PLOW FINANCIAL STATEMENTS

Douglas Dynamics Inc — balance sheet, income statement and cash flow trends

PLOWDouglas Dynamics Inc

🇺🇸 USA · NYSE · Consumer Cyclical · Auto Parts

Value it Duel

Income Statement

Quarterly progression — trailing-twelve-month values

RevenueNet Income

Profit Funnel

Q1 2026 · TTM

Percentages are relative to revenue.

Key Figures

YoY change

Revenue678.8 M $+15.5%

Gross Profit181.3 M $+16.2%

Operating Income80.3 M $-18.3%

EBITDA96.1 M $-16.3%

Net Income53.1 M $-17.8%

Peer Comparison· Auto Parts

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
PLOW	15.5%	26.7%	14.2%	7.8%
ARB	1.1%	26.5%	21.3%	12.2%
BRISA	4.9%	22.9%	16.3%	-1.2%
EGEEN	-23.4%	14.0%	9.1%	-5.5%
BFREN	16.4%	10.5%	11.0%	5.0%
LNR	2.4%	14.7%	15.3%	5.9%
Industry median	3.4%	21.6%	9.6%	1.8%

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
PLOW	15.5%	26.7%	14.2%	7.8%
XPEL	12.8%	42.5%	16.3%	10.8%
THRM	5.5%	23.6%	8.4%	1.5%
ADNT	3.9%	6.4%	5.2%	0.4%
SMP	18.3%	30.6%	10.6%	2.5%
HYLN	27.4%	-112.7%	-769.1%	-888.1%
Industry median	3.4%	21.6%	9.6%	1.8%

Balance Sheet

Quarterly period-end values

Total AssetsTotal LiabilitiesEquity

Capital Structure

Q1 2026

Equity279.4 M $44%
Current Liabilities100.9 M $16%
Long-term Liabilities249.9 M $40%

Key Figures

YoY change

Total Assets630.3 M $+1.5%

Total Liabilities350.9 M $-3.1%

Total Equity279.4 M $+7.9%

Cash & ST Investments5.2 B $+71,899.4%

Total Debt234.7 M $-6.4%

Net Debt-5 B $-2,133.2%

Peer Comparison· Auto Parts

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
PLOW	2.65	84.0%	-51.56	44.3%
ARB	4.26	10.5%	0.11	84.5%
BRISA	1.06	58.8%	0.84	46.4%
EGEEN	3.65	19.5%	-0.17	78.7%
BFREN	1.89	8.3%	-0.30	53.1%
LNR	1.50	35.1%	0.63	54.6%
Industry median	1.87	52.4%	1.51	40.4%

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
PLOW	2.65	84.0%	-51.56	44.3%
XPEL	3.07	7.2%	-0.30	72.9%
THRM	1.97	38.2%	0.75	50.1%
ADNT	1.10	139.4%	2.01	19.0%
SMP	2.23	108.0%	3.56	33.8%
HYLN	10.09	2.0%	1.54	95.3%
Industry median	1.87	52.4%	1.51	40.4%

Cash Flow Statement

Quarterly progression — trailing-twelve-month values

Operating Cash FlowCapital ExpendituresFree Cash Flow

Cash Flow Bridge

Q1 2026 · TTM

Key Figures

YoY change

Operating Cash Flow-918.3 M $-1,595.2%

Capital Expenditures3.2 B $+36,576.8%

Free Cash Flow-4.1 B $-7,847.0%

Dividends Paid-28.1 M $-201.1%

Peer Comparison· Auto Parts

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
PLOW	-135.3%	-602.3%	467.0%	-1,728.5%
ARB	20.1%	15.4%	4.7%	164.5%
BRISA	16.6%	14.0%	4.5%	-1,354.1%
EGEEN	20.4%	28.2%	8.0%	-369.1%
BFREN	10.7%	10.9%	0.2%	213.8%
LNR	13.2%	9.6%	3.6%	223.5%
Industry median	8.4%	5.3%	3.4%	129.1%

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
PLOW	-135.3%	-602.3%	467.0%	-1,728.5%
XPEL	14.5%	11.8%	2.7%	134.2%
THRM	8.2%	5.1%	3.0%	552.7%
ADNT	3.7%	1.9%	1.8%	935.6%
SMP	4.1%	2.2%	2.0%	165.0%
HYLN	-778.1%	-1,092.3%	314.2%	87.6%
Industry median	8.4%	5.3%	3.4%	129.1%

Amounts are in the company’s reporting currency. Peer comparison tables use ratio-based metrics so currency differences do not distort the picture.

Go deeper on PLOW

Run a DCF valuation

Full DCF model with editable assumptions

Start a head-to-head duel

Compare two stocks metric by metric

Filter in the stock screener

Build your own universe with 400+ metrics

Data on this page refreshes once per day. Price data as of Jul 6, 26. This content is for informational purposes only and is not investment advice.