Dorman Products, Inc.
Consumer CyclicalNASDAQ:DORM · NASDAQ Global Select
-$0.35 today
Vol 0.27M · Avg 0.26M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $204.2M +7.5% | $190.0M +47.0% | $129.3M +6.3% | $121.5M -7.6% | $131.5M | $487.6M | $476.4M | $465.2M |
| 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 |
| Deferred Income Tax | $6.2M +156.8% | -$10.8M -266.1% | -$3.0M +49.7% | -$5.9M +50.9% | -$12.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $19.6M +30.8% | $15.0M +30.7% | $11.5M +22.6% | $9.4M +13.9% | $8.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$229.1M -1050.1% | -$19.9M -162.0% | $32.1M +125.1% | -$128.0M -111.9% | -$60.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $94.4M +299.9% | -$47.2M +54.6% | -$104.0M -314.6% | $48.5M +344.0% | $10.9M | $592.6M | $1.3B | $626.2M |
| Inventory | -$250.4M -247.3% | -$72.1M -160.8% | $118.6M +188.7% | -$133.8M +13.0% | -$153.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$47.7M -185.7% | $55.7M +1875.4% | -$3.1M +43.4% | -$5.5M -111.8% | $47.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$25.4M -158.1% | $43.7M +111.3% | $20.7M +155.7% | -$37.1M -204.6% | $35.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $57.0M +63275.6% | $90.0K +100.6% | -$15.9M -46594.1% | -$34.0K +98.5% | -$2.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $113.6M -50.8% | $231.0M +10.7% | $208.8M +400.8% | $41.7M -58.5% | $100.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$38.0M +3.7% | -$39.4M +10.3% | -$44.0M -16.1% | -$37.9M -90.9% | -$19.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 -100.0% | $100.0K +49.3% | $67.0K +100.0% | -$489.0M -41.5% | -$345.5M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$38.0M +3.4% | -$39.3M +10.4% | -$43.9M +91.7% | -$526.8M -44.2% | -$365.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$42.1M +55.4% | -$94.4M +40.7% | -$159.1M -132.0% | $496.9M +107.6% | $239.4M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $3.7M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$40.6M +49.8% | -$80.8M -414.4% | -$15.7M +21.2% | -$19.9M +68.2% | -$62.6M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$4.7M -210.6% | $4.3M +508.1% | $700.0K +115.7% | -$4.4M +47.6% | -$8.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$83.7M +51.1% | -$171.0M +1.8% | -$174.1M -136.8% | $472.5M +180.9% | $168.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $323.0K +176.2% | -$424.0K -1425.0% | $32.0K +134.4% | -$93.0K -111.4% | -$44.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$7.7M -137.9% | $20.3M +320.4% | -$9.2M +27.7% | -$12.7M +86.8% | -$96.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $75.7M -60.5% | $191.6M +16.3% | $164.8M +4230.9% | $3.8M -95.3% | $80.5M | $8.6B | -$16.8B | $11.1B |
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.
Does DORM generate free cash flow?
Dorman Products, Inc. (DORM) generated $75.67M of free cash flow in fiscal 2025.
How much operating cash flow does DORM produce?
Operating cash flow was $113.63M, before capital expenditures of $37.97M.
Explore More
Continue the stock analysis
Jump to another research area for this company.