Dorman Products Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021
Revenue	-	-	-	1,734	1,345
Revenue Growth (YoY)	-	-	-	28.88%	23.11%
Cost of Revenue	-	-	-	1,169	882.33
Gross Profit	-	-	-	564.45	462.92
Selling, General & Admin	541.48	513.45	470.66	393.4	291.37
Other Operating Expenses	56.71	-	-	-	-
Total Operating Expenses	598.19	513.45	470.66	393.4	291.37
Operating Income	-598.19	-513.45	-470.66	171.05	171.55
Interest Expense	-	-	-	-15.58	-2.16
Other Non-Operating Income (Expense)	-	-	-	0.74	-0.38
Total Non-Operating Income (Expense)	-	-	-	-14.85	-2.54
Pretax Income	-598.19	-513.45	-470.66	156.2	169.77
Provision for Income Taxes	-	-	-	34.65	38.23
Net Income	-598.19	-513.45	-470.66	121.55	131.53
Net Income to Common	-598.19	-513.45	-470.66	121.55	131.53
Net Income Growth	-	-	-	-7.59%	23.08%
Shares Outstanding (Basic)	31	31	31	31	32
Shares Outstanding (Diluted)	31	31	32	32	32
Shares Change (YoY)	-0.65%	-1.83%	-0.03%	-1.31%	-1.27%
EPS (Basic)	6.69	6.17	4.11	3.87	4.13
EPS (Diluted)	6.64	6.14	4.10	3.85	4.12
EPS Growth	8.14%	49.76%	6.49%	-6.55%	24.85%
Free Cash Flow	75.67	191.63	164.79	3.81	80.5
Free Cash Flow Growth	-60.51%	16.29%	4230.88%	-95.27%	-41.03%
Free Cash Flow Per Share	2.46	6.19	5.23	0.12	2.52
Gross Margin	-	-	-	32.56%	34.41%
Operating Margin	-	-	-	9.87%	12.75%
Profit Margin	-	-	-	7.01%	9.78%
FCF Margin	-	-	-	0.22%	5.98%
EBITDA	-542.46	-456.75	-415.93	215.73	206.74
EBITDA Margin	-	-	-	12.44%	15.37%
EBIT	-598.19	-513.45	-470.66	171.05	171.55
EBIT Margin	-	-	-	9.87%	12.75%
Effective Tax Rate	0.00%	0.00%	0.00%	22.18%	22.52%

Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q