Detailed financial statements for Sturm, Ruger & Company, Inc. (RGR): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Sturm, Ruger & Company, Inc., including its affiliated entities, is engaged in the development, production, and distribution of firearms under the Ruger brand, primarily within the United States. The company's business activities are structured into two principal divisions: Firearms and Castings. Its diverse product portfolio encompasses various types of rifles, such as single-shot, autoloading, bolt-action, and sporting models.
Analysis Summary
Sturm, Ruger & Company, Inc. reported revenue of $546.1M in the most recent fiscal year, growing at a 5-year CAGR of -0.8%.
Trailing-twelve-month margins: gross margin 18.7%, operating margin 1.4%, net margin 2.1%. Free cash flow grew at -20.3% CAGR over 5 years.
At the current price of $37.08, RGR trades at a P/E of 47.15 and an ROE of 4.29%. Market capitalisation stands at $592M.
Balance sheet quality for RGR: current ratio of 3.9, net cash position of $90.7M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $664.3M | $522.3M | $495.6M | $410.5M | $568.9M | $730.7M | $595.8M | $543.8M | $535.6M | $546.1M |
| Cost of Revenue | $444.8M | $368.2M | $361.3M | $311.0M | $377.4M | $451.2M | $415.8M | $410.1M | $421.2M | $456.5M |
| Gross Profit | $219.6M | $154.0M | $134.4M | $99.5M | $191.4M | $279.6M | $180.1M | $133.6M | $114.4M | $89.6M |
| Research & Development | $8.7M | $9.8M | $8.5M | 0 | 0 | 0 | 0 | 0 | $8.2M | $8.4M |
| Selling, General & Admin | $85.2M | $77.6M | $67.4M | $60.1M | $72.3M | $76.5M | $76.7M | $81.5M | $82.8M | $93.3M |
| Operating Expenses | $85.2M | $77.6M | $67.3M | $60.2M | $72.3M | $76.4M | $76.6M | $81.5M | $82.8M | $101.2M |
| Operating Income | $134.4M | $76.3M | $67.0M | $39.4M | $119.1M | $203.1M | $103.5M | $52.1M | $31.7M | -$11.6M |
| EBITDA | $171.3M | $111.9M | $100.7M | $72.5M | $148.7M | $232.9M | $134.3M | $81.4M | $59.9M | $15.8M |
| Interest Expense | $186000 | $152000 | $330000 | $192000 | $191000 | $164000 | $256000 | $205000 | $102000 | $94000 |
| Pre-tax Income | $135.9M | $77.6M | $68.7M | $43.0M | $121.0M | $206.6M | $108.3M | $58.8M | $37.8M | -$7.2M |
| Income Tax | $48.4M | $25.5M | $17.8M | $10.7M | $30.6M | $50.7M | $19.9M | $10.6M | $7.2M | -$2.8M |
| Net Income | $87.5M | $52.1M | $50.9M | $32.3M | $90.4M | $155.9M | $88.3M | $48.2M | $30.6M | -$4.4M |
| EPS | $4.62 | $2.94 | $2.92 | $1.85 | $5.17 | $8.87 | $5.01 | $2.73 | $1.79 | $-0.27 |
| EPS (Diluted) | $4.59 | $2.91 | $2.88 | $1.82 | $5.09 | $8.78 | $4.96 | $2.71 | $1.77 | $-0.27 |
| Shares Outstanding (Diluted) | $19.0M | $17.9M | $17.7M | $17.8M | $17.8M | $17.8M | $17.8M | $17.8M | $17.3M | $16.2M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $126.8M | $151.1M | $141.4M | $158.1M |
| Gross Profit | $19.2M | $27.0M | $28.1M | $33.7M |
| Operating Income | -$3.5M | $3.6M | $574000 | $7.6M |
| EBITDA | $3.5M | $10.8M | $6.0M | $7.6M |
| Net Income | $1.6M | $3.5M | $128000 | $7.0M |
| EPS | $0.10 | $0.22 | $0.01 | $0.44 |
| EPS (Diluted) | $0.10 | $0.21 | $0.01 | $0.43 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $87.1M | $63.5M | $38.5M | $35.4M | $20.1M | $21.0M | $65.2M | $15.2M | $10.0M | $18.5M |
| Short-term Investments | 0 | 0 | $114.3M | $129.5M | $121.0M | $200.0M | $159.1M | $102.5M | $95.5M | $74.1M |
| Receivables | $69.4M | $60.1M | $45.0M | $52.6M | $57.9M | $57.0M | $65.4M | $59.9M | $67.1M | $64.5M |
| Inventory | $54.5M | $39.7M | $31.4M | $28.3M | $29.1M | $43.9M | $65.0M | $79.8M | $76.5M | $113.2M |
| Total Current Assets | $223.6M | $166.8M | $232.2M | $249.3M | $234.4M | $328.7M | $361.8M | $271.4M | $258.4M | $211.6M |
| Property, Plant & Equipment | $104.2M | $103.8M | $82.7M | $73.9M | $70.7M | $73.6M | $76.9M | $71.5M | $71.2M | $506.8M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | $2.6M | $2.6M | $2.5M | $2.4M | $12.6M | $12.5M | $11.6M | $10.9M | $10.1M | $8.8M |
| Total Assets | $355.4M | $284.3M | $335.5M | $349.0M | $348.3M | $442.3M | $484.8M | $398.8M | $384.0M | $342.0M |
| Accounts Payable | $17.0M | $8.8M | $11.7M | $8.3M | $12.8M | $12.2M | $13.3M | $11.1M | $13.2M | $9.4M |
| Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $647000 |
| Total Current Liabilities | $80.9M | $52.7M | $71.2M | $61.2M | $81.8M | $77.1M | $163.1M | $63.2M | $60.8M | $54.7M |
| Long-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $89.5M | $54.2M | $71.3M | $63.5M | $83.6M | $78.7M | $168.0M | $67.1M | $64.5M | $58.2M |
| Retained Earnings | $293.4M | $321.3M | $350.4M | $368.2M | $342.6M | $438.1M | $393.1M | $418.1M | $436.6M | $422.0M |
| Total Equity | $265.9M | $230.1M | $264.2M | $285.5M | $264.7M | $363.7M | $316.7M | $331.7M | $319.6M | $283.8M |
| Total Debt | 0 | 0 | 0 | $2.2M | $1.7M | $1.5M | $3.0M | $2.2M | $1.7M | $1.8M |
| Net Debt | -$87.1M | -$63.5M | -$152.8M | -$162.7M | -$139.4M | -$219.5M | -$221.3M | -$115.5M | -$103.7M | -$90.7M |
| Working Capital | $142.7M | $114.1M | $161.0M | $188.1M | $152.6M | $251.6M | $198.8M | $208.2M | $197.5M | $156.9M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Cash & Equivalents | $16.1M | $18.5M | $23.7M | $30.7M |
| Total Assets | $342.3M | $342.0M | $349.1M | $364.3M |
| Total Liabilities | $62.7M | $58.2M | $65.8M | $74.5M |
| Total Equity | $279.6M | $283.8M | $283.3M | $289.8M |
| Total Debt | $1.9M | $1.8M | $1.7M | $1.5M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $87.5M | $52.1M | $50.9M | $32.3M | $90.4M | $155.9M | $88.3M | $48.2M | $30.6M | -$4.4M |
| Depreciation & Amortization | $35.4M | $34.3M | $32.0M | $29.3M | $27.6M | $26.2M | $25.8M | $22.4M | $22.1M | $22.9M |
| Stock-based Compensation | $3.1M | $3.7M | $5.8M | $6.3M | $6.1M | $8.3M | $1.7M | $4.0M | $4.3M | $5.0M |
| Change in Working Capital | -$23.5M | $9.0M | $35.7M | -$17.0M | $15.9M | -$19.8M | -$33.5M | -$36.1M | $2.8M | $17.4M |
| Operating Cash Flow | $104.8M | $101.2M | $119.8M | $49.6M | $143.8M | $172.3M | $77.2M | $33.9M | $55.5M | $54.3M |
| Capital Expenditure | -$35.2M | -$33.6M | -$10.5M | -$20.3M | -$24.2M | -$28.8M | -$27.7M | -$15.8M | -$20.8M | -$15.8M |
| Acquisitions | $325000 | $3000 | $10000 | $14000 | 0 | 0 | 0 | 0 | 0 | -$15.0M |
| Stock Repurchased | -$14.0M | -$64.8M | -$816000 | -$2.0M | 0 | 0 | -$222000 | -$11.8M | -$34.4M | -$26.1M |
| Dividends Paid | -$32.8M | -$23.9M | -$19.2M | -$14.3M | -$113.9M | -$59.1M | -$42.7M | -$110.8M | -$11.8M | -$10.1M |
| Free Cash Flow | $69.6M | $67.6M | $109.3M | $29.3M | $119.6M | $143.6M | $49.5M | $18.1M | $34.7M | $38.5M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Operating Cash Flow | $12.9M | $15.5M | $18.8M | $14.9M |
| Capital Expenditure | -$5.9M | -$3.2M | -$4.8M | -$3.3M |
| Free Cash Flow | $7.0M | $12.3M | $14.0M | $11.6M |
| Dividends Paid | -$2.6M | -$638000 | -$1.3M | -$1.8M |
| Stock-based Compensation | $1.3M | $1.3M | $737000 | $1.3M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -21.4% | -5.1% | -17.2% | +38.6% | +28.5% | -18.5% | -8.7% | -1.5% | +1.9% | |
| Net Income Growth (YoY) | -40.4% | -2.3% | -36.6% | +179.9% | +72.5% | -43.3% | -45.4% | -36.6% | -114.4% | |
| EPS Growth (YoY) | -36.4% | -0.7% | -36.6% | +179.5% | +71.6% | -43.5% | -45.5% | -34.4% | -115.1% | |
| Shares Change (YoY) | -5.8% | -1.4% | +0.5% | -0.1% | -0.1% | +0.2% | +0.1% | -3.0% | -6.0% | |
| FCF Growth (YoY) | -2.9% | +61.7% | -73.2% | +308.2% | +20.1% | -65.5% | -63.4% | +91.6% | +10.9% | |
| Gross Margin | 33.0% | 29.5% | 27.1% | 24.3% | 33.7% | 38.3% | 30.2% | 24.6% | 21.4% | 16.4% |
| Operating Margin | 20.2% | 14.6% | 13.5% | 9.6% | 20.9% | 27.8% | 17.4% | 9.6% | 5.9% | -2.1% |
| EBITDA Margin | 25.8% | 21.4% | 20.3% | 17.7% | 26.1% | 31.9% | 22.5% | 15.0% | 11.2% | 2.9% |
| Net Margin | 13.2% | 10.0% | 10.3% | 7.9% | 15.9% | 21.3% | 14.8% | 8.9% | 5.7% | -0.8% |
| FCF Margin | 10.5% | 12.9% | 22.0% | 7.1% | 21.0% | 19.6% | 8.3% | 3.3% | 6.5% | 7.0% |
| Effective Tax Rate | 35.6% | 32.8% | 25.9% | 25.0% | 25.3% | 24.5% | 18.4% | 18.0% | 19.1% | 38.7% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $3.65 | $3.77 | $6.18 | $1.65 | $6.73 | $8.08 | $2.78 | $1.02 | $2.01 | $2.37 |
| Dividends Per Share | $1.72 | $1.33 | $1.09 | $0.81 | $6.41 | $3.33 | $2.40 | $6.22 | $0.68 | $0.62 |
| Shares Outstanding (Basic) | $18.9M | $17.7M | $17.4M | $17.5M | $17.5M | $17.6M | $17.6M | $17.7M | $17.1M | $16.2M |
What to look at in Industrials
Aerospace, defence, machinery, transport. Semi-cyclical. Key: backlog, operating margins, and FCF conversion.
- 5y revenue growth — Without growth, there is no long-term value creation
- Operating margin — The best indicator of operational discipline in industrials
- ROIC — Quality industrials have ROIC >15% — the rest destroy capital
- FCF conversion — FCF / Net Income — in industrials good >85%
- Net debt / EBITDA — Cyclical industrials with high debt suffer hard in recessions
- Capex / Revenue — Maintaining the machinery. <4% = possible underinvestment (future decline)
- Altman Z-Score — Bankruptcy model (NYU 1968) — combines liquidity, leverage and profitability. Key in cyclicals
Profitability
| Return on Equity | 4.29% |
| Return on Invested Capital | 2.84% |
| Return on Assets | 3.34% |
| Gross Margin | 18.70% |
| Operating Margin | 1.44% |
| Net Margin | 2.11% |
Financial Health
| Debt / Equity | 0.01 |
| Current Ratio | 3.35 |
| Piotroski F-Score | 4 |
| Altman Z-Score | 9.22 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 11.41 | 19.00 | 18.23 | 25.42 | 12.59 | 7.67 | 10.10 | 16.65 | 19.76 | -120.93 |
| P/B | 3.75 | 4.30 | 3.51 | 2.88 | 4.30 | 3.29 | 2.82 | 2.42 | 1.89 | 1.87 |
| P/S | 1.50 | 1.90 | 1.87 | 2.00 | 2.00 | 1.64 | 1.50 | 1.48 | 1.13 | 0.97 |
| Gross Margin | 33.0% | 29.5% | 27.1% | 24.3% | 33.7% | 38.3% | 30.2% | 24.6% | 21.4% | 16.4% |
| Operating Margin | 20.2% | 14.6% | 13.5% | 9.6% | 20.9% | 27.8% | 17.4% | 9.6% | 5.9% | -2.1% |
| Net Margin | 13.2% | 10.0% | 10.3% | 7.9% | 15.9% | 21.3% | 14.8% | 8.9% | 5.7% | -0.8% |
Related companies: EH · GHM · LGMK · LTBR · NPK · SKYH · SNCY
Explore sector: Industrials · Aerospace & Defense
More sections of RGR: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks