The Gorman-Rupp Company (GRC)
NYSE: GRC · Real-Time Price · USD
78.27
-2.38 (-2.95%)
Aug 18, 2026, 1:56 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 | 478.62 | 470.54 | 455.34 | 463.26 | 390.09 | 282.42 |
Gross Profit | 223.43 | 211.85 | 204.33 | 196.25 | 130.94 | 95.9 |
Selling, General & Admin | 105.75 | 103.21 | 102.27 | 98.24 | 84.28 | 56.13 |
Amortization of Goodwill & Intangibles | 12.33 | 12.37 | 12.38 | 12.55 | 7.64 | 0.54 |
Operating Expenses | 118.07 | 115.58 | 114.64 | 110.79 | 91.91 | 56.67 |
Operating Income | 105.36 | 96.27 | 89.68 | 85.46 | 39.03 | 39.23 |
Interest Expense | -20.83 | -23.4 | -38.06 | -41.27 | -19.24 | - |
Currency Exchange Gain (Loss) | -0.2 | -0.3 | -0.4 | -0.4 | 0.2 | - |
Other Non Operating Income (Expenses) | 0.68 | 0.72 | -0.73 | 0.17 | 0.31 | 0.32 |
EBT Excluding Unusual Items | 85.01 | 73.29 | 50.49 | 43.96 | 20.3 | 39.55 |
Other Unusual Items | -4.13 | -4.13 | - | - | -6.43 | -2.3 |
Pretax Income | 80.88 | 69.16 | 50.49 | 43.96 | 13.87 | 37.25 |
Income Tax Expense | 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 | 19.93% | 31.78% | 14.58% | 211.20% | -62.46% | 18.39% |
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 Per Share | 3.82 | 3.38 | 2.12 | 2.96 | -0.17 | 1.37 |
Dividend Per Share | 0.755 | 0.745 | 0.730 | 0.710 | 0.690 | 0.640 |
Dividend Growth | 2.03% | 2.05% | 2.82% | 2.90% | 7.81% | 8.48% |
Gross Margin | 31.82% | 31.05% | 30.97% | 29.76% | 25.13% | 25.35% |
Operating Margin | 15.01% | 14.11% | 13.59% | 12.96% | 7.49% | 10.37% |
Profit Margin | 8.88% | 7.77% | 6.08% | 5.30% | 2.15% | 7.89% |
Free Cash Flow Margin | 14.32% | 13.02% | 8.42% | 11.73% | -0.83% | 9.43% |
EBITDA | 133.2 | 123.98 | 117.58 | 113.96 | 60.18 | 51.14 |
EBITDA Margin | 18.97% | 18.17% | 17.82% | 17.28% | 11.55% | 13.52% |
D&A For EBITDA | 27.85 | 27.71 | 27.9 | 28.5 | 21.16 | 11.91 |
EBIT | 105.36 | 96.27 | 89.68 | 85.46 | 39.03 | 39.23 |
EBIT Margin | 15.01% | 14.11% | 13.59% | 12.96% | 7.49% | 10.37% |
Effective Tax Rate | 22.89% | 23.35% | 20.55% | 20.50% | 19.30% | 19.86% |
Advertising Expenses | - | 4 | 4.5 | 4.3 | 3.3 | 1.9 |