Cash conversion is strong, with operating cash flow of $40.5M in 2026Q2 (2.08x net income) and free cash flow margin of 24.0%, supported by low capital intensity (CapEx/Revenue 1.9%), though working capital swings cause quarterly volatility.
The Gorman-Rupp Company (GRC) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 119.8M | 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 % | 167.7% | 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 | 62.36M | 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 | 27.84M | 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 | 5.07M | 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 | 30.86M | 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 | -10.58M | 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 | -9.48M | 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 | 5.7M | 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 | 2.16M | 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 | -17.11M | -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 | -19.26M | -17.38M | -14.32M | -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 | 2.74% | 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 | 2.15M | 2.03M | 2.45M | 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 | -85.65M | -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) | -63M | -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) | -2.65M | -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 | -19.89M | -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 | -2.65M | -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 | -120K | -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 | 16.61M | 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 | 108.4M | 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 % | 15.44% | 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 % | 50.23% | 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 | 4.11 | 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) | 1.74x | 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 |
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 $17.4M 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.
Key Metrics
Top Statement Risk
Acquisition integration and leverage
Metrics are mathematically derived from official filings.
Cash Conversion Strengthens on Working Capital Release
Operating cash flow reached $40.5M in 2026Q2, 2.08 times net income, according to the latest quarterly data, reflecting strong earnings quality and a favorable working capital swing.
The OCF/NI ratio of 2.08 in 2026Q2 is the highest in the reported period, indicating that earnings are translating into cash at an exceptional rate. This is partly driven by a $5.9M working capital release, which contrasts with the prior quarter's $10.0M use. The cumulative OCF over the last four quarters ($99.8M) exceeds cumulative net income ($62.2M) by a wide margin, suggesting that accruals are not inflating reported profits.
Free Cash Flow Inflects Higher on Margin Gains
Free cash flow surged to $44.7M in 2026Q2, a 24.0% margin, up from 6.1% in 2025Q4, as reported in the cash flow statement, driven by revenue growth and working capital efficiency.
The FCF margin of 24.0% in 2026Q2 is the highest in the reported history and well above the peer average of roughly 13%, indicating that GRC is converting sales into cash more efficiently than many industrial peers. This improvement is supported by a 3.4% YoY revenue increase and a 290 basis point gross margin expansion, which together have boosted operating cash flow. The trajectory suggests that the company's recent operational momentum is translating into superior cash generation, though sustainability depends on maintaining working capital discipline.
Capital Intensity Remains Modest, Supporting FCF
Capital expenditures averaged just 2.3% of revenue over the last four quarters, according to the cash flow data, indicating a low capital intensity that supports robust free cash flow generation.
CapEx of $3.6M in 2026Q2 represents only 1.9% of revenue, which is below the typical range for industrial manufacturers and suggests that GRC's asset base is not requiring heavy reinvestment. This low capital intensity is consistent with a business that relies on a specialized installed base and aftermarket parts, rather than continuous large-scale equipment purchases. The modest CapEx, combined with D&A of $7.1M, implies that maintenance capital requirements are likely well covered, leaving ample room for discretionary capital deployment.
Working Capital Swings Drive Quarterly Cash Volatility
Working capital changes swung from a $21.8M source in 2025Q3 to a $16.5M use in 2025Q4, as per the cash flow statement, highlighting the lumpy nature of municipal project timing.
The volatility in working capital is a key driver of quarterly cash flow variability, with the 2026Q2 release of $5.9M contrasting with the $10.0M use in 2026Q1. This pattern suggests that GRC's cash conversion is heavily influenced by the timing of large municipal projects and distributor inventory movements, which can obscure underlying operational performance. Investors should monitor the direction of working capital changes, as a sustained build could pressure cash flow despite strong earnings.
Dividend Stability Contrasts with Acquisition Debt
Dividends paid remained steady at $5.0M per quarter in 2026, while share repurchases were minimal, according to the cash flow data, indicating a conservative capital return policy.
The consistent dividend payout, which has grown for over 60 consecutive years, is a hallmark of GRC's capital allocation philosophy, but the lack of significant buybacks suggests management is prioritizing debt reduction following the Fill-Rite acquisition. The $2.6M buyback in 2026Q1 was the only notable repurchase in the period, and acquisition-related cash outflows were not reported in the recent quarters, implying that integration costs may be capitalized or deferred. The balance between maintaining the dividend and deleveraging will be critical to watch, especially if cash flow normalizes.
Cumulative Cash Generation Outpaces Reported Earnings
Over the last ten quarters, cumulative operating cash flow of $238.6M exceeded cumulative net income of $130.2M, according to the cash flow data, indicating conservative earnings quality.
The cumulative OCF/NI ratio of 1.83 over the reported period suggests that GRC's earnings are backed by strong cash generation, with the gap likely driven by non-cash charges like D&A and favorable working capital management. This divergence is a positive signal for earnings quality, as it implies that reported profits are not being inflated by aggressive accruals. However, the recent acquisition-related leverage may alter this dynamic if integration costs or goodwill impairments emerge.
Cash Flow Strength May Mask Integration Costs
While operating cash flow appears robust, the cash flow statement does not separately disclose acquisition-related integration costs, according to the provided data, which may understate true cash outflows.
The absence of acquisition-related cash flows in the recent quarters is notable, given the company's 2022 Fill-Rite and Sotera acquisitions, which involved significant debt financing. This could indicate that integration costs are being absorbed into working capital or capitalized, rather than expensed, potentially flattering reported cash flow. Investors should scrutinize the footnotes for any off-balance-sheet obligations or contingent payments that could affect future cash generation.