The Gorman-Rupp Company
NYSE:GRC · New York Stock Exchange
+$0.65 today
Vol 0.14M · Avg 0.17M
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:GRC · Revenue to Net Income
Key Ratios
Analysis
$695.0M of revenue converted into $58.7M of net income for the selected period. Gross margin is 29.8% and net margin is 8.4%, showing how much revenue survives after costs and taxes. EPS is $2.23, 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 | $682.4M +3.4% | $659.7M +0.0% | $659.5M +26.6% | $521.0M +37.7% | $378.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $485.6M +3.8% | $467.7M +1.0% | $463.3M +18.8% | $390.1M +38.1% | $282.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $196.8M +2.5% | $191.9M -2.2% | $196.3M +49.9% | $130.9M +36.5% | $95.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 28.8% -0.3pp | 29.1% -0.7pp | 29.8% +4.6pp | 25.1% -0.2pp | 25.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $101.4M -0.3% | $101.7M +5.2% | $96.7M +16.3% | $83.1M +47.0% | $56.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $101.4M -0.3% | $101.7M -6.9% | $109.2M +20.3% | $90.8M +60.5% | $56.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $27.7M -0.7% | $27.9M -2.1% | $28.5M +34.7% | $21.2M +77.6% | $11.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $120.3M +9.1% | $110.2M -3.3% | $114.0M +110.0% | $54.3M +10.4% | $49.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 17.6% +0.9pp | 16.7% -0.6pp | 17.3% +6.9pp | 10.4% -2.6pp | 13.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $95.4M +5.7% | $90.2M +3.7% | $87.0M +116.6% | $40.2M +2.1% | $39.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 14.0% +0.3pp | 13.7% +0.5pp | 13.2% +5.5pp | 7.7% -2.7pp | 10.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $23.4M -30.4% | $33.6M -18.5% | $41.3M +114.5% | $19.2M | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$26.2M +34.1% | -$39.8M +7.7% | -$43.1M -63.7% | -$26.3M -1148.1% | -$2.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $69.2M +37.0% | $50.5M +14.9% | $44.0M +216.9% | $13.9M -62.8% | $37.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 10.1% +2.5pp | 7.7% +1.0pp | 6.7% +4.0pp | 2.7% -7.2pp | 9.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $16.1M +55.6% | $10.4M +15.2% | $9.0M +236.6% | $2.7M -63.8% | $7.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $53.0M +32.2% | $40.1M +14.8% | $35.0M +212.2% | $11.2M -62.5% | $29.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 7.8% +1.7pp | 6.1% +0.8pp | 5.3% +3.2pp | 2.1% -5.7pp | 7.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +32.0% | $2 +14.2% | $1 +211.6% | $0 -62.3% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +32.0% | $2 +14.2% | $1 +211.6% | $0 -62.3% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $26.3M +0.3% | $26.2M +0.5% | $26.1M -0.0% | $26.1M -0.1% | $26.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $26.3M +0.3% | $26.2M +0.2% | $26.2M +0.3% | $26.1M -0.1% | $26.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Thermon Group Holdings, Inc.
THR
$2.01B
China Yuchai International Limited
NYSE:CYD
$1.90B
Tennant Company
NYSE:TNC
$1.54B
Astec Industries, Inc.
NASDAQ:ASTE
$1.28B
Ballard Power Systems Inc.
NASDAQ:BLDP
$1.26B
Global Industrial Company
NYSE:GIC
$1.25B
Lindsay Corporation
NYSE:LNN
$1.24B
Capital Clean Energy Carriers Corp.
NASDAQ:CCEC
$1.23B
Heidrick & Struggles International, Inc.
HSII
$1.23B
CRA International, Inc.
NASDAQ:CRAI
$913.84M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GRC generate?
The Gorman-Rupp Company (GRC) reported $682.39M of revenue in fiscal 2025.
Is GRC profitable?
The Gorman-Rupp Company (GRC) reported $53.02M of net income, with a net margin of 7.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.