vs
GORMAN RUPP CO（GRC）与OneStream, Inc.（OS）财务数据对比。点击上方公司名可切换其他公司
GORMAN RUPP CO的季度营收约是OneStream, Inc.的1.0倍（$166.6M vs $163.7M），GORMAN RUPP CO净利率更高（8.3% vs 0.6%，领先7.6%），OneStream, Inc.同比增速更快（23.6% vs 2.4%），OneStream, Inc.自由现金流更多（$25.6M vs $10.2M），过去两年OneStream, Inc.的营收复合增速更高（21.8% vs 2.3%）
戈尔曼-拉普是一家总部位于俄亥俄州曼斯菲尔德的泵类制造商，产品面向市政供水、污水处理、工业、建筑、石油、消防及原始设备制造等多个领域提供配套水泵，公司在纽约证券交易所上市，现任首席执行官为斯科特·金。
Blue Stream面向美国佛罗里达州科勒尔斯普林斯、韦斯顿两地的居民及商业客户，提供有线电视、有线固话、数字录像服务，以及最高速率达1G的宽带互联网接入服务，深耕当地通信市场，为用户提供稳定可靠的多元通信解决方案。
GRC vs OS — 直观对比
营收规模更大
GRC
是对方的1.0倍
$163.7M
营收增速更快
OS
高出21.2%
2.4%
净利率更高
GRC
高出7.6%
0.6%
自由现金流更多
OS
多$15.5M
$10.2M
两年增速更快
OS
近两年复合增速
2.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $166.6M | $163.7M |
| 净利润 | $13.7M | $999.0K |
| 毛利率 | 31.4% | 69.8% |
| 营业利润率 | 14.9% | -3.2% |
| 净利率 | 8.3% | 0.6% |
| 营收同比 | 2.4% | 23.6% |
| 净利润同比 | 25.2% | — |
| 每股收益（稀释后） | $0.53 | — |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收GRCOS
| Q4 25 | $166.6M | $163.7M | ||
| Q3 25 | $172.8M | $154.3M | ||
| Q2 25 | $179.0M | $147.6M | ||
| Q1 25 | $163.9M | $136.3M | ||
| Q4 24 | $162.7M | $132.5M | ||
| Q3 24 | $168.2M | $129.1M | ||
| Q2 24 | $169.5M | $117.5M | ||
| Q1 24 | $159.3M | $110.3M |
净利润GRCOS
| Q4 25 | $13.7M | $999.0K | ||
| Q3 25 | $11.3M | $-8.8M | ||
| Q2 25 | $15.8M | $-18.4M | ||
| Q1 25 | $12.1M | $-24.0M | ||
| Q4 24 | $11.0M | — | ||
| Q3 24 | $12.9M | $-171.9M | ||
| Q2 24 | $8.3M | $-7.8M | ||
| Q1 24 | $7.9M | $-5.0M |
毛利率GRCOS
| Q4 25 | 31.4% | 69.8% | ||
| Q3 25 | 29.2% | 68.1% | ||
| Q2 25 | 31.3% | 68.6% | ||
| Q1 25 | 30.7% | 68.0% | ||
| Q4 24 | 30.2% | 66.8% | ||
| Q3 24 | 31.3% | 50.1% | ||
| Q2 24 | 31.9% | 68.5% | ||
| Q1 24 | 30.4% | 69.1% |
营业利润率GRCOS
| Q4 25 | 14.9% | -3.2% | ||
| Q3 25 | 12.4% | -11.3% | ||
| Q2 25 | 15.0% | -21.8% | ||
| Q1 25 | 13.5% | -29.3% | ||
| Q4 24 | 13.0% | -35.8% | ||
| Q3 24 | 14.2% | -197.6% | ||
| Q2 24 | 15.4% | -9.8% | ||
| Q1 24 | 12.8% | -4.9% |
净利率GRCOS
| Q4 25 | 8.3% | 0.6% | ||
| Q3 25 | 6.6% | -5.7% | ||
| Q2 25 | 8.8% | -12.5% | ||
| Q1 25 | 7.4% | -17.6% | ||
| Q4 24 | 6.7% | — | ||
| Q3 24 | 7.7% | -133.1% | ||
| Q2 24 | 4.9% | -6.7% | ||
| Q1 24 | 5.0% | -4.5% |
每股收益（稀释后）GRCOS
| Q4 25 | $0.53 | — | ||
| Q3 25 | $0.43 | — | ||
| Q2 25 | $0.60 | — | ||
| Q1 25 | $0.46 | — | ||
| Q4 24 | $0.42 | — | ||
| Q3 24 | $0.49 | $-1.06 | ||
| Q2 24 | $0.32 | — | ||
| Q1 24 | $0.30 | — |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $35.1M | $693.6M |
| 总债务越低越好 | $307.5M | — |
| 股东权益账面价值 | $414.7M | $504.7M |
| 总资产 | $860.1M | $1.0B |
| 负债/权益比越低杠杆越低 | 0.74× | — |
8季度趋势，按日历期对齐
现金及短期投资GRCOS
| Q4 25 | $35.1M | $693.6M | ||
| Q3 25 | $42.9M | $653.9M | ||
| Q2 25 | $27.0M | $652.1M | ||
| Q1 25 | $21.8M | $593.9M | ||
| Q4 24 | $24.2M | $544.2M | ||
| Q3 24 | $39.7M | $495.5M | ||
| Q2 24 | $34.2M | $140.5M | ||
| Q1 24 | $27.8M | — |
总债务GRCOS
| Q4 25 | $307.5M | — | ||
| Q3 25 | $322.3M | — | ||
| Q2 25 | $337.1M | — | ||
| Q1 25 | $352.2M | — | ||
| Q4 24 | $366.6M | — | ||
| Q3 24 | $381.0M | — | ||
| Q2 24 | $395.4M | — | ||
| Q1 24 | $400.7M | — |
股东权益GRCOS
| Q4 25 | $414.7M | $504.7M | ||
| Q3 25 | $405.2M | $472.1M | ||
| Q2 25 | $397.8M | $458.2M | ||
| Q1 25 | $382.1M | $412.9M | ||
| Q4 24 | $373.8M | $386.2M | ||
| Q3 24 | $367.3M | $458.2M | ||
| Q2 24 | $358.6M | $97.5M | ||
| Q1 24 | $353.7M | $102.5M |
总资产GRCOS
| Q4 25 | $860.1M | $1.0B | ||
| Q3 25 | $869.9M | $949.4M | ||
| Q2 25 | $861.8M | $910.5M | ||
| Q1 25 | $857.8M | $867.3M | ||
| Q4 24 | $858.5M | $823.2M | ||
| Q3 24 | $883.5M | $750.1M | ||
| Q2 24 | $891.1M | $379.7M | ||
| Q1 24 | $887.4M | — |
负债/权益比GRCOS
| Q4 25 | 0.74× | — | ||
| Q3 25 | 0.80× | — | ||
| Q2 25 | 0.85× | — | ||
| Q1 25 | 0.92× | — | ||
| Q4 24 | 0.98× | — | ||
| Q3 24 | 1.04× | — | ||
| Q2 24 | 1.10× | — | ||
| Q1 24 | 1.13× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $15.0M | $25.8M |
| 自由现金流经营现金流 - 资本支出 | $10.2M | $25.6M |
| 自由现金流率自由现金流/营收 | 6.1% | 15.7% |
| 资本支出强度资本支出/营收 | 2.9% | 0.1% |
| 现金转化率经营现金流/净利润 | 1.09× | 25.79× |
| 过去12个月自由现金流最近4个季度 | $88.9M | $95.6M |
8季度趋势，按日历期对齐
经营现金流GRCOS
| Q4 25 | $15.0M | $25.8M | ||
| Q3 25 | $42.3M | $5.0M | ||
| Q2 25 | $27.8M | $29.7M | ||
| Q1 25 | $21.1M | $36.2M | ||
| Q4 24 | $9.3M | — | ||
| Q3 24 | $27.2M | $2.4M | ||
| Q2 24 | $22.7M | $8.1M | ||
| Q1 24 | $10.7M | $25.5M |
自由现金流GRCOS
| Q4 25 | $10.2M | $25.6M | ||
| Q3 25 | $35.8M | $4.8M | ||
| Q2 25 | $24.8M | $29.4M | ||
| Q1 25 | $18.1M | $35.8M | ||
| Q4 24 | $5.2M | — | ||
| Q3 24 | $24.0M | $1.3M | ||
| Q2 24 | $19.4M | $7.7M | ||
| Q1 24 | $6.8M | $24.9M |
自由现金流率GRCOS
| Q4 25 | 6.1% | 15.7% | ||
| Q3 25 | 20.7% | 3.1% | ||
| Q2 25 | 13.9% | 19.9% | ||
| Q1 25 | 11.0% | 26.3% | ||
| Q4 24 | 3.2% | — | ||
| Q3 24 | 14.3% | 1.0% | ||
| Q2 24 | 11.5% | 6.6% | ||
| Q1 24 | 4.3% | 22.5% |
资本支出强度GRCOS
| Q4 25 | 2.9% | 0.1% | ||
| Q3 25 | 3.8% | 0.1% | ||
| Q2 25 | 1.7% | 0.2% | ||
| Q1 25 | 1.8% | 0.3% | ||
| Q4 24 | 2.5% | — | ||
| Q3 24 | 1.9% | 0.8% | ||
| Q2 24 | 1.9% | 0.3% | ||
| Q1 24 | 2.5% | 0.6% |
现金转化率GRCOS
| Q4 25 | 1.09× | 25.79× | ||
| Q3 25 | 3.73× | — | ||
| Q2 25 | 1.76× | — | ||
| Q1 25 | 1.74× | — | ||
| Q4 24 | 0.84× | — | ||
| Q3 24 | 2.10× | — | ||
| Q2 24 | 2.72× | — | ||
| Q1 24 | 1.36× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
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% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
