Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 5/5 core metricsFlagged 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
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- 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- Industrial$140M20.5%+6.2% yoy
- Fire Market$128M18.8%+5.5% yoy
- Municipal$103M15.2%+3.4% yoy
- Agriculture$84.6M12.4%+2.9% yoy
- Repair Parts$80M11.7%+6.9% yoy
- Construction$75.7M11.1%-11.1% yoy
- Original Equipment Manufacturer$45.2M6.6%+12.0% yoy
- Petroleum$25.7M3.8%+6.1% yoy
Members sum to the consolidated $682M for this period.
- United States$518M75.9%+5.4% yoy
- Outside the United States$164M24.1%-2.3% yoy
Members sum to the consolidated $682M for this period.
- Industrial$33M17.7%no prior
- Fire Market$29.6M15.9%no prior
- Construction$28.9M15.5%no prior
- Municipal$28.8M15.5%no prior
- Agriculture$27.6M14.8%no prior
- Repair Parts$19.9M10.7%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| Metric | Value | vs all filers | vs 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 filedPer 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 item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| 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 wordsDebt · 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.