Gorman Rupp Co balance sheet
At the end of fiscal 2025, Gorman Rupp Co had total assets of $860m, total liabilities of $445m and shareholders' equity of $415m. It held $35.1m in cash against $311m of debt: net debt of $276m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 44 | 32 | 20 | 20 | 31 | 24 | 24 | 58 | 80 | 46 | 81 | 108 | 125 | 7 | 31 | 24 | 35 | 59 |
| Receivables | — | 52 | 56 | 59 | 59 | 71 | 77 | 71 | 67 | 68 | 65 | 51 | 59 | 93 | 90 | 88 | 88 | 109 |
| Inventory | — | 51 | 73 | 91 | 90 | 95 | 83 | 69 | 75 | 87 | 76 | 83 | 86 | 111 | 104 | 99 | 96 | 85 |
| Total current assets | — | 143 | 156 | 176 | 189 | 201 | 189 | 204 | 228 | 209 | 228 | 247 | 277 | 226 | 236 | 221 | 234 | 261 |
| Goodwill | — | — | — | 17 | 18 | 23 | 25 | 28 | 28 | 27 | 27 | 28 | 27 | 258 | 258 | 258 | 258 | 258 |
| Total assets | — | 287 | 299 | 335 | 356 | 381 | 364 | 383 | 395 | 368 | 383 | 394 | 421 | 873 | 890 | 858 | 860 | 879 |
| Accounts payable | — | 12 | 16 | 15 | 18 | 18 | 15 | 16 | 16 | 17 | 16 | 9 | 18 | 25 | 24 | 25 | 26 | 35 |
| Deferred revenue (current) | — | — | — | — | 7 | 4 | 2 | 1 | 0 | 5 | 5 | 8 | 9 | 7 | 13 | 7 | 8 | 10 |
| Total current liabilities | — | 60 | 51 | 65 | 61 | 64 | 43 | 49 | 46 | 48 | 45 | 39 | 52 | 85 | 101 | 88 | 99 | 97 |
| Short-term debt | — | 25 | 10 | 22 | 9 | 12 | — | — | — | — | — | — | 0 | 18 | 22 | 19 | 23 | 0 |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 419 | 383 | 348 | 284 | 250 |
| Total debt | 0 | 25 | 10 | 22 | 9 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 448 | 414 | 371 | 311 | 253 |
| Total liabilities | — | 87 | 84 | 100 | 91 | 99 | 77 | 80 | 70 | 75 | 75 | 79 | 91 | 542 | 541 | 485 | 445 | 418 |
| Shareholders' equity | 178 | 200 | 215 | 235 | 264 | 282 | 287 | 303 | 325 | 293 | 308 | 316 | 330 | 331 | 349 | 374 | 415 | 461 |
| Net debt (negative = net cash) | −44 | −7 | −10 | 2 | −22 | −12 | −24 | −58 | −80 | −46 | −81 | −108 | −125 | 441 | 383 | 347 | 276 | 193 |
| Shares outstanding | — | 21m | 21m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 88 | 94 | 99 | 92 | 88 | 102 | 108 | 109 |
| Inventory | 99 | 99 | 97 | 95 | 96 | 96 | 87 | 85 |
| Total current assets | 221 | 224 | 231 | 239 | 234 | 239 | 248 | 261 |
| Goodwill | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 |
| Total assets | 858 | 858 | 862 | 870 | 860 | 862 | 866 | 879 |
| Accounts payable | 25 | 27 | 28 | 33 | 26 | 32 | 30 | 35 |
| Deferred revenue (current) | 7 | 5 | 6 | 8 | 8 | 11 | 10 | 10 |
| Total current liabilities | 88 | 93 | 97 | 115 | 99 | 82 | 88 | 97 |
| Short-term debt | 19 | 19 | 19 | 21 | 23 | 0 | 0 | 0 |
| Long-term debt | 348 | 334 | 319 | 301 | 284 | 293 | 275 | 250 |
| Total debt | 367 | 352 | 337 | 322 | 308 | 293 | 275 | 250 |
| Total liabilities | 485 | 476 | 464 | 465 | 445 | 436 | 425 | 418 |
| Shareholders' equity | 374 | 382 | 398 | 405 | 415 | 426 | 441 | 461 |
| Shares outstanding | 26m | 26m | 26m | 26m | 26m | 26m | 26m | 26m |
Compare with peers
- Power Solutions International, Inc. balance sheet
- Enerpac Tool Group Corp balance sheet
- Mayville Engineering Company, Inc. balance sheet
- Helios Technologies, Inc. balance sheet
- Proto Labs Inc balance sheet
Head to head: GRC vs PSIXEPAC vs GRCGRC vs MECGRC vs HLIO
More: Industrial Machinery & Supplies & Components stocks compared, Industrials sector, rankings of US companies