VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
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
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
GRCThe Gorman-Rupp Company
$89.25$2.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksGRCCash Flow

The Gorman-Rupp Company (GRC) Cash Flow Statement

30Y historyFree accessUpdated daily

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.

GRC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
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 Operations107.11M106.23M69.83M98.22M13.69M45.44M51.16M62.17M41.21M43.27M53.43M40.68M29M50.39M32.63M21.13M28.62M49.63M29.4M34.84M18.74M3.04M14.5M14.01M21.38M26.29M16.33M17.5M21.9M11.9M17.9M
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 %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 Income58.73M53.02M40.12M34.95M11.2M29.85M25.19M35.81M39.98M26.55M24.88M25.11M36.14M30.1M28.2M28.8M25.96M18.27M27.2M22.86M19.07M10.9M9.28M9.79M8.94M14.59M13.8M13.1M11.8M10.6M9.9M
Depreciation & Amortization27.74M27.71M27.9M28.5M21.16M11.91M12.69M13.75M14.48M15.05M15.53M15.28M14.62M13.59M12.07M11.46M10.6M8.96M7.85M7.6M6.69M6.81M7.18M7.12M7.04M7.13M6.86M6.5M6.3M6M5.7M
Stock-Based Compensation4M3.58M4.01M3.25M2.96M2.4M42K1.02M1.67M743K252K00000000000000000000
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 Items15.45M5.12M8.37M12.59M27.36M2.89M5.5M2.77M865K-2M-16M-4M-2.5M-4.2M-7.41M-880K819K1.3M1.09M2.47M00-589K4.07M00000-500K-300K
Working Capital Changes-3.05M6.46M-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-7.74M877K1.18M3.75M-13.95M-8.7M15.25M2.22M-1.2M5.47M5.27M-4.75M-8.53M-662K710K-4.42M-10.62M10.96M-944K000000000000
Change in Inventory1K1.18M-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 Payables4.53M452K1.22M-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-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-4.26M00-20.84M-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 Revenue0.61%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%
Acquisitions0000-527.99M0069K512K320K-2.97M-3.39M-16.67M0-20.82M0-33.86M00-3.69M0-1.33M00-18.15M-2M00000
Investments-------------------------------
Other Investing-12.21M-15.34M-11.87M672K306K586K299K65K512K320K1.38M466K-12.59M2.9M-16.37M958K-8.29M1.51M428K530K000000300K0-200K00
Cash from Financing-82.89M-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)-60.38M-60M-43M-34.5M448.25M000000-13.91M3M-13M12M-15M10M15M00000-145K-450K-4.01M906K2.3M-5.9M2.9M-8.4M
Equity Issued (Net)-2.66M-1.15M-267K-1.03M-918K-1.25M-361K-2.61M000-4.58M0000-638K00000000-713K-483K200K-600K-200K200K
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-2.61M000-4.58M0000-638K00000000-786K-530K-400K-1.7M-400K0
Other Financing-118K-118K-861K-551K-15.35M-722K-381K-383K00000000-607K00000000000000
Net Change in Cash8.02M10.87M-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 Flow101.03M88.85M55.51M77.39M-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 %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 Share3.843.382.122.96-0.161.371.651.961.161.361.781.240.601.120.620.381.090.440.060.840.35-0.000.270.320.480.890.190.050.480.210.53
FCF Conversion (FCF/Net Income)1.72x2.00x1.74x2.81x1.22x1.52x2.03x1.74x1.03x1.63x2.15x1.62x0.80x1.67x1.16x0.73x1.10x2.72x1.08x1.52x0.98x0.28x1.56x1.43x2.39x1.80x1.18x1.34x1.86x1.12x1.81x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Driven by Accruals

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.

FCF Volatility Masks Underlying Strength

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.

Working Capital Swings Impact Liquidity

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.

Conservative Capital Allocation Strategy Maintained

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.

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 $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.

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.