Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

GORMAN RUPP CO GRC

· Technology · Pumps & Pumping Equipment

FY2025 10-K, filed 2026-03-02
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Dilution.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 1 filing risk check flagged

    Flagged areas: Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.1 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Revenue expanded

    Latest reported annual revenue changed +3.4% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $89M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+3.4%
as of 2025-12-31
Latest annual operating margin
14.0%
as of 2025-12-31
Free cash flow
$89M
as of 2025-12-31
Debt / equity
0.74x
as of 2025-12-31
ROIC snapshot
10.5%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 12 rule-based checks flagged
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-03-02prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Industrial$140M
    20.5%
    +6.2% yoy
  • Fire Market$128M
    18.8%
    +5.5% yoy
  • Municipal$103M
    15.2%
    +3.4% yoy
  • Agriculture$84.6M
    12.4%
    +2.9% yoy
  • Repair Parts$80M
    11.7%
    +6.9% yoy
  • Construction$75.7M
    11.1%
    -11.1% yoy
  • Original Equipment Manufacturer$45.2M
    6.6%
    +12.0% yoy
  • Petroleum$25.7M
    3.8%
    +6.1% yoy

Members sum to the consolidated $682M for this period.

By geography
Revenue
  • United States$518M
    75.9%
    +5.4% yoy
  • Outside the United States$164M
    24.1%
    -2.3% yoy

Members sum to the consolidated $682M for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-27prior period 2026-03-31 from the same filingView filing
  • Industrial$33M
    17.7%
    no prior
  • Fire Market$29.6M
    15.9%
    no prior
  • Construction$28.9M
    15.5%
    no prior
  • Municipal$28.8M
    15.5%
    no prior
  • Agriculture$27.6M
    14.8%
    no prior
  • Repair Parts$19.9M
    10.7%
    no prior
  • +2 more members in the filing

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 817 in Technology
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$682M
49thof 3,301
middle third
47thof 778
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
3.4%
40thof 3,135
middle third
35thof 743
middle third
Gross margin
gross profit ÷ revenue
30.6%
38thof 1,603
middle third
28thof 555
bottom third
Operating margin
operating income ÷ revenue
14.0%
76thof 2,819
top third
76thof 752
top third
Net margin
net income ÷ revenue
7.8%
66thof 3,263
middle third
67thof 770
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
13.0%
73rdof 2,679
top third
60thof 701
middle third
Return on equity
net income ÷ stockholders' equity (positive equity only)
12.8%
75thof 3,577
top third
69thof 720
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.5%
85thof 2,895
top third
93rdof 729
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
47 days
53rdof 2,398
middle third
68thof 712
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
2.6×
46thof 1,547
middle third
33rdof 338
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
2.0×
67thof 2,183
top third
63rdof 417
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-6.2%
59thof 3,577
middle third
44thof 722
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-4.1%
68thof 3,059
top third
66thof 634
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
2.00×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-6.2%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-4.1%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.86×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 2 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Net income
NetIncomeLoss
fiscal year 2023-12-31$6.52M
10-Q 2023-05-01
$35M
10-K 2026-03-02
+436.1%first · latest · 4 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2023-12-31$331M
10-Q 2023-05-01
$349M
10-K 2026-03-02
+5.4%first · latest · 10 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260727View filing
Debt · 7,628 characters as filed

NOTE 9 FINANCING ARRANGEMENTS Debt consisted of: June 30, 2026 December 31, 2025 Senior Secured Credit Agreement $ 247,750 $ 280,750 Credit Facility 6.40% Note Agreement 30,000 30,000 Total debt 277,750 310,750 Unamortized discount and debt issuance fees ( 2,752 ) ( 3,219 ) Total debt, net 274,998 307,531 Less: current portion of long-term debt ( 23,125 ) Total long-term debt, net $ 274,998 $ 284,406 The carrying value of long term debt, including the current portion, approximates fair value as the variable interest rates approximate rates available to other market participants with comparable credit risk, and interest rates as of June 30, 2026 were approximately the same as interest rates at the time the fixed rate agreement was executed. Amended and Restated Senior Secured Credit Agreement On May 31, 2024, the Company entered into an Amended and Restated Senior Secured Credit Agreement (the Amended and Restated Senior Credit Agreement) with several lenders, which amended, extended, and restated the Companys previous Senior Secured Credit Agreement, dated as of May 31, 2022. The Amended and Restated Senior Credit Agreement provides for a term loan facility in an aggregate principal amount of $ 370 million (the Senior Term Loan Facility), a revolving credit facility in an aggregate principal amount of up to $ 100 million (the Credit Facility), a letter of credit sub-facility in the aggregate available amount of up to $ 30 million, as a sublimit of the Credit Facility, and a s

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 787 characters as filed

The following tables disaggregate total net sales by end market and geographic location: End market Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Industrial $ 32,965 $ 31,332 $ 65,148 $ 59,934 Fire 29,638 31,864 57,130 64,730 Agriculture 27,594 23,415 54,448 45,876 Construction 28,859 24,129 56,051 44,863 Municipal 28,782 29,836 53,735 51,845 Petroleum 5,084 5,549 10,221 11,019 OEM 13,206 12,299 25,924 23,343 Repair parts 19,937 20,621 40,001 41,384 Total net sales $ 186,065 $ 179,045 $ 362,658 $ 342,994 Geographic Location Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 United States $ 140,353 $ 136,104 $ 274,684 $ 257,542 Foreign countries 45,712 42,941 87,974 85,452 Total net sales $ 186,065 $ 179,045 $ 362,658 $ 342,994

DisaggregationOfRevenueTableTextBlock

Pensions and post-retirement benefits · 2,089 characters as filed

NOTE 6 - PENSION AND OTHER POSTRETIREMENT BENEFITS The Company sponsors a defined benefit pension plan (GR Plan) covering certain domestic employees. Benefits are based on each covered employees years of service and compensation. The GR Plan is funded in conformity with the funding requirements of applicable U.S. regulations. The GR Plan was closed to new participants effective January 1, 2008. Employees hired after this date, in eligible locations, participate in an enhanced 401(k) plan instead of the defined benefit pension plan. Employees hired prior to this date continue to accrue benefits. Additionally, the Company sponsors defined contribution pension plans made available to all domestic and Canadian employees. The Company funds the cost of these benefits as incurred. The Company also sponsors a non-contributory defined benefit postretirement health care plan that provides health benefits to certain domestic and Canadian retirees and eligible spouses and dependent children. The Company funds the cost of these benefits as incurred. The following tables present the components of net periodic benefit costs: Pension Benefits Postretirement Benefits Three Months Ended June 30, Three Months Ended June 30, 2026 2025 2026 2025 Service cost $ 474 $ 493 $ 220 $ 202 Interest cost 714 750 327 310 Expected return on plan assets ( 879 ) ( 832 ) Amortization of prior service cost ( 19 ) ( 19 ) Recognized actuarial loss (gain) 213 285 13 ( 8 ) Net periodic benefit cost (a) $ 522 $ 696

PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 1,704 characters as filed

NOTE 2 REVENUE The following tables disaggregate total net sales by end market and geographic location: End market Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Industrial $ 32,965 $ 31,332 $ 65,148 $ 59,934 Fire 29,638 31,864 57,130 64,730 Agriculture 27,594 23,415 54,448 45,876 Construction 28,859 24,129 56,051 44,863 Municipal 28,782 29,836 53,735 51,845 Petroleum 5,084 5,549 10,221 11,019 OEM 13,206 12,299 25,924 23,343 Repair parts 19,937 20,621 40,001 41,384 Total net sales $ 186,065 $ 179,045 $ 362,658 $ 342,994 Geographic Location Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 United States $ 140,353 $ 136,104 $ 274,684 $ 257,542 Foreign countries 45,712 42,941 87,974 85,452 Total net sales $ 186,065 $ 179,045 $ 362,658 $ 342,994 The Company attributes revenues to individual countries based on the customer location to which finished products are shipped. International sales represented approximately 25 % and 24 % of total net sales for the second quarter of 2026 and 2025, respectively. On June 30, 2026 , the Company had $ 239.7 million of remaining performance obligations, also referred to as backlog. The Company expects to recognize as revenue substantially all of its remaining performance obligations within one year . The Companys contract assets and liabilities as of June 30, 2026 and December 31, 2025 were as follows: June 30, 2026 December 31, 2025 Contract assets $ $ 634 Contract liabilities 10,161 7,658 Rev

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,690 characters as filed

"Note 10 BUSINESS SEGMENT INFORMATION The Company operates in one business segment comprising the design, manufacture and sale of pumps and pump systems. The Companys products are used in water, wastewater, construction, industrial, petroleum, original equipment, agriculture, fire suppression, heating, ventilation and air conditioning (HVAC), military and other liquid-handling applications. The pumps and pump systems are marketed in the United States and worldwide through a broad network of distributors, through manufacturers representatives (for sales to many original equipment manufacturers), through third-party distributor catalogs, and by direct sales. International sales are made primarily through foreign distributors and representatives. The Company's chief operating decision maker (""CODM"") is its chief executive officer , who reviews financial information presented on a consolidated basis. The CODM uses consolidated operating income and net income to assess financial performance and allocate resources. These financial metrics are used by the CODM to make key operating decisions, such as the allocation of capital between reinvestment in the business, the payment of dividends, paying down debt, and/or acquisitions. The measure of segment assets is reported on the balance sheet as total consolidated assets. The following table presents selected financial information with respect to the Companys single operating segment: Three Months Ended June 30, Six Months Ended June

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 908 characters as filed

NOTE 8 COMMON SHARE REPURCHASES The Company has a share repurchase program wit h the authorization to purchase up to $ 50.0 million of the Companys common shares. As of June 30, 2026, the Company had $ 48.1 million available for repurchase under the share repurchase program. During the six-month period ending June 30, 2026 , the Company repurchased 40,558 common shares at an average cost per share of $ 65.32 for a total of $ 2.6 million in the surrender of common shares to cover taxes in connection with the vesting of stock awards, which were not part of the share repurchase program. During the six-month period ending June 30, 2025 , the Company repurchased 30,371 common shares at an average cost per share of $ 37.92 for a total of $ 1.2 million in the surrender of common shares to cover taxes in connection with the vesting of stock awards, which were not part of the share repurchase program.

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.