What is Graham's operating income?

Graham's total operating income in 2026 was $15.02 million, based on the following breakdown: Total Gross Profit: $57.75 million Total Operating Expenses: $42.73 million

Graham (GHM) Financials

$105.05 +1.16 (+1.12%)

As of 11:20 AM Eastern

Compare

Annual Income Statements for Graham

This table shows Graham's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
Period end date	3/31/2016	3/31/2017	3/31/2018	3/31/2019	3/31/2020	3/31/2021	3/31/2022	3/31/2023	3/31/2024	3/31/2025	3/31/2026
Net Income / (Loss) Attributable to Common Shareholders	6.13	5.02	-9.84	-0.31	1.87	2.37	-8.77	0.37	4.56	12	13
Consolidated Net Income / (Loss)	6.13	5.02	-9.84	-0.31	1.87	2.37	-8.77	0.37	4.56	12	13
Net Income / (Loss) Continuing Operations	6.13	5.02	-9.84	-0.31	1.87	2.37	-8.77	0.37	4.56	12	13
Total Pre-Tax Income	8.73	7.05	-13	-0.15	2.31	3.27	-11	0.56	5.57	15	15
Total Operating Income	6.69	6.66	-14	-2.42	0.65	3.00	-11	1.25	6.92	15	15
Total Gross Profit	23	22	17	22	18	20	9.13	25	41	53	58
Total Revenue	90	92	78	92	91	97	123	157	186	210	245
Operating Revenue	90	92	78	92	91	97	123	157	186	210	245
Total Cost of Revenue	67	70	61	70	72	77	114	132	145	157	188
Operating Cost of Revenue	67	70	61	70	72	77	114	132	145	157	188
Total Operating Expenses	17	15	31	24	17	17	20	24	34	38	43
Selling, General & Admin Expense	16	15	16	18	17	17	21	24	34	39	43
Other Operating Expenses / (Income)	-	-	-	-	0.62	0.00	-0.83	0.00	0.08	-1.22	-0.62
Total Other Income / (Expense), net	2.04	0.39	1.07	2.27	1.66	0.27	0.13	-0.69	-1.35	0.22	-0.26
Interest Expense	0.01	0.01	0.01	0.01	0.01	0.01	0.40	0.94	0.97	-0.58	-0.26
Other Income / (Expense), net	-	0.01	0.48	0.82	0.35	0.11	0.53	0.25	-0.37	-0.36	-0.51
Income Tax Expense	2.60	2.03	-3.01	0.16	0.44	0.89	-2.44	0.19	1.02	3.18	2.26
Basic Earnings per Share	$0.61	$0.52	($1.01)	($0.03)	$0.19	$0.24	($0.83)	$0.03	$0.42	$1.12	$1.14
Weighted Average Basic Shares Outstanding	9.98M	9.72M	9.76M	9.82M	9.88M	9.96M	10.54M	10.61M	10.74M	10.88M	10.99M
Diluted Earnings per Share	$0.61	$0.52	($1.01)	($0.03)	$0.19	$0.24	($0.83)	$0.03	$0.42	$1.11	$1.12
Weighted Average Diluted Shares Outstanding	9.98M	9.73M	9.76M	9.82M	9.88M	9.96M	10.54M	10.65M	10.84M	11.07M	11.14M
Weighted Average Basic & Diluted Shares Outstanding	10.10M	9.70M	9.70M	10.30M	9.86M	9.95M	10.60M	10.68M	10.87M	10.95M	11.69M

This table shows Graham's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	6/30/2023	9/30/2022	6/30/2024	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2025	12/31/2025	3/31/2025	6/30/2025
Net Income / (Loss) Attributable to Common Shareholders	2.64	-0.20	2.97	0.41	0.17	1.01	2.97	3.09	2.85	4.40	4.60
Consolidated Net Income / (Loss)	2.64	-0.20	2.97	0.41	0.17	1.01	2.97	3.09	2.85	4.40	4.60
Net Income / (Loss) Continuing Operations	2.64	-0.20	2.97	0.41	0.17	1.01	2.97	3.09	2.85	4.40	4.60
Total Pre-Tax Income	3.41	-0.24	3.29	0.65	0.06	1.57	3.29	4.22	3.20	5.57	5.01
Total Operating Income	3.68	-0.05	3.22	0.80	0.91	1.98	3.22	4.27	3.12	5.52	4.96
Total Gross Profit	11	5.28	12	7.19	9.72	11	12	14	13	16	15
Total Revenue	48	38	50	45	44	47	50	66	57	59	55
Operating Revenue	48	38	50	45	44	47	50	66	57	59	55
Total Cost of Revenue	37	33	38	38	34	35	38	52	43	43	41
Operating Cost of Revenue	37	33	38	38	34	35	38	52	43	43	41
Total Operating Expenses	7.29	5.33	9.14	6.39	8.81	9.32	9.14	10	10	10	9.76
Selling, General & Admin Expense	7.29	5.33	9.27	6.39	8.81	9.11	9.27	10	11	11	9.83
Other Operating Expenses / (Income)	0.00	0.00	-0.13	0.00	0.00	0.21	-0.13	-0.19	-0.22	-0.27	-0.08
Total Other Income / (Expense), net	-0.28	-0.18	0.07	-0.15	-0.86	-0.41	0.07	-0.05	0.08	0.05	0.05
Interest Expense	0.19	0.25	-0.16	0.06	0.76	0.32	-0.16	-0.07	-0.17	-0.14	-0.18
Other Income / (Expense), net	-0.09	0.06	-0.09	-0.09	-0.09	-0.10	-0.09	-0.12	-0.09	-0.09	-0.13
Income Tax Expense	0.77	-0.04	0.33	0.24	-0.11	0.56	0.33	1.13	0.36	1.17	0.42
Basic Earnings per Share	$0.25	($0.02)	$0.27	$0.04	$0.02	$0.09	$0.27	$0.28	$0.26	$0.40	$0.42
Weighted Average Basic Shares Outstanding	10.65M	10.62M	10.86M	10.70M	10.78M	10.74M	10.86M	10.99M	10.99M	10.88M	10.93M
Diluted Earnings per Share	$0.25	($0.02)	$0.27	$0.04	$0.02	$0.09	$0.27	$0.28	$0.25	$0.40	$0.42
Weighted Average Diluted Shares Outstanding	10.72M	10.62M	10.96M	10.81M	10.92M	10.84M	10.96M	11.14M	11.16M	11.07M	11.03M
Weighted Average Basic & Diluted Shares Outstanding	10.70M	-	10.70M	10.70M	-	10.87M	10.89M	10.99M	11.07M	10.95M	10.98M

This table details how cash moves in and out of Graham's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
Period end date	3/31/2016	3/31/2017	3/31/2018	3/31/2019	3/31/2020	3/31/2021	3/31/2022	3/31/2023	3/31/2024	3/31/2025	3/31/2026
Net Change in Cash & Equivalents	-3.20	15	0.98	-25	17	27	76	3.52	-1.32	4.64	-15
Net Cash From Operating Activities	19	12	8.51	7.92	1.24	-1.72	-2.22	14	28	24	16
Net Cash From Continuing Operating Activities	19	12	8.51	7.92	1.24	-1.72	-2.22	14	28	24	16
Net Income / (Loss) Continuing Operations	6.13	5.02	-9.84	-0.31	1.87	2.37	-8.77	0.37	4.56	12	13
Consolidated Net Income / (Loss)	6.13	5.02	-9.84	-0.31	1.87	2.37	-8.77	0.37	4.56	12	13
Depreciation Expense	2.20	2.09	1.99	1.97	1.96	1.95	3.08	3.51	3.28	3.72	5.34
Amortization Expense	1.45	1.62	1.29	1.11	1.01	1.07	3.52	3.36	3.13	3.00	3.35
Non-Cash Adjustments To Reconcile Net Income	-0.52	-0.18	22	3.85	-10	-18	2.23	11	39	5.34	-1.83
Changes in Operating Assets and Liabilities, net	9.49	3.83	-7.19	1.30	6.66	11	-2.28	-4.03	-22	0.03	-3.42
Net Cash From Investing Activities	-9.15	6.68	-4.07	-29	21	32	-57	-3.75	-16	-19	-43
Net Cash From Continuing Investing Activities	-9.15	6.68	-4.07	-29	21	32	63	-3.75	-16	-19	-43
Purchase of Property, Plant & Equipment	-1.15	-0.33	-2.05	-2.14	-2.42	-2.16	-2.32	-3.75	-9.23	-19	-16
Acquisitions	-	-	-	-	0.00	0.00	60	0.00	-6.81	-0.17	-27
Sale of Property, Plant & Equipment	0.00	0.00	0.01	0.00	0.01	0.01	0.00	0.00	0.04	0.00	0.27
Net Cash From Financing Activities	-13	-3.46	-3.74	-3.77	-4.51	-4.45	14	-6.44	-13	-0.52	12
Net Cash From Continuing Financing Activities	-13	-3.46	-3.74	-3.77	-4.51	-4.45	14	-6.44	-13	-0.52	12
Repayment of Debt	-0.06	-0.06	-0.11	-0.10	-0.05	-4.64	-40	-11	-27	-0.32	-20
Issuance of Debt	-	-	-	0.00	0.00	4.60	58	5.00	13	0.00	33
Issuance of Common Equity	-	-	-	-	-	-	0.00	0.00	0.48	0.65	0.83
Other Financing Activities, net	0.10	0.12	0.00	0.31	0.02	0.00	-0.23	-	-0.06	-0.85	-1.54
Effect of Exchange Rate Changes	-0.11	-	0.28	-0.18	-	-	-	-0.21	-	-0.03	0.18

This table details how cash moves in and out of Graham's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q1 2023	Q2 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	6/30/2023	9/30/2022	6/30/2024	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2025	3/31/2025	6/30/2025
Net Change in Cash & Equivalents	6.41	1.22	4.67	2.87	-11	1.78	4.67	11	-15	-8.47	-11
Net Cash From Operating Activities	8.60	0.29	8.72	3.18	7.59	8.64	8.72	14	-6.57	-3.56	-2.26
Net Cash From Continuing Operating Activities	8.60	0.29	8.72	3.18	7.59	8.54	8.72	14	-6.57	-3.56	-2.26
Net Income / (Loss) Continuing Operations	2.64	-0.20	2.97	0.09	0.17	1.34	2.97	3.28	4.28	4.40	4.60
Consolidated Net Income / (Loss)	2.64	-0.20	2.97	0.09	0.17	1.34	2.97	3.28	4.28	4.40	4.60
Depreciation Expense	0.79	0.87	0.86	0.69	0.83	0.90	0.86	0.86	1.95	1.01	1.02
Amortization Expense	0.72	0.85	0.75	0.68	0.82	0.88	0.75	0.75	0.64	0.75	0.71
Non-Cash Adjustments To Reconcile Net Income	16	-1.19	3.95	15	11	10	4.26	-1.21	7.71	-20	-1.30
Changes in Operating Assets and Liabilities, net	-11	-0.04	0.20	-13	-5.24	-4.72	-0.11	10	-21	10	-7.29
Net Cash From Investing Activities	-1.50	-0.89	-3.15	-0.13	-8.69	-4.03	-3.15	-3.49	-7.59	-5.16	-7.00
Net Cash From Continuing Investing Activities	-1.50	-0.89	-3.15	-0.13	-8.69	-4.03	-3.15	-3.49	-7.59	-5.16	-7.00
Purchase of Property, Plant & Equipment	-1.50	-0.89	-2.98	-0.33	-1.88	-4.03	-2.98	-3.49	-7.02	-5.16	-7.00
Acquisitions	0.00	-	-0.17	0.17	-6.81	-	-0.17	-	-0.73	-	0.00
Net Cash From Financing Activities	-0.64	1.93	-0.89	-0.11	-9.57	-2.82	-0.89	0.21	-0.65	0.24	-1.61
Net Cash From Continuing Financing Activities	-0.64	1.93	-0.89	-0.11	-9.57	-2.82	-0.89	0.21	-0.65	0.24	-1.61
Repayment of Debt	-0.50	-1.01	-0.08	-1.02	-22	-2.98	0.00	-	-8.00	-0.32	-6.00
Issuance of Debt	-	3.00	0.00	-	13	-	-	-	8.00	-	6.00
Other Financing Activities, net	-0.09	-0.07	-0.81	-0.07	-0.08	-0.09	-0.08	-0.93	-0.77	-	-1.61
Other Net Changes in Cash	-0.06	-0.11	-0.01	-0.08	0.04	-0.01	-0.01	0.05	0.10	-	0.05

This table presents Graham's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
Period end date	3/31/2016	3/31/2017	3/31/2018	3/31/2019	3/31/2020	3/31/2021	3/31/2022	3/31/2023	3/31/2024	3/31/2025	3/31/2026
Total Assets	143	152	143	156	148	144	184	204	234	264	324
Total Current Assets	103	111	115	135	127	120	87	110	126	141	156
Cash & Equivalents	24	39	40	15	33	60	15	18	17	22	6.58
Accounts Receivable	25	27	17	18	15	17	28	24	44	36	34
Inventories, net	11	9.25	12	25	22	17	17	26	33	40	51
Prepaid Expenses	0.61	0.68	0.77	1.33	0.91	0.51	1.39	1.84	3.56	4.25	4.26
Current Deferred & Refundable Income Taxes	1.65	-	1.48	1.07	0.49	0.00	0.46	-	0.00	1.52	1.18
Other Current Assets	-	-	8.08	7.52	15	20	26	40	28	38	60
Plant, Property, & Equipment, net	19	17	17	17	18	18	25	26	32	51	60
Total Noncurrent Assets	22	24	11	4.42	3.86	6.41	72	69	76	72	107
Goodwill	6.94	6.94	1.22	-	-	0.00	24	24	26	26	38
Intangible Assets	4.25	4.07	3.39	-	-	0.00	30	28	33	30	52
Noncurrent Deferred & Refundable Income Taxes	-	-	-	-	-	0.00	2.44	2.80	2.98	1.50	0.13
Employee Benefit Assets	-	2.34	4.37	4.27	3.46	6.22	7.06	6.11	6.40	5.95	6.63
Other Noncurrent Operating Assets	10	10	1.90	0.15	0.40	0.20	8.59	8.40	8.03	8.79	9.93
Total Liabilities & Shareholders' Equity	143	152	143	156	148	144	184	204	234	264	324
Total Liabilities	34	37	40	57	51	46	87	107	128	145	183
Total Current Liabilities	28	32	37	55	49	44	59	86	118	136	156
Accounts Payable	10	10	16	12	14	18	17	20	21	27	26
Accrued Expenses	3.83	3.72	2.89	2.93	3.35	4.63	6.05	6.43	6.67	4.32	4.73
Customer Deposits	8.40	12	13	31	27	14	26	46	72	84	102
Current Deferred & Payable Income Tax Liabilities	-	0.32	-	-	0.00	0.74	0.00	0.02	0.72	0.00	0.01
Current Employee Benefit Liabilities	5.32	5.19	4.96	5.13	4.45	6.11	7.99	10	17	19	22
Other Current Liabilities	-	-	-	0.05	0.19	0.05	1.08	1.05	1.26	1.30	1.83
Total Noncurrent Liabilities	5.83	5.42	2.69	2.42	2.16	2.78	28	21	10	8.38	27
Long-Term Debt	-	-	-	-	-	0.00	16	9.74	-	0.00	13
Capital Lease Obligations	0.16	0.14	0.06	0.10	0.06	0.03	0.01	0.09	0.07	0.04	0.02
Noncurrent Deferred & Payable Income Tax Liabilities	3.55	4.05	1.43	1.06	0.72	0.64	0.06	-	-	0.02	0.90
Noncurrent Employee Benefit Liabilities	2.13	1.23	1.21	1.27	1.30	2.07	1.67	1.34	1.25	1.19	1.15
Other Noncurrent Operating Liabilities	-	-	-	0.00	0.08	0.04	9.66	9.65	8.78	7.12	12
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	109	114	103	99	97	98	96	97	106	120	140
Total Preferred & Common Equity	109	114	103	99	97	98	96	97	106	120	140
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	109	114	103	99	97	98	96	97	106	120	140
Common Stock	23	24	25	26	27	28	29	29	33	36	43
Retained Earnings	109	111	99	94	91	89	77	77	82	94	107
Treasury Stock	-12	-12	-12	-12	-13	-12	-2.96	-2.18	-2.53	-3.39	-3.39
Accumulated Other Comprehensive Income / (Loss)	-11	-8.43	-8.25	-8.83	-9.56	-7.40	-6.47	-7.46	-7.01	-6.99	-5.85

This table presents Graham's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025	Q2 2025	Q3 2025	Q1 2026
Period end date	12/31/2022	6/30/2023	6/30/2023	9/30/2023	12/31/2023	6/30/2024	9/30/2025	12/31/2025	6/30/2025
Total Assets	208	210	210	213	219	244	287	293	252
Total Current Assets	112	117	117	120	115	135	159	164	128
Cash & Equivalents	17	25	25	26	15	22	21	22	11
Accounts Receivable	35	30	30	29	36	37	42	32	35
Inventories, net	24	25	25	27	31	33	42	49	37
Prepaid Expenses	1.90	2.68	2.68	2.85	4.01	4.01	4.01	3.49	4.06
Current Deferred & Refundable Income Taxes	0.59	0.51	0.51	0.77	0.75	0.00	0.18	0.02	1.31
Other Current Assets	34	34	34	35	29	40	50	58	39
Plant, Property, & Equipment, net	25	26	26	27	29	34	57	57	53
Total Noncurrent Assets	70	68	68	66	75	75	71	72	72
Goodwill	24	24	24	24	25	26	26	26	26
Intangible Assets	28	28	28	27	34	32	29	30	30
Noncurrent Deferred & Refundable Income Taxes	2.21	1.79	1.79	1.49	1.73	2.83	1.44	1.53	1.37
Employee Benefit Assets	7.55	6.18	6.18	6.25	6.32	6.45	6.02	6.06	5.99
Other Noncurrent Operating Assets	8.70	8.22	8.22	8.01	7.99	8.18	8.68	8.56	8.77
Total Liabilities & Shareholders' Equity	208	210	210	213	219	244	287	293	252
Total Liabilities	110	110	110	112	115	136	159	162	129
Total Current Liabilities	86	90	90	94	104	126	152	155	121
Accounts Payable	23	15	15	14	16	20	27	18	21
Accrued Expenses	5.20	5.71	5.71	6.26	5.26	6.27	3.87	4.53	4.11
Customer Deposits	44	56	56	60	63	88	105	112	83
Current Employee Benefit Liabilities	11	10	10	11	15	11	15	19	12
Other Current Liabilities	1.03	1.14	1.14	1.14	1.24	1.23	1.41	1.48	1.38
Total Noncurrent Liabilities	24	20	20	18	11	9.79	7.46	6.95	7.90
Capital Lease Obligations	0.00	0.08	0.08	0.08	0.07	0.06	0.03	0.03	0.04
Noncurrent Deferred & Payable Income Tax Liabilities	0.13	0.00	0.00	0.05	0.06	0.00	0.16	0.07	0.12
Noncurrent Employee Benefit Liabilities	1.67	1.34	1.34	1.34	1.34	1.26	1.19	1.19	1.19
Other Noncurrent Operating Liabilities	9.87	9.25	9.25	8.16	9.89	8.47	6.07	5.66	6.55
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	98	100	100	101	104	108	128	131	123
Total Preferred & Common Equity	98	100	100	101	104	108	128	131	123
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	98	100	100	101	104	108	128	131	123
Common Stock	29	30	30	30	33	33	36	36	35
Retained Earnings	78	80	80	80	81	85	102	105	99
Treasury Stock	-2.63	-2.53	-2.53	-2.53	-2.53	-3.34	-3.39	-3.39	-3.39
Accumulated Other Comprehensive Income / (Loss)	-6.60	-7.55	-7.55	-7.45	-7.14	-6.89	-6.67	-6.44	-6.78

This table displays calculated financial ratios and metrics derived from Graham's official financial filings.

Metric	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026
Period end date	3/31/2016	3/31/2017	3/31/2018	3/31/2019	3/31/2020	3/31/2021	3/31/2022	3/31/2023	3/31/2024	3/31/2025	3/31/2026
DEI Shares Outstanding	9,808,004.00	9,729,090.00	9,768,026.00	9,834,082.00	9,891,052.00	-	-	-	-	10,902,937.00	11,072,780.00
DEI Adjusted Shares Outstanding	9,808,004.00	9,729,090.00	9,768,026.00	9,834,082.00	9,891,052.00	-	-	-	-	10,902,937.00	11,072,780.00
DEI Earnings Per Adjusted Shares Outstanding	0.63	0.52	-1.01	-0.03	0.19	-	-	-	-	1.12	1.13
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	-33.39%	1.92%	-15.51%	18.44%	-1.34%	7.60%	25.98%	27.93%	18.09%	13.13%	16.86%
EBITDA Growth	-57.62%	0.45%	-197.98%	114.59%	167.00%	54.40%	-168.95%	298.32%	54.75%	66.29%	7.64%
EBIT Growth	-68.99%	-0.25%	-301.53%	88.14%	162.70%	211.10%	-447.67%	113.87%	336.53%	126.39%	-2.17%
NOPAT Growth	-67.85%	1.06%	-305.31%	82.64%	131.19%	312.66%	-464.47%	110.30%	591.89%	113.09%	5.49%
Net Income Growth	-58.39%	-18.07%	-295.98%	96.87%	707.79%	26.82%	-469.55%	104.18%	1,141.42%	168.44%	2.21%
EPS Growth	-57.93%	-14.75%	-294.23%	97.03%	733.33%	26.32%	-445.83%	103.61%	1,300.00%	164.29%	0.90%
Operating Cash Flow Growth	198.63%	-33.93%	-31.30%	-6.98%	-84.35%	-238.98%	-28.86%	727.04%	102.10%	-13.53%	-34.48%
Free Cash Flow Firm Growth	426.76%	-49.56%	-50.79%	29.40%	-161.17%	-114.31%	-973.67%	112.70%	-17.23%	-61.68%	-1,285.74%
Invested Capital Growth	-21.12%	-8.16%	-33.93%	-26.02%	18.98%	38.59%	203.90%	-8.71%	-2.45%	10.13%	49.50%
Revenue Q/Q Growth	-14.41%	3.76%	-4.26%	1.62%	-0.61%	7.60%	2.48%	0.00%	0.00%	6.42%	0.00%
EBITDA Q/Q Growth	-34.04%	22.94%	-16.05%	-81.44%	294.84%	53.20%	-279.46%	0.00%	0.00%	19.50%	0.00%
EBIT Q/Q Growth	-45.22%	39.87%	-10.70%	-132.66%	119.85%	211.10%	-246.22%	0.00%	0.00%	31.37%	0.00%
NOPAT Q/Q Growth	-44.07%	36.24%	-14.64%	-148.78%	113.70%	312.66%	-229.64%	0.00%	0.00%	33.39%	0.00%
Net Income Q/Q Growth	-37.29%	34.23%	-10.91%	-106.07%	157.48%	26.82%	-206.53%	0.00%	0.00%	38.21%	0.00%
EPS Q/Q Growth	-37.11%	36.84%	0.00%	0.00%	155.88%	26.32%	-186.21%	0.00%	0.00%	38.75%	0.00%
Operating Cash Flow Q/Q Growth	-10.48%	70.02%	53.19%	-39.90%	126.16%	-128.57%	86.90%	0.00%	0.00%	-33.40%	0.00%
Free Cash Flow Firm Q/Q Growth	-17.86%	17.61%	105.28%	-21.88%	56.71%	-124.49%	22.76%	0.00%	0.00%	-81.88%	0.00%
Invested Capital Q/Q Growth	5.80%	6.37%	-3.27%	-18.65%	-15.84%	0.00%	5.56%	0.00%	0.00%	15.98%	0.00%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	25.83%	24.14%	21.89%	23.86%	20.03%	21.00%	7.43%	16.17%	21.87%	25.18%	23.54%
EBITDA Margin	11.48%	11.32%	-13.12%	1.62%	4.38%	6.28%	-3.44%	5.33%	6.98%	10.26%	9.45%
Operating Margin	7.43%	7.26%	-17.96%	-2.63%	0.72%	3.08%	-9.24%	0.80%	3.73%	7.24%	6.12%
EBIT Margin	7.43%	7.27%	-17.34%	-1.74%	1.10%	3.19%	-8.81%	0.95%	3.53%	7.06%	5.91%
Profit (Net Income) Margin	6.81%	5.47%	-12.70%	-0.34%	2.07%	2.44%	-7.14%	0.23%	2.46%	5.83%	5.10%
Tax Burden Percent	70.23%	71.26%	76.58%	212.41%	80.97%	72.67%	78.22%	65.42%	81.74%	79.38%	84.69%
Interest Burden Percent	130.49%	105.63%	95.58%	9.09%	231.20%	105.01%	103.70%	37.40%	85.13%	103.93%	101.77%
Effective Tax Rate	29.77%	28.74%	0.00%	0.00%	19.03%	27.33%	0.00%	34.58%	18.26%	20.62%	15.31%
Return on Invested Capital (ROIC)	9.31%	11.12%	-28.71%	-7.20%	2.41%	7.68%	-11.93%	0.85%	6.27%	12.87%	10.38%
ROIC Less NNEP Spread (ROIC-NNEP)	7.01%	10.72%	-28.59%	-8.99%	0.64%	7.40%	-9.22%	49.06%	16.32%	11.95%	13.31%
Return on Net Nonoperating Assets (RNNOA)	-3.88%	-6.62%	19.66%	6.90%	-0.50%	-5.24%	2.91%	-0.47%	-1.77%	-2.00%	-0.76%
Return on Equity (ROE)	5.43%	4.50%	-9.05%	-0.30%	1.91%	2.44%	-9.02%	0.38%	4.50%	10.86%	9.62%
Cash Return on Invested Capital (CROIC)	32.92%	19.63%	12.15%	22.71%	-14.92%	-24.67%	-112.90%	9.97%	8.75%	3.23%	-29.30%
Operating Return on Assets (OROA)	4.50%	4.53%	-9.12%	-1.06%	0.66%	2.13%	-6.60%	0.77%	2.99%	5.95%	4.94%
Return on Assets (ROA)	4.13%	3.41%	-6.68%	-0.21%	1.23%	1.62%	-5.35%	0.19%	2.08%	4.91%	4.25%
Return on Common Equity (ROCE)	5.43%	4.50%	-9.05%	-0.30%	1.91%	2.44%	-9.02%	0.38%	4.50%	10.86%	9.62%
Return on Equity Simple (ROE_SIMPLE)	0.00%	0.00%	0.00%	0.00%	0.00%	2.42%	-9.09%	0.38%	4.32%	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	4.70	4.75	-9.75	-1.69	0.53	2.18	-7.94	0.82	5.66	12	13
NOPAT Margin	5.22%	5.17%	-12.57%	-1.84%	0.58%	2.23%	-6.47%	0.52%	3.05%	5.74%	5.18%
Net Nonoperating Expense Percent (NNEP)	2.29%	0.40%	-0.13%	1.78%	1.77%	0.28%	-2.72%	-48.21%	-10.06%	0.92%	-2.93%
Return On Investment Capital (ROIC_SIMPLE)	4.29%	4.15%	-9.42%	-1.71%	0.55%	-	-	-	-	10.08%	8.29%
Cost of Revenue to Revenue	74.17%	75.86%	78.11%	76.14%	79.97%	79.00%	92.57%	83.83%	78.13%	74.82%	76.46%
SG&A Expenses to Revenue	18.14%	15.94%	20.03%	19.47%	18.63%	17.92%	17.34%	15.38%	18.10%	18.53%	17.67%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	18.40%	16.88%	39.85%	26.49%	19.31%	17.92%	16.67%	15.38%	18.14%	17.95%	17.42%
Earnings before Interest and Taxes (EBIT)	6.69	6.67	-13	-1.60	1.00	3.11	-11	1.50	6.55	15	15
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	10	10	-10	1.49	3.97	6.12	-4.22	8.37	13	22	23
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.57	1.74	1.84	1.81	1.25	1.42	0.85	1.44	2.77	2.63	6.23
Price to Tangible Book Value (P/TBV)	1.75	1.92	1.93	1.81	1.25	1.42	1.91	3.09	6.21	4.94	17.44
Price to Revenue (P/Rev)	1.90	2.16	2.46	1.95	1.33	1.43	0.67	0.89	1.57	1.50	3.56
Price to Earnings (P/E)	27.95	39.51	0.00	0.00	64.43	58.52	0.00	379.14	64.08	25.69	69.91
Dividend Yield	1.89%	1.75%	1.85%	2.15%	3.53%	3.16%	5.71%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	3.58%	2.53%	0.00%	0.00%	1.55%	1.71%	0.00%	0.26%	1.56%	3.89%	1.43%
Enterprise Value to Invested Capital (EV/IC)	2.39	3.06	4.23	5.05	2.01	2.24	0.86	1.45	3.09	2.98	6.00
Enterprise Value to Revenue (EV/Rev)	1.18	1.36	1.47	1.10	0.53	0.76	0.70	0.84	1.48	1.39	3.59
Enterprise Value to EBITDA (EV/EBITDA)	10.30	12.06	0.00	68.00	12.02	12.08	0.00	15.85	21.24	13.59	37.97
Enterprise Value to EBIT (EV/EBIT)	15.92	18.77	0.00	0.00	47.67	23.77	0.00	88.48	42.01	19.74	60.70
Enterprise Value to NOPAT (EV/NOPAT)	22.67	26.38	0.00	0.00	90.30	33.94	0.00	162.30	48.62	24.28	69.22
Enterprise Value to Operating Cash Flow (EV/OCF)	5.68	10.11	13.42	12.75	38.47	0.00	0.00	9.54	9.78	12.04	55.25
Enterprise Value to Free Cash Flow (EV/FCFF)	6.41	14.94	27.70	18.92	0.00	0.00	0.00	13.90	34.82	96.69	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.19	0.12	0.00	0.00	0.09
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.17	0.10	0.00	0.00	0.09
Financial Leverage	-0.55	-0.62	-0.69	-0.77	-0.78	-0.71	-0.32	-0.01	-0.11	-0.17	-0.06
Leverage Ratio	1.32	1.32	1.36	1.48	1.56	1.50	1.69	2.00	2.16	2.21	2.26
Compound Leverage Factor	1.72	1.39	1.30	0.13	3.60	1.58	1.75	0.75	1.84	2.30	2.30
Debt to Total Capital	0.19%	0.22%	0.14%	0.10%	0.06%	0.06%	16.01%	10.88%	0.06%	0.04%	8.49%
Short-Term Debt to Total Capital	0.05%	0.09%	0.09%	0.00%	0.00%	0.02%	1.74%	1.84%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.14%	0.13%	0.05%	0.10%	0.06%	0.03%	14.27%	9.04%	0.06%	0.04%	8.49%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	99.81%	99.78%	99.86%	99.90%	99.94%	99.94%	83.99%	89.12%	99.94%	99.96%	91.51%
Debt to EBITDA	0.02	0.02	-0.01	0.06	0.01	0.01	-4.36	1.41	0.01	0.00	0.56
Net Debt to EBITDA	-6.27	-7.05	7.50	-52.29	-18.40	-10.61	-0.86	-0.77	-1.30	-1.00	0.28
Long-Term Debt to EBITDA	0.02	0.01	-0.01	0.06	0.01	0.01	-3.88	1.17	0.01	0.00	0.56
Debt to NOPAT	0.05	0.05	-0.01	-0.06	0.10	0.03	-2.32	14.47	0.01	0.00	1.02
Net Debt to NOPAT	-13.80	-15.42	7.83	45.88	-138.18	-29.83	-0.46	-7.86	-2.98	-1.79	0.51
Long-Term Debt to NOPAT	0.03	0.03	-0.01	-0.06	0.10	0.02	-2.06	12.02	0.01	0.00	1.02
Altman Z-Score	5.52	5.57	4.71	3.88	3.53	4.05	1.81	2.25	2.78	2.81	4.23
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	3.68	3.46	3.09	2.46	2.57	2.76	1.47	1.28	1.07	1.04	1.00
Quick Ratio	3.21	3.15	2.51	1.74	1.80	1.89	0.71	0.49	0.52	0.42	0.26
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	17	8.38	4.12	5.34	-3.27	-7.00	-75	9.54	7.90	3.03	-36
Operating Cash Flow to CapEx	1,630.52%	3,823.77%	416.19%	370.30%	51.52%	-80.06%	-95.48%	371.14%	306.25%	128.27%	100.97%
Free Cash Flow to Firm to Interest Expense	1,661.63	838.19	343.73	444.78	-272.09	-636.13	-187.83	10.16	8.11	0.00	0.00
Operating Cash Flow to Interest Expense	1,875.10	1,238.90	709.25	659.75	103.25	-156.55	-5.55	14.82	28.87	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	1,760.10	1,206.50	538.83	481.58	-97.17	-352.09	-11.36	10.83	19.44	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.61	0.62	0.53	0.61	0.60	0.67	0.75	0.81	0.85	0.84	0.83
Accounts Receivable Turnover	2.98	3.54	3.50	5.31	5.49	5.95	5.46	6.08	5.42	5.25	7.08
Inventory Turnover	5.38	6.94	5.82	3.86	3.09	3.89	6.54	6.03	4.86	4.28	4.13
Fixed Asset Turnover	4.67	5.13	4.55	5.38	5.23	5.54	5.78	6.23	6.44	5.07	4.42
Accounts Payable Turnover	5.65	6.75	4.58	4.90	5.44	4.78	6.56	7.14	7.07	6.53	7.07
Days Sales Outstanding (DSO)	122.62	103.23	104.39	68.78	66.43	61.36	66.90	59.99	67.28	69.48	51.57
Days Inventory Outstanding (DIO)	67.78	52.58	62.72	94.58	118.28	93.89	55.78	60.56	75.17	85.34	88.34
Days Payable Outstanding (DPO)	64.65	54.06	79.70	74.53	67.15	76.36	55.60	51.11	51.63	55.90	51.62
Cash Conversion Cycle (CCC)	125.75	101.75	87.42	88.82	117.57	78.89	67.08	69.44	90.82	98.92	88.29
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	45	41	27	20	24	33	100	91	89	98	147
Invested Capital Turnover	1.78	2.15	2.28	3.91	4.14	3.44	1.85	1.64	2.05	2.24	2.00
Increase / (Decrease) in Invested Capital	-12	-3.63	-14	-7.03	3.79	9.18	67	-8.73	-2.24	9.03	49
Enterprise Value (EV)	107	125	114	101	48	74	86	133	275	293	880
Market Capitalization	171	198	191	179	121	139	82	139	292	314	874
Book Value per Share	$11.15	$11.83	$10.58	$10.06	$9.78	$9.80	$9.07	$9.11	$9.83	$10.97	$12.67
Tangible Book Value per Share	$10.01	$10.69	$10.11	$10.06	$9.78	$9.80	$4.04	$4.23	$4.38	$5.83	$4.53
Total Capital	110	114	103	99	97	98	115	109	106	120	153
Total Debt	0.21	0.25	0.14	0.10	0.06	0.06	18	12	0.07	0.04	13
Total Long-Term Debt	0.16	0.14	0.06	0.10	0.06	0.03	16	9.83	0.07	0.04	13
Net Debt	-65	-73	-76	-78	-73	-65	3.65	-6.43	-17	-22	6.44
Capital Expenditures (CapEx)	1.15	0.32	2.05	2.14	2.41	2.15	2.32	3.75	9.18	19	16
Debt-free, Cash-free Net Working Capital (DFCFNWC)	9.79	5.32	1.71	2.14	4.44	12	15	7.65	-8.83	-16	-6.40
Debt-free Net Working Capital (DFNWC)	75	79	78	80	77	77	30	26	8.11	5.22	0.18
Net Working Capital (NWC)	75	79	78	80	77	77	28	24	8.11	5.22	0.18
Net Nonoperating Expense (NNE)	-1.43	-0.28	0.10	-1.38	-1.34	-0.20	0.83	0.45	1.10	-0.17	0.22
Net Nonoperating Obligations (NNO)	-65	-73	-76	-79	-73	-65	3.65	-5.52	-16	-21	6.50
Total Depreciation and Amortization (D&A)	3.65	3.71	3.27	3.08	2.97	3.01	6.60	6.87	6.41	6.72	8.68
Debt-free, Cash-free Net Working Capital to Revenue	10.87%	5.80%	2.21%	2.33%	4.90%	11.96%	12.26%	4.87%	-4.76%	-7.79%	-2.61%
Debt-free Net Working Capital to Revenue	83.14%	85.86%	100.85%	87.00%	85.47%	78.67%	24.26%	16.49%	4.37%	2.49%	0.08%
Net Working Capital to Revenue	83.08%	85.75%	100.74%	87.00%	85.47%	78.65%	22.63%	15.21%	4.37%	2.49%	0.08%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.61	$0.52	($1.01)	($0.03)	$0.19	$0.24	($0.83)	$0.03	$0.42	$1.12	$1.14
Adjusted Weighted Average Basic Shares Outstanding	9.98M	9.72M	9.76M	9.82M	9.88M	9.96M	10.54M	10.61M	10.74M	10.88M	10.99M
Adjusted Diluted Earnings per Share	$0.61	$0.52	($1.01)	($0.03)	$0.19	$0.24	($0.83)	$0.03	$0.42	$1.11	$1.12
Adjusted Weighted Average Diluted Shares Outstanding	9.98M	9.73M	9.76M	9.82M	9.88M	9.96M	10.54M	10.65M	10.84M	11.07M	11.14M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	($0.03)	$0.19	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	9.65M	9.74M	9.77M	9.84M	9.86M	9.95M	10.60M	10.68M	10.87M	10.95M	11.69M
Normalized Net Operating Profit after Tax (NOPAT)	4.70	5.20	0.84	2.82	0.53	2.18	-7.94	0.82	5.66	12	13
Normalized NOPAT Margin	5.22%	5.66%	1.09%	3.07%	0.58%	2.23%	-6.47%	0.52%	3.05%	5.74%	5.18%
Pre Tax Income Margin	9.70%	7.68%	-16.58%	-0.16%	2.55%	3.35%	-9.13%	0.36%	3.00%	7.34%	6.02%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	669.00	667.30	-1,120.67	-132.92	83.33	282.82	-27.04	1.60	6.72	0.00	0.00
NOPAT to Interest Expense	469.83	474.79	-812.35	-141.05	43.99	198.05	-19.85	0.87	5.81	0.00	0.00
EBIT Less CapEx to Interest Expense	554.00	634.90	-1,291.08	-311.08	-117.08	87.27	-32.85	-2.40	-2.70	0.00	0.00
NOPAT Less CapEx to Interest Expense	354.83	442.39	-982.77	-319.22	-156.42	2.50	-25.66	-3.12	-3.62	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	53.76%	69.52%	-35.73%	-1,244.81%	227.03%	184.96%	-40.16%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	207.75%	70.10%	-36.94%	-1,292.21%	239.32%	185.93%	-40.62%	5.72%	1.27%	6.98%	0.00%

This table displays calculated financial ratios and metrics derived from Graham's official financial filings.

Metric	Q1 2023	Q2 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Period end date	6/30/2023	9/30/2022	6/30/2024	9/30/2024	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
DEI Shares Outstanding	-	-	-	-	-	10,828,327.00	10,870,564.00	10,975,874.00	-	10,902,937.00	10,948,443.00
DEI Adjusted Shares Outstanding	-	-	-	-	-	10,828,327.00	10,870,564.00	10,975,874.00	-	10,902,937.00	10,948,443.00
DEI Earnings Per Adjusted Shares Outstanding	-	-	-	-	-	0.09	0.27	0.28	-	0.40	0.42
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	135.99%	11.71%	5.01%	40.43%	0.00%	8.51%	0.00%	18.83%	7.35%	27.11%	11.08%
EBITDA Growth	281.49%	36.07%	-7.08%	234.05%	0.00%	151.99%	0.00%	176.48%	-13.97%	95.80%	38.62%
EBIT Growth	193.30%	101.80%	-12.75%	41,340.00%	0.00%	751.03%	0.00%	484.49%	159.05%	187.50%	54.36%
NOPAT Growth	201.75%	92.59%	1.66%	8,983.68%	0.00%	619.71%	0.00%	540.79%	-42.85%	240.13%	56.74%
Net Income Growth	184.45%	60.16%	12.35%	1,773.98%	0.00%	310.81%	0.00%	698.30%	862.42%	333.43%	54.92%
EPS Growth	180.65%	60.00%	8.00%	1,600.00%	0.00%	325.00%	0.00%	650.00%	600.00%	344.44%	55.56%
Operating Cash Flow Growth	221.58%	117.90%	1.31%	4,687.97%	0.00%	73.85%	0.00%	337.87%	0.00%	-141.18%	-125.92%
Free Cash Flow Firm Growth	120.35%	199.48%	-86.34%	-175.52%	0.00%	-58.46%	-82.04%	-209.04%	0.00%	-232.67%	-797.37%
Invested Capital Growth	-18.21%	0.00%	-0.16%	0.00%	0.00%	-2.45%	-0.16%	23.87%	0.00%	10.13%	29.60%
Revenue Q/Q Growth	93.05%	-19.82%	0.00%	7.23%	-18.19%	6.55%	6.99%	7.23%	0.00%	26.17%	-6.50%
EBITDA Q/Q Growth	187.39%	-66.20%	0.00%	21.52%	-57.23%	48.96%	29.16%	21.52%	0.00%	86.16%	-8.56%
EBIT Q/Q Growth	146.58%	-99.72%	0.00%	32.27%	-80.26%	130.81%	65.94%	32.27%	0.00%	156.16%	-10.91%
NOPAT Q/Q Growth	151.30%	-101.27%	0.00%	11.39%	-15.48%	-53.14%	126.69%	11.39%	0.00%	178.87%	4.47%
Net Income Q/Q Growth	145.37%	-107.42%	0.00%	10.62%	-94.97%	514.55%	192.50%	10.62%	0.00%	176.76%	4.55%
EPS Q/Q Growth	147.17%	-108.00%	0.00%	11.11%	-93.33%	350.00%	200.00%	11.11%	0.00%	185.71%	5.00%
Operating Cash Flow Q/Q Growth	-30.24%	-96.62%	0.00%	59.86%	138.37%	13.87%	0.91%	59.86%	0.00%	-168.09%	36.49%
Free Cash Flow Firm Q/Q Growth	130.60%	357.85%	0.00%	-2,630.58%	100.00%	-32.97%	-13.64%	-672.57%	0.00%	-150.63%	-353.92%
Invested Capital Q/Q Growth	-12.95%	-100.00%	0.00%	-7.84%	-100.00%	-3.43%	-2.39%	23.11%	0.00%	15.98%	14.87%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	23.08%	13.84%	24.76%	23.90%	22.19%	24.21%	24.76%	23.90%	24.84%	26.97%	26.53%
EBITDA Margin	10.72%	4.52%	9.49%	10.75%	5.62%	7.86%	9.49%	10.75%	4.51%	12.11%	11.84%
Operating Margin	7.74%	-0.14%	6.45%	7.91%	2.08%	4.25%	6.45%	7.91%	4.70%	9.30%	8.95%
EBIT Margin	7.55%	0.03%	6.27%	7.74%	1.87%	4.04%	6.27%	7.74%	4.51%	9.15%	8.72%
Profit (Net Income) Margin	5.55%	-0.51%	5.94%	6.13%	0.38%	2.17%	5.94%	6.13%	3.38%	7.41%	8.28%
Tax Burden Percent	77.51%	83.05%	90.04%	76.36%	300.00%	64.54%	90.04%	76.36%	70.67%	78.92%	91.66%
Interest Burden Percent	94.85%	-2,360.00%	105.14%	103.69%	6.72%	83.21%	105.14%	103.69%	106.04%	102.60%	103.66%
Effective Tax Rate	22.49%	0.00%	9.96%	23.64%	-200.00%	35.46%	9.96%	23.64%	29.33%	21.08%	8.34%
Return on Invested Capital (ROIC)	9.31%	0.00%	10.64%	26.33%	0.00%	5.64%	12.38%	12.87%	0.00%	16.44%	17.68%
ROIC Less NNEP Spread (ROIC-NNEP)	14.01%	0.00%	10.27%	26.04%	0.00%	8.07%	12.00%	12.60%	0.00%	16.23%	17.40%
Return on Net Nonoperating Assets (RNNOA)	-0.63%	0.00%	-1.66%	-7.47%	0.00%	-0.87%	-1.95%	-1.92%	0.00%	-2.72%	-2.38%
Return on Equity (ROE)	8.68%	0.00%	8.98%	18.86%	0.00%	4.76%	10.43%	10.96%	0.00%	13.72%	15.30%
Cash Return on Invested Capital (CROIC)	17.40%	0.00%	1.56%	-189.40%	0.00%	8.75%	6.65%	-12.84%	0.00%	3.23%	-12.07%
Operating Return on Assets (OROA)	5.74%	0.00%	4.41%	5.42%	0.00%	3.43%	5.12%	6.39%	0.00%	7.71%	7.56%
Return on Assets (ROA)	4.22%	0.00%	4.17%	4.29%	0.00%	1.84%	4.85%	5.06%	0.00%	6.24%	7.19%
Return on Common Equity (ROCE)	8.68%	0.00%	8.98%	18.86%	0.00%	4.76%	10.43%	10.96%	0.00%	13.72%	15.30%
Return on Equity Simple (ROE_SIMPLE)	-3.02%	0.00%	0.64%	3.71%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Net Operating Profit after Tax (NOPAT)	2.86	-0.04	2.90	3.23	2.73	1.28	2.90	3.23	1.56	4.36	4.55
NOPAT Margin	6.00%	-0.10%	5.81%	6.04%	6.24%	2.74%	5.81%	6.04%	3.32%	7.34%	8.20%
Net Nonoperating Expense Percent (NNEP)	-4.71%	0.00%	0.37%	0.29%	0.00%	-2.43%	0.37%	0.27%	0.18%	0.21%	0.28%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	1.21%	2.68%	2.53%	1.36%	3.64%	3.69%
Cost of Revenue to Revenue	76.92%	86.16%	75.24%	76.10%	77.81%	75.79%	75.24%	76.10%	75.16%	73.03%	73.47%
SG&A Expenses to Revenue	15.33%	13.98%	18.57%	17.10%	20.11%	19.51%	18.57%	17.10%	20.61%	18.13%	17.72%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	15.33%	13.98%	18.31%	15.99%	20.11%	19.96%	18.31%	15.99%	20.15%	17.67%	17.58%
Earnings before Interest and Taxes (EBIT)	3.59	0.01	3.13	4.14	0.82	1.89	3.13	4.14	2.12	5.43	4.84
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	5.10	1.72	4.74	5.76	2.46	3.67	4.74	5.76	2.12	7.18	6.57
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.42	0.00	2.83	2.87	0.00	2.80	2.83	2.53	4.23	2.63	4.39
Price to Tangible Book Value (P/TBV)	2.93	0.00	6.09	5.80	0.00	6.28	6.09	4.44	8.38	4.94	7.98
Price to Revenue (P/Rev)	0.94	0.67	1.92	1.84	0.00	1.59	1.65	1.56	0.00	1.50	2.52
Price to Earnings (P/E)	0.00	0.00	441.72	77.28	0.00	64.84	67.19	44.54	0.00	25.69	39.11
Dividend Yield	0.00%	5.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	0.00%	0.00%	0.23%	1.29%	0.00%	1.54%	1.49%	2.25%	0.00%	3.89%	2.56%
Enterprise Value to Invested Capital (EV/IC)	1.47	0.00	3.27	3.62	0.00	3.12	3.27	2.82	5.37	2.98	4.71
Enterprise Value to Revenue (EV/Rev)	0.86	0.00	1.78	1.66	0.00	1.50	1.53	1.46	0.00	1.39	2.47
Enterprise Value to EBITDA (EV/EBITDA)	34.83	0.00	35.53	24.42	0.00	21.50	21.97	17.74	0.00	13.59	22.74
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	273.09	56.03	0.00	42.54	43.46	30.19	0.00	19.74	32.15
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	233.38	68.25	0.00	49.23	50.30	36.70	0.00	24.28	38.79
Enterprise Value to Operating Cash Flow (EV/OCF)	9.55	0.00	20.29	7.85	0.00	9.90	10.12	7.76	12.44	12.04	39.83
Enterprise Value to Free Cash Flow (EV/FCFF)	7.62	0.00	209.50	0.00	0.00	35.26	49.09	0.00	0.00	96.69	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.11	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to Equity	0.09	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Financial Leverage	-0.05	0.00	-0.16	-0.29	0.00	-0.11	-0.16	-0.15	-0.26	-0.17	-0.14
Leverage Ratio	1.95	0.00	2.18	2.22	0.00	2.16	2.18	2.19	2.31	2.21	2.14
Compound Leverage Factor	1.85	0.00	2.30	2.30	0.00	1.80	2.30	2.27	2.45	2.27	2.22
Debt to Total Capital	10.24%	0.00%	0.06%	0.05%	0.00%	0.06%	0.06%	0.03%	0.04%	0.04%	0.03%
Short-Term Debt to Total Capital	1.80%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	8.44%	0.00%	0.06%	0.05%	0.00%	0.06%	0.06%	0.03%	0.04%	0.04%	0.03%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	89.76%	0.00%	99.94%	99.95%	0.00%	99.94%	99.94%	99.97%	99.96%	99.96%	99.97%
Debt to EBITDA	3.08	0.00	0.01	0.00	0.00	0.01	0.00	0.00	0.00	0.00	0.00
Net Debt to EBITDA	-3.60	0.00	-2.69	-2.72	0.00	-1.30	-1.66	-1.21	0.00	-1.00	-0.46
Long-Term Debt to EBITDA	2.54	0.00	0.01	0.00	0.00	0.01	0.00	0.00	0.00	0.00	0.00
Debt to NOPAT	-4.45	0.00	0.05	0.01	0.00	0.01	0.01	0.00	0.00	0.00	0.00
Net Debt to NOPAT	5.20	0.00	-17.67	-7.59	0.00	-2.98	-3.81	-2.50	0.00	-1.79	-0.78
Long-Term Debt to NOPAT	-3.67	0.00	0.05	0.01	0.00	0.01	0.01	0.00	0.00	0.00	0.00
Altman Z-Score	2.23	0.00	2.58	2.71	0.00	2.73	2.68	2.51	0.00	2.69	4.02
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.30	0.00	1.07	1.08	0.00	1.07	1.07	1.05	1.03	1.04	1.05
Quick Ratio	0.60	0.00	0.46	0.48	0.00	0.52	0.46	0.41	0.46	0.42	0.38
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	22	102	3.04	-77	0.00	3.52	3.04	-17	-83	-4.67	-21
Operating Cash Flow to CapEx	573.92%	32.62%	292.68%	399.68%	403.24%	214.48%	292.68%	399.68%	0.00%	-68.97%	-32.25%
Free Cash Flow to Firm to Interest Expense	120.34	414.36	0.00	0.00	0.00	11.11	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow to Interest Expense	46.50	1.18	0.00	0.00	9.94	27.25	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	38.40	-2.44	0.00	0.00	7.48	14.54	0.00	0.00	0.00	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.76	0.00	0.70	0.70	0.00	0.85	0.82	0.83	0.00	0.84	0.87
Accounts Receivable Turnover	6.28	0.00	4.81	6.01	0.00	5.42	5.60	5.83	0.00	5.25	6.03
Inventory Turnover	5.87	0.00	4.56	4.46	0.00	4.86	4.98	4.57	0.00	4.28	4.57
Fixed Asset Turnover	5.83	0.00	5.32	4.78	0.00	6.44	6.19	4.94	0.00	5.07	4.93
Accounts Payable Turnover	8.68	0.00	7.67	6.42	0.00	7.07	8.38	7.85	0.00	6.53	7.97
Days Sales Outstanding (DSO)	58.09	0.00	75.87	60.69	0.00	67.28	65.23	62.62	0.00	69.48	60.51
Days Inventory Outstanding (DIO)	62.16	0.00	80.11	81.87	0.00	75.17	73.34	79.81	0.00	85.34	79.90
Days Payable Outstanding (DPO)	42.07	0.00	47.58	56.82	0.00	51.63	43.56	46.48	0.00	55.90	45.79
Cash Conversion Cycle (CCC)	78.18	0.00	108.41	85.74	0.00	90.82	95.01	95.94	0.00	98.92	94.62
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	87	0.00	87	80	0.00	89	87	107	85	98	113
Invested Capital Turnover	1.55	0.00	1.83	4.36	0.00	2.05	2.13	2.13	0.00	2.24	2.16
Increase / (Decrease) in Invested Capital	-19	-102	-0.14	80	0.00	-2.24	-0.14	21	85	9.03	26
Enterprise Value (EV)	128	0.00	285	290	0.00	279	285	302	454	293	531
Market Capitalization	142	93	306	322	203	295	306	322	484	314	542
Book Value per Share	$9.34	$0.00	$9.96	$10.33	$0.00	$9.75	$9.96	$11.71	$10.51	$10.97	$11.27
Tangible Book Value per Share	$4.53	$0.00	$4.63	$5.10	$0.00	$4.34	$4.63	$6.67	$5.31	$5.83	$6.20
Total Capital	111	0.00	108	113	0.00	106	108	128	114	120	123
Total Debt	11	0.00	0.06	0.06	0.00	0.07	0.06	0.03	0.05	0.04	0.04
Total Long-Term Debt	9.38	0.00	0.06	0.06	0.00	0.07	0.06	0.03	0.05	0.04	0.04
Net Debt	-13	0.00	-22	-32	0.00	-17	-22	-21	-30	-22	-11
Capital Expenditures (CapEx)	1.50	0.89	2.98	3.49	1.88	4.03	2.98	3.49	0.00	5.16	7.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)	4.34	0.00	-13	-22	0.00	-8.83	-13	-13	-25	-16	-4.29
Debt-free Net Working Capital (DFNWC)	29	0.00	9.00	10	0.00	8.11	9.00	7.50	4.79	5.22	6.46
Net Working Capital (NWC)	27	0.00	9.00	10	0.00	8.11	9.00	7.50	4.79	5.22	6.46
Net Nonoperating Expense (NNE)	0.22	0.16	-0.06	-0.05	2.57	0.27	-0.06	-0.05	-0.03	-0.04	-0.04
Net Nonoperating Obligations (NNO)	-13	0.00	-21	-32	0.00	-16	-21	-20	-30	-21	-11
Total Depreciation and Amortization (D&A)	1.51	1.71	1.61	1.62	1.65	1.78	1.61	1.62	0.00	1.76	1.73
Debt-free, Cash-free Net Working Capital to Revenue	2.89%	0.00%	-7.90%	-12.53%	0.00%	-4.76%	-6.80%	-6.33%	0.00%	-7.79%	-1.99%
Debt-free Net Working Capital to Revenue	19.31%	0.00%	5.64%	5.94%	0.00%	4.37%	4.85%	3.63%	0.00%	2.49%	3.00%
Net Working Capital to Revenue	17.98%	0.00%	5.64%	5.94%	0.00%	4.37%	4.85%	3.63%	0.00%	2.49%	3.00%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	$0.27	$0.30	$0.00	$0.09	$0.27	$0.30	$0.15	$0.40	$0.42
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	10.86M	10.89M	0.00	10.74M	10.86M	10.89M	10.89M	10.88M	10.93M
Adjusted Diluted Earnings per Share	$0.00	$0.00	$0.27	$0.30	$0.00	$0.09	$0.27	$0.30	$0.14	$0.40	$0.42
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	10.96M	11.02M	0.00	10.84M	10.96M	11.02M	11.06M	11.07M	11.03M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	10.89M	10.89M	0.00	10.87M	10.89M	10.99M	10.90M	10.95M	10.98M
Normalized Net Operating Profit after Tax (NOPAT)	2.86	-0.04	2.90	3.23	0.64	1.28	2.90	3.23	1.56	4.36	4.55
Normalized NOPAT Margin	6.00%	-0.10%	5.81%	6.04%	1.46%	2.74%	5.81%	6.04%	3.32%	7.34%	8.20%
Pre Tax Income Margin	7.16%	-0.62%	6.59%	8.02%	0.13%	3.36%	6.59%	8.02%	4.78%	9.38%	9.03%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	19.41	0.04	0.00	0.00	1.07	5.96	0.00	0.00	0.00	0.00	0.00
NOPAT to Interest Expense	15.44	-0.15	0.00	0.00	3.58	4.04	0.00	0.00	0.00	0.00	0.00
EBIT Less CapEx to Interest Expense	11.31	-3.59	0.00	0.00	-1.39	-6.75	0.00	0.00	0.00	0.00	0.00
NOPAT Less CapEx to Interest Expense	7.33	-3.77	0.00	0.00	1.12	-8.66	0.00	0.00	0.00	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	-1.90%	-0.44%	111.69%	20.46%	0.00%	1.27%	0.00%	0.00%	0.00%	6.98%	0.00%

Financials Breakdown Chart

Key Financial Trends

Graham Corp. (NYSE: GHM) showed mixed but improving operating results in the most recent quarter, while cash flow remained under pressure. Revenue declined year over year in Q1 2026, but gross profit and net income improved versus the prior-year quarter. At the same time, the company used a significant amount of cash in operations and investing, which kept overall liquidity trends in focus.

Net income improved year over year. Q1 2026 net income was $4.6 million, up from $3.0 million in Q1 2025.
Gross profit margin expanded. Gross profit rose to $14.7 million on $55.5 million of revenue in Q1 2026, versus $12.4 million on $50.0 million a year ago.
Operating income held up despite lower revenue. Q1 2026 operating income was $5.0 million, ahead of $3.2 million in Q1 2025.
Balance sheet equity increased. Total common equity rose to $123.4 million from $108.2 million at the Q1 2025 comparable period.
Customer deposits remain a major funding source. Customer deposits were $82.8 million at Q1 2026, which supports working capital but can also signal project timing dependence.
Capex remains meaningful. Graham spent $7.0 million on property, plant and equipment in Q1 2026, indicating continued investment in the business.
Shares outstanding were fairly stable. Diluted weighted average shares were 11.0 million in Q1 2026, only slightly above the prior-year period.
Revenue declined year over year. Q1 2026 revenue fell to $55.5 million from $66.0 million in Q1 2025.
Operating cash flow was negative. Q1 2026 operating cash flow was negative $2.3 million, compared with positive $13.9 million in Q1 2025.
Cash declined sharply. Net change in cash and equivalents was negative $10.8 million in Q1 2026, and cash fell to $10.8 million from $20.6 million at the prior quarter-end.

Multi-year trend: Graham’s earnings power has improved materially from the weak period seen in 2022, when the company posted losses and negative operating performance. Since then, revenue has grown, margins have recovered, and the company has produced positive quarterly profits more consistently. However, cash generation has been volatile, and recent quarters show that working capital swings and investment spending can quickly absorb cash.

Bottom line: The latest quarter suggests Graham is still profitable and operating better than it did a couple of years ago, but investors should watch cash flow and liquidity closely. The company’s earnings trend is constructive, yet the weak operating cash flow in Q1 2026 is a reminder that profitability is not always translating into cash.

06/15/26 10:03 AM ETAI Generated. May Contain Errors.

Graham Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Graham's fiscal year ends in March. Their fiscal year 2026 ended on March 31, 2026.

Graham's net income appears to be on an upward trend, with a most recent value of $12.50 million in 2026, rising from $6.13 million in 2016. The previous period was $12.23 million in 2025. See where experts think Graham is headed by visiting Graham's forecast page.

Graham's total operating income in 2026 was $15.02 million, based on the following breakdown:

Total Gross Profit: $57.75 million
Total Operating Expenses: $42.73 million

Over the last 10 years, Graham's total revenue changed from $90.04 million in 2016 to $245.29 million in 2026, a change of 172.4%.

Graham's total liabilities were at $183.30 million at the end of 2026, a 26.8% increase from 2025, and a 443.1% increase since 2016.

In the past 10 years, Graham's cash and equivalents has ranged from $6.58 million in 2026 to $59.53 million in 2021, and is currently $6.58 million as of their latest financial filing in 2026.

Over the last 10 years, Graham's book value per share changed from 11.15 in 2016 to 12.67 in 2026, a change of 13.6%.

Related Companies

Financial statements for NYSE:GHM last updated on 6/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Graham (GHM) Financials

Financials Breakdown Chart

Key Financial Trends

Graham Financials - Frequently Asked Questions

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Graham (GHM) Financials

Annual Income Statements for Graham

Quarterly Income Statements for Graham

Annual Cash Flow Statements for Graham

Quarterly Cash Flow Statements for Graham

Annual Balance Sheets for Graham

Quarterly Balance Sheets for Graham

Annual Metrics And Ratios for Graham

Quarterly Metrics And Ratios for Graham

Financials Breakdown Chart

Key Financial Trends

Graham Financials - Frequently Asked Questions

When does Graham's financial year end?

How has Graham's net income changed over the last 10 years?

What is Graham's operating income?

How has Graham's revenue changed over the last 10 years?

How much debt does Graham have?

How much cash does Graham have?

How has Graham's book value per share changed over the last 10 years?

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools