image
The Gorman-Rupp Company GRC
Industrials - Industrial - Machinery - NYSE - US
Watchlist
$ 40.71
-0.282 %
$ 1.07 B
Market Cap
28.08
P/E
INCOME STATEMENT
660 M REVENUE
26.58%
Growth Rates
1Year 26.58%
3Years 23.64%
5Years 9.74%
7Years 8.11%
10Years 5.35%
87 M OPERATING INCOME
116.61%
Growth Rates
1Year 116.61%
3Years 55.70%
5Years 11.44%
7Years 13.58%
10Years 7.58%
35 M NET INCOME
212.20%
Growth Rates
1Year 212.20%
3Years 11.54%
5Years -2.65%
7Years 4.97%
10Years 1.50%
EFFICIENCY
Earnings Waterfall The Gorman-Rupp Company
image
Revenue 660 M
Cost Of Revenue 463 M
Gross Profit 196 M
Operating Expenses 96.7 M
Operating Income 87 M
Other Expenses 52.1 M
Net Income 35 M

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991 Dec-1990 Dec-1989 Dec-1988 Dec-1987 Dec-1986 Dec-1985
REVENUE
Revenue 659.5 521.0 378.3 349.0 398.2 414.3 379.4 382.1 406.1 434.9 391.7 375.7 359.5 296.8 266.2 330.6 305.6 270.9 231.2 203.6 195.8 194.1 202.9 190.1 179.3 171.2 164.9 155.2 149.5 137.5 131.5 126.0 123.4 119.7 114.3 82.8 74.4 65.3 67.3
GROSS PROFIT
Cost Of Revenue 463.3 390.1 282.4 259.4 295.5 304.4 280.6 290.0 313.6 327.4 298.0 285.5 271.7 220.5 204.5 253.6 238.1 212.2 184.2 161.1 153.8 152.6 154.8 134.9 126.4 121.2 117.9 110.4 107.8 97.2 94.5 91.0 89.7 87.4 82.9 57.8 51.7 45.8 45.6
Gross Profit 196.3 130.9 95.9 89.6 102.7 109.9 98.7 92.0 92.6 107.6 93.7 90.2 87.8 76.3 61.8 77.1 67.5 58.7 47.1 42.4 42.0 41.5 48.1 55.3 52.9 50.0 47.0 44.8 41.7 40.3 37.0 35.0 33.7 32.3 31.4 25.0 22.7 19.5 21.7
OPERATING INCOME
Operating Expenses 96.7 90.8 56.5 53.8 58.8 59.3 56.8 54.5 56.2 54.3 51.7 48.0 44.8 37.4 35.4 38.1 34.6 32.4 30.4 29.0 28.0 27.9 26.0 33.3 32.2 31.9 30.7 29.7 28.0 25.8 23.7 22.8 22.1 20.8 20.7 15.7 13.4 12.4 12.6
Selling, General and Administrative Expenses 96.7 83.1 56.5 53.8 58.8 59.3 56.8 54.5 56.2 54.3 51.7 48.0 44.8 37.4 35.4 38.1 34.6 32.4 30.4 29.0 28.0 27.9 26.0 26.4 25.7 25.6 24.7 24.0 22.8 21.3 19.4 18.8 18.2 17.1 17.0 13.1 11.1 10.3 10.7
Research and Development Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 87.0 40.2 27.4 23.1 30.1 50.6 37.9 35.7 36.4 53.3 41.9 42.2 43.0 39.0 26.4 39.0 32.9 26.3 16.7 13.4 14.0 13.5 22.1 22.0 20.7 18.1 16.3 15.1 13.7 14.5 13.3 12.2 11.6 11.5 10.7 9.3 9.3 7.1 9.1
PRE-TAX INCOME
Interest Income Expense 41.3 19.2 0 0 0 0 0 20 K 0 0 0 0 0.2 0.2 0.2 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (43.1) (26.3) (2.1) (4.5) 1.3 (0.3) (2.6) (1.0) 0.9 0.4 2.4 0.3 (0.3) (0.6) 0.9 1.5 2.5 1.5 0.4 0.9 0.4 0.7 0.9 0.2 0.9 1.1 0.6 0.5 1.4 0.4 0.6 0.5 0.8 0.7 0.7 1.5 1.5 1.1 1.5
Pre-Tax Income 44.0 13.9 37.2 31.2 45.2 50.3 39.4 36.5 37.3 53.7 44.3 42.4 42.7 38.3 27.3 40.5 35.4 27.7 17.1 14.4 14.4 14.2 23.0 22.2 21.6 19.2 16.9 15.6 15.1 14.9 13.9 12.7 12.4 12.2 11.4 10.8 10.8 8.2 10.6
NET INCOME
Tax Provision 9.0 2.7 7.4 6.1 9.4 10.3 12.8 11.6 12.2 17.6 14.2 14.2 13.9 12.4 9.0 13.3 12.5 8.7 6.2 5.1 4.6 5.3 8.4 8.4 8.5 7.4 6.3 5.7 5.6 5.6 5.1 4.7 4.7 4.9 4.6 4.2 4.9 3.8 4.8
Net Income 35.0 11.2 29.9 25.2 35.8 40.0 26.6 24.9 25.1 36.1 30.1 28.2 28.8 26.0 18.3 27.2 22.9 19.1 10.9 9.3 9.8 8.9 14.6 13.8 13.1 11.8 10.6 9.9 9.5 9.3 8.8 (3.9) 7.7 7.3 6.8 6.6 5.9 4.4 5.8
EPS 1.34 0.43 1.14 0.97 1.37 1.53 1.02 0.95 0.96 1.38 1.15 1.07 1.1 0.99 0.7 1.04 0.88 0.58 0.34 0.36 0.3 0.28 0.56 0.53 0.5 0.45 0.21 0.19 0.36 0.36 0.12 0.15 0.0664 0.0634 0.0589 0.0567 0.0507 0.0373 0.0485