Dorman Products (DORM) Cash Flow: Operating & Free Cash Flow

Dorman Products Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Dorman Products, Inc. (DORM) - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017
Operating Activities
Net Income	204.19	190.00	129.26	121.55	131.53	106.87	83.76	133.60	106.60
Depreciation & Amortization	55.73	56.70	54.73	44.68	35.19	32.31	25.92	28.39	22.22
Deferred Income Tax	6.15	-10.84	-2.96	-5.88	-11.97	-9.60	1.06	-0.06	4.68
Stock Based Compensation	19.64	15.01	11.48	9.37	8.23	7.59	3.08	3.46	3.16
Change in Working Capital	-229.12	-19.92	32.12	-127.99	-60.41	16.98	-18.55	-86.71	-42.72
Change in Accounts Receivable	94.41	-47.23	-104.02	48.48	10.92	-67.37	8.81	-66.40	-5.71
Change in Inventory	-250.37	-72.09	118.61	-133.79	-153.82	-12.33	-10.96	-46.84	-25.15
Change in Accounts Payable	-47.75	55.71	-3.14	-5.54	47.00	25.25	-19.08	26.96	3.72
Change in Other Working Capital	-25.40	43.69	-20.47	-0.12	35.50	71.44	2.68	-0.43	-15.58
Other Operating Activities	57.04	0.09	-20.47	-0.12	-2.24	-2.18	0.04	-0.57	0.30
Net Cash from Operating Activities	113.63	231.05	208.76	41.69	100.34	151.97	95.31	78.11	94.24
Investing Activities
Capital Expenditures	-37.97	-39.42	-43.97	-37.88	-19.84	-15.45	-29.56	-26.11	-24.45
Acquisitions	0.00	0.10	0.07	-488.96	-345.48	-14.81	0.00	-33.04	-69.99
Purchases of Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-5.00	-10.00
Other Investing Activities	0.00	0.00	0.00	0.00	0.00	0.00	0.00	5.00	10.00
Net Cash from Investing Activities	-37.97	-39.32	-43.90	-526.84	-365.32	-30.26	-29.56	-59.15	-94.44
Financing Activities
Debt Repayment	-42.09	-94.43	-159.10	-13.13	239.36	0.00	0.00	0.00	0.00
Common Stock Issued	3.70	0.00	1.17	1.05	0.00	0.00	0.00	0.00	0.00
Common Stock Repurchased	-40.59	-80.81	-15.71	-19.93	-62.65	-38.68	-41.34	-45.35	-76.13
Other Financing Activities	-4.71	4.26	-0.47	-5.49	-8.48	4.19	0.49	-1.59	-1.14
Net Cash from Financing Activities	-83.69	-170.98	-174.11	472.50	168.24	-34.49	-40.85	-46.94	-77.27
Summary
Effect of Forex Changes on Cash	0.32	-0.42	0.03	-0.09	-0.04	0.00	0.00	-0.26	0.04
Net Change in Cash	-7.70	20.32	-9.22	-12.75	-96.79	87.22	24.90	-28.23	-77.43
Cash at Beginning of Period	57.14	36.81	46.03	58.78	155.58	68.35	43.46	71.69	149.12
Cash at End of Period	49.44	57.14	36.81	46.03	58.78	155.58	68.35	43.46	71.69
Free Cash Flow	75.67	191.63	164.79	3.81	80.50	136.52	65.75	52.01	69.79
Supplemental Disclosures
Interest Paid	-	38.71	49.51	11.65	1.78	0.75	-	-	-
Income Taxes Paid	-	56.71	35.47	62.86	46.23	28.34	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About Dorman Products Cash Flow

What is Dorman Products's free cash flow?

Dorman Products generated free cash flow of $75.67M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of $113.63M minus $37.97M of capital expenditures. That was down 60.5% from $191.63M a year earlier. Free cash flow equaled 3.6% of revenue.

How much does Dorman Products spend on capital expenditures?

Dorman Products spent $37.97M on capital expenditures in fiscal 2025, compared with $39.42M a year earlier. That equals 33.4% of operating cash flow.

Does Dorman Products pay dividends or buy back shares?

Yes. In fiscal 2025 Dorman Products returned $40.59M in share buybacks to shareholders, according to its cash flow statement.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition