income | 200.5M | 89.9M | 200.0K | 425.4M | 99.0M |
Net Margin % | 10.1% | 5.2% | 0.0% | 34.9% | 8.8% |
Key Metrics | |||||
EBITDA | 396.3M | 277.5M | 97.7M | 156.5M | 132.0M |
EPS (Basic) | $4.34 | $1.97 | $0.01 | $9.39 | $2.18 |
EPS (Diluted) | $4.26 | $1.93 | $0.00 | $9.15 | $2.12 |
Basic Shares Outstanding | 46187000 | 45545000 | 45345000 | 45289000 | 44628000 |
Diluted Shares Outstanding | 46187000 | 45545000 | 45345000 | 45289000 | 44628000 |
Income Statement Trend
Spx Technologies Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 156.9M | 99.4M | 147.8M | 388.2M | 64.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 313.6M | 279.8M | 263.5M | 223.4M | 210.8M |
Inventory | 271.0M | 276.7M | 244.0M | 189.8M | 155.0M |
Other Current Assets | 31.5M | 37.1M | 41.9M | 73.1M | 88.4M |
Total Current Assets | 784.3M | 709.6M | 721.1M | 903.4M | 675.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 2.4B | 2.1B | 1.3B | 1.3B | 1.0B |
Intangible Assets | 703.0M | 680.8M | 401.6M | 415.5M | 305.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 174.7M | 204.0M | 243.0M | 739.1M | 878.2M |
Total Non-Current Assets | 1.9B | 1.7B | 1.2B | 1.7B | 1.7B |
Total Assets | 2.7B | 2.4B | 1.9B | 2.6B | 2.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 128.1M | 118.7M | 124.5M | 119.6M | 102.1M |
Short-term Debt | 37.7M | 35.2M | 3.8M | 15.2M | 108.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 115.8M |
Total Current Liabilities | 418.3M | 401.2M | 333.8M | 439.5M | 572.1M |
Non-Current Liabilities | |||||
Long-term Debt | 577.0M | 523.1M | 243.0M | 230.8M | 304.0M |
Deferred Tax Liabilities | 97.8M | 77.0M | 34.8M | 31.3M | 26.6M |
Other Non-Current Liabilities | 237.0M | 243.8M | 240.1M | 824.1M | 759.5M |
Total Non-Current Liabilities | 911.8M | 843.9M | 517.9M | 1.1B | 1.1B |
Total Liabilities | 1.3B | 1.2B | 851.7M | 1.5B | 1.7B |
Equity | |||||
Common Stock | 500.0K | 500.0K | 500.0K | 500.0K | 500.0K |
Retained Earnings | 238.8M | 38.3M | -51.6M | -51.8M | -477.2M |
Treasury Stock | 452.0M | 458.9M | 465.5M | 443.9M | 451.6M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.4B | 1.2B | 1.1B | 1.1B | 640.1M |
Key Metrics | |||||
Total Debt | 614.7M | 558.3M | 246.8M | 246.0M | 412.4M |
Working Capital | 366.0M | 308.4M | 387.3M | 463.9M | 103.0M |
Balance Sheet Composition
Spx Technologies Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 201.8M | 144.7M | 19.8M | 59.0M | 73.8M |
Depreciation & Amortization | 91.6M | 63.2M | 46.4M | 42.3M | 31.9M |
Stock-Based Compensation | 15.0M | 13.4M | 10.9M | 12.8M | 13.1M |
Working Capital Changes | 6.9M | 34.5M | -127.4M | 5.0M | -22.6M |
Operating Cash Flow | 293.5M | 225.4M | -210.0M | 121.4M | 102.4M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -292.0M | -547.0M | -40.0M | -265.2M | -104.4M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -246.5M | -546.3M | -36.3M | -296.4M | -104.6M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -33.7M | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 656.8M | 1.0B | 245.0M | 388.9M | 332.0M |
Debt Repayment | -602.0M | -572.9M | -244.5M | -346.4M | -210.0M |
Financing Cash Flow | 53.1M | 309.6M | -39.9M | -303.9M | 6.1M |
Free Cash Flow | 247.9M | 184.6M | -152.7M | 165.0M | 111.0M |
Net Change in Cash | 100.1M | -11.3M | -286.2M | -478.9M | 3.9M |
Cash Flow Trend
Spx Technologies Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
41.87
Forward P/E
29.84
Price to Book
5.73
Price to Sales
4.53
PEG Ratio
2.51
Profitability Ratios
Profit Margin
10.27%
Operating Margin
17.05%
Return on Equity
15.02%
Return on Assets
7.00%
Financial Health
Current Ratio
1.97
Debt to Equity
66.48
Beta
1.27
Per Share Data
EPS (TTM)
$4.49
Book Value per Share
$32.81
Revenue per Share
$44.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
spxc | 9.3B | 41.87 | 5.73 | 15.02% | 10.27% | 66.48 |
Trane Technologies | 94.2B | 33.34 | 12.03 | 39.08% | 13.76% | 58.75 |
Johnson Controls | 68.4B | 34.84 | 4.32 | 11.65% | 9.53% | 68.32 |
Armstrong World | 8.4B | 28.93 | 10.10 | 39.29% | 18.96% | 67.52 |
Azek Company | 7.8B | 52.77 | 5.38 | 10.62% | 9.93% | 39.46 |
Fortune Brands | 7.2B | 18.89 | 3.07 | 16.84% | 8.75% | 128.01 |
Financial data is updated regularly. All figures are in the company's reporting currency.