The Gorman-Rupp Company 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	682.39	659.67	659.51	521.03	378.32
Revenue Growth (YoY)	3.44%	0.02%	26.58%	37.72%	8.41%
Cost of Revenue	473.24	455.34	463.26	390.09	282.42
Gross Profit	209.15	204.33	196.25	130.94	95.9
Selling, General & Admin	101.42	100.51	96.66	83.12	56
Depreciation & Amortization Expenses	12.37	12.38	12.55	7.64	0.54
Total Operating Expenses	113.78	112.89	109.21	90.75	56.54
Operating Income	95.36	91.44	87.04	40.18	39.36
Interest Expense	-23.4	-33.62	-41.27	-19.24	-
Other Non-Operating Income (Expense)	-2.8	-7.33	-1.81	-7.07	-2.11
Total Non-Operating Income (Expense)	-26.2	-40.95	-43.08	-26.31	-2.11
Pretax Income	69.16	50.49	43.96	13.87	37.25
Provision for Income Taxes	16.15	10.38	9.01	2.68	7.4
Net Income	53.02	40.12	34.95	11.2	29.85
Net Income to Common	53.02	40.12	34.95	11.2	29.85
Net Income Growth	32.16%	14.77%	212.20%	-62.50%	18.51%
Shares Outstanding (Basic)	26	26	26	26	26
Shares Outstanding (Diluted)	26	26	26	26	26
Shares Change (YoY)	0.29%	0.17%	0.32%	-0.11%	0.10%
EPS (Basic)	2.02	1.53	1.34	0.43	1.14
EPS (Diluted)	2.02	1.53	1.34	0.43	1.14
EPS Growth	32.03%	14.18%	211.63%	-62.28%	17.53%
Free Cash Flow	88.85	55.51	77.39	-4.3	35.69
Free Cash Flow Growth	60.06%	-28.27%	-	-	-17.32%
Free Cash Flow Per Share	3.38	2.12	2.96	-0.16	1.37
Dividends Per Share	0.745	0.730	0.710	0.690	0.640
Dividend Growth	2.05%	2.82%	2.90%	7.81%	8.48%
Gross Margin	30.65%	30.97%	29.76%	25.13%	25.35%
Operating Margin	13.97%	13.86%	13.20%	7.71%	10.40%
Profit Margin	7.77%	6.08%	5.30%	2.15%	7.89%
FCF Margin	13.02%	8.42%	11.73%	-0.83%	9.43%
EBITDA	123.07	119.34	115.54	61.34	51.27
EBITDA Margin	18.04%	18.09%	17.52%	11.77%	13.55%
EBIT	95.36	91.44	87.04	40.18	39.36
EBIT Margin	13.97%	13.86%	13.20%	7.71%	10.40%
Effective Tax Rate	23.35%	20.55%	20.50%	19.30%	19.86%

Updated Feb 6, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q