GRCGORMAN RUPP CO
Pumps & Pumping Equipment
- Revenue
- $682M
- 3.4% YoY
- Operating margin
- 14.0%
- 0.8% YoY
- EBITDA
- $123M
- 3.1% YoY
- Market cap
- —
- Employees
- —
- Net debt / EBITDA
- 1.6×
- $191M net debt
- AI in 10-K
- —
Red flags 0 of 9
- TSR below peersClear—3+ of last 5 years
- High CEO pay despite TSRClear—Median CEO pay ≥ $15M and TSR flag
- Active 13DClear0 filingsActive-intent 13D in 18 months
- Net insider sellingClear$0 netNet sales over $10M in 12 months
- Earnings not backed by cashClear200% of net incomeCash flow under 80% of net income
- Dilutive SBCClear1% of revenueOver 10% of revenue
- Payouts exceed cash flowClear4% of cash flowBuybacks + dividends over cash flow
- Goodwill-heavyClear29% of assetsOver 40% of assets
- Shareholder dissentClear—Any vote under 80% support
Financials
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | YoY |
|---|---|---|---|---|---|---|
| Revenue | $378M | $521M | $660M | $660M | $682M | 3.4% |
| Operating income | $39M | $40M | $87M | $91M | $95M | 4.3% |
| Net income | $30M | $11M | $35M | $40M | $53M | 32% |
| Operating cash flow | $45M | $14M | $98M | $70M | $106M | 52% |
| Capex | $10M | $18M | $21M | $14M | $17M | 21% |
| Stock-based comp | $2M | $3M | $3M | $4M | $4M | 11% |
Deal filings
None.
13D filers
None on file.
Insider trading
No open-market trades in the last 12 months.
Pay vs performance
No pay-versus-performance disclosure yet.