Graco Inc.
NYSE:GGG · New York Stock Exchange
-$1.00 today
Vol 0.73M · Avg 1.30M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:GGG · Revenue to Net Income
Key Ratios
Analysis
$2.2B of revenue converted into $516.2M of net income for the selected period. Gross margin is 52.3% and net margin is 23.0%, showing how much revenue survives after costs and taxes. EPS is $3.07, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.2B +5.8% | $2.1B -3.7% | $2.2B +2.4% | $2.1B +7.8% | $2.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B +7.3% | $990.9M -4.2% | $1.0B -4.7% | $1.1B +13.9% | $953.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.2B +4.5% | $1.1B -3.3% | $1.2B +9.8% | $1.1B +2.3% | $1.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 52.5% -0.7pp | 53.1% +0.2pp | 52.9% +3.5pp | 49.3% -2.7pp | 52.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $82.3M -5.7% | $87.2M +5.3% | $82.8M +3.5% | $80.0M +0.4% | $79.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $480.1M +3.2% | $465.1M +7.6% | $432.2M +6.8% | $404.7M -4.3% | $423.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $562.4M +1.8% | $552.4M +7.4% | $514.2M +6.1% | $484.7M -3.6% | $502.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $107.4M +23.8% | $86.7M +16.7% | $74.3M +12.6% | $66.0M +11.2% | $59.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $751.5M +10.7% | $678.9M -1.1% | $686.6M +7.0% | $641.6M +11.0% | $578.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 33.6% +1.5pp | 32.1% +0.9pp | 31.3% +1.3pp | 29.9% +0.9pp | 29.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $610.7M +7.1% | $570.1M -11.9% | $646.8M +12.9% | $572.7M +7.8% | $531.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 27.3% +0.3pp | 27.0% -2.5pp | 29.5% +2.7pp | 26.7% -0.0pp | 26.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $2.9M +2.3% | $2.8M -45.5% | $5.2M -47.5% | $9.9M -3.1% | $10.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $30.5M +58.8% | $19.2M +150.4% | -$38.0M -445.3% | -$7.0M +69.5% | -$22.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $641.2M +8.8% | $589.3M -3.2% | $608.8M +7.6% | $565.7M +11.3% | $508.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 28.7% +0.8pp | 27.9% +0.2pp | 27.7% +1.3pp | 26.4% +0.8pp | 25.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $119.4M +15.7% | $103.2M +0.9% | $102.3M -2.7% | $105.1M +53.2% | $68.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $521.8M +7.4% | $486.1M -4.0% | $506.5M +10.0% | $460.6M +4.7% | $439.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 23.3% +0.3pp | 23.0% -0.1pp | 23.1% +1.6pp | 21.5% -0.6pp | 22.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +9.0% | $3 -4.3% | $3 +10.3% | $3 +5.4% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +9.2% | $3 -4.1% | $3 +10.5% | $3 +5.6% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $166.4M -1.5% | $168.9M +0.3% | $168.4M -0.3% | $169.0M -0.4% | $169.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $169.2M -1.8% | $172.4M +0.1% | $172.2M -0.4% | $172.9M -0.9% | $174.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Parker-Hannifin Corporation
NYSE:PH
$119.27B
AMETEK, Inc.
NYSE:AME
$53.01B
Ingersoll Rand Inc.
NYSE:IR
$30.16B
ITT Inc.
NYSE:ITT
$17.08B
IDEX Corporation
NYSE:IEX
$16.56B
Crane Company
NYSE:CR
$12.08B
Pentair plc
NYSE:PNR
$11.86B
Watts Water Technologies, Inc.
NYSE:WTS
$11.23B
Flowserve Corporation
NYSE:FLS
$10.09B
Donaldson Company, Inc.
NYSE:DCI
$9.89B
Franklin Electric Co., Inc.
NASDAQ:FELE
$4.56B
The Gorman-Rupp Company
NYSE:GRC
$2.29B
Enerpac Tool Group Corp.
NYSE:EPAC
$1.87B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GGG generate?
Graco Inc. (GGG) reported $2.24B of revenue in fiscal 2025.
Is GGG profitable?
Graco Inc. (GGG) reported $521.84M of net income, with a net margin of 23.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.