Gorman-Rupp (GRC)
36.26
0.33 (0.92%)
At close: Apr 02, 2025, 3:59 PM
35.54
-1.97%
After-hours: Apr 02, 2025, 06:09 PM EDT
Gorman-Rupp Income Statement
Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 | FY88 | FY87 | FY86 | FY85 |
Revenue | 659.67M | 659.51M | 521.03M | 378.32M | 348.97M | 398.18M | 414.33M | 379.39M | 382.07M | 406.15M | 434.93M | 391.67M | 375.69M | 359.49M | 296.81M | 266.24M | 330.65M | 305.56M | 270.91M | 231.25M | 203.55M | 195.83M | 194.07M | 202.93M | 190.14M | 179.3M | 171.2M | 164.9M | 155.2M | 149.5M | 137.5M | 131.5M | 126M | 123.4M | 119.7M | 114.3M | 82.8M | 74.4M | 65.3M | 67.3M |
Cost of Revenue | 455.34M | 463.26M | 390.09M | 282.42M | 259.41M | 295.5M | 304.41M | 280.64M | 290.05M | 313.57M | 327.37M | 298.01M | 285.54M | 271.65M | 220.47M | 204.47M | 253.56M | 238.11M | 212.23M | 184.18M | 161.13M | 153.83M | 152.62M | 154.82M | 134.85M | 126.4M | 121.2M | 117.9M | 110.4M | 107.8M | 97.2M | 94.5M | 91M | 89.7M | 87.4M | 82.9M | 57.8M | 51.7M | 45.8M | 45.6M |
Gross Profit | 204.33M | 196.25M | 130.94M | 95.9M | 89.56M | 102.67M | 109.92M | 98.75M | 92.03M | 92.58M | 107.56M | 93.66M | 90.15M | 87.84M | 76.34M | 61.77M | 77.09M | 67.45M | 58.68M | 47.07M | 42.42M | 41.99M | 41.45M | 48.11M | 55.29M | 52.9M | 50M | 47M | 44.8M | 41.7M | 40.3M | 37M | 35M | 33.7M | 32.3M | 31.4M | 25M | 22.7M | 19.5M | 21.7M |
Operating Income | 91.44M | 87.04M | 40.18M | 27.44M | 23.06M | 30.09M | 50.64M | 37.86M | 35.7M | 36.39M | 53.3M | 41.92M | 42.18M | 42.99M | 38.96M | 26.39M | 38.99M | 32.88M | 26.27M | 16.7M | 13.43M | 14.02M | 13.53M | 22.15M | 22M | 20.7M | 18.1M | 16.3M | 15.1M | 13.7M | 14.5M | 13.3M | 12.2M | 11.6M | 11.5M | 10.7M | 9.3M | 9.3M | 7.1M | 9.1M |
Interest Income | n/a | n/a | 19.24M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Pretax Income | 50.49M | 43.96M | 13.87M | 37.25M | 31.25M | 45.17M | 50.32M | 39.38M | 36.48M | 37.27M | 53.73M | 44.28M | 42.45M | 42.69M | 38.33M | 27.25M | 40.49M | 35.38M | 27.73M | 17.14M | 14.35M | 14.4M | 14.2M | 23.04M | 22.2M | 21.6M | 19.2M | 16.9M | 15.6M | 15.1M | 14.9M | 13.9M | 12.7M | 12.4M | 12.2M | 11.4M | 10.8M | 10.8M | 8.2M | 10.6M |
Net Income | 40.12M | 34.95M | 11.2M | 29.85M | 25.19M | 35.81M | 39.98M | 26.55M | 24.88M | 25.11M | 36.14M | 30.1M | 28.2M | 28.8M | 25.96M | 18.27M | 27.2M | 22.86M | 19.07M | 10.9M | 9.28M | 9.79M | 8.94M | 14.59M | 13.8M | 13.1M | 11.8M | 10.6M | 9.9M | 9.5M | 9.3M | 8.8M | -3.9M | 7.7M | 7.3M | 6.8M | 6.6M | 5.9M | 4.4M | 5.8M |
Selling & General & Admin | 100.51M | 96.66M | 83.12M | 56.54M | 53.8M | 58.84M | 59.28M | 56.79M | 54.53M | 56.19M | 54.25M | 51.73M | 47.97M | 44.84M | 37.38M | 35.38M | 38.1M | 34.57M | 32.41M | 30.37M | 29M | 27.97M | 27.92M | 25.96M | 26.43M | 25.7M | 25.6M | 24.7M | 24M | 22.8M | 21.3M | 19.4M | 18.8M | 18.2M | 17.1M | 17M | 13.1M | 11.1M | 10.3M | 10.7M |
Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Expenses | 12.38M | n/a | 7.64M | -2.11M | -4.51M | 1.33M | -323K | 1.52M | 785K | 875K | 429K | 2.36M | 264K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.86M | 6.5M | 6.3M | 6M | 5.7M | 5.2M | 4.5M | 4.3M | 4M | 3.9M | 3.7M | 3.7M | 2.6M | 2.3M | 2.1M | 1.9M |
Operating Expenses | 112.89M | 111.02M | 90.75M | 56.54M | 53.8M | 58.84M | 59.28M | 56.79M | 54.53M | 56.19M | 54.25M | 51.73M | 47.97M | 44.84M | 37.38M | 35.38M | 38.1M | 34.57M | 32.41M | 30.37M | 29M | 27.97M | 27.92M | 25.96M | 33.29M | 32.2M | 31.9M | 30.7M | 29.7M | 28M | 25.8M | 23.7M | 22.8M | 22.1M | 20.8M | 20.7M | 15.7M | 13.4M | 12.4M | 12.6M |
Interest Expense | 33.62M | 41.27M | 19.24M | n/a | n/a | n/a | n/a | n/a | 20K | n/a | n/a | n/a | n/a | 179K | 175K | 170K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Cost & Expenses | 568.22M | 572.47M | 480.84M | 338.96M | 313.21M | 354.34M | 363.69M | 337.43M | 344.57M | 369.76M | 381.62M | 349.74M | 333.51M | 316.5M | 257.85M | 239.85M | 291.66M | 272.68M | 244.65M | 214.55M | 190.13M | 181.81M | 180.54M | 180.78M | 168.15M | 158.6M | 153.1M | 148.6M | 140.1M | 135.8M | 123M | 118.2M | 113.8M | 111.8M | 108.2M | 103.6M | 73.5M | 65.1M | 58.2M | 58.2M |
Income Tax | 10.38M | 9.01M | 2.68M | 7.4M | 6.06M | 9.35M | 10.34M | 12.82M | 11.6M | 12.16M | 17.59M | 14.17M | 14.24M | 13.88M | 12.37M | 8.99M | 13.3M | 12.52M | 8.65M | 6.24M | 5.08M | 4.61M | 5.27M | 8.45M | 8.4M | 8.5M | 7.4M | 6.3M | 5.7M | 5.6M | 5.6M | 5.1M | 4.7M | 4.7M | 4.9M | 4.6M | 4.2M | 4.9M | 3.8M | 4.8M |
Shares Outstanding (Basic) | 26.22M | 26.08M | 26.09M | 26.12M | 26.09M | 26.13M | 26.11M | 26.03M | 26.09M | 26.16M | 26.19M | 26.18M | 26.24M | 26.28M | 26.23M | 26.19M | 26.07M | 26.1M | 32.61M | 32.6M | 26.08M | 32.58M | 32.57M | 26.11M | 26.19M | 26.2M | 26.24M | 26.27M | 26.3M | 26.21M | 26.04M | 26.17M | 26.22M | 26.2M | 26.2M | 26.2M | 26.2M | 26.61M | 26.61M | 27.02M |
Shares Outstanding (Diluted) | 26.22M | 26.17M | 26.09M | 26.12M | 26.09M | 26.13M | 26.13M | 26.03M | 26.09M | 26.16M | 26.19M | 26.18M | 26.31M | 26.28M | 26.23M | 26.19M | 26.07M | 26.1M | 32.61M | 32.6M | 26.08M | 32.58M | 32.57M | 26.11M | 26.19M | 26.2M | 26.24M | 26.27M | 26.3M | 26.21M | 26.04M | 26.17M | 26.22M | 26.2M | 26.2M | 26.2M | 26.2M | 26.61M | 26.61M | 27.02M |
EPS (Basic) | 1.53 | 1.34 | 0.43 | 1.14 | 0.97 | 1.37 | 1.53 | 1.02 | 0.95 | 0.96 | 1.38 | 1.15 | 1.07 | 1.10 | 0.99 | 0.70 | 1.04 | 0.88 | 0.58 | 0.34 | 0.36 | 0.30 | 0.28 | 0.56 | 0.53 | 0.50 | 0.45 | 0.21 | 0.19 | 0.36 | 0.36 | 0.12 | -0.15 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.05 |
EPS (Diluted) | 1.53 | 1.34 | 0.43 | 1.14 | 0.97 | 1.37 | 1.53 | 1.02 | 0.95 | 0.96 | 1.38 | 1.15 | 1.07 | 1.10 | 0.99 | 0.70 | 1.04 | 0.88 | 0.58 | 0.34 | 0.36 | 0.30 | 0.28 | 0.56 | 0.53 | 0.50 | 0.45 | 0.21 | 0.19 | 0.36 | 0.36 | 0.12 | -0.15 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.05 |
EBITDA | 112.01M | 113.96M | 54.27M | 49.16M | 43.94M | 57.59M | 65.12M | 57.01M | 53.03M | 51.67M | 67.92M | 55.51M | 54.25M | 54.45M | 49.56M | 36.38M | 46.84M | 40.48M | 32.95M | 23.08M | 19.68M | 21.29M | 20.57M | 29.6M | 28.86M | 27.1M | 24.4M | 22.3M | 20.8M | 18.9M | 19M | 17.6M | 16.2M | 15.5M | 15.2M | 14.4M | 11.9M | 11.6M | 9.2M | 11M |
EBIT | 84.11M | 85.23M | 33.11M | 37.25M | 31.25M | 43.84M | 50.64M | 45.73M | 38.23M | 36.39M | 53.73M | 41.92M | 42.18M | 42.99M | 38.96M | 27.43M | 38.99M | 32.88M | 26.27M | 16.7M | 13.43M | 14.02M | 13.53M | 22.47M | 22M | 20.6M | 18.1M | 16.3M | 15.1M | 13.7M | 14.5M | 13.3M | 12.2M | 11.6M | 11.5M | 10.7M | 9.3M | 9.3M | 7.1M | 9.1M |
Depreciation & Amortization | 27.9M | 28.5M | 21.16M | 11.91M | 12.69M | 13.75M | 14.48M | 15.05M | 15.53M | 15.28M | 14.62M | 13.59M | 12.07M | 11.46M | 10.6M | 8.96M | 7.85M | 7.6M | 6.69M | 6.81M | 7.18M | 7.12M | 7.04M | 7.13M | 6.86M | 6.5M | 6.3M | 6M | 5.7M | 5.2M | 4.5M | 4.3M | 4M | 3.9M | 3.7M | 3.7M | 2.6M | 2.3M | 2.1M | 1.9M |