Operating cash flow remains robust, evidenced by an OCF/NI ratio that reached 3.73 in 2025Q3, though quarterly FCF margins remain volatile due to working capital fluctuations.
| 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 |
|---|
| Cash from Operations | 107.11M | 106.23M | 69.83M | 98.22M | 13.69M | 45.44M | 51.16M | 62.17M | 41.21M | 43.27M | 53.43M | 40.68M | 29M | 50.39M | 32.63M | 21.13M | 28.62M | 49.63M | 29.4M | 34.84M | 18.74M | 3.04M | 14.5M | 14.01M | 21.38M | 26.29M | 16.33M | 17.5M | 21.9M | 11.9M | 17.9M |
| Operating CF Margin % | - | 15.57% | 10.59% | 14.89% | 2.63% | 12.01% | 14.66% | 15.61% | 9.95% | 11.4% | 13.99% | 10.02% | 6.67% | 12.86% | 8.69% | 5.88% | 9.64% | 18.64% | 8.89% | 11.4% | 6.92% | 1.32% | 7.12% | 7.16% | 11.02% | 12.96% | 8.59% | 9.76% | 12.79% | 7.22% | 11.53% |
| Operating CF Growth % | 144.7% | 52.12% | -28.91% | 617.76% | -69.88% | -11.19% | -17.71% | 50.87% | -4.75% | -19.03% | 31.34% | 40.27% | -42.44% | 54.4% | 54.42% | -26.17% | -42.33% | 68.84% | -15.61% | 85.85% | 515.97% | -79.01% | 3.47% | -34.46% | -18.69% | 61.02% | -6.69% | -20.09% | 84.03% | -33.52% | 198.33% |
| Net Income | 58.73M | 53.02M | 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 |
| Depreciation & Amortization | 27.74M | 27.71M | 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 |
| Stock-Based Compensation | 4M | 3.58M | 4.01M | 3.25M | 2.96M | 2.4M | 42K | 1.02M | 1.67M | 743K | 252K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 4.24M | 10.34M | -1.42M | -414K | -1.09M | 50K | 544K | -1.2M | 337K | -6.14M | 3.51M | -563K | -1.37M | 241K | 2.19M | 1.61M | 4.17M | 4.78M | -2.15M | 2.49M | -5.56M | 2.46M | 1.5M | -619K | 791K | 1.83M | 661K | -1M | -2.1M | 1M | 800K |
| Other Non-Cash Items | 15.45M | 5.12M | 8.37M | 12.59M | 27.36M | 2.89M | 5.5M | 2.77M | 865K | -2M | -16M | -4M | -2.5M | -4.2M | -7.41M | -880K | 819K | 1.3M | 1.09M | 2.47M | 0 | 0 | -589K | 4.07M | 0 | 0 | 0 | 0 | 0 | -500K | -300K |
| Working Capital Changes | -3.05M | 6.46M | -9.14M | 19.35M | -47.9M | -1.66M | 7.2M | 10.01M | -16.13M | -822K | 20.89M | -2.71M | -20.25M | 6.02M | -9.36M | -19.86M | -12.93M | 16.33M | -4.59M | -581K | -1.46M | -17.13M | -2.87M | -6.34M | 4.62M | 2.75M | -4.99M | -1.1M | 5.9M | -5.2M | 1.8M |
| Change in Receivables | -7.74M | 877K | 1.18M | 3.75M | -13.95M | -8.7M | 15.25M | 2.22M | -1.2M | 5.47M | 5.27M | -4.75M | -8.53M | -662K | 710K | -4.42M | -10.62M | 10.96M | -944K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 1K | 1.18M | -2.03M | 559K | -32.77M | -4.29M | -5.31M | 11.45M | -13.6M | -4.3M | 13.9M | 12.58M | -2.99M | -48K | -8.58M | -21.74M | -1.22M | 14.98M | -3.66M | -1.77M | 2.1M | -14.17M | -172K | -2.48M | 4.86M | 5.87M | -3.57M | 2.1M | 1.4M | -6.1M | -800K |
| Change in Payables | 4.53M | 452K | 1.22M | -1.52M | -2.25M | 8.72M | -6.84M | -601K | 1.3M | -1.27M | 1.39M | -4.12M | -693K | 2.98M | -1.91M | 3.64M | 655K | -6.91M | 1.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -16.47M | -15.34M | -11.87M | -20.16M | -545.67M | -9.17M | -7.7M | -10.85M | -7.47M | -10.41M | -8.47M | -11.18M | -29.26M | -18.11M | -36.39M | -10.22M | -42.66M | -38.06M | -21.89M | -17.37M | -6.67M | -6.61M | -9.02M | -4.87M | -22.88M | -3.14M | -7.91M | -13.1M | -8.9M | -13.2M | -4M |
| Capital Expenditures | -4.26M | 0 | 0 | -20.84M | -17.99M | -9.75M | -8M | -10.91M | -10.95M | -7.75M | -6.88M | -8.26M | -13.28M | -21.02M | -16.37M | -11.18M | 0 | -38.07M | -27.91M | -12.83M | -7.26M | -3.19M | -7.5M | -3.7M | -5.76M | -3.14M | -11.44M | -16.2M | -9.3M | -6.3M | -4M |
| CapEx % of Revenue | 0.61% | 2.55% | 2.17% | 3.16% | 3.45% | 2.58% | 2.29% | 2.74% | 2.64% | 2.04% | 1.8% | 2.03% | 3.05% | 5.37% | 4.36% | 3.11% | - | 14.3% | 8.44% | 4.2% | 2.68% | 1.38% | 3.68% | 1.89% | 2.97% | 1.55% | 6.02% | 9.04% | 5.43% | 3.82% | 2.58% |
| Acquisitions | 0 | 0 | 0 | 0 | -527.99M | 0 | 0 | 69K | 512K | 320K | -2.97M | -3.39M | -16.67M | 0 | -20.82M | 0 | -33.86M | 0 | 0 | -3.69M | 0 | -1.33M | 0 | 0 | -18.15M | -2M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -12.21M | -15.34M | -11.87M | 672K | 306K | 586K | 299K | 65K | 512K | 320K | 1.38M | 466K | -12.59M | 2.9M | -16.37M | 958K | -8.29M | 1.51M | 428K | 530K | 0 | 0 | 0 | 0 | 0 | 0 | 300K | 0 | -200K | 0 | 0 |
| Cash from Financing | -82.89M | -80.86M | -63.14M | -54.53M | 414.11M | -18.55M | -16.14M | -17.36M | -65.55M | -12.27M | -11.22M | -29.09M | -6.71M | -21.66M | 3.81M | -22.43M | 1.73M | 8.23M | -6.68M | -6.5M | -6.13M | -5.98M | -5.91M | -5.95M | -6M | -10.2M | -4.9M | -2.7M | -11.5M | -2.1M | -12.8M |
| Debt Issued (Net) | -60.38M | -60M | -43M | -34.5M | 448.25M | 0 | 0 | 0 | 0 | 0 | 0 | -13.91M | 3M | -13M | 12M | -15M | 10M | 15M | 0 | 0 | 0 | 0 | 0 | -145K | -450K | -4.01M | 906K | 2.3M | -5.9M | 2.9M | -8.4M |
| Equity Issued (Net) | -2.66M | -1.15M | -267K | -1.03M | -918K | -1.25M | -361K | -2.61M | 0 | 0 | 0 | -4.58M | 0 | 0 | 0 | 0 | -638K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -713K | -483K | 200K | -600K | -200K | 200K |
| Dividends Paid | -19.73M | -19.59M | -19.01M | -18.45M | -17.87M | -16.59M | -15.39M | -14.37M | -65.55M | -12.27M | -11.22M | -10.6M | -9.71M | -8.66M | -8.19M | -7.43M | -7.02M | -6.77M | -6.68M | -6.5M | -6.13M | -5.98M | -5.91M | -5.81M | -5.55M | -5.47M | -5.32M | -5.2M | -5M | -4.8M | -4.6M |
| Share Repurchases | -2.66M | -1.15M | -267K | -1.03M | -918K | -1.25M | -361K | -2.61M | 0 | 0 | 0 | -4.58M | 0 | 0 | 0 | 0 | -638K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -786K | -530K | -400K | -1.7M | -400K | 0 |
| Other Financing | -118K | -118K | -861K | -551K | -15.35M | -722K | -381K | -383K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -607K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 8.02M | 10.87M | -6.3M | 23.73M | -118.41M | 16.99M | 27.65M | 34.1M | -33.22M | 22.08M | 33.88M | -767K | -6.63M | 11M | -23K | -12.09M | -12.17M | 20.61M | -811K | 11.95M | 5.9M | -9.45M | -70K | 3.19M | -7.5M | 12.95M | 3.52M | 1.7M | 1.6M | -2.1M | -12.8M |
| Free Cash Flow | 101.03M | 88.85M | 55.51M | 77.39M | -4.3M | 35.69M | 43.16M | 51.26M | 30.26M | 35.51M | 46.56M | 32.42M | 15.73M | 29.37M | 16.26M | 9.96M | 28.62M | 11.56M | 1.49M | 22.01M | 11.49M | -146K | 7M | 10.31M | 15.61M | 23.15M | 4.89M | 1.3M | 12.6M | 5.6M | 13.9M |
| FCF Margin % | 14.54% | 13.02% | 8.42% | 11.73% | -0.83% | 9.43% | 12.37% | 12.87% | 7.3% | 9.36% | 12.19% | 7.98% | 3.62% | 7.5% | 4.33% | 2.77% | 9.64% | 4.34% | 0.45% | 7.2% | 4.24% | -0.06% | 3.44% | 5.27% | 8.05% | 11.41% | 2.57% | 0.73% | 7.36% | 3.4% | 8.96% |
| FCF Growth % | 51.35% | 60.06% | -28.27% | 1899.35% | -112.05% | -17.32% | -15.8% | 69.39% | -14.78% | -23.73% | 43.59% | 106.15% | -46.45% | 80.63% | 63.3% | -65.21% | 147.56% | 677.02% | -93.24% | 91.62% | 7967.12% | -102.09% | -32.15% | -33.94% | -32.56% | 373.5% | 276.15% | -89.68% | 125% | -59.71% | 731.82% |
| FCF per Share | 3.84 | 3.38 | 2.12 | 2.96 | -0.16 | 1.37 | 1.65 | 1.96 | 1.16 | 1.36 | 1.78 | 1.24 | 0.60 | 1.12 | 0.62 | 0.38 | 1.09 | 0.44 | 0.06 | 0.84 | 0.35 | -0.00 | 0.27 | 0.32 | 0.48 | 0.89 | 0.19 | 0.05 | 0.48 | 0.21 | 0.53 |
| FCF Conversion (FCF/Net Income) | 1.72x | 2.00x | 1.74x | 2.81x | 1.22x | 1.52x | 2.03x | 1.74x | 1.03x | 1.63x | 2.15x | 1.62x | 0.80x | 1.67x | 1.16x | 0.73x | 1.10x | 2.72x | 1.08x | 1.52x | 0.98x | 0.28x | 1.56x | 1.43x | 2.39x | 1.80x | 1.18x | 1.34x | 1.86x | 1.12x | 1.81x |
| Interest Paid | 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 |
| Taxes Paid | 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 |
Working capital volatility
According to the provided quarterly data, GRC consistently reports operating cash flow exceeding net income, with an OCF/NI ratio that peaked at 3.73 in 2025Q3, suggesting that reported earnings are conservative and supported by strong underlying cash generation rather than aggressive accounting accruals.
The persistent gap between net income and operating cash flow indicates that non-cash charges and working capital adjustments are significantly bolstering the company's cash position. Investors should interpret this as a sign of high-quality earnings, though the variability in the OCF/NI ratio warrants monitoring to ensure it remains a structural feature rather than a temporary timing benefit.
As reported in financial statements, GRC's free cash flow trajectory remains highly sensitive to working capital swings, with quarterly FCF margins fluctuating between 3.2% and 28.0% over the last ten quarters, reflecting the lumpy nature of municipal project-based revenue recognition and inventory management cycles.
While the absolute FCF generation is generally positive, the wide variance in margins suggests that the company's cash flow profile is not yet stabilized following recent acquisitions. Analysts should look past the quarterly noise to the long-term trend, which appears to be trending toward a more robust cash-generative state as integration efforts mature.
Based on GRC's reported figures, working capital changes have been a significant source of quarterly volatility, ranging from a $21.8M inflow in 2025Q3 to a $16.5M outflow in 2025Q4, indicating that the company's cash flow is heavily influenced by the timing of inventory builds and customer payments.
This volatility suggests that GRC's cash conversion cycle is susceptible to the timing of large municipal infrastructure projects and potential channel destocking. The reliance on working capital management to smooth cash flows implies that any disruption in the supply chain or project delays could lead to temporary liquidity pressure.
As indicated by recent financial filings, GRC continues to prioritize dividend payments, consistently distributing approximately $4.7M to $5.0M per quarter, while maintaining a disciplined approach to share repurchases and acquisitions, suggesting a management philosophy that favors long-term shareholder returns over aggressive capital deployment.
The stability of the dividend payout, even during periods of fluctuating cash flow, underscores management's commitment to its historical capital allocation framework. However, investors should monitor whether the recent shift toward inorganic growth via acquisitions will necessitate a change in this conservative stance to accommodate debt service requirements.
Quick answers to the most common questions about buying GRC stock.
The Gorman-Rupp Company (GRC) generated $106.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Gorman-Rupp Company (GRC) generated $88.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Gorman-Rupp Company (GRC) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Gorman-Rupp Company (GRC) returned $19.6M to shareholders via cash dividends and spent $1.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.