VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Technical Scanner
RSI, Moving averages & volume momentum signals
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
Minervini — VCPContraction bases in Stage 2 uptrends
Minervini — Trend TemplateFull 8-rule Stage 2 screen
O'Neil — Cup with HandleBase breakouts with RS leadership
O'Neil — CANSLIM LeadersGrowth leaders with RS ≥ 85
Qullamaggie — High Tight FlagsPower plays after a large advance
Qullamaggie — Momentum Leaders1/3/6-month strength leaders
Livermore — Pivotal PointsMulti-touch resistance breakouts
View All Playbooks...
Breakouts
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
Breakouts
WatchlistPricing
Ctrl K
Pricing
GRC
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsCompareWatchlist
GRCThe Gorman-Rupp Company
$75.25$2.0B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksGRCCash Flow

The Gorman-Rupp Company (GRC) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

Income StatementBalance SheetCash FlowRatios

GRC Cash Flow Statement

Annual statement

GRC Cash Flow Statement

The Gorman-Rupp Company (GRC) cash flow statement — 30-year operating, investing & financing cash flows

AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations119.8M106.23M69.83M98.22M13.69M45.44M51.16M62.17M41.21M43.27M53.43M40.68M29M50.39M32.63M21.13M28.62M49.63M29.4M34.84M18.74M3.04M14.5M14.01M21.38M26.29M16.33M17.5M21.9M11.9M17.9M
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 Income62.36M53.02M40.12M34.95M11.2M29.85M25.19M35.81M39.98M26.55M24.88M25.11M36.14M30.1M28.2M28.8M25.96M18.27M27.2M22.86M19.07M10.9M9.28M9.79M8.94M14.59M13.8M13.1M11.8M10.6M9.9M
Depreciation & Amortization27.84M27.71M27.9M28.5M21.16M11.91M12.69M13.75M14.48M15.05M15.53M15.28M14.62M13.59M12.07M11.46M10.6M8.96M7.85M7.6M6.69M6.81M7.18M7.12M7.04M7.13M6.86M6.5M6.3M6M5.7M
Stock-Based Compensation5.07M3.58M4.01M3.25M2.96M2.4M42K1.02M1.67M743K252K00000000000000000000
Deferred Taxes4.24M10.34M-1.42M-414K-1.09M50K544K-1.2M337K-6.14M3.51M-563K-1.37M241K2.19M1.61M4.17M4.78M-2.15M2.49M-5.56M2.46M1.5M-619K791K1.83M661K-1M-2.1M1M800K
Other Non-Cash Items30.86M5.12M8.37M12.59M27.36M2.89M5.5M2.77M865K-2M-16M-4M-2.5M-4.2M-7.41M-880K819K1.3M1.09M2.47M00-589K4.07M00000-500K-300K
Working Capital Changes-10.58M6.46M-9.14M19.35M-47.9M-1.66M7.2M10.01M-16.13M-822K20.89M-2.71M-20.25M6.02M-9.36M-19.86M-12.93M16.33M-4.59M-581K-1.46M-17.13M-2.87M-6.34M4.62M2.75M-4.99M-1.1M5.9M-5.2M1.8M
Change in Receivables-9.48M877K1.18M3.75M-13.95M-8.7M15.25M2.22M-1.2M5.47M5.27M-4.75M-8.53M-662K710K-4.42M-10.62M10.96M-944K000000000000
Change in Inventory5.7M1.18M-2.03M559K-32.77M-4.29M-5.31M11.45M-13.6M-4.3M13.9M12.58M-2.99M-48K-8.58M-21.74M-1.22M14.98M-3.66M-1.77M2.1M-14.17M-172K-2.48M4.86M5.87M-3.57M2.1M1.4M-6.1M-800K
Change in Payables2.16M452K1.22M-1.52M-2.25M8.72M-6.84M-601K1.3M-1.27M1.39M-4.12M-693K2.98M-1.91M3.64M655K-6.91M1.72M000000000000
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-11.18M0-38.07M-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 Revenue2.74%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%
Acquisitions0000-527.99M0069K512K320K-2.97M-3.39M-16.67M0-20.82M0-33.86M00-3.69M0-1.33M00-18.15M-2M00000
Investments-------------------------------
Other Investing2.15M2.03M2.45M672K306K586K299K65K512K320K1.38M466K-12.59M2.9M-16.37M958K-8.29M1.51M428K530K000000300K0-200K00
Cash from Financing-85.65M-80.86M-63.14M-54.53M414.11M-18.55M-16.14M-17.36M-65.55M-12.27M-11.22M-29.09M-6.71M-21.66M3.81M-22.43M1.73M8.23M-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-34.5M448.25M000000-13.91M3M-13M12M-15M10M15M00000-145K-450K-4.01M906K2.3M-5.9M2.9M-8.4M
Equity Issued (Net)-2.65M-1.15M-267K-1.03M-918K-1.25M-361K-2.61M000-4.58M0000-638K00000000-713K-483K200K-600K-200K200K
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-2.61M000-4.58M0000-638K00000000-786K-530K-400K-1.7M-400K0
Other Financing-120K-118K-861K-551K-15.35M-722K-381K-383K00000000-607K00000000000000
Net Change in Cash16.61M10.87M-6.3M23.73M-118.41M16.99M27.65M34.1M-33.22M22.08M33.88M-767K-6.63M11M-23K-12.09M-12.17M20.61M-811K11.95M5.9M-9.45M-70K3.19M-7.5M12.95M3.52M1.7M1.6M-2.1M-12.8M
Free Cash Flow108.4M88.85M55.51M77.39M-4.3M35.69M43.16M51.26M30.26M35.51M46.56M32.42M15.73M29.37M16.26M9.96M28.62M11.56M1.49M22.01M11.49M-146K7M10.31M15.61M23.15M4.89M1.3M12.6M5.6M13.9M
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 Share4.113.382.122.96-0.161.371.651.961.161.361.781.240.601.120.620.381.090.440.060.840.35-0.000.270.320.480.890.190.050.480.210.53
FCF Conversion (FCF/Net Income)1.74x2.00x1.74x2.81x1.22x1.52x2.03x1.74x1.03x1.63x2.15x1.62x0.80x1.67x1.16x0.73x1.10x2.72x1.08x1.52x0.98x0.28x1.56x1.43x2.39x1.80x1.18x1.34x1.86x1.12x1.81x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetMixed
Cash FlowStable
Top Statement Risk

Acquisition integration and leverage

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

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.

GRC — Frequently Asked Questions

Quick answers to the most common questions about buying GRC stock.

How much cash does The Gorman-Rupp Company (GRC) generate from operations?

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.

What is The Gorman-Rupp Company's free cash flow?

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.

What is The Gorman-Rupp Company's capital expenditure (CapEx)?

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.

How does The Gorman-Rupp Company distribute cash to shareholders?

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.