In fiscal 2025, which ended Dec 31, 2025, Dorman Products, Inc. generated $113.6 million of cash from operations, down 50.8% from the year before. It spent $38.0 million on capital expenditures. That left free cash flow of $75.7 million.
USD in millions, except per-share amounts and ratios. The percent under a figure is the change from the year before.
| Line |
FY 2026
Sep 26, 2026
|
FY 2025
Dec 31, 2025
|
FY 2024
Dec 31, 2024
|
FY 2023
Dec 31, 2023
|
FY 2022
Dec 31, 2022
|
FY 2021
Dec 25, 2021
|
FY 2020
Dec 26, 2020
|
FY 2019
Dec 28, 2019
|
FY 2018
Dec 29, 2018
|
FY 2014
Dec 27, 2014
|
FY 2013
Dec 28, 2013
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating | |||||||||||
| Depreciation and amortization |
—
|
34
-1.2%
|
34
+6.6%
|
32
+11.5%
|
29
+8.7%
|
26
-1.1%
|
27
+4.7%
|
25
+0.0%
|
25
+18.1%
|
13
+24.6%
|
10
+23.5%
|
| Stock-based compensation |
23
+36.1%
|
20
+30.8%
|
15
+30.7%
|
11
+22.6%
|
9
+13.9%
|
8
+8.5%
|
8
+146.5%
|
3
-11.1%
|
3
+9.4%
|
1
+19.4%
|
1
-4.7%
|
| Operating cash flow |
303
+111.0%
|
114
-50.8%
|
231
+10.7%
|
209
+400.8%
|
42
-58.5%
|
100
-34.0%
|
152
+59.5%
|
95
+22.0%
|
78
|
60
-3.1%
|
62
+25.9%
|
| Investing | |||||||||||
| Capital expenditures |
33
-12.2%
|
38
-3.7%
|
39
-10.3%
|
44
+16.1%
|
38
+90.9%
|
20
+28.4%
|
15
-47.7%
|
30
+13.2%
|
26
+6.8%
|
30
+21.1%
|
25
+36.4%
|
| Investing cash flow |
-31
+19.1%
|
-38
+3.4%
|
-39
+10.4%
|
-44
+91.7%
|
-527
-44.2%
|
-365
-1107.4%
|
-30
-2.4%
|
-30
+50.0%
|
-59
|
-30
-12.4%
|
-27
-46.9%
|
| Financing | |||||||||||
| Debt issued |
—
|
—
|
0
|
0
-100.0%
|
500
|
—
|
—
|
—
|
—
|
—
|
—
|
| Debt repaid |
456
+2333.3%
|
28
+80.0%
|
16
+25.0%
|
12
+300.0%
|
3
|
—
|
—
|
—
|
—
|
—
|
—
|
| Financing cash flow |
-161
-69.2%
|
-84
+51.1%
|
-171
+1.8%
|
-174
-136.8%
|
472
+180.9%
|
168
+587.8%
|
-34
+15.6%
|
-41
+13.0%
|
-47
|
-43
-1923.4%
|
-2
+96.0%
|
| Change in cash | |||||||||||
| Net change in cash |
112
+974.4%
|
-8
-137.9%
|
20
+320.4%
|
-9
+27.7%
|
-13
+86.8%
|
-97
-211.0%
|
87
+250.4%
|
25
+188.2%
|
-28
|
—
|
—
|
| Free cash flow |
269
+155.4%
|
76
-60.5%
|
192
+16.3%
|
165
+4230.9%
|
4
-95.3%
|
80
-41.0%
|
137
+107.6%
|
66
+26.4%
|
52
|
30
-19.3%
|
37
+19.7%
|
| Per share | |||||||||||
| Free cash flow per share |
8.90
+159.6%
|
2.46
-60.3%
|
6.19
+18.5%
|
5.23
+4232.3%
|
0.12
-95.2%
|
2.52
-40.3%
|
4.22
+109.7%
|
2.01
+28.4%
|
1.57
|
0.82
-18.3%
|
1.01
+19.2%
|
| Dividend per share |
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
1.50
|
| Ratios | |||||||||||
| Free cash flow margin |
12.39%
|
3.55%
|
9.54%
|
8.54%
|
0.22%
|
5.98%
|
12.49%
|
6.63%
|
5.34%
|
3.96%
|
5.55%
|
| Capital expenditures to revenue |
1.54%
|
1.78%
|
1.96%
|
2.28%
|
2.19%
|
1.47%
|
1.41%
|
2.98%
|
2.68%
|
3.97%
|
3.71%
|
| Stock-based compensation to revenue |
1.06%
|
0.92%
|
0.75%
|
0.60%
|
0.54%
|
0.61%
|
0.69%
|
0.31%
|
0.36%
|
0.15%
|
0.14%
|
| Cash conversion |
1.50x
|
0.56x
|
1.22x
|
1.62x
|
0.34x
|
0.76x
|
1.42x
|
1.14x
|
0.58x
|
0.66x
|
0.75x
|
How these figures are calculated
Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except per-share amounts and ratios. Capital expenditures, debt repaid, dividends, and buybacks are positive amounts. Investing and financing cash flow keep the filing sign, so an outflow is negative. Free cash flow is operating cash flow minus capital expenditures. The first column is the trailing twelve months through the latest quarter. Returned to shareholders is dividends plus buybacks. Free cash flow margin, capital expenditures, and stock-based compensation are divided by revenue. Cash conversion is operating cash flow divided by net income. More on our methodology.
Company profile
- Industry
- Motor Vehicle Parts & Accessories (SIC 3714)
- Listed as
- DORM (Nasdaq)
- Fiscal year ends
- December 28
- Incorporated in
- PA
- Headquarters
- Colmar, PA
- SEC filer status
- Large accelerated filer
- SEC CIK
- 868780
- Former names
- R & B INC (until May 24, 2006)
Other Motor Vehicle Parts & Accessories companies
- Magna International Inc MGA
- Borgwarner Inc BWA
- Allison Transmission Holdings Inc ALSN
- Aptiv PLC APTV
- Autoliv Inc ALV
- Modine Manufacturing Co MOD
- Lear Corp LEA
- Gentex Corp GNTX
Source: SEC EDGAR filings. This is company-reported data, not investment advice.