Graco Inc.
IndustrialsNYSE:GGG · New York Stock Exchange
+$0.48 today
Vol 0.68M · Avg 1.30M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.2B of revenue converted into $516.2M of net income for the selected period. Gross margin is 52.3% and net margin is 23.0%, showing how much revenue survives after costs and taxes. EPS is $3.07, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.2B +5.8% | $2.1B -3.7% | $2.2B +2.4% | $2.1B +7.8% | $2.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B +7.3% | $990.9M -4.2% | $1.0B -4.7% | $1.1B +13.9% | $953.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.2B +4.5% | $1.1B -3.3% | $1.2B +9.8% | $1.1B +2.3% | $1.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 52.5% -0.7pp | 53.1% +0.2pp | 52.9% +3.5pp | 49.3% -2.7pp | 52.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $82.3M -5.7% | $87.2M +5.3% | $82.8M +3.5% | $80.0M +0.4% | $79.7M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $480.1M +3.2% | $465.1M +7.6% | $432.2M +6.8% | $404.7M -4.3% | $423.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $562.4M +1.8% | $552.4M +7.4% | $514.2M +6.1% | $484.7M -3.6% | $502.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $107.4M +23.8% | $86.7M +16.7% | $74.3M +12.6% | $66.0M +11.2% | $59.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $751.5M +10.7% | $678.9M -1.1% | $686.6M +7.0% | $641.6M +11.0% | $578.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 33.6% +1.5pp | 32.1% +0.9pp | 31.3% +1.3pp | 29.9% +0.9pp | 29.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $610.7M +7.1% | $570.1M -11.9% | $646.8M +12.9% | $572.7M +7.8% | $531.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 27.3% +0.3pp | 27.0% -2.5pp | 29.5% +2.7pp | 26.7% -0.0pp | 26.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $2.9M +2.3% | $2.8M -45.5% | $5.2M -47.5% | $9.9M -3.1% | $10.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $30.5M +58.8% | $19.2M +150.4% | -$38.0M -445.3% | -$7.0M +69.5% | -$22.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $641.2M +8.8% | $589.3M -3.2% | $608.8M +7.6% | $565.7M +11.3% | $508.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 28.7% +0.8pp | 27.9% +0.2pp | 27.7% +1.3pp | 26.4% +0.8pp | 25.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $119.4M +15.7% | $103.2M +0.9% | $102.3M -2.7% | $105.1M +53.2% | $68.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $521.8M +7.4% | $486.1M -4.0% | $506.5M +10.0% | $460.6M +4.7% | $439.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 23.3% +0.3pp | 23.0% -0.1pp | 23.1% +1.6pp | 21.5% -0.6pp | 22.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +9.0% | $3 -4.3% | $3 +10.3% | $3 +5.4% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +9.2% | $3 -4.1% | $3 +10.5% | $3 +5.6% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $166.4M -1.5% | $168.9M +0.3% | $168.4M -0.3% | $169.0M -0.4% | $169.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $169.2M -1.8% | $172.4M +0.1% | $172.2M -0.4% | $172.9M -0.9% | $174.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Parker-Hannifin Corporation
NYSE:PH
$113.92B
AMETEK, Inc.
NYSE:AME
$52.06B
Ingersoll Rand Inc.
NYSE:IR
$28.96B
ITT Inc.
NYSE:ITT
$16.91B
IDEX Corporation
NYSE:IEX
$16.17B
Crane Company
NYSE:CR
$11.93B
Pentair plc
NYSE:PNR
$11.93B
Watts Water Technologies, Inc.
NYSE:WTS
$11.12B
Donaldson Company, Inc.
NYSE:DCI
$10.01B
Flowserve Corporation
NYSE:FLS
$9.98B
Franklin Electric Co., Inc.
NASDAQ:FELE
$4.58B
The Gorman-Rupp Company
NYSE:GRC
$2.23B
Enerpac Tool Group Corp.
NYSE:EPAC
$1.85B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does GGG generate?
Graco Inc. (GGG) reported $2.24B of revenue in fiscal 2025.
Is GGG profitable?
Graco Inc. (GGG) reported $521.84M of net income, with a net margin of 23.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.