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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 106.16M | 113.63M | 231.05M | 208.76M | 41.69M | 100.34M | 151.97M | 95.31M | 78.11M | 94.24M | 121.54M | 92.06M | 59.64M | 61.56M | 48.91M | 38.06M | 30.72M | 27.58M | 9.74M | 23.07M | 16.65M | 3.57M | 3.87M | 20.74M | 5.06M | 21.55M | 41.94M | -6M | -11.1M | 16.3M | -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 Income | 190.24M | 204.19M | 190M | 129.26M | 121.55M | 131.53M | 106.87M | 83.76M | 133.6M | 106.6M | 106.05M | 92.33M | 89.99M | 81.92M | 70.96M | 53.28M | 46.14M | 26.5M | 17.81M | 19.19M | 13.8M | 17.08M | 17.08M | 13.3M | 12.36M | 5.23M | 4.09M | -3.6M | 7.6M | 6.7M | 5.7M |
| Depreciation & Amortization | 55.89M | 55.73M | 56.7M | 54.73M | 44.68M | 35.19M | 32.31M | 25.91M | 28.39M | 22.22M | 18.91M | 16.19M | 12.66M | 10.16M | 8.22M | 7.74M | 8.01M | 7.83M | 7.67M | 7.74M | 6.82M | 5.77M | 4.54M | 4.64M | 5.56M | 8.11M | 7.93M | 7.6M | 6.4M | 4.3M | 4.4M |
| Stock-Based Compensation | 16.02M | 19.64M | 15.01M | 11.48M | 9.37M | 8.23M | 7.59M | 3.08M | 3.46M | 3.16M | 2.38M | 882K | 1.15M | 960K | 1.01M | 620K | 212K | 236K | 248K | 0 | 488K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 6.12M | 6.15M | -10.84M | -2.96M | -5.88M | -11.97M | -9.6M | 1.06M | -58K | 4.68M | -4.89M | -5.11M | -632K | 267K | -2.38M | -2M | 427K | -388K | -1.29M | 436K | 365K | -473K | 916K | 1.28M | 11K | -2.75M | 965K | -3.2M | 300K | 2.5M | -700K |
| Other Non-Cash Items | 60.75M | 57.04M | 90K | -15.88M | -34K | -2.24M | -2.18M | 39K | -570K | 299K | 1.22M | 3.26M | 308K | 194K | -2.72M | 2.9M | 1.18M | 354K | 487K | 716K | 4.06M | 233K | 110K | 525K | -229K | 1.42M | 947K | 100K | -100K | 400K | 500K |
| Working Capital Changes | -222.86M | -229.12M | -19.92M | 32.12M | -127.99M | -60.41M | 16.98M | -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 | -18.79M | 989K | -12.64M | 9.55M | 28M | -19.4M | -25.9M | 2.4M | -11.8M |
| Change in Receivables | 52.23M | 94.41M | -47.23M | -104.02M | 48.48M | 10.92M | -67.37M | 8.81M | -66.4M | -5.71M | -27.82M | -1.15M | -25.57M | -40.79M | -9.73M | -22.96M | -13.73M | -11.14M | -979K | 359K | -13.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -167.45M | -250.37M | -72.09M | 118.61M | -133.79M | -153.82M | -12.33M | -10.96M | -46.84M | -25.15M | 24.87M | -20.2M | -13.14M | -19.05M | -29.41M | 2.79M | -30.07M | 4.25M | -15.18M | -9.69M | 8.67M | -12.26M | -9.67M | -2.77M | -2.35M | 5.22M | 18.99M | -11.7M | -20.1M | 3.4M | -3.8M |
| Change in Payables | -86.47M | -47.75M | 55.71M | -3.14M | -5.54M | 47M | 25.25M | -19.08M | 26.96M | 3.72M | 8.66M | 5.39M | -1.56M | 17.63M | 10.74M | -2.38M | 17.81M | -6.03M | 3.35M | 5.76M | -1.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 Revenue | 1.65% | 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% |
| Acquisitions | 0 | 0 | 100K | 67K | -488.96M | -345.48M | -14.81M | 0 | -33.04M | -69.99M | -6.2M | -2.13M | 0 | -1.9M | 0 | 0 | 0 | 0 | 0 | -3.39M | 0 | -1.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5M | 10M | 6.2M | 2.13M | -1.9M | 0 | 0 | 0 | 0 | 919K | 919K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.3M | 0 | -5.2M |
| Cash from Financing | -88.57M | -83.69M | -170.98M | -174.11M | 472.5M | 168.24M | -34.48M | -40.85M | -46.94M | -77.27M | -24.82M | -37.24M | -42.72M | -2.11M | -53.39M | -4K | 449K | -15.34M | -3.16M | -12.47M | -7.24M | 1.12M | -8.99M | -9.23M | -11.41M | -5.49M | -29.09M | 14.5M | 27.2M | -11.1M | 10.5M |
| Debt Issued (Net) | -6.88M | -42.09M | -94.42M | -159.1M | 496.88M | 239.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -356K | -15.09M | -2.15M | -11.65M | -6.57M | 1.03M | -9.07M | -9.72M | -11.48M | -5.88M | -29.42M | 14.1M | 26.9M | -11.4M | 10.3M |
| 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 | -1.53M | 76K | 491K | 73K | 394K | 332K | 400K | 200K | 300K | 300K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -1.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.73M | -4.71M | 4.26M | 700K | -4.45M | -8.48M | 4.19M | 488K | -1.59M | -1.17M | -145K | 93K | 806K | 1.38M | 3.27M | 1.58M | 2.1M | 616K | 172K | 135K | 0 | 1.63M | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | -100K |
| Net Change in Cash | -17.56M | -7.7M | 20.32M | -9.22M | -12.75M | -96.79M | 87.22M | 24.89M | -28.23M | -77.43M | 70.46M | 31M | -12.94M | 32.88M | -22.49M | 19.73M | 19.84M | 4.8M | -1.09M | 1.84M | 2.14M | -4.21M | -8.03M | 10.01M | -16.52M | 14.14M | 6.09M | 600K | 27.2M | -11.1M | 10.5M |
| Free Cash Flow | 70.72M | 75.67M | 191.63M | 164.79M | 3.81M | 80.5M | 136.52M | 65.75M | 52.01M | 69.79M | 101.48M | 70.37M | 29.78M | 36.89M | 30.83M | 19.96M | 19.26M | 19.75M | 2.42M | 17.7M | 9.37M | -3.65M | -8.94M | 15.14M | 1.52M | 19.63M | 35.18M | -13.9M | -32.2M | 11.8M | -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 Share | 2.32 | 2.46 | 6.19 | 5.23 | 0.12 | 2.52 | 4.22 | 2.01 | 1.57 | 2.05 | 2.93 | 1.98 | 0.82 | 1.01 | 0.84 | 0.55 | 0.53 | 0.55 | 0.07 | 0.49 | 0.26 | -0.10 | -0.24 | 0.42 | 0.04 | 0.57 | 1.03 | -0.41 | -0.96 | 0.37 | -0.18 |
| FCF Conversion (FCF/Net Income) | 0.37x | 0.56x | 1.22x | 1.62x | 0.34x | 0.76x | 1.42x | 1.14x | 0.58x | 0.88x | 1.15x | 1.00x | 0.66x | 0.75x | 0.69x | 0.71x | 0.67x | 1.04x | 0.55x | 1.20x | 1.21x | 0.21x | 0.23x | 1.56x | 0.41x | 4.12x | 10.24x | 1.67x | -1.46x | 2.43x | -0.33x |
| Interest Paid | 13.8M | 0 | 38.71M | 49.51M | 11.65M | 1.78M | 753K | 338K | 250K | 291K | 266K | 281K | 234K | 201K | 219K | 222K | 244K | 345K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 53.53M | 0 | 56.7M | 35.47M | 62.86M | 46.23M | 28.34M | 28.92M | 30.45M | 74.65M | 62.35M | 57.15M | 46.54M | 44.29M | 35.33M | 33.4M | 27.87M | 15.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory and working capital volatility
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.
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.
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.
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.
Quick answers to the most common questions about buying DORM stock.
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.
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.
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.
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.