VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
DORMDorman Products, Inc.
$134.69$4.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksDORMCash Flow

Dorman Products, Inc. (DORM) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains inconsistent, highlighted by a significant working capital outflow of $97.2 million in 2025Q3 and a volatile operating cash flow to net income ratio that reached a low of 0.15 in 2025Q2.

DORM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations106.16M113.63M231.05M208.76M41.69M100.34M151.97M95.31M78.11M94.24M121.54M92.06M59.64M61.56M48.91M38.06M30.72M27.58M9.74M23.07M16.65M3.57M3.87M20.74M5.06M21.55M41.94M-6M-11.1M16.3M-1.9M
Operating CF Margin %-5.33%11.5%10.82%2.4%7.46%13.91%9.61%8.02%10.43%14.14%11.47%7.94%9.26%8.57%7.41%7.01%7.31%2.84%7.04%5.63%1.28%1.55%9.34%2.35%10.69%20.82%-2.54%-6.23%10.65%-1.29%
Operating CF Growth %-215.24%-50.82%10.68%400.76%-58.45%-33.97%59.45%22.01%-17.11%-22.46%32.02%54.36%-3.12%25.86%28.5%23.92%11.36%183.25%-57.79%38.57%366.41%-7.66%-81.36%309.86%-76.51%-48.61%798.93%45.95%-168.1%957.89%-173.08%
Net Income190.24M204.19M190M129.26M121.55M131.53M106.87M83.76M133.6M106.6M106.05M92.33M89.99M81.92M70.96M53.28M46.14M26.5M17.81M19.19M13.8M17.08M17.08M13.3M12.36M5.23M4.09M-3.6M7.6M6.7M5.7M
Depreciation & Amortization55.89M55.73M56.7M54.73M44.68M35.19M32.31M25.91M28.39M22.22M18.91M16.19M12.66M10.16M8.22M7.74M8.01M7.83M7.67M7.74M6.82M5.77M4.54M4.64M5.56M8.11M7.93M7.6M6.4M4.3M4.4M
Stock-Based Compensation16.02M19.64M15.01M11.48M9.37M8.23M7.59M3.08M3.46M3.16M2.38M882K1.15M960K1.01M620K212K236K248K0488K0000000000
Deferred Taxes6.12M6.15M-10.84M-2.96M-5.88M-11.97M-9.6M1.06M-58K4.68M-4.89M-5.11M-632K267K-2.38M-2M427K-388K-1.29M436K365K-473K916K1.28M11K-2.75M965K-3.2M300K2.5M-700K
Other Non-Cash Items60.75M57.04M90K-15.88M-34K-2.24M-2.18M39K-570K299K1.22M3.26M308K194K-2.72M2.9M1.18M354K487K716K4.06M233K110K525K-229K1.42M947K100K-100K400K500K
Working Capital Changes-222.86M-229.12M-19.92M32.12M-127.99M-60.41M16.98M-18.55M-86.71M-42.72M-2.13M-15.49M-43.83M-31.94M-26.18M-24.48M-25.25M-6.95M-15.19M-5.47M-8.89M-19.04M-18.79M989K-12.64M9.55M28M-19.4M-25.9M2.4M-11.8M
Change in Receivables52.23M94.41M-47.23M-104.02M48.48M10.92M-67.37M8.81M-66.4M-5.71M-27.82M-1.15M-25.57M-40.79M-9.73M-22.96M-13.73M-11.14M-979K359K-13.1M0000000000
Change in Inventory-167.45M-250.37M-72.09M118.61M-133.79M-153.82M-12.33M-10.96M-46.84M-25.15M24.87M-20.2M-13.14M-19.05M-29.41M2.79M-30.07M4.25M-15.18M-9.69M8.67M-12.26M-9.67M-2.77M-2.35M5.22M18.99M-11.7M-20.1M3.4M-3.8M
Change in Payables-86.47M-47.75M55.71M-3.14M-5.54M47M25.25M-19.08M26.96M3.72M8.66M5.39M-1.56M17.63M10.74M-2.38M17.81M-6.03M3.35M5.76M-1.94M0000000000
Cash from Investing-35.43M-37.97M-39.32M-43.9M-526.84M-365.32M-30.26M-29.56M-59.15M-94.44M-26.25M-23.82M-29.86M-26.56M-18.08M-18.1M-11.45M-7.83M-6.4M-8.76M-7.28M-8.9M-2.9M-1.5M-10.17M-1.92M-6.76M-7.9M-16.8M-4.5M-9M
Capital Expenditures-35.43M-37.97M-39.42M-43.97M-37.88M-19.84M-15.45M-29.56M-26.11M-24.45M-20.06M-21.69M-29.86M-24.67M-18.08M-18.1M-11.45M-7.83M-7.32M-5.37M-7.28M-7.22M-12.8M-5.6M-3.54M-1.92M-6.76M-7.9M-21.1M-4.5M-3.8M
CapEx % of Revenue1.65%1.78%1.96%2.28%2.19%1.47%1.41%2.98%2.68%2.71%2.33%2.7%3.97%3.71%3.17%3.53%2.61%2.07%2.14%1.64%2.46%2.6%5.13%2.52%1.64%0.95%3.36%3.34%11.83%2.94%2.58%
Acquisitions00100K67K-488.96M-345.48M-14.81M0-33.04M-69.99M-6.2M-2.13M0-1.9M00000-3.39M0-1.68M000000000
Investments-------------------------------
Other Investing000000005M10M6.2M2.13M-1.9M0000919K919K0000000004.3M0-5.2M
Cash from Financing-88.57M-83.69M-170.98M-174.11M472.5M168.24M-34.48M-40.85M-46.94M-77.27M-24.82M-37.24M-42.72M-2.11M-53.39M-4K449K-15.34M-3.16M-12.47M-7.24M1.12M-8.99M-9.23M-11.41M-5.49M-29.09M14.5M27.2M-11.1M10.5M
Debt Issued (Net)-6.88M-42.09M-94.42M-159.1M496.88M239.36M0000000000-356K-15.09M-2.15M-11.65M-6.57M1.03M-9.07M-9.72M-11.48M-5.88M-29.42M14.1M26.9M-11.4M10.3M
Equity Issued (Net)-78.96M-36.89M-80.81M-15.71M-19.93M-62.65M-38.68M-41.34M-45.35M-76.1M-24.68M-37.33M-43.52M-3.49M-1.94M-1.59M-1.29M-872K-1.18M-956K-670K-1.53M76K491K73K394K332K400K200K300K300K
Dividends Paid00000000000000-54.72M0000000000000000
Share Repurchases-79.82M-40.59M-80.81M-15.71M-19.93M-62.65M-38.68M-41.34M-45.35M-76.13M-24.68M-37.32M-43.52M-3.49M-1.94M-1.59M-1.29M-872K-1.18M-1.08M-829K-1.63M000000000
Other Financing-2.73M-4.71M4.26M700K-4.45M-8.48M4.19M488K-1.59M-1.17M-145K93K806K1.38M3.27M1.58M2.1M616K172K135K01.63M000000100K0-100K
Net Change in Cash-17.56M-7.7M20.32M-9.22M-12.75M-96.79M87.22M24.89M-28.23M-77.43M70.46M31M-12.94M32.88M-22.49M19.73M19.84M4.8M-1.09M1.84M2.14M-4.21M-8.03M10.01M-16.52M14.14M6.09M600K27.2M-11.1M10.5M
Free Cash Flow70.72M75.67M191.63M164.79M3.81M80.5M136.52M65.75M52.01M69.79M101.48M70.37M29.78M36.89M30.83M19.96M19.26M19.75M2.42M17.7M9.37M-3.65M-8.94M15.14M1.52M19.63M35.18M-13.9M-32.2M11.8M-5.7M
FCF Margin %3.29%3.55%9.54%8.54%0.22%5.98%12.49%6.63%5.34%7.73%11.81%8.76%3.96%5.55%5.41%3.89%4.4%5.23%0.71%5.4%3.17%-1.31%-3.58%6.82%0.7%9.73%17.47%-5.87%-18.06%7.71%-3.88%
FCF Growth %-62.9%-60.51%16.29%4230.88%-95.27%-41.03%107.64%26.42%-25.48%-31.23%44.21%136.32%-19.29%19.65%54.47%3.62%-2.48%717.93%-86.36%88.86%356.79%59.15%-159%897.69%-92.27%-44.21%353.07%56.83%-372.88%307.02%-1525%
FCF per Share2.322.466.195.230.122.524.222.011.572.052.931.980.821.010.840.550.530.550.070.490.26-0.10-0.240.420.040.571.03-0.41-0.960.37-0.18
FCF Conversion (FCF/Net Income)0.37x0.56x1.22x1.62x0.34x0.76x1.42x1.14x0.58x0.88x1.15x1.00x0.66x0.75x0.69x0.71x0.67x1.04x0.55x1.20x1.21x0.21x0.23x1.56x0.41x4.12x10.24x1.67x-1.46x2.43x-0.33x
Interest Paid13.8M038.71M49.51M11.65M1.78M753K338K250K291K266K281K234K201K219K222K244K345K0000000000000
Taxes Paid53.53M056.7M35.47M62.86M46.23M28.34M28.92M30.45M74.65M62.35M57.15M46.54M44.29M35.33M33.4M27.87M15.62M0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Inventory and working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Accruals

As reported in recent financial statements, Dorman's operating cash flow to net income ratio has fluctuated wildly, reaching a low of 0.15 in 2025Q2, which suggests that reported accounting profits are frequently decoupled from the actual cash generation capabilities of the underlying business model.

The significant divergence between net income and operating cash flow indicates that non-cash accruals and working capital swings are heavily influencing the bottom line. Investors should monitor whether this pattern reflects aggressive revenue recognition or simply the lumpy nature of inventory-heavy retail distribution cycles.

Free Cash Flow Margin Compression

Based on the provided quarterly data, Dorman's free cash flow margin has experienced notable volatility, collapsing to 0.0% in 2025Q2 before recovering to 6.7% in 2026Q1, highlighting a lack of consistency in converting operational performance into sustainable cash available for corporate capital allocation.

The erratic trajectory of free cash flow suggests that the company's ability to self-fund operations is highly sensitive to short-term inventory management. This instability warrants further investigation into whether the current cost structure can support consistent cash generation during periods of retail destocking.

Working Capital Drag on Liquidity

According to the cash flow tables, Dorman faced a massive working capital outflow of $97.2 million in 2025Q3, a trend that appears to be the primary driver of recent cash flow volatility and suggests significant challenges in managing inventory levels relative to retail demand.

The recurring negative working capital changes across several quarters indicate that the company is frequently tying up cash in inventory that may not be moving through the retail channel as anticipated. This reliance on inventory accumulation may mask underlying demand weakness and creates a persistent drag on liquidity.

Aggressive Capital Allocation Amidst Volatility

As evidenced by the cash flow statements, Dorman continued to prioritize share repurchases, including a $50.5 million outlay in 2026Q1, even as operating cash flow remained inconsistent, which may indicate a management preference for returning capital over maintaining a more conservative cash buffer.

The decision to aggressively buy back shares during periods of fluctuating cash flow suggests a high degree of confidence in long-term prospects, though it may leave the company with less flexibility if inventory-related cash outflows persist. Investors should evaluate if this capital deployment strategy is sustainable given the current margin pressures.

DORM — Frequently Asked Questions

Quick answers to the most common questions about buying DORM stock.

How much cash does Dorman Products, Inc. (DORM) generate from operations?

Dorman Products, Inc. (DORM) generated $113.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Dorman Products, Inc.'s free cash flow?

Dorman Products, Inc. (DORM) generated $75.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Dorman Products, Inc.'s capital expenditure (CapEx)?

Dorman Products, Inc. (DORM) spent $38.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Dorman Products, Inc. distribute cash to shareholders?

In 2025, Dorman Products, Inc. (DORM) spent $40.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.