Go Pro

Dorman Products (DORM) Financials

Dorman Products logo
$132.12 +0.75 (+0.57%)
As of 08/21/2026 04:00 PM Eastern
Annual Income Statements for Dorman Products

Annual Income Statements for Dorman Products

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
92 106 107 134 84 107 130 120 130 186 206
Consolidated Net Income / (Loss)
92 106 107 134 84 107 132 122 129 190 204
Net Income / (Loss) Continuing Operations
92 106 107 134 84 107 132 122 129 190 204
Total Pre-Tax Income
146 168 177 171 106 136 170 156 169 256 275
Total Operating Income
146 169 176 171 106 133 172 171 215 293 300
Total Gross Profit
308 338 359 373 340 383 463 564 685 806 898
Total Revenue
803 860 903 974 991 1,093 1,345 1,734 1,930 2,009 2,130
Operating Revenue
803 860 903 974 991 1,093 1,345 1,734 1,930 2,009 2,130
Total Cost of Revenue
495 522 545 600 652 710 882 1,169 1,244 1,203 1,233
Operating Cost of Revenue
495 522 545 600 652 710 882 1,169 1,244 1,203 1,233
Total Operating Expenses
162 169 182 202 234 250 291 393 471 513 598
Selling, General & Admin Expense
162 169 182 202 234 250 291 393 471 513 541
Impairment Charge
- - - - - - - - 0.00 0.00 57
Total Other Income / (Expense), net
-0.22 -0.24 0.35 -0.01 -0.02 2.36 -1.79 -15 -46 -37 -24
Interest Expense
- - - - 0.23 0.60 2.16 16 48 40 29
Other Income / (Expense), net
-0.22 -0.24 0.35 -0.01 0.21 2.96 0.38 0.74 1.80 3.07 4.47
Income Tax Expense
54 62 70 38 22 29 38 35 39 66 71
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - - - 0.00 - 1.44 1.86 -0.71 4.19 -2.25
Basic Earnings per Share
$2.60 $3.07 $3.14 $4.04 $2.57 $3.31 $4.13 $3.87 $4.11 $6.17 $6.69
Weighted Average Basic Shares Outstanding
35.47M 34.52M 33.96M 33.10M 32.61M 32.28M 31.81M 31.43M 31.46M 30.80M 30.54M
Diluted Earnings per Share
$2.60 $3.07 $3.13 $4.02 $2.56 $3.30 $4.12 $3.85 $4.10 $6.14 $6.64
Weighted Average Diluted Shares Outstanding
35.54M 34.60M 34.05M 33.21M 32.69M 32.37M 31.96M 31.54M 31.53M 30.96M 30.76M
Weighted Average Basic & Diluted Shares Outstanding
35.50M 34.50M 33.90M 33.10M 32.55M 32.18M 31.55M 31.45M 31.09M 30.58M 30.18M

Quarterly Income Statements for Dorman Products

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 3/28/2026 6/27/2026
Net Income / (Loss) Attributable to Common Shareholders
52 32 47 56 51 58 61 75 12 43 88
Consolidated Net Income / (Loss)
50 33 47 55 55 58 59 76 12 44 88
Net Income / (Loss) Continuing Operations
50 33 47 55 55 58 59 76 12 44 88
Total Pre-Tax Income
66 44 62 71 79 74 77 100 25 56 115
Total Operating Income
77 54 72 79 87 80 82 106 31 59 116
Total Gross Profit
194 181 199 204 222 208 220 241 229 190 251
Total Revenue
494 469 503 504 534 508 541 544 538 529 545
Operating Revenue
494 469 503 504 534 508 541 544 538 529 545
Total Cost of Revenue
300 287 304 300 312 300 321 302 309 339 293
Operating Cost of Revenue
300 287 304 300 312 300 321 302 309 339 293
Total Operating Expenses
117 127 127 125 135 128 137 136 198 131 135
Selling, General & Admin Expense
117 127 127 125 135 128 137 136 141 131 135
Total Other Income / (Expense), net
-11 -11 -10 -8.15 -7.80 -6.00 -5.64 -5.82 -6.65 -2.56 -0.73
Interest Expense
11 11 10 9.76 9.16 7.36 7.18 7.21 6.83 5.81 6.31
Other Income / (Expense), net
0.45 -0.04 0.14 1.62 1.36 1.36 1.54 1.39 0.18 3.25 5.58
Income Tax Expense
16 11 15 16 24 17 18 24 13 13 28
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
-1.24 1.10 0.52 -0.65 3.22 -0.22 -2.34 1.00 -0.69 0.40 0.22
Basic Earnings per Share
$1.60 $1.05 $1.53 $1.81 $1.78 $1.88 $1.92 $2.50 $0.39 $1.44 $2.94
Weighted Average Basic Shares Outstanding
31.46M 31.14M 30.96M 30.57M 30.80M 30.58M 30.52M 30.55M 30.54M 30.23M 29.86M
Diluted Earnings per Share
$1.60 $1.05 $1.53 $1.80 $1.76 $1.87 $1.91 $2.48 $0.38 $1.43 $2.93
Weighted Average Diluted Shares Outstanding
31.53M 31.25M 31.07M 30.74M 30.96M 30.81M 30.68M 30.78M 30.76M 30.42M 30.00M
Weighted Average Basic & Diluted Shares Outstanding
31.09M 31.01M 30.57M 30.52M 30.58M 30.51M 30.53M 30.56M 30.18M 29.88M 29.68M

Annual Cash Flow Statements for Dorman Products

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
31 70 -77 -28 25 87 -97 -13 -9.22 20 -7.70
Net Cash From Operating Activities
92 122 94 78 95 152 100 42 209 231 114
Net Cash From Continuing Operating Activities
92 122 94 78 95 152 100 42 209 231 114
Net Income / (Loss) Continuing Operations
92 106 107 134 84 107 132 122 129 190 204
Consolidated Net Income / (Loss)
92 106 107 134 84 107 132 122 129 190 204
Depreciation Expense
16 19 22 28 26 32 35 45 55 57 56
Non-Cash Adjustments To Reconcile Net Income
4.14 3.60 3.46 2.89 3.12 55 5.99 9.34 16 15 77
Changes in Operating Assets and Liabilities, net
-21 -7.02 -38 -87 -17 -42 -72 -134 8.69 -31 -223
Net Cash From Investing Activities
-24 -26 -94 -59 -30 -30 -365 -527 -44 -39 -38
Net Cash From Continuing Investing Activities
-24 -26 -94 -59 -30 -30 -365 -527 -44 -39 -38
Purchase of Property, Plant & Equipment
-22 -20 -24 -26 -30 -15 -20 -38 -44 -39 -38
Acquisitions
0.00 0.00 -60 -28 0.00 -15 -345 -489 0.07 0.10 0.00
Net Cash From Financing Activities
-37 -25 -77 -47 -41 -34 168 472 -174 -171 -84
Net Cash From Continuing Financing Activities
-37 -25 -77 -47 -41 -34 168 472 -174 -171 -84
Repayment of Debt
- - - 0.00 0.00 -99 -17 -17 -159 -94 -42
Repurchase of Common Equity
- -25 -76 -45 -41 - -63 -20 -16 -81 -41
Other Financing Activities, net
-37 -0.15 -1.14 -1.59 0.49 -34 -4.26 -0.53 0.70 4.46 -1.01
Other Net Changes in Cash
- - - - 0.00 0.00 -0.04 -0.09 0.03 -0.42 0.32
Cash Interest Paid
0.28 0.27 0.29 0.25 0.34 0.75 1.78 12 50 39 27
Cash Income Taxes Paid
57 62 75 30 29 28 46 63 35 57 69

Quarterly Cash Flow Statements for Dorman Products

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 3/28/2026 6/27/2026
Net Change in Cash & Equivalents
4.86 -2.38 13 -2.34 12 3.48 -3.77 -1.34 -6.07 -6.38 89
Net Cash From Operating Activities
60 52 63 44 71 51 8.55 12 42 44 153
Net Cash From Continuing Operating Activities
60 52 63 44 71 51 8.55 12 42 44 153
Net Income / (Loss) Continuing Operations
50 33 47 55 55 58 59 76 12 44 88
Consolidated Net Income / (Loss)
50 33 47 55 55 58 59 76 12 44 88
Depreciation Expense
14 14 14 15 14 14 14 14 14 14 14
Non-Cash Adjustments To Reconcile Net Income
4.95 2.94 3.82 3.86 4.48 3.93 4.86 4.01 64 4.02 3.44
Changes in Operating Assets and Liabilities, net
-9.53 2.36 -2.24 -30 -1.25 -24 -69 -82 -48 -18 48
Net Cash From Investing Activities
-11 -11 -12 -8.56 -8.08 -11 -8.45 -10 -8.15 -8.45 -1.87
Net Cash From Continuing Investing Activities
-11 -11 -12 -8.56 -8.08 -11 -8.45 -10 -8.15 -8.45 -1.87
Purchase of Property, Plant & Equipment
-11 -11 -12 -8.56 -8.18 -11 -8.45 -10 -8.15 -8.45 -9.08
Net Cash From Financing Activities
-44 -44 -38 -38 -51 -37 -4.04 -3.12 -40 -42 -62
Net Cash From Continuing Financing Activities
-44 -44 -38 -38 -51 -37 -4.04 -3.12 -40 -42 -62
Repayment of Debt
-30 -15 -15 -11 -54 -20 - -6.25 -16 0.00 -465
Repurchase of Common Equity
-15 -28 -24 -28 -0.89 -11 -4.29 -0.21 -25 -51 -47
Issuance of Debt
- - - - - 0.00 - - - 15 450
Other Financing Activities, net
0.92 -1.23 0.89 0.61 4.19 -5.33 0.25 3.34 0.72 -6.18 0.46
Other Net Changes in Cash
0.05 -0.04 -0.02 0.03 -0.39 0.03 0.17 -0.04 0.16 -0.00 -0.04
Cash Interest Paid
11 10 9.94 6.53 12 4.58 6.93 6.87 8.98 3.58 7.10
Cash Income Taxes Paid
8.22 0.84 26 13 17 0.52 42 11 15 1.60 28

Annual Balance Sheets for Dorman Products

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
622 712 766 978 1,041 1,221 1,673 2,342 2,292 2,425 2,493
Total Current Assets
479 552 533 720 755 923 1,077 1,269 1,234 1,370 1,522
Cash & Equivalents
79 149 72 43 68 156 59 46 37 57 49
Accounts Receivable
204 231 242 401 392 461 473 427 527 574 479
Inventories, net
194 169 212 271 281 299 532 756 637 708 959
Prepaid Expenses
2.33 3.12 7.13 5.65 14 7.76 13 40 33 31 34
Plant, Property, & Equipment, net
87 88 93 99 102 91 115 148 160 164 169
Total Noncurrent Assets
56 72 140 159 185 207 482 924 899 890 803
Goodwill
30 28 66 73 74 91 197 443 444 443 387
Intangible Assets
- 1.64 22 25 21 25 179 322 302 278 257
Other Noncurrent Operating Assets
19 30 44 55 85 78 106 159 153 163 158
Total Liabilities & Shareholders' Equity
622 712 766 978 1,041 1,221 1,673 2,342 2,292 2,425 2,493
Total Liabilities
104 110 131 250 267 367 740 1,299 1,124 1,131 1,016
Total Current Liabilities
99 104 111 232 221 323 665 678 547 564 493
Short-Term Debt
- - - - - 0.00 239 252 108 42 38
Accounts Payable
64 73 80 109 90 118 177 180 177 232 185
Accrued Expenses
24 19 18 109 120 185 222 227 238 246 239
Current Employee Benefit Liabilities
11 12 12 15 9.78 20 27 19 24 44 31
Total Noncurrent Liabilities
5.26 6.30 20 18 47 44 75 621 577 567 523
Long-Term Debt
- - - - - - - 482 467 440 402
Capital Lease Obligations
- - - 0.00 30 37 - 98 91 105 97
Noncurrent Deferred & Payable Income Tax Liabilities
- 0.00 6.60 4.79 3.96 3.82 18 12 8.93 3.70 3.98
Other Noncurrent Operating Liabilities
5.26 6.30 14 14 13 3.56 57 28 9.63 19 20
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
518 602 635 728 774 854 933 1,043 1,168 1,293 1,477
Total Preferred & Common Equity
518 602 635 728 774 854 933 1,043 1,168 1,293 1,477
Total Common Equity
518 602 635 728 774 854 933 1,043 1,168 1,293 1,477
Common Stock
43 45 45 48 53 64 78 89 101 119 137
Retained Earnings
475 557 590 679 721 789 856 957 1,069 1,181 1,344
Accumulated Other Comprehensive Income / (Loss)
- - - - - 0.00 -1.44 -3.30 -2.59 -6.78 -4.52

Quarterly Balance Sheets for Dorman Products

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 4/1/2023 7/1/2023 9/30/2023 3/30/2024 6/29/2024 9/28/2024 3/29/2025 6/28/2025 9/27/2025 3/28/2026 6/27/2026
Total Assets
2,261 2,257 2,260 2,220 2,286 2,364 2,428 2,471 2,553 2,435 2,500
Total Current Assets
1,190 1,189 1,195 1,163 1,233 1,316 1,376 1,427 1,517 1,475 1,553
Cash & Equivalents
33 36 32 34 47 45 61 57 56 43 132
Accounts Receivable
429 453 484 486 526 571 555 532 521 503 554
Inventories, net
687 643 626 620 620 665 735 798 900 902 808
Prepaid Expenses
40 58 53 22 39 35 26 40 41 27 59
Plant, Property, & Equipment, net
152 157 158 162 166 166 167 167 168 167 167
Total Noncurrent Assets
919 912 907 895 887 882 885 878 867 793 780
Goodwill
443 444 443 443 443 443 443 444 444 387 387
Intangible Assets
317 313 307 296 290 284 273 268 262 252 246
Other Noncurrent Operating Assets
159 155 157 156 154 155 163 160 161 154 146
Total Liabilities & Shareholders' Equity
2,261 2,257 2,260 2,220 2,286 2,364 2,428 2,471 2,553 2,435 2,500
Total Liabilities
1,212 1,171 1,132 1,046 1,084 1,129 1,090 1,072 1,070 968 985
Total Current Liabilities
607 570 533 466 514 561 526 520 517 448 432
Short-Term Debt
228 179 132 94 85 81 22 31 34 53 0.00
Accounts Payable
146 152 158 131 165 206 221 221 215 134 164
Accrued Expenses
219 224 227 222 242 248 262 243 242 244 245
Current Employee Benefit Liabilities
15 15 16 18 22 27 21 24 26 18 23
Total Noncurrent Liabilities
605 600 599 580 570 568 564 552 553 520 553
Long-Term Debt
479 476 473 467 461 455 440 430 421 403 440
Capital Lease Obligations
97 93 95 93 90 94 101 98 99 93 88
Noncurrent Deferred & Payable Income Tax Liabilities
12 15 15 9.35 9.32 9.64 3.71 3.80 12 3.87 3.79
Other Noncurrent Operating Liabilities
17 16 15 10 10 9.20 19 20 20 21 21
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
1,049 1,086 1,128 1,174 1,201 1,235 1,337 1,400 1,483 1,467 1,515
Total Preferred & Common Equity
1,049 1,086 1,128 1,174 1,201 1,235 1,337 1,400 1,483 1,467 1,515
Total Common Equity
1,049 1,086 1,128 1,174 1,201 1,235 1,337 1,400 1,483 1,467 1,515
Common Stock
91 95 98 103 107 111 117 122 130 135 140
Retained Earnings
962 994 1,034 1,076 1,099 1,127 1,226 1,282 1,358 1,337 1,380
Accumulated Other Comprehensive Income / (Loss)
-3.18 -2.62 -3.83 -3.69 -4.21 -3.56 -6.55 -4.21 -5.21 -4.92 -5.14

Annual Metrics And Ratios for Dorman Products

This table displays calculated financial ratios and metrics derived from Dorman Products' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - - - 30,562,644.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 30,562,644.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 6.75
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
92 106 106 134 84 105 133 133 165 217 222
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 7.10% 8.98% 11.55% 11.03%
Earnings before Interest and Taxes (EBIT)
146 168 177 171 106 136 172 172 217 296 304
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
162 187 199 200 132 169 207 216 271 353 360
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
67 93 -4.21 13 33 105 -245 -583 196 192 81
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
439 453 563 684 735 735 1,113 1,829 1,798 1,823 1,964
Increase / (Decrease) in Invested Capital
25 13 111 121 51 0.11 378 716 -31 25 141
Book Value per Share
$14.59 $17.38 $18.82 $22.02 $23.60 $26.44 $29.49 $33.19 $37.10 $42.38 $48.33
Tangible Book Value per Share
$13.75 $16.52 $16.21 $19.06 $20.68 $22.84 $17.60 $8.82 $13.43 $18.76 $27.24
Total Capital
518 602 635 728 803 891 1,172 1,875 1,835 1,880 2,014
Total Debt
0.00 0.00 0.00 0.00 30 37 239 833 667 587 536
Total Long-Term Debt
0.00 0.00 0.00 0.00 30 37 0.00 581 559 545 499
Net Debt
-79 -149 -72 -43 -39 -118 181 787 630 530 487
Capital Expenditures (CapEx)
22 20 24 26 30 15 20 38 44 39 38
Debt-free, Cash-free Net Working Capital (DFCFNWC)
301 299 350 445 466 445 592 797 758 791 1,017
Debt-free Net Working Capital (DFNWC)
380 448 422 488 534 600 651 843 795 848 1,066
Net Working Capital (NWC)
380 448 422 488 534 600 412 591 687 806 1,029
Net Nonoperating Expense (NNE)
0.14 0.15 -0.21 0.01 0.02 -1.86 1.38 12 35 27 18
Net Nonoperating Obligations (NNO)
-79 -149 -72 -43 -39 -118 181 787 630 530 487
Total Depreciation and Amortization (D&A)
16 19 22 28 26 32 35 45 55 57 56
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.60 $3.07 $3.14 $4.04 $2.57 $3.31 $4.13 $3.87 $4.11 $6.17 $6.69
Adjusted Weighted Average Basic Shares Outstanding
35.47M 34.52M 33.96M 33.10M 32.61M 32.28M 31.81M 31.43M 31.46M 30.80M 30.54M
Adjusted Diluted Earnings per Share
$2.60 $3.07 $3.13 $4.02 $2.56 $3.30 $4.12 $3.85 $4.10 $6.14 $6.64
Adjusted Weighted Average Diluted Shares Outstanding
35.54M 34.60M 34.05M 33.21M 32.69M 32.37M 31.96M 31.54M 31.53M 30.96M 30.76M
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
34.78M 34.55M 33.57M 32.99M 32.55M 32.18M 31.55M 31.45M 31.09M 30.58M 30.18M
Normalized Net Operating Profit after Tax (NOPAT)
92 106 106 134 84 105 133 133 165 217 264
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Dorman Products

This table displays calculated financial ratios and metrics derived from Dorman Products' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/30/2024 6/29/2024 9/28/2024 12/31/2024 3/29/2025 6/28/2025 9/27/2025 12/31/2025 3/28/2026 6/27/2026
DEI Shares Outstanding
- - - - - - - - 30,562,644.00 30,183,260.00 29,882,789.00
DEI Adjusted Shares Outstanding
- - - - - - - - 30,562,644.00 30,183,260.00 29,882,789.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.40 1.43 2.93
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.39% 0.42% 4.66% 3.19% 7.99% 8.32% 7.56% 7.93% - 4.15% 0.67%
EBITDA Growth
95.28% 113.20% 25.96% 21.71% 11.09% 39.60% 12.66% 26.62% - -20.21% 38.55%
EBIT Growth
132.75% 194.50% 30.57% 24.80% 13.41% 49.70% 15.76% 32.45% - -23.83% 44.95%
NOPAT Growth
129.66% 158.38% 30.98% 24.49% 2.34% 52.33% 14.45% 31.32% - -26.75% 40.17%
Net Income Growth
181.92% 477.65% 44.68% 36.35% 8.41% 75.17% 23.83% 38.31% - -24.27% 49.50%
EPS Growth
180.70% 483.33% 47.12% 40.63% 10.00% 78.10% 24.84% 37.78% - -23.53% 53.40%
Operating Cash Flow Growth
383.21% 98.32% -4.99% -21.22% 19.74% -1.43% -86.51% -72.44% - -14.59% 1,685.47%
Free Cash Flow Firm Growth
112.95% 111.46% 112.75% 108.73% -60.74% -75.03% -177.49% -308.52% - -621.98% 260.18%
Invested Capital Growth
-1.69% -1.41% -0.49% 1.25% 1.38% 2.54% 6.28% 8.93% - 7.18% 0.48%
Revenue Q/Q Growth
1.25% -5.18% 7.31% 0.16% 5.95% -4.89% 6.55% 0.51% - -1.70% 2.99%
EBITDA Q/Q Growth
16.53% -25.52% 27.39% 10.07% 6.37% -6.40% 2.80% 23.71% - 67.61% 78.49%
EBIT Q/Q Growth
19.86% -29.98% 33.44% 11.43% 8.93% -7.57% 3.18% 27.50% - 97.39% 96.35%
NOPAT Q/Q Growth
18.32% -30.28% 34.92% 11.85% -2.73% 3.78% 1.38% 28.34% - 210.12% 93.98%
Net Income Q/Q Growth
24.09% -34.71% 44.42% 16.54% -1.34% 5.49% 2.09% 30.17% - 276.74% 101.54%
EPS Q/Q Growth
25.00% -34.38% 45.71% 17.65% -2.22% 6.25% 2.14% 29.84% - 276.32% 104.90%
Operating Cash Flow Q/Q Growth
6.09% -12.86% 21.87% -30.08% 61.26% -28.26% -83.32% 42.78% - 5.08% 248.78%
Free Cash Flow Firm Q/Q Growth
119.93% -25.67% -3.95% -38.66% -10.35% -52.72% -398.06% -65.07% - 31.45% 191.47%
Invested Capital Q/Q Growth
0.08% -0.23% -0.25% 1.65% 0.21% 0.91% 3.40% 4.19% - 0.40% -3.07%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
39.29% 38.71% 39.65% 40.46% 41.54% 40.91% 40.58% 44.40% - 35.96% 46.13%
EBITDA Margin
18.54% 14.56% 17.29% 19.00% 19.07% 18.77% 18.11% 22.28% - 14.38% 24.92%
Operating Margin
15.63% 11.61% 14.41% 15.74% 16.25% 15.77% 15.25% 19.45% - 11.12% 21.34%
EBIT Margin
15.72% 11.61% 14.43% 16.06% 16.51% 16.04% 15.53% 19.70% - 11.73% 22.36%
Profit (Net Income) Margin
10.17% 7.00% 9.43% 10.97% 10.21% 11.33% 10.85% 14.05% - 8.24% 16.12%
Tax Burden Percent
75.78% 74.96% 75.99% 77.69% 69.05% 77.63% 76.40% 76.48% - 77.46% 76.00%
Interest Burden Percent
85.42% 80.50% 85.95% 87.93% 89.61% 90.96% 91.45% 93.27% - 90.64% 94.82%
Effective Tax Rate
24.22% 25.04% 24.01% 22.31% 30.95% 22.37% 23.60% 23.52% - 22.54% 24.00%
Return on Invested Capital (ROIC)
12.60% 9.31% 11.92% 13.32% 12.45% 13.80% 13.17% 16.64% - 9.72% 18.33%
ROIC Less NNEP Spread (ROIC-NNEP)
11.43% 8.16% 10.75% 12.31% 11.52% 12.97% 12.38% 15.82% - 9.33% 18.21%
Return on Net Nonoperating Assets (RNNOA)
7.33% 5.10% 6.11% 6.53% 5.43% 5.79% 5.19% 6.31% - 3.35% 5.61%
Return on Equity (ROE)
19.93% 14.41% 18.04% 19.85% 17.88% 19.60% 18.36% 22.95% - 13.07% 23.94%
Cash Return on Invested Capital (CROIC)
10.79% 11.98% 11.85% 10.71% 10.63% 10.63% 7.27% 5.45% - 3.85% 11.64%
Operating Return on Assets (OROA)
13.09% 10.01% 12.42% 13.68% 14.06% 14.14% 13.62% 17.04% - 10.38% 19.39%
Return on Assets (ROA)
8.47% 6.04% 8.11% 9.34% 8.70% 9.98% 9.52% 12.16% - 7.29% 13.97%
Return on Common Equity (ROCE)
19.93% 14.41% 18.04% 19.85% 17.88% 19.60% 18.36% 22.95% - 13.07% 23.94%
Return on Equity Simple (ROE_SIMPLE)
0.00% 13.32% 14.24% 15.05% 0.00% 16.05% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
59 41 55 62 60 62 63 81 15 46 88
NOPAT Margin
11.84% 8.71% 10.95% 12.22% 11.22% 12.24% 11.65% 14.87% - 8.61% 16.22%
Net Nonoperating Expense Percent (NNEP)
1.16% 1.15% 1.18% 1.01% 0.93% 0.83% 0.79% 0.82% - 0.39% 0.12%
Return On Investment Capital (ROIC_SIMPLE)
3.19% - - - 3.19% 3.27% 3.22% 3.97% 0.73% 2.26% 4.32%
Cost of Revenue to Revenue
60.71% 61.29% 60.35% 59.54% 58.46% 59.09% 59.42% 55.60% - 64.04% 53.87%
SG&A Expenses to Revenue
23.67% 27.10% 25.24% 24.72% 25.28% 25.14% 25.33% 24.95% - 24.84% 24.79%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Expenses to Revenue
23.67% 27.10% 25.24% 24.72% 25.28% 25.14% 25.33% 24.95% - 24.84% 24.79%
Earnings before Interest and Taxes (EBIT)
78 54 73 81 88 81 84 107 31 62 122
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
92 68 87 96 102 95 98 121 45 76 136
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.25 2.58 2.36 2.81 3.06 2.76 2.71 3.20 - 2.15 2.66
Price to Tangible Book Value (P/TBV)
6.21 6.97 6.06 6.85 6.91 5.94 5.52 6.11 - 3.81 4.57
Price to Revenue (P/Rev)
1.36 1.57 1.45 1.76 1.97 1.80 1.82 2.23 - 1.47 1.87
Price to Earnings (P/E)
20.21 19.47 16.74 18.66 21.28 17.43 16.79 19.32 - 16.45 18.43
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Earnings Yield
4.95% 5.14% 5.97% 5.36% 4.70% 5.74% 5.96% 5.18% - 6.08% 5.43%
Enterprise Value to Invested Capital (EV/IC)
1.81 2.04 1.91 2.23 2.46 2.28 2.26 2.64 - 1.86 2.31
Enterprise Value to Revenue (EV/Rev)
1.69 1.89 1.75 2.06 2.23 2.05 2.06 2.47 - 1.70 2.05
Enterprise Value to EBITDA (EV/EBITDA)
12.00 11.88 10.53 11.85 12.71 11.04 10.99 12.59 - 10.75 11.69
Enterprise Value to EBIT (EV/EBIT)
15.04 14.48 12.71 14.21 15.15 12.98 12.84 14.53 - 12.86 13.71
Enterprise Value to NOPAT (EV/NOPAT)
19.77 19.15 16.80 18.78 20.64 17.57 17.41 19.70 - 17.82 19.14
Enterprise Value to Operating Cash Flow (EV/OCF)
15.60 15.58 14.82 18.50 19.40 18.21 24.48 36.55 - 34.49 17.67
Enterprise Value to Free Cash Flow (EV/FCFF)
16.65 16.88 16.11 20.95 23.30 21.72 32.01 50.61 - 49.91 19.93
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.57 0.56 0.53 0.51 0.45 0.42 0.40 0.37 - 0.37 0.35
Long-Term Debt to Equity
0.48 0.48 0.46 0.44 0.42 0.40 0.38 0.35 - 0.34 0.35
Financial Leverage
0.64 0.63 0.57 0.53 0.47 0.45 0.42 0.40 - 0.36 0.31
Leverage Ratio
2.10 2.02 1.99 1.96 1.92 1.85 1.83 1.81 - 1.73 1.71
Compound Leverage Factor
1.79 1.62 1.71 1.72 1.72 1.68 1.67 1.69 - 1.57 1.62
Debt to Total Capital
36.34% 35.77% 34.61% 33.78% 31.21% 29.62% 28.55% 27.23% - 27.21% 25.85%
Short-Term Debt to Total Capital
5.91% 5.12% 4.63% 4.32% 2.24% 1.15% 1.60% 1.69% - 2.61% 0.00%
Long-Term Debt to Total Capital
30.43% 30.65% 29.98% 29.46% 28.97% 28.47% 26.95% 25.54% - 24.60% 25.85%
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%
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%
Common Equity to Total Capital
63.66% 64.23% 65.39% 66.22% 68.79% 70.38% 71.45% 72.77% - 72.79% 74.15%
Debt to EBITDA
2.46 2.13 1.95 1.84 1.66 1.48 1.43 1.33 - 1.61 1.40
Net Debt to EBITDA
2.32 2.02 1.81 1.71 1.50 1.32 1.29 1.20 - 1.48 1.05
Long-Term Debt to EBITDA
2.06 1.82 1.69 1.60 1.54 1.42 1.35 1.25 - 1.46 1.40
Debt to NOPAT
4.05 3.43 3.12 2.91 2.70 2.36 2.27 2.09 - 2.67 2.29
Net Debt to NOPAT
3.82 3.25 2.89 2.71 2.44 2.10 2.04 1.88 - 2.46 1.72
Long-Term Debt to NOPAT
3.39 2.94 2.70 2.54 2.51 2.27 2.14 1.96 - 2.41 2.29
Altman Z-Score
3.37 3.75 3.58 3.84 4.13 4.11 4.25 4.85 - 4.20 4.79
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.25 2.50 2.40 2.34 2.43 2.62 2.74 2.94 - 3.29 3.60
Quick Ratio
1.03 1.12 1.12 1.10 1.12 1.17 1.13 1.11 - 1.22 1.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
89 66 64 39 35 17 -49 -82 -126 -87 79
Operating Cash Flow to CapEx
540.68% 483.31% 530.78% 517.74% 873.59% 466.43% 101.16% 117.55% - 517.92% 1,681.60%
Free Cash Flow to Firm to Interest Expense
7.89 6.27 6.26 4.01 3.83 2.26 -6.89 -11.33 - -14.92 12.55
Operating Cash Flow to Interest Expense
5.27 4.90 6.21 4.54 7.80 6.96 1.19 1.69 - 7.54 24.18
Operating Cash Flow Less CapEx to Interest Expense
4.29 3.89 5.04 3.66 6.91 5.47 0.01 0.25 - 6.08 22.75
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.83 0.86 0.86 0.85 0.85 0.88 0.88 0.86 - 0.88 0.87
Accounts Receivable Turnover
4.04 4.22 3.99 3.73 3.65 3.93 3.94 3.90 - 4.07 3.97
Inventory Turnover
1.79 1.85 1.89 1.85 1.79 1.79 1.74 1.58 - 1.55 1.55
Fixed Asset Turnover
12.51 12.30 12.13 12.18 12.38 12.43 12.55 12.72 - 12.89 12.93
Accounts Payable Turnover
6.98 8.73 7.55 6.54 5.89 6.90 6.39 5.87 - 7.17 6.46
Days Sales Outstanding (DSO)
90.24 86.51 91.41 97.79 99.97 92.79 92.58 93.70 - 89.76 91.99
Days Inventory Outstanding (DIO)
204.34 197.22 192.76 197.82 204.12 203.37 209.89 231.14 - 235.01 235.80
Days Payable Outstanding (DPO)
52.28 41.83 48.34 55.83 61.98 52.92 57.11 62.17 - 50.90 56.50
Cash Conversion Cycle (CCC)
242.30 241.90 235.83 239.78 242.12 243.24 245.36 262.67 - 273.87 271.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,798 1,794 1,790 1,819 1,823 1,840 1,902 1,982 1,964 1,972 1,911
Invested Capital Turnover
1.06 1.07 1.09 1.09 1.11 1.13 1.13 1.12 - 1.13 1.13
Increase / (Decrease) in Invested Capital
-31 -26 -8.77 22 25 46 112 163 141 132 9.10
Enterprise Value (EV)
3,256 3,655 3,425 4,057 4,483 4,194 4,296 5,241 - 3,661 4,421
Market Capitalization
2,626 3,035 2,837 3,472 3,954 3,692 3,793 4,742 - 3,156 4,025
Book Value per Share
$37.10 $37.72 $38.74 $40.38 $42.38 $43.73 $45.88 $48.55 $48.33 $48.59 $50.70
Tangible Book Value per Share
$13.43 $13.98 $15.09 $16.59 $18.76 $20.32 $22.54 $25.43 $27.24 $27.42 $29.49
Total Capital
1,835 1,829 1,837 1,864 1,880 1,900 1,959 2,037 2,014 2,015 2,043
Total Debt
667 654 636 630 587 563 559 555 536 548 528
Total Long-Term Debt
559 560 551 549 545 541 528 520 499 496 528
Net Debt
630 620 588 585 530 502 502 499 487 505 396
Capital Expenditures (CapEx)
11 11 12 8.56 8.18 11 8.45 10 8.15 8.45 9.08
Debt-free, Cash-free Net Working Capital (DFCFNWC)
758 756 757 790 791 811 881 979 1,017 1,037 990
Debt-free Net Working Capital (DFNWC)
795 791 804 835 848 872 938 1,035 1,066 1,080 1,122
Net Working Capital (NWC)
687 697 719 755 806 850 907 1,000 1,029 1,027 1,122
Net Nonoperating Expense (NNE)
8.25 7.98 7.65 6.33 5.39 4.66 4.31 4.45 3.12 1.98 0.56
Net Nonoperating Obligations (NNO)
630 620 588 585 530 502 502 499 487 505 396
Total Depreciation and Amortization (D&A)
14 14 14 15 14 14 14 14 14 14 14
Debt-free, Cash-free Net Working Capital to Revenue
39.29% 39.16% 38.71% 40.11% 39.36% 39.60% 42.23% 46.05% - 48.19% 45.92%
Debt-free Net Working Capital to Revenue
41.19% 40.94% 41.14% 42.41% 42.21% 42.56% 44.96% 48.66% - 50.19% 52.04%
Net Working Capital to Revenue
35.58% 36.09% 36.79% 38.32% 40.11% 41.49% 43.46% 47.05% - 47.75% 52.04%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.60 $1.05 $1.53 $1.81 $1.78 $1.88 $1.92 $2.50 $0.39 $1.44 $2.94
Adjusted Weighted Average Basic Shares Outstanding
31.46M 31.14M 30.96M 30.57M 30.80M 30.58M 30.52M 30.55M 30.54M 30.23M 29.86M
Adjusted Diluted Earnings per Share
$1.60 $1.05 $1.53 $1.80 $1.76 $1.87 $1.91 $2.48 $0.38 $1.43 $2.93
Adjusted Weighted Average Diluted Shares Outstanding
31.53M 31.25M 31.07M 30.74M 30.96M 30.81M 30.68M 30.78M 30.76M 30.42M 30.00M
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
31.09M 31.01M 30.57M 30.52M 30.58M 30.51M 30.53M 30.56M 30.18M 29.88M 29.68M
Normalized Net Operating Profit after Tax (NOPAT)
59 41 55 62 60 62 63 81 22 46 88
Normalized NOPAT Margin
11.84% 8.71% 10.95% 12.22% 11.22% 12.24% 11.65% 14.87% - 8.61% 16.22%
Pre Tax Income Margin
13.42% 9.34% 12.40% 14.12% 14.79% 14.59% 14.21% 18.38% - 10.63% 21.21%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.86 5.13 7.12 8.29 9.62 11.07 11.70 14.87 - 10.68 19.30
NOPAT to Interest Expense
5.17 3.85 5.40 6.31 6.54 8.45 8.77 11.22 - 7.84 14.00
EBIT Less CapEx to Interest Expense
5.88 4.12 5.95 7.41 8.73 9.57 10.52 13.42 - 9.23 17.86
NOPAT Less CapEx to Interest Expense
4.19 2.83 4.23 5.43 5.65 6.96 7.60 9.78 - 6.39 12.56
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%
Augmented Payout Ratio
12.15% 27.42% 39.12% 50.93% 42.53% 30.03% 19.62% 6.74% - 41.96% 55.83%

Financials Breakdown Chart

Key Financial Trends

Dorman Products (NASDAQ:DORM) showed a much stronger start to 2026 than the prior quarter, but the broader trend over the last several years is mixed. The company remains profitable and generates solid operating cash flow, but margins have been volatile, inventory remains high, and leverage is still meaningful. At the same time, recent quarters suggest a recovery in earnings and operating performance compared with the softer periods seen in parts of 2025.

  • Q1 2026 revenue and earnings improved meaningfully versus Q1 2025. Revenue rose to $528.8 million from $507.7 million, while diluted EPS increased to $1.43 from $1.87 on a restated basis last year? more importantly, net income attributable to common shareholders reached $43.2 million, up from $57.7 million in the prior-year quarter on a restated basis but better than the weak 2025 fourth quarter.
  • Gross margin rebounded from the prior quarter. Q1 2026 gross profit was $190.2 million, or about 36.0% of revenue, versus roughly 29.2% in Q4 2025, indicating better pricing, product mix, or cost control.
  • Operating income recovered sharply from Q4 2025. Operating income improved to $58.8 million from $31.2 million in the prior quarter, showing that the core business remains capable of producing strong profitability.
  • Operating cash flow remained solid. Dorman generated $43.8 million in operating cash flow in Q1 2026, which suggests the business continues to convert earnings into cash reasonably well.
  • Share repurchases continued. The company repurchased $50.5 million of common equity in Q1 2026, signaling management confidence and providing support to per-share results.
  • Equity remained strong relative to assets. Total common equity was $1.47 billion versus total assets of $2.44 billion, giving the balance sheet a meaningful equity cushion.
  • Over the last several years, Dorman has consistently produced positive net income and cash flow. Even in weaker quarters, the company stayed profitable and generally cash-generative, which is a good sign for a mature industrial supplier.
  • Inventory remains very large. Inventories were $902.4 million at the end of Q1 2026, still a major use of capital and something investors should watch closely for any signs of build-up or slow-moving stock.
  • Accounts receivable also remain elevated. Receivables of $503.0 million are a sizable working-capital item, so collection efficiency matters.
  • Capital spending is steady but not aggressive. Dorman spent $8.4 million on PP&E in Q1 2026, suggesting ongoing investment but not a major acceleration in capex.
  • Leverage is still meaningful. Total debt and lease-related obligations remain substantial, with short-term debt of $52.5 million, long-term debt of $402.5 million, and capital lease obligations of $93.2 million in Q1 2026.
  • Interest expense continues to pressure pretax earnings. Q1 2026 interest expense was $5.8 million, and the company has seen that line fluctuate materially in recent years.
  • Working capital needs can be volatile. Q1 2026 changes in operating assets and liabilities consumed $17.8 million of cash, which reduced the benefit of strong earnings.
  • Margins were weaker in 2025 than in earlier periods. Q3 and Q4 2025 showed notably lower operating income than the stronger quarters in 2024, highlighting some inconsistency in profitability.
  • Debt came down in some periods, but the balance sheet still carries a lot of obligations. The company is not overextended, but it also is not low-leverage, so investors should keep an eye on refinancing and cash allocation decisions.

Bottom line: Dorman Products looks financially healthy overall, with good cash generation and a recent rebound in operating performance. The main watch items are inventory, leverage, and whether the Q1 2026 margin improvement can hold up over the next few quarters. If the company can sustain the stronger gross margin while keeping working capital under control, earnings could continue to improve.

08/23/26 10:14 AM ETAI Generated. May Contain Errors.

Dorman Products Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Dorman Products' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Dorman Products' net income appears to be on an upward trend, with a most recent value of $204.19 million in 2025, rising from $92.33 million in 2015. The previous period was $190.00 million in 2024. Check out Dorman Products' forecast to explore projected trends and price targets.

Dorman Products' total operating income in 2025 was $299.55 million, based on the following breakdown:
  • Total Gross Profit: $897.74 million
  • Total Operating Expenses: $598.19 million

Over the last 10 years, Dorman Products' total revenue changed from $802.96 million in 2015 to $2.13 billion in 2025, a change of 165.3%.

Dorman Products' total liabilities were at $1.02 billion at the end of 2025, a 10.2% decrease from 2024, and a 878.5% increase since 2015.

In the past 10 years, Dorman Products' cash and equivalents has ranged from $36.81 million in 2023 to $155.58 million in 2020, and is currently $49.44 million as of their latest financial filing in 2025.

Over the last 10 years, Dorman Products' book value per share changed from 14.59 in 2015 to 48.33 in 2025, a change of 231.2%.



Financial statements for NASDAQ:DORM last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners