The Gorman-Rupp Company (GRC)
NYSE: GRC · Real-Time Price · USD
82.57
+2.00 (2.49%)
Jul 28, 2026, 1:18 PM EDT - Market open
The Gorman-Rupp Company Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 702.05 | 682.39 | 659.67 | 659.51 | 521.03 | 378.32 | |
Revenue Growth | 4.18% | 3.44% | 0.02% | 26.58% | 37.72% | 8.41% |
Cost of Revenue | 481.33 | 473.24 | 455.34 | 463.26 | 390.09 | 282.42 |
Gross Profit | 220.73 | 209.15 | 204.33 | 196.25 | 130.94 | 95.9 |
Selling, General & Admin | 104.19 | 101.42 | 100.51 | 96.66 | 83.12 | 56 |
Depreciation & Amortization Expenses | 12.33 | 12.37 | 12.38 | 12.55 | 7.64 | 0.54 |
Total Operating Expenses | 116.52 | 113.78 | 112.89 | 109.21 | 90.75 | 56.54 |
Operating Income | 104.21 | 95.36 | 91.44 | 87.04 | 40.18 | 39.36 |
Interest Expense | -20.83 | -23.4 | -33.62 | -41.27 | -19.24 | - |
Other Non-Operating Income (Expense) | -2.5 | -2.8 | -7.33 | -1.81 | -7.07 | -2.11 |
Total Non-Operating Income (Expense) | -23.33 | -26.2 | -40.95 | -43.08 | -26.31 | -2.11 |
Pretax Income | 80.88 | 69.16 | 50.49 | 43.96 | 13.87 | 37.25 |
Provision for Income Taxes | 18.52 | 16.15 | 10.38 | 9.01 | 2.68 | 7.4 |
Net Income | 62.36 | 53.02 | 40.12 | 34.95 | 11.2 | 29.85 |
Net Income to Common | 62.36 | 53.02 | 40.12 | 34.95 | 11.2 | 29.85 |
Net Income Growth | 20.34% | 32.16% | 14.77% | 212.20% | -62.50% | 18.51% |
Shares Outstanding (Basic) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Outstanding (Diluted) | 26 | 26 | 26 | 26 | 26 | 26 |
Shares Change | 0.35% | 0.29% | 0.17% | 0.32% | -0.11% | 0.10% |
EPS (Basic) | 2.37 | 2.02 | 1.53 | 1.34 | 0.43 | 1.14 |
EPS (Diluted) | 2.37 | 2.02 | 1.53 | 1.34 | 0.43 | 1.14 |
EPS Growth | 20.30% | 32.03% | 14.18% | 211.63% | -62.28% | 17.53% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 100.54 | 88.85 | 55.51 | 77.39 | -4.3 | 35.69 |
Free Cash Flow Growth | 39.34% | 60.06% | -28.27% | - | - | -17.32% |
Free Cash Flow Per Share | 3.82 | 3.38 | 2.12 | 2.96 | -0.16 | 1.37 |
Dividends Per Share | 0.755 | 0.745 | 0.730 | 0.710 | 0.690 | 0.640 |
Dividend Growth | 2.72% | 2.05% | 2.82% | 2.90% | 7.81% | 8.48% |
Gross Margin | 31.44% | 30.65% | 30.97% | 29.76% | 25.13% | 25.35% |
Operating Margin | 14.84% | 13.97% | 13.86% | 13.20% | 7.71% | 10.40% |
Profit Margin | 8.88% | 7.77% | 6.08% | 5.30% | 2.15% | 7.89% |
FCF Margin | 14.32% | 13.02% | 8.42% | 11.73% | -0.83% | 9.43% |
EBITDA | 132.06 | 123.07 | 119.34 | 115.54 | 61.34 | 51.27 |
EBITDA Margin | 18.81% | 18.04% | 18.09% | 17.52% | 11.77% | 13.55% |
EBIT | 104.21 | 95.36 | 91.44 | 87.04 | 40.18 | 39.36 |
EBIT Margin | 14.84% | 13.97% | 13.86% | 13.20% | 7.71% | 10.40% |
Effective Tax Rate | 22.89% | 23.35% | 20.55% | 20.50% | 19.30% | 19.86% |