Dorman Products, Inc. balance sheet
At the end of fiscal 2025, Dorman Products, Inc. had total assets of $2.49bn and shareholders' equity of $1.48bn. It held $49.4m in cash against $441m of debt: net debt of $391m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 11 | 30 | 50 | 28 | 61 | 48 | 79 | 149 | 72 | 43 | 68 | 156 | 59 | 46 | 37 | 57 | 49 | 167 |
| Receivables | — | 102 | 124 | 140 | 181 | 206 | 204 | 231 | 242 | 401 | 392 | 461 | 473 | 427 | 527 | 574 | 479 | 628 |
| Inventory | — | 120 | 116 | 145 | 160 | 174 | 194 | 169 | 212 | 271 | 281 | 299 | 532 | 756 | 637 | 708 | 959 | 787 |
| Total current assets | — | 267 | 310 | 336 | 428 | 430 | 479 | 552 | 533 | 720 | 755 | 923 | 1,077 | 1,269 | 1,234 | 1,370 | 1,522 | 1,623 |
| Goodwill | — | 27 | 27 | 27 | — | — | 28 | 28 | 66 | 73 | 74 | 91 | 197 | 443 | 444 | 443 | 387 | 387 |
| Total assets | — | 323 | 377 | 413 | 529 | 558 | 622 | 712 | 766 | 978 | 1,041 | 1,221 | 1,673 | 2,342 | 2,292 | 2,425 | 2,493 | 2,559 |
| Accounts payable | — | 34 | 32 | 42 | 61 | 60 | 64 | 73 | 80 | 109 | 90 | 118 | 177 | 180 | 177 | 232 | 185 | 180 |
| Total current liabilities | — | 48 | 45 | 64 | 92 | 91 | 99 | 104 | 111 | 232 | 221 | 323 | 665 | 678 | 547 | 564 | 493 | 445 |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 13 | 16 | 28 | 38 | 0 |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 482 | 467 | 440 | 402 | 441 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 239 | 734 | 576 | 483 | 441 | 441 |
| Shareholders' equity | 215 | 263 | 317 | 333 | 414 | 462 | 518 | 602 | 635 | 728 | 774 | 854 | 933 | 1,043 | 1,168 | 1,293 | 1,477 | 1,565 |
| Net debt (negative = net cash) | −11 | −30 | −50 | −28 | −61 | −48 | −79 | −149 | −72 | −43 | −68 | −156 | 181 | 688 | 539 | 426 | 391 | 274 |
| Shares outstanding | — | 36m | 36m | 36m | 36m | 36m | 35m | 35m | 34m | 33m | 33m | 32m | 32m | 31m | 31m | 31m | 30m | 30m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 574 | 555 | 532 | 521 | 479 | 503 | 554 | 628 |
| Inventory | 708 | 735 | 798 | 900 | 959 | 902 | 808 | 787 |
| Total current assets | 1,370 | 1,376 | 1,427 | 1,517 | 1,522 | 1,475 | 1,553 | 1,623 |
| Goodwill | 443 | 443 | 444 | 444 | 387 | 387 | 387 | 387 |
| Total assets | 2,425 | 2,428 | 2,471 | 2,553 | 2,493 | 2,435 | 2,500 | 2,559 |
| Accounts payable | 232 | 221 | 221 | 215 | 185 | 134 | 164 | 180 |
| Total current liabilities | 564 | 526 | 520 | 517 | 493 | 448 | 432 | 445 |
| Short-term debt | 28 | 22 | 31 | 34 | 38 | 38 | 0 | 0 |
| Long-term debt | 440 | 440 | 430 | 421 | 402 | 403 | 440 | 441 |
| Total debt | 468 | 461 | 462 | 455 | 440 | 440 | 440 | 441 |
| Shareholders' equity | 1,293 | 1,337 | 1,400 | 1,483 | 1,477 | 1,467 | 1,515 | 1,565 |
| Shares outstanding | 31m | 31m | 31m | 31m | 30m | 30m | 30m | 30m |
Compare with peers
- Standard Motor Products, Inc. balance sheet
- Gentex Corp balance sheet
- Cooper-standard Holdings Inc. balance sheet
- Gentherm Inc balance sheet
- FOX Factory Holding Corp balance sheet
Head to head: DORM vs SMPDORM vs GNTXCPS vs DORMDORM vs THRM
More: Automotive Parts & Equipment stocks compared, Consumer Discretionary sector, rankings of US companies