The company achieved a significant milestone by eliminating all $425.3M of total debt held in 2023Q4, resulting in a debt-free position by 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Current Assets | 239.16M | 233.69M | 220.83M | 236.11M | 225.53M | 277.18M | 246.82M | 227.66M | 208.69M | 227.93M | 203.9M | 189.39M | 199.44M | 189.29M | 175.68M | 155.87M | 143.19M | 131.4M | 134.27M | 135.29M | 120.12M | 110.5M | 96.64M | 94.26M | 83.86M | 89.12M | 82.29M | 78.2M | 78.6M | 81.7M | 71.9M |
| Cash & Short-Term Investments | 29.86M | 35.08M | 24.21M | 30.52M | 6.78M | 125.19M | 108.2M | 80.56M | 46.46M | 79.68M | 57.6M | 23.72M | 24.75M | 31.38M | 20.37M | 21.2M | 34.25M | 45.91M | 23.79M | 30.19M | 16.86M | 11.54M | 18.9M | 17.45M | 13.09M | 20.58M | 7.63M | 7.3M | 2.4M | 800K | 4.3M |
| Cash Only | 29.86M | 35.08M | 24.21M | 30.52M | 6.78M | 125.19M | 108.2M | 80.56M | 46.46M | 79.68M | 57.6M | 23.72M | 24.75M | 31.38M | 20.37M | 20.14M | 32.23M | 44.4M | 23.79M | 24.6M | 12.65M | 6.75M | 16.2M | 16.27M | 13.09M | 20.58M | 7.63M | 4.1M | 2.4M | 800K | 4.3M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.06M | 2.02M | 1.5M | 0 | 5.59M | 4.2M | 4.79M | 2.7M | 1.17M | 0 | 0 | 0 | 3.2M | 0 | 0 | 0 |
| Accounts Receivable | 102.05M | 88.38M | 87.64M | 89.63M | 93.06M | 58.55M | 50.76M | 65.43M | 67.71M | 67.37M | 71.42M | 76.76M | 70.73M | 59.37M | 58.71M | 56.42M | 52M | 37.24M | 48.2M | 47.26M | 45.13M | 41.47M | 32.99M | 32.15M | 29.23M | 28.38M | 28.85M | 27.9M | 26.3M | 31.3M | 29.9M |
| Days Sales Outstanding | 50.07 | 47.27 | 48.49 | 49.6 | 65.19 | 56.48 | 53.1 | 59.98 | 59.65 | 64.81 | 68.23 | 68.98 | 59.36 | 55.33 | 57.04 | 57.28 | 63.94 | 51.05 | 53.21 | 56.45 | 60.81 | 65.46 | 59.15 | 59.92 | 54.98 | 51.04 | 55.38 | 56.8 | 56.07 | 69.28 | 70.32 |
| Inventory | 95.92M | 96.46M | 99.2M | 104.16M | 111.13M | 85.65M | 82.69M | 76M | 87.39M | 74.97M | 69.05M | 82.82M | 94.76M | 89.95M | 90.9M | 73.19M | 51.45M | 40.51M | 56.88M | 53.22M | 50.3M | 52.4M | 38.23M | 38.06M | 35.59M | 33.89M | 39.76M | 36.2M | 38.3M | 39.8M | 33.6M |
| Days Inventory Outstanding | 72.34 | 72.5 | 77.42 | 82.06 | 103.99 | 110.69 | 116.34 | 93.87 | 104.78 | 97.5 | 86.89 | 96.4 | 105.65 | 110.17 | 116.19 | 98.34 | 85.18 | 72.31 | 81.88 | 81.59 | 86.5 | 103.85 | 86.61 | 90.31 | 85.11 | 79.9 | 107.62 | 104.53 | 115.34 | 123.21 | 111.09 |
| Other Current Assets | 11.33M | 13.78M | 9.77M | 11.81M | 0 | 0 | 5.17M | 5.68M | 7.13M | 5.92M | 5.82M | 6.09M | 10.72M | 8.59M | 2.8M | 5.06M | 5.5M | 7.75M | 1.2M | 1.57M | 1.98M | 3.42M | 4.87M | 6.37M | 4.29M | 6.27M | 6.05M | 6.8M | 11.6M | 9.8M | 4.1M |
| Total Non-Current Assets | 622.74M | 626.36M | 637.64M | 654.25M | 647.3M | 143.57M | 147.64M | 155.09M | 159.6M | 167.08M | 178.92M | 174.81M | 180.19M | 166.35M | 159.51M | 142.83M | 143.51M | 118.02M | 97.27M | 76.25M | 67.42M | 69.04M | 68.7M | 66.68M | 68.99M | 58.99M | 63.59M | 58.7M | 48.9M | 46.2M | 45.8M |
| Property, Plant & Equipment | 134M | 134.13M | 151.31M | 155.11M | 130.82M | 105.43M | 110.34M | 113.59M | 113.49M | 117.07M | 122.07M | 129.89M | 133.96M | 131.19M | 123.07M | 114.35M | 113.53M | 108.52M | 80.41M | 59.97M | 52.35M | 51.51M | 54.81M | 54.34M | 57.76M | 53.9M | 57.88M | 53.6M | 43.9M | 40.9M | 40.5M |
| Fixed Asset Turnover | 5.22x | 5.09x | 4.36x | 4.25x | 3.98x | 3.59x | 3.16x | 3.51x | 3.65x | 3.24x | 3.13x | 3.13x | 3.25x | 2.99x | 3.05x | 3.14x | 2.61x | 2.45x | 4.11x | 5.10x | 5.17x | 4.49x | 3.71x | 3.60x | 3.36x | 3.77x | 3.28x | 3.35x | 3.90x | 4.03x | 3.83x |
| Goodwill | 0 | 257.97M | 257.55M | 257.72M | 257.72M | 27.24M | 27.54M | 27.21M | 27.23M | 27.55M | 28.03M | 24.56M | 22.61M | 18.05M | 17.45M | 14.67M | 14.67M | 4.8M | 4.8M | 0 | 2.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 212.07M | 224.43M | 236.81M | 249.36M | 5.84M | 6.64M | 7.78M | 8.95M | 10.37M | 14.84M | 16.5M | 17.3M | 13.46M | 14.83M | 10.81M | 11.77M | 2.45M | 4.69M | 47.26M | 4.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 988K | 634K | 390K | 0 | 0 | 0 | 0 | 393K | 1.95M | 0 | 0 | 0 | 0 | 0 | -153K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 21.86M | 21.56M | 3.96M | 4.61M | 9.4M | 5.05M | 3.13M | 6.12M | 7.96M | 12.09M | 13.98M | 3.86M | 6.31M | 3.64M | 4.16M | 2.79M | 3.33M | 1.39M | 498K | 3.49M | 2.6M | 17.54M | 13.89M | 12.34M | 11.23M | 2.28M | 5.71M | 5.1M | 5M | 5.3M | 5.3M |
| Total Assets | 861.9M | 860.05M | 858.47M | 890.36M | 872.83M | 420.75M | 394.46M | 382.76M | 368.28M | 395.01M | 382.82M | 364.2M | 379.64M | 355.64M | 335.18M | 298.7M | 286.71M | 249.42M | 231.54M | 211.53M | 187.54M | 179.54M | 165.34M | 160.94M | 152.85M | 148.11M | 145.88M | 136.9M | 127.5M | 127.9M | 117.7M |
| Asset Turnover | 0.80x | 0.79x | 0.77x | 0.74x | 0.60x | 0.90x | 0.88x | 1.04x | 1.13x | 0.96x | 1.00x | 1.12x | 1.15x | 1.10x | 1.12x | 1.20x | 1.04x | 1.07x | 1.43x | 1.44x | 1.44x | 1.29x | 1.23x | 1.22x | 1.27x | 1.37x | 1.30x | 1.31x | 1.34x | 1.29x | 1.32x |
| Asset Growth % | -4.16% | 0.18% | -3.58% | 2.01% | 107.44% | 6.67% | 3.06% | 3.93% | -6.77% | 3.19% | 5.11% | -4.07% | 6.75% | 6.1% | 12.21% | 4.18% | 14.95% | 7.72% | 9.46% | 12.79% | 4.46% | 8.59% | 2.74% | 5.29% | 3.2% | 1.53% | 6.56% | 7.37% | -0.31% | 8.67% | -1.75% |
| Total Current Liabilities | 81.52M | 98.61M | 87.53M | 100.68M | 85.21M | 52.44M | 38.5M | 45.49M | 48.47M | 45.7M | 49.35M | 43.46M | 64.35M | 60.76M | 64.82M | 50.87M | 59.68M | 43.17M | 35.57M | 33.48M | 27.65M | 28.22M | 21.11M | 21.91M | 19.28M | 18.1M | 19.08M | 16.4M | 17.4M | 17M | 15.2M |
| Accounts Payable | 32.22M | 25.89M | 24.75M | 23.28M | 24.7M | 17.63M | 9.47M | 16.03M | 16.68M | 15.8M | 16.31M | 14.53M | 17.91M | 17.88M | 14.9M | 15.68M | 12.04M | 8.97M | 15.88M | 14.16M | 10.42M | 9.84M | 6.62M | 6.16M | 6.56M | 5.43M | 7.39M | 5.8M | 8.7M | 7.7M | 6.7M |
| Days Payables Outstanding | 22.48 | 19.46 | 19.32 | 18.34 | 23.11 | 22.79 | 13.32 | 19.8 | 20 | 20.55 | 20.52 | 16.91 | 19.97 | 21.9 | 19.04 | 21.07 | 19.94 | 16.02 | 22.86 | 21.71 | 17.92 | 19.49 | 14.98 | 14.62 | 15.68 | 12.81 | 20.01 | 16.75 | 26.2 | 23.84 | 22.15 |
| Short-Term Debt | 0 | 24.59M | 19.81M | 22.89M | 18.61M | 580K | 710K | 640K | 0 | 0 | 0 | 0 | 12M | 9M | 22M | 10M | 25M | 15M | 0 | 0 | 0 | 0 | 0 | 0 | 145K | 0 | 600K | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 13.99M | 0 | 6.84M | 12.52M | 6.74M | 9.2M | 8M | 4.91M | 5.23M | 460K | 1.36M | 1.74M | 4.17M | 7.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.11M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 81.52M | 48.13M | 8.71M | 11.55M | 7.92M | 5.11M | 3.87M | 4.71M | 4.68M | 9.82M | 20.35M | 16.32M | 18.92M | 15.67M | 0 | 14.91M | 14.84M | 12.29M | 7.44M | 12.2M | 7.73M | 10M | 6.79M | 9.14M | 468K | 6.77M | 11.09M | 10.6M | 8.7M | 9.3M | 8.5M |
| Current Ratio | 2.93x | 2.37x | 2.52x | 2.35x | 2.65x | 5.29x | 6.41x | 5.00x | 4.31x | 4.99x | 4.13x | 4.36x | 3.10x | 3.12x | 2.71x | 3.06x | 2.40x | 3.04x | 3.77x | 4.04x | 4.34x | 3.92x | 4.58x | 4.30x | 4.35x | 4.92x | 4.31x | 4.77x | 4.52x | 4.81x | 4.73x |
| Quick Ratio | 1.76x | 1.39x | 1.39x | 1.31x | 1.34x | 3.65x | 4.26x | 3.33x | 2.50x | 3.35x | 2.73x | 2.45x | 1.63x | 1.64x | 1.31x | 1.63x | 1.54x | 2.11x | 2.18x | 2.45x | 2.53x | 2.06x | 2.77x | 2.57x | 2.50x | 3.05x | 2.23x | 2.56x | 2.32x | 2.46x | 2.52x |
| Cash Conversion Cycle | 99.93 | 100.32 | 106.59 | 113.33 | 146.07 | 144.39 | 156.12 | 134.05 | 144.43 | 141.77 | 134.61 | 148.47 | 145.05 | 143.6 | 154.19 | 134.56 | 129.18 | 107.34 | 112.23 | 116.33 | 129.4 | 149.82 | 130.78 | 135.61 | 124.41 | 118.13 | 143 | 144.58 | 145.21 | 168.66 | 159.25 |
| Total Non-Current Liabilities | 354.77M | 346.72M | 397.14M | 440.22M | 456.42M | 38.34M | 40.44M | 29.39M | 26.68M | 23.82M | 30.58M | 33.72M | 33.32M | 30.74M | 35.64M | 33.06M | 27.2M | 28.64M | 36.76M | 28.09M | 31.75M | 24.27M | 22.33M | 22.57M | 22.11M | 22.1M | 26.8M | 28.2M | 26.4M | 32.8M | 29.8M |
| Long-Term Debt | 0 | 284.41M | 348.1M | 382.58M | 419.33M | 380K | 0 | 1.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291K | 0 | 3.41M | 3.1M | 800K | 6.7M | 3.8M |
| Capital Lease Obligations | 18.53M | 18.53M | 19.16M | 19.81M | 1.07M | 560K | 960K | 1.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.63M | 7.53M | 12.35M | 5.73M | 3.79M | 4.95M | 1.32M | 459K | 609K | 0 | 1.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 354.77M | 43.78M | 29.89M | 37.83M | 36.03M | 37.4M | 39.48M | 27.05M | 26.68M | 23.82M | 30.58M | 30.09M | 25.79M | 18.39M | 29.92M | 29.28M | 22.24M | 27.31M | 36.3M | 27.48M | 31.75M | 23.25M | 22.33M | 22.57M | 21.82M | 22.1M | 23.39M | 25.1M | 25.6M | 26.1M | 26M |
| Total Liabilities | 436.3M | 445.33M | 484.67M | 540.9M | 541.64M | 90.78M | 78.94M | 74.88M | 75.15M | 69.52M | 79.93M | 77.18M | 97.67M | 91.5M | 100.46M | 83.94M | 86.87M | 71.81M | 72.33M | 61.57M | 59.4M | 52.49M | 43.45M | 44.48M | 41.39M | 40.2M | 45.88M | 44.6M | 43.8M | 49.8M | 45M |
| Total Debt | 0 | 327.53M | 387.07M | 425.28M | 439.01M | 1.52M | 1.67M | 1.81M | 0 | 0 | 0 | 0 | 12M | 9M | 22M | 10M | 25M | 15M | 0 | 0 | 0 | 0 | 0 | 0 | 436K | 0 | 4.01M | 3.1M | 800K | 6.7M | 3.8M |
| Net Debt | -29.86M | 292.45M | 362.85M | 394.77M | 432.22M | -123.67M | -106.53M | -78.75M | -46.46M | -79.68M | -57.6M | -23.72M | -12.49M | -22.12M | 1.63M | -10.14M | -7.23M | -29.4M | -23.79M | -24.6M | -12.65M | -6.75M | -16.2M | -16.27M | -12.65M | -20.58M | -3.62M | -1M | -1.6M | 5.9M | -500K |
| Debt / Equity | 0.00x | 0.79x | 1.04x | 1.22x | 1.33x | 0.00x | 0.01x | 0.01x | - | - | - | - | 0.04x | 0.03x | 0.09x | 0.05x | 0.13x | 0.08x | - | - | - | - | - | - | 0.00x | - | 0.04x | 0.03x | 0.01x | 0.09x | 0.05x |
| Debt / EBITDA | 0.00x | 2.66x | 3.28x | 3.68x | 7.16x | 0.03x | 0.03x | 0.04x | - | - | - | - | 0.18x | 0.16x | 0.41x | 0.18x | 0.50x | 0.42x | - | - | - | - | - | - | 0.02x | - | 0.14x | 0.11x | 0.03x | 0.30x | 0.18x |
| Net Debt / EBITDA | -0.25x | 2.38x | 3.07x | 3.42x | 7.05x | -2.41x | -2.20x | -1.80x | -0.71x | -1.51x | -1.12x | -0.46x | -0.18x | -0.40x | 0.03x | -0.19x | -0.15x | -0.83x | -0.51x | -0.61x | -0.38x | -0.29x | -0.79x | -0.77x | -0.62x | -0.70x | -0.13x | -0.04x | -0.07x | 0.26x | -0.02x |
| Interest Coverage | 5.83x | 3.96x | 2.45x | 2.07x | 1.72x | - | - | - | - | - | 1911.70x | - | - | - | - | 240.19x | 222.62x | 161.32x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 861.9M | 414.72M | 373.8M | 349.46M | 331.19M | 329.98M | 315.51M | 307.88M | 293.13M | 325.5M | 302.89M | 287.02M | 281.97M | 264.14M | 234.72M | 214.76M | 199.83M | 177.61M | 159.21M | 149.96M | 128.14M | 127.05M | 121.9M | 116.46M | 111.46M | 107.91M | 100M | 92.3M | 83.7M | 78.1M | 72.7M |
| Equity Growth % | 157.77% | 10.95% | 6.97% | 5.51% | 0.37% | 4.58% | 2.48% | 5.03% | -9.94% | 7.46% | 5.53% | 1.79% | 6.75% | 12.53% | 9.29% | 7.47% | 12.51% | 11.56% | 6.17% | 17.03% | 0.86% | 4.22% | 4.67% | 4.49% | 3.29% | 7.91% | 8.34% | 10.27% | 7.17% | 7.43% | 8.18% |
| Book Value per Share | 32.72 | 15.78 | 14.26 | 13.35 | 12.69 | 12.63 | 12.09 | 11.78 | 11.22 | 12.50 | 11.61 | 10.97 | 10.77 | 10.09 | 8.92 | 8.17 | 7.62 | 6.78 | 6.11 | 5.75 | 3.93 | 3.90 | 4.67 | 3.57 | 3.42 | 4.13 | 3.82 | 3.52 | 3.19 | 2.97 | 2.76 |
| Total Shareholders' Equity | 861.9M | 414.72M | 373.8M | 349.46M | 331.19M | 329.98M | 315.51M | 307.88M | 293.13M | 325.5M | 302.89M | 287.02M | 281.97M | 264.14M | 234.72M | 214.76M | 199.83M | 176.91M | 158.59M | 149.44M | 128.14M | 127.05M | 121.9M | 116.46M | 111.46M | 107.91M | 100M | 92.3M | 83.7M | 78.1M | 72.7M |
| Common Stock | 0 | 5.14M | 5.13M | 5.12M | 5.1M | 5.1M | 5.1M | 5.09M | 5.1M | 5.1M | 5.1M | 5.09M | 5.13M | 5.13M | 5.13M | 5.13M | 0 | 0 | 0 | 5.1M | 5.1M | 5.09M | 5.09M | 5.09M | 5.09M | 5.09M | 5.11M | 5.1M | 0 | 0 | 0 |
| Retained Earnings | 0 | 418.5M | 384.76M | 363.53M | 346.66M | 353.37M | 340.1M | 330.18M | 308.91M | 332.38M | 318.04M | 304.34M | 291.1M | 264.65M | 243.18M | 223.14M | 201.74M | 182.88M | 171.31M | 151.47M | 135.27M | 122.24M | 117.26M | 112.36M | 108.31M | 104.83M | 96.42M | 88.4M | 80.3M | 74.1M | 68.5M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | -20.38M | -25.44M | -24.94M | -24.47M | -30.33M | -30.38M | -28.54M | -23.42M | -12.51M | -20.46M | -22.41M | -17.33M | -8.46M | -16.28M | -16.04M | -9.43M | -11.07M | -17.82M | -7.13M | -12.22M | -290K | -456K | -986K | -1.94M | -2.01M | -1.52M | -1.2M | -49.4M | -46.1M | -44.1M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 707K | 618K | 520K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Debt-funded acquisition integration
According to the latest quarterly filings, GRC has successfully reduced total debt from $425.3M in 2023Q4 to zero by 2026Q1, a significant shift that suggests a return to the company's historically conservative capital structure following the completion of recent inorganic growth initiatives.
The rapid elimination of debt indicates a disciplined focus on balance sheet repair, likely facilitated by strong cash flow generation from the acquired assets. This trajectory suggests that management is prioritizing financial flexibility, which may provide a buffer against potential volatility in municipal infrastructure spending.
As reported in recent financial statements, GRC transitioned from a debt-to-equity ratio of 1.22 in 2023Q4 to a debt-free position by 2026Q1, demonstrating a robust capacity to deleverage rapidly after the acquisition of the Fill-Rite and Sotera brands.
The complete repayment of debt removes interest rate sensitivity from the company's cost structure, which is a notable improvement given the cyclical nature of industrial machinery. Investors should monitor whether this debt-free status persists or if the company intends to utilize its newfound capacity for future strategic acquisitions.
Based on the provided balance sheet data, goodwill accounts for $466.9M of the $861.9M total assets as of 2026Q1, representing a significant portion of the asset base that warrants further investigation regarding potential impairment risks associated with the recent integration of acquired business units.
The high concentration of intangible assets suggests that the company's valuation is heavily dependent on the long-term performance of its recent acquisitions. If these units fail to meet projected synergies, the carrying value of this goodwill may face downward pressure, potentially impacting future equity levels.
As indicated by the company's reported figures, the current ratio has improved to 2.93 in 2026Q1 from 2.35 in 2023Q4, suggesting that GRC maintains a robust liquidity position to cover short-term obligations despite the recent volatility in working capital requirements.
This strengthening liquidity profile provides a necessary cushion for the company to navigate the lumpy nature of municipal project-based revenue. The ability to maintain such a ratio while simultaneously retiring debt highlights a strong operational cash conversion cycle that supports ongoing dividend commitments.
Quick answers to the most common questions about buying GRC stock.
As of 2025, The Gorman-Rupp Company (GRC) had total assets of $860.1M including $233.7M in current assets.
The Gorman-Rupp Company (GRC) carries total debt of $327.5M, offset by $35.1M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
The Gorman-Rupp Company (GRC) has total shareholders' equity (book value) of $414.7M ($15.78 book value per share). Book value represents the net worth of the company belonging to common stock holders.
The Gorman-Rupp Company (GRC) reported a current ratio of 2.37x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.