vs
Side-by-side financial comparison of GORMAN RUPP CO (GRC) and ICHOR HOLDINGS, LTD. (ICHR). Click either name above to swap in a different company.
ICHOR HOLDINGS, LTD. is the larger business by last-quarter revenue ($256.1M vs $166.6M, roughly 1.5× GORMAN RUPP CO). GORMAN RUPP CO runs the higher net margin — 8.3% vs -1.0%, a 9.2% gap on every dollar of revenue. On growth, ICHOR HOLDINGS, LTD. posted the faster year-over-year revenue change (4.7% vs 2.4%). GORMAN RUPP CO produced more free cash flow last quarter ($10.2M vs $-10.0M). Over the past eight quarters, ICHOR HOLDINGS, LTD.'s revenue compounded faster (12.3% CAGR vs 2.3%).
Gorman-Rupp is a pump manufacturer in Mansfield, Ohio. It manufactures pumps for municipal, water, wastewater, sewage, industrial, construction, petroleum, fire, and OEM markets. The company is traded on the New York Stock Exchange. Its current CEO is Scott King.
Ichor Holdings Ltd. designs, manufactures and supplies critical fluid delivery systems, subsystems and related components for the global semiconductor manufacturing sector. Its products are integrated into front-end wafer processing equipment, supporting production of advanced logic, memory and specialty chips for leading semiconductor device and equipment makers across North America, East Asia and Europe.
GRC vs ICHR — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $166.6M | $256.1M |
| Net Profit | $13.7M | $-2.5M |
| Gross Margin | 31.4% | 12.6% |
| Operating Margin | 14.9% | 88.2% |
| Net Margin | 8.3% | -1.0% |
| Revenue YoY | 2.4% | 4.7% |
| Net Profit YoY | 25.2% | 45.8% |
| EPS (diluted) | $0.53 | $-0.07 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $256.1M | ||
| Q4 25 | $166.6M | $223.6M | ||
| Q3 25 | $172.8M | $239.3M | ||
| Q2 25 | $179.0M | $240.3M | ||
| Q1 25 | $163.9M | $244.5M | ||
| Q4 24 | $162.7M | $233.3M | ||
| Q3 24 | $168.2M | $211.1M | ||
| Q2 24 | $169.5M | $203.2M |
| Q1 26 | — | $-2.5M | ||
| Q4 25 | $13.7M | $-16.0M | ||
| Q3 25 | $11.3M | $-22.9M | ||
| Q2 25 | $15.8M | $-9.4M | ||
| Q1 25 | $12.1M | $-4.6M | ||
| Q4 24 | $11.0M | $-3.9M | ||
| Q3 24 | $12.9M | $-2.8M | ||
| Q2 24 | $8.3M | $-5.1M |
| Q1 26 | — | 12.6% | ||
| Q4 25 | 31.4% | 9.4% | ||
| Q3 25 | 29.2% | 4.6% | ||
| Q2 25 | 31.3% | 11.3% | ||
| Q1 25 | 30.7% | 11.7% | ||
| Q4 24 | 30.2% | 11.6% | ||
| Q3 24 | 31.3% | 13.2% | ||
| Q2 24 | 31.9% | 12.6% |
| Q1 26 | — | 88.2% | ||
| Q4 25 | 14.9% | -6.2% | ||
| Q3 25 | 12.4% | -8.1% | ||
| Q2 25 | 15.0% | -2.0% | ||
| Q1 25 | 13.5% | -0.5% | ||
| Q4 24 | 13.0% | -0.5% | ||
| Q3 24 | 14.2% | -0.2% | ||
| Q2 24 | 15.4% | -1.1% |
| Q1 26 | — | -1.0% | ||
| Q4 25 | 8.3% | -7.1% | ||
| Q3 25 | 6.6% | -9.6% | ||
| Q2 25 | 8.8% | -3.9% | ||
| Q1 25 | 7.4% | -1.9% | ||
| Q4 24 | 6.7% | -1.7% | ||
| Q3 24 | 7.7% | -1.3% | ||
| Q2 24 | 4.9% | -2.5% |
| Q1 26 | — | $-0.07 | ||
| Q4 25 | $0.53 | $-0.46 | ||
| Q3 25 | $0.43 | $-0.67 | ||
| Q2 25 | $0.60 | $-0.28 | ||
| Q1 25 | $0.46 | $-0.13 | ||
| Q4 24 | $0.42 | $-0.11 | ||
| Q3 24 | $0.49 | $-0.08 | ||
| Q2 24 | $0.32 | $-0.15 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $35.1M | $89.1M |
| Total DebtLower is stronger | $307.5M | $6.3M |
| Stockholders' EquityBook value | $414.7M | $668.0M |
| Total Assets | $860.1M | $972.5M |
| Debt / EquityLower = less leverage | 0.74× | 0.01× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $89.1M | ||
| Q4 25 | $35.1M | $98.3M | ||
| Q3 25 | $42.9M | $92.5M | ||
| Q2 25 | $27.0M | $92.2M | ||
| Q1 25 | $21.8M | $109.3M | ||
| Q4 24 | $24.2M | $108.7M | ||
| Q3 24 | $39.7M | $116.4M | ||
| Q2 24 | $34.2M | $114.3M |
| Q1 26 | — | $6.3M | ||
| Q4 25 | $307.5M | $123.5M | ||
| Q3 25 | $322.3M | $123.5M | ||
| Q2 25 | $337.1M | $125.0M | ||
| Q1 25 | $352.2M | $126.8M | ||
| Q4 24 | $366.6M | $128.5M | ||
| Q3 24 | $381.0M | $130.3M | ||
| Q2 24 | $395.4M | $130.2M |
| Q1 26 | — | $668.0M | ||
| Q4 25 | $414.7M | $663.9M | ||
| Q3 25 | $405.2M | $676.2M | ||
| Q2 25 | $397.8M | $694.1M | ||
| Q1 25 | $382.1M | $700.4M | ||
| Q4 24 | $373.8M | $698.3M | ||
| Q3 24 | $367.3M | $697.3M | ||
| Q2 24 | $358.6M | $694.9M |
| Q1 26 | — | $972.5M | ||
| Q4 25 | $860.1M | $942.9M | ||
| Q3 25 | $869.9M | $966.6M | ||
| Q2 25 | $861.8M | $985.1M | ||
| Q1 25 | $857.8M | $1.0B | ||
| Q4 24 | $858.5M | $995.6M | ||
| Q3 24 | $883.5M | $975.9M | ||
| Q2 24 | $891.1M | $947.7M |
| Q1 26 | — | 0.01× | ||
| Q4 25 | 0.74× | 0.19× | ||
| Q3 25 | 0.80× | 0.18× | ||
| Q2 25 | 0.85× | 0.18× | ||
| Q1 25 | 0.92× | 0.18× | ||
| Q4 24 | 0.98× | 0.18× | ||
| Q3 24 | 1.04× | 0.19× | ||
| Q2 24 | 1.10× | 0.19× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $15.0M | — |
| Free Cash FlowOCF − Capex | $10.2M | $-10.0M |
| FCF MarginFCF / Revenue | 6.1% | -3.9% |
| Capex IntensityCapex / Revenue | 2.9% | 2.8% |
| Cash ConversionOCF / Net Profit | 1.09× | — |
| TTM Free Cash FlowTrailing 4 quarters | $88.9M | $-16.8M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $15.0M | $9.2M | ||
| Q3 25 | $42.3M | $9.2M | ||
| Q2 25 | $27.8M | $-7.5M | ||
| Q1 25 | $21.1M | $19.0M | ||
| Q4 24 | $9.3M | $-2.5M | ||
| Q3 24 | $27.2M | $8.1M | ||
| Q2 24 | $22.7M | $17.5M |
| Q1 26 | — | $-10.0M | ||
| Q4 25 | $10.2M | $5.9M | ||
| Q3 25 | $35.8M | $2.1M | ||
| Q2 25 | $24.8M | $-14.8M | ||
| Q1 25 | $18.1M | $496.0K | ||
| Q4 24 | $5.2M | $-6.9M | ||
| Q3 24 | $24.0M | $2.2M | ||
| Q2 24 | $19.4M | $14.6M |
| Q1 26 | — | -3.9% | ||
| Q4 25 | 6.1% | 2.6% | ||
| Q3 25 | 20.7% | 0.9% | ||
| Q2 25 | 13.9% | -6.2% | ||
| Q1 25 | 11.0% | 0.2% | ||
| Q4 24 | 3.2% | -3.0% | ||
| Q3 24 | 14.3% | 1.0% | ||
| Q2 24 | 11.5% | 7.2% |
| Q1 26 | — | 2.8% | ||
| Q4 25 | 2.9% | 1.5% | ||
| Q3 25 | 3.8% | 3.0% | ||
| Q2 25 | 1.7% | 3.0% | ||
| Q1 25 | 1.8% | 7.6% | ||
| Q4 24 | 2.5% | 1.9% | ||
| Q3 24 | 1.9% | 2.8% | ||
| Q2 24 | 1.9% | 1.4% |
| Q1 26 | — | — | ||
| Q4 25 | 1.09× | — | ||
| Q3 25 | 3.73× | — | ||
| Q2 25 | 1.76× | — | ||
| Q1 25 | 1.74× | — | ||
| Q4 24 | 0.84× | — | ||
| Q3 24 | 2.10× | — | ||
| Q2 24 | 2.72× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GRC
| Industrial | $34.7M | 21% |
| Fire Market | $31.4M | 19% |
| Municipal | $25.3M | 15% |
| Agriculture | $22.5M | 14% |
| Repair Parts | $18.9M | 11% |
| Construction | $17.3M | 10% |
| Original Equipment Manufacturer | $10.8M | 7% |
| Petroleum | $5.6M | 3% |
ICHR
Segment breakdown not available.
