GRC
Gorman-Rupp Company (The)
$75.90
-$1.98(-2.54%)
74
Overall
100
Value
60
Tech
63
Quality
Market Cap
$22.64M
Volume
126.55K
52W Range
$34.96 - $79.54
Target Price
$74.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $382.1M | $379.4M | $414.3M | $398.2M | $349.0M | $378.3M | $521.0M | $659.5M | $659.7M | $682.4M | ||
| Total Revenue | $382.1M | $379.4M | $414.3M | $398.2M | $349.0M | $378.3M | $521.0M | $659.5M | $659.7M | $682.4M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $290.0M | $278.2M | $304.4M | $295.5M | $259.4M | $282.4M | $390.1M | $463.3M | $455.3M | $473.2M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $92.0M | $101.2M | $109.9M | $102.7M | $89.6M | $95.9M | $130.9M | $196.3M | $204.3M | $209.1M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $54.5M | $55.5M | $59.3M | $58.8M | $53.8M | $56.0M | $90.8M | $109.2M | $100.5M | $101.4M | ||
| Selling, General & Administrative | $54.5M | $55.5M | $59.3M | $58.8M | $53.8M | $56.0M | $90.8M | $96.7M | $100.5M | $101.4M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | $7.6M | -- | $48.9M | $48.2M | ||
| General & Administrative Expenses | $54.5M | $55.5M | $59.3M | $58.8M | $53.8M | $56.0M | $83.1M | $96.7M | $100.5M | $101.4M | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | $7.6M | -- | $12.4M | -- | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | $7.6M | -- | $12.4M | -- | ||
| Amortization | -- | -- | -- | -- | -- | -- | $7.6M | -- | $12.4M | -- | ||
| Other Operating Expenses | $74.0K | -- | -- | -- | -- | -- | -- | $12.6M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $35.7M | $41.6M | $50.6M | $43.8M | $35.8M | $39.4M | $40.2M | $87.0M | $91.4M | $95.4M | ||
| EBITDA | $52.0M | $54.4M | $64.8M | $58.9M | $43.9M | $49.2M | $56.0M | $116.7M | $118.4M | $121.5M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | -- | -- | $19.2M | $41.3M | $33.6M | $23.4M | ||
| Net Non-Operating Interest Income/Expense | -- | -- | -- | -- | -- | -- | $-19.2M | $-41.3M | $-33.6M | $-23.4M | ||
| Other Income/Expense | $-785.0K | $2.3M | $323.0K | $-1.3M | $4.5M | $2.1M | $7.1M | $1.8M | $7.3M | $15.2M | ||
| Other Special Charges | $785.0K | $-2.3M | $-323.0K | $1.3M | $-4.5M | $-2.1M | $-7.1M | $-1.8M | $-7.3M | $-2.8M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-1.8M | $-4.1M | -- | -- | -- | -- | -- | $-12.6M | -- | -- | ||
| Impairment of Capital Assets | $1.8M | $4.1M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $36.5M | $39.4M | $50.3M | $45.2M | $31.2M | $37.2M | $33.1M | $85.2M | $84.1M | $92.6M | ||
| Pre-Tax Income | $36.5M | $39.4M | $50.3M | $45.2M | $31.2M | $37.2M | $13.9M | $44.0M | $50.5M | $69.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $11.6M | $12.8M | $10.3M | $9.4M | $6.1M | $7.4M | $2.7M | $9.0M | $10.4M | $16.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $24.9M | $26.6M | $40.0M | $35.8M | $25.2M | $29.9M | $11.2M | $35.0M | $40.1M | $53.0M | ||
| Net Income (Continuing Operations) | $24.9M | $26.6M | $40.0M | $35.8M | $25.2M | $29.9M | $11.2M | $35.0M | $40.1M | $53.0M | ||
| Net Income (Discontinued Operations) | $24.9M | $26.6M | $40.0M | $35.8M | $25.2M | $29.9M | $11.2M | $35.0M | $40.1M | $53.0M | ||
| Net Income (Common Stockholders) | $24.9M | $26.6M | $40.0M | $35.8M | $25.2M | $29.9M | $11.2M | $35.0M | $40.1M | $53.0M | ||
| Normalized Income | $25.5M | $29.7M | $39.7M | $35.7M | $24.7M | $29.4M | $11.0M | -- | -- | $68.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $344.6M | $333.7M | $363.7M | $354.3M | $313.2M | $338.4M | $480.8M | $572.5M | $555.8M | $574.7M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.2M | $26.2M | $26.3M | ||
| Average Shares Outstanding (Diluted) | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.2M | $26.2M | $26.3M | ||
| Shares Outstanding | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.1M | $26.2M | $26.2M | $26.2M | $26.3M | ||
| Basic EPS | $0.95 | $1.02 | $1.53 | $1.37 | $0.97 | $1.14 | $0.43 | $1.34 | -- | $2.02 | ||
| Basic EPS (Continuing Operations) | $0.95 | $1.02 | $1.53 | $1.37 | $0.97 | $1.14 | $0.43 | -- | -- | $2.02 | ||
| Diluted EPS | $0.95 | $1.02 | $1.53 | $1.37 | $0.97 | $1.14 | $0.43 | $1.34 | -- | $2.02 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | -- | -- | -- | $2.02 | ||
| OTHER METRICS | ||||||||||||
| Fees | -- | -- | -- | -- | -- | -- | -- | -- | $-12.4M | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | $537.0K | -- | -- | -- | -- | ||
| Other Gand A | $54.5M | $55.5M | $59.3M | $58.8M | $53.8M | $56.0M | $83.1M | $96.7M | $100.5M | $101.4M | ||
| Selling Expense | -- | -- | -- | -- | -- | -- | -- | -- | $48.9M | $48.2M | ||
| Write Off | -- | -- | -- | -- | -- | -- | -- | $12.6M | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | GRC | $75.90 | -2.5% | 126.55K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Gorman-Rupp Company (The) Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW