2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $1.3B | $1.7B | $1.9B | $2B |
Cost of Revenue | $710M | $882M | $1.2B | $1.2B | $1.2B |
Gross Profit | $383M | $463M | $564M | $685M | $806M |
Gross Profit % | 35% | 34% | 33% | 36% | 40% |
R&D Expenses | $21M | $23M | $25M | $32M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $107M | $132M | $122M | $129M | $190M |
Dep. & Amort. | $32M | $35M | $45M | $55M | $57M |
Def. Tax | -$9.6M | -$12M | -$5.9M | -$3M | -$11M |
Stock Comp. | $7.6M | $8.2M | $9.4M | $11M | $15M |
Chg. in WC | $17M | -$60M | -$128M | $32M | -$20M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $156M | $59M | $46M | $37M | $57M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $156M | $59M | $46M | $37M | $57M |
Receivables | $461M | $473M | $427M | $527M | $574M |
Inventory | $299M | $532M | $756M | $637M | $708M |
Dorman achieved a milestone in 2024, surpassing $2 billion in annual sales for the first time, with a 4.1% year-over-year growth driven by strong demand in the light-duty segment and new product introductions.
Adjusted operating margin for Q4 2024 expanded to 17.5%, with adjusted diluted EPS increasing by 40% to $2.20, supported by productivity initiatives, favorable product mix, and strong customer demand.
Free cash flow for Q4 was $63 million, enabling $54 million in debt repayment. For the full year, cash flow from operations reached $231 million, with $78 million returned to shareholders through share repurchases.
Guidance for 2025 includes net sales growth of 3%-5% and adjusted diluted EPS growth of 6%-10%, with light-duty expected to drive growth, heavy-duty sales projected to remain flat, and specialty vehicle sales anticipated to increase modestly.
Dorman continues to focus on innovation, operational excellence, and supply chain diversification while maintaining a robust M&A pipeline and a new $500 million stock repurchase plan effective January 2025.