GENERAC HOLDINGS INC. GNRC
Founded in 1959, Generac is a leading global designer, manufacturer, and provider of a wide range of energy technology solutions. Generac provides power generation equipment, energy storage systems, energy management devices & solutions, and other power products and services serving the residential, commercial, data center, telecom, rental, and industrial markets. The Company's broad portfolio of energy technology offerings for homes and businesses enables its mission to Power a Smarter World and lead the evolution to more resilient, efficient, and innovative energy solutions.
We have a long history of providing power generation products across a variety of applications, and we maintain one of the leading positions in the North American market for power equipment with an expanding presence internationally. We believe we have one of the widest ranges of products in the power generation marketplace, including residential, commercial, and industrial standby generators, as well as portable and mobile generators used in a variety of applications. The recent introduction of our large-megawatt diesel generator line-up has substantially increased our served addressable market, allowing us to participate in the supply-constrained data center market which is expected to grow significantly over the coming years due to the mass adoption of artificial intelligence. Over the last few years, we have also been focused on building out ecosystems of energy technology products, solutions, and services for homes and businesses, allowing us to fully integrate our product portfolios together into common platforms and user interfaces and enabling end users to better manage their energy resilience and costs. We have also been leveraging our leading position in the growing market for natural gas fueled generators, which we believe represents a cleaner fuel compared to diesel, to develop solutions for applications beyond standby power, allowing us to participate in multi-purpose microgrid projects for C&I customers. As the traditional centralized utility model evolves over time, we believe that a more decarbonized, digitized, and decentralized grid infrastructure will develop, and our energy technology solutions are uniquely and strategically positioned to participate in this next-generation grid.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.21B | $4.30B | $4.02B | $4.56B | $3.74B | $2.49B | $2.20B | $2.02B | $1.68B | $1.45B |
| Cost of revenue | $2.60B | $2.63B | $2.66B | $3.04B | $2.38B | $1.53B | $1.41B | $1.30B | $1.09B | $935.3M |
| Gross profit | $1.61B | $1.67B | $1.37B | $1.52B | $1.36B | $957.7M | $797.8M | $725.0M | $584.8M | $512.4M |
| R&D | $243.5M | $219.6M | $173.4M | $159.8M | $104.3M | $80.3M | $68.4M | $50.0M | $42.9M | $37.2M |
| SG&A | $422.2M | $285.1M | $253.4M | $196.3M | $144.3M | $118.2M | $109.0M | $103.8M | $87.6M | $74.7M |
| Total operating expenses | $1.32B | $1.13B | $979.2M | $955.7M | $638.9M | $478.5M | $425.6M | $367.9M | $334.2M | $309.7M |
| Operating income | $289.2M | $536.7M | $386.2M | $566.3M | $721.1M | $479.1M | $372.2M | $357.2M | $250.6M | $202.8M |
| Interest expense | $70.7M | $89.7M | $97.6M | $54.8M | $33.0M | $33.0M | $41.5M | $41.0M | $42.7M | $44.6M |
| Pre-tax income | $199.1M | $409.4M | $290.3M | $508.5M | $691.5M | $446.2M | $319.6M | $311.1M | $203.7M | $153.7M |
| Income tax | $37.7M | $92.5M | $73.2M | $99.6M | $135.0M | $99.0M | $67.3M | $69.9M | $44.1M | $56.5M |
| Net income | $161.4M | $316.9M | $217.1M | $408.9M | $556.6M | $350.6M | $252.0M | $238.3M | $157.8M | $97.2M |
| EPS, basic | 2.73 | 5.46 | 3.31 | 5.55 | 8.51 | 5.61 | 4.09 | 3.57 | 2.56 | 1.48 |
| EPS, diluted | 2.69 | 5.39 | 3.27 | 5.42 | 8.30 | 5.48 | 4.03 | 3.54 | 2.53 | 1.47 |
| Shares, diluted (wtd. avg.) | $59.3M | $60.4M | $62.1M | $64.7M | $64.3M | $63.7M | $62.9M | $62.2M | $62.6M | $65.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $341.4M | $281.3M | $201.0M | $132.7M | $147.3M | $655.1M | $322.9M | $224.5M | $138.5M | $67.3M |
| Receivables | $602.7M | $612.1M | $537.3M | $522.5M | $546.5M | $374.9M | $319.5M | $326.1M | $279.3M | $241.9M |
| Inventory | $1.25B | $1.03B | $1.17B | $1.41B | $1.09B | $603.3M | $522.0M | $544.8M | $387.0M | $349.7M |
| Total current assets | $2.46B | $2.03B | $2.00B | $2.18B | $1.85B | $1.67B | $1.20B | $1.12B | $824.6M | $683.5M |
| Property, plant and equipment | $813.6M | $690.0M | $598.6M | $467.6M | $440.9M | $343.9M | $317.0M | $278.9M | $230.4M | $212.8M |
| Goodwill | $1.47B | $1.44B | $1.43B | $1.40B | $1.41B | $855.2M | $805.3M | $764.7M | $721.5M | $704.6M |
| Other intangibles | $675.3M | $758.5M | $846.1M | $930.7M | $1.04B | $292.0M | $297.7M | $246.5M | $235.8M | $255.2M |
| Total assets | $5.57B | $5.11B | $5.09B | $5.17B | $4.88B | $3.24B | $2.67B | $2.43B | $2.03B | $1.87B |
| Accounts payable | $436.6M | $458.7M | $340.7M | $446.1M | $674.2M | $330.2M | $262.0M | $328.1M | $233.6M | $181.5M |
| Short-term debt | $12.7M | $60.8M | $42.1M | $10.1M | $1.7M | $1.8M | $553.0K | $1.1M | $936.0K | $14.4M |
| Total current liabilities | $1.22B | $1.03B | $880.8M | $992.0M | $1.16B | $641.5M | $497.1M | $560.7M | $396.4M | $341.9M |
| Long-term debt | $1.19B | $1.21B | $1.43B | $1.37B | $882.1M | $834.0M | $832.2M | $900.8M | $935.1M | $1.0M |
| Total liabilities | $2.93B | $2.61B | $2.74B | $2.80B | $2.61B | $1.78B | $1.57B | $1.60B | $1.43B | $1.43B |
| Retained earnings | $3.00B | $2.84B | $2.52B | $2.32B | $1.97B | $1.43B | $1.08B | $831.1M | $610.8M | $456.1M |
| Total equity | $2.63B | $2.49B | $2.34B | $2.26B | $2.21B | $1.39B | $1.03B | $761.3M | $554.3M | $397.2M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $438.0M | $741.3M | $521.7M | $58.5M | $411.2M | $486.5M | $308.9M | $247.2M | $257.3M | $241.1M |
| Depreciation and amortisation | $194.8M | $171.8M | $166.6M | $156.1M | $92.0M | $68.8M | $60.8M | $47.4M | $52.0M | $54.4M |
| Stock-based compensation | $49.9M | $49.2M | $35.5M | $29.5M | $24.0M | $20.9M | $16.7M | $14.6M | $10.2M | $9.5M |
| Capital expenditure | $169.8M | $136.7M | $129.1M | $86.2M | $110.0M | $62.1M | $60.8M | $47.6M | $33.3M | $30.5M |
| Investing cash flow | -$172.9M | -$208.7M | -$178.1M | -$134.2M | -$817.3M | -$124.1M | -$170.1M | -$108.9M | -$28.1M | -$93.5M |
| Financing cash flow | -$212.7M | -$448.8M | -$277.1M | $64.0M | -$103.0M | -$30.4M | -$41.9M | -$52.0M | -$160.1M | -$195.7M |
| Dividends paid | $293.0K | $273.0K | $0 | $309.0K | $0 | $0 | $285.0K | $314.0K | $0 | $76.0K |
| Buybacks | $147.9M | $152.7M | $251.5M | $345.8M | $126.0M | $0 | $0 | $25.7M | $30.0M | $149.9M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-051499.
Others in SIC 3621
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| FELE | FRANKLIN ELECTRIC CO INC | $4.41B | 31.0x | 5.4% |
| AMSC | AMERICAN SUPERCONDUCTOR CORP /DE/ | $1.43B | 9.7x | 34.3% |
| SCWO | 374Water Inc. | $58.8M | — | — |
| RAYA | Erayak Power Solution Group Inc. | — | — | -24.6% |