Company Analysis

Dorman Products, Inc. (DORM)

Nasdaq: DORM · Motor Vehicle Parts & Accessories · Colmar, PA · filing with the SEC since 1996
Grade6.8
◀ Past 7.2● Present 7.0▶ Future 6.1

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts in thousands. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 25, 2021Dec 26, 2020Dec 28, 2019Dec 29, 2018Dec 30, 2017Dec 31, 2016
Report filedFeb 27, 2026Feb 27, 2025Feb 28, 2024Mar 1, 2023Feb 22, 2022Feb 22, 2021Feb 26, 2020Feb 26, 2019Feb 27, 2018Feb 27, 2017
Revenue2,130,3192,009,1971,929,7881,733,7491,345,2491,092,748991,329973,705903,221859,604
Cost of revenue1,232,5821,202,8381,244,3651,169,299882,333709,632651,504600,424544,572521,530
Gross profit897,737806,359685,423564,450462,916383,116339,825373,281358,649338,074
Selling, general and administrative541,484513,450470,663393,402291,365249,743233,997202,138182,409169,473
Operating income299,547292,909214,760171,048171,551133,373105,828171,143176,240168,601
Interest expense28,57539,72748,06115,5822,162599231··241
Share of profit of equity-method investments4,1005,3005,7005,5004,6001,3003,2002,2003,300·
Other income (expense), net·······-8348-241
Total non-operating income (expense)4,4733,0701,8047353772,962r210r-8348-241
Income before income taxes275,445256,252168,503156,201169,766135,736105,807171,135176,588168,360
Income tax expense71,25166,24839,24434,65238,23428,86622,04537,53369,98962,311
Net income including non-controlling interests204,194190,004129,259121,549131,532106,87083,762133,602106,599106,049
Net income204,194190,004129,259121,549131,532106,87083,762133,602106,599106,049
Earnings per share, basic6.696.174.113.874.133.312.574.043.143.07
Earnings per share, diluted6.646.144.103.854.123.302.564.023.133.07
Weighted average shares, basic30,54130,79731,45531,43431,81032,28032,60633,09733,96434,516
Weighted average shares, diluted30,75630,95631,53331,54331,96132,37332,68833,20734,05234,598
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 2-for-1 split.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:SalesRevenueNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
us-gaap:CostOfGoodsSold
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpense
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton DORM · research, not advice