Dorman Products, Inc.
Consumer CyclicalNASDAQ:DORM · NASDAQ Global Select
-$0.35 today
Vol 0.27M · Avg 0.26M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.2B of revenue converted into $190.2M of net income for the selected period. Gross margin is 40.6% and net margin is 8.8%, showing how much revenue survives after costs and taxes. EPS is $6.20, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1B +6.0% | $2.0B +4.1% | $1.9B +11.3% | $1.7B +28.9% | $1.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.3B +4.3% | $1.2B -3.3% | $1.2B +6.4% | $1.2B +32.5% | $882.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $876.2M +8.7% | $806.4M +17.6% | $685.4M +21.4% | $564.5M +21.9% | $462.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 41.1% +1.0pp | 40.1% +4.6pp | 35.5% +3.0pp | 32.6% -1.9pp | 34.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $518.5M +1.0% | $513.5M +9.1% | $470.7M +19.6% | $393.4M +35.0% | $291.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $518.5M +1.0% | $513.5M +9.1% | $470.7M +19.6% | $393.4M +35.0% | $291.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $55.7M -1.7% | $56.7M +3.6% | $54.7M +22.5% | $44.7M +26.9% | $35.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $359.8M +2.0% | $352.7M +30.0% | $271.3M +25.3% | $216.5M +4.5% | $207.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 16.9% -0.7pp | 17.6% +3.5pp | 14.1% +1.6pp | 12.5% -2.9pp | 15.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $357.7M +22.1% | $292.9M +36.4% | $214.8M +25.6% | $171.0M -0.3% | $171.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 16.8% +2.2pp | 14.6% +3.4pp | 11.1% +1.3pp | 9.9% -2.9pp | 12.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $28.6M -28.1% | $39.7M -17.3% | $48.1M +208.4% | $15.6M +620.7% | $2.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$82.3M -124.4% | -$36.7M +20.8% | -$46.3M -211.6% | -$14.8M -731.8% | -$1.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $275.4M +7.5% | $256.3M +52.1% | $168.5M +7.9% | $156.2M -8.0% | $169.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.9% +0.2pp | 12.8% +4.0pp | 8.7% -0.3pp | 9.0% -3.6pp | 12.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $71.3M +7.6% | $66.2M +68.8% | $39.2M +13.3% | $34.7M -9.4% | $38.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | $204.2M +7.5% | $190.0M +47.0% | $129.3M +6.3% | $121.5M -7.6% | $131.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.6% +0.1pp | 9.5% +2.8pp | 6.7% -0.3pp | 7.0% -2.8pp | 9.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +7.6% | $6 +49.4% | $4 +6.7% | $4 -6.3% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +8.1% | $6 +49.8% | $4 +6.5% | $4 -6.6% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $30.8M -0.1% | $30.8M -1.6% | $31.3M -0.4% | $31.4M -1.2% | $31.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $30.8M -0.6% | $31.0M -1.8% | $31.5M -0.0% | $31.5M -1.3% | $32.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Garrett Motion Inc.
NASDAQ:GTX
$6.28B
Gentex Corporation
NASDAQ:GNTX
$5.51B
Rush Enterprises, Inc.
NASDAQ:RUSHA
$5.44B
Brunswick Corporation
NYSE:BC
$5.36B
Sonoco Products Company
NYSE:SON
$5.00B
Choice Hotels International, Inc.
NYSE:CHH
$4.98B
Travel + Leisure Co.
NYSE:TNL
$4.63B
Kontoor Brands, Inc.
NYSE:KTB
$4.37B
Silgan Holdings Inc.
NYSE:SLGN
$4.32B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DORM generate?
Dorman Products, Inc. (DORM) reported $2.13B of revenue in fiscal 2025.
Is DORM profitable?
Dorman Products, Inc. (DORM) reported $204.19M of net income, with a net margin of 9.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.