MillerKnoll, Inc. (FRA:MHR)
Germany · Delayed Price · Currency is EUR 16.00
+0.30 (1.91%)
At close: Jan 30, 2026
MillerKnoll Income Statement
Financials in millions USD. Fiscal year is June - May.
Millions USD. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 29, 2025 | May '25 May 31, 2025 | Jun '24 Jun 1, 2024 | Jun '23 Jun 3, 2023 | May '22 May 28, 2022 | May '21 May 29, 2021 |
| 3,749 | 3,670 | 3,628 | 4,087 | 3,946 | 2,465 | |
Revenue Growth (YoY) | 4.34% | 1.14% | -11.22% | 3.58% | 60.08% | -0.86% |
Cost of Revenue | 2,297 | 2,247 | 2,209 | 2,657 | 2,593 | 1,514 |
Gross Profit | 1,452 | 1,423 | 1,420 | 1,430 | 1,353 | 951.1 |
Selling, General & Admin | 1,118 | 1,086 | 1,082 | 1,108 | 1,174 | 638.3 |
Research & Development | 90.8 | 93.8 | 92.6 | 105.7 | 108.7 | 72.1 |
Operating Expenses | 1,209 | 1,180 | 1,175 | 1,214 | 1,283 | 710.4 |
Operating Income | 242.4 | 242.5 | 244.8 | 215.9 | 69.8 | 240.7 |
Interest Expense | -72.7 | -76.7 | -76.2 | -74 | -44.7 | -9.4 |
Interest & Investment Income | 4.1 | 5.4 | 6.1 | 2.8 | 1.6 | 2.1 |
Earnings From Equity Investments | 0.1 | 0.3 | -0.4 | -0.8 | - | 0.3 |
Currency Exchange Gain (Loss) | 6.1 | 6.1 | 3 | 4.8 | 3.3 | 0.8 |
Other Non Operating Income (Expenses) | -9.9 | -8.7 | -0.4 | -4.5 | -8.6 | -3.2 |
EBT Excluding Unusual Items | 170.1 | 168.9 | 176.9 | 144.2 | 21.4 | 231.3 |
Merger & Restructuring Charges | -36.1 | -60.5 | -59.8 | -73.9 | -30 | -2.7 |
Impairment of Goodwill | -92.3 | -92.3 | - | - | - | - |
Asset Writedown | -37.7 | -37.7 | -17.8 | -19.7 | - | - |
Pretax Income | -3.8 | -21.6 | 99.3 | 50.6 | -8.6 | 228.6 |
Income Tax Expense | 17.8 | 11.6 | 14.7 | 4.5 | 11.1 | 48.3 |
Earnings From Continuing Operations | -21.6 | -33.2 | 84.6 | 46.1 | -19.7 | 180.3 |
Minority Interest in Earnings | -3.8 | -3.7 | -2.3 | -4 | -7.4 | -5.7 |
Net Income | -25.4 | -36.9 | 82.3 | 42.1 | -27.1 | 174.6 |
Net Income to Common | -25.4 | -36.9 | 82.3 | 42.1 | -27.1 | 174.6 |
Net Income Growth | - | - | 95.49% | - | - | - |
Shares Outstanding (Basic) | 68 | 69 | 73 | 75 | 73 | 59 |
Shares Outstanding (Diluted) | 68 | 69 | 74 | 76 | 73 | 59 |
Shares Change (YoY) | -4.76% | -6.73% | -2.72% | 3.91% | 23.19% | 0.80% |
EPS (Basic) | -0.37 | -0.53 | 1.12 | 0.56 | -0.37 | 2.96 |
EPS (Diluted) | -0.39 | -0.54 | 1.11 | 0.55 | -0.37 | 2.94 |
EPS Growth | - | - | 101.82% | - | - | - |
Free Cash Flow | 82.9 | 101.7 | 273.9 | 79.6 | -106.6 | 272.5 |
Free Cash Flow Per Share | 1.21 | 1.47 | 3.70 | 1.05 | -1.46 | 4.59 |
Dividend Per Share | 0.750 | 0.750 | 0.750 | 0.750 | 0.750 | 0.560 |
Dividend Growth | - | - | - | - | 33.93% | -11.11% |
Gross Margin | 38.72% | 38.76% | 39.12% | 34.99% | 34.28% | 38.58% |
Operating Margin | 6.47% | 6.61% | 6.75% | 5.28% | 1.77% | 9.76% |
Profit Margin | -0.68% | -1.00% | 2.27% | 1.03% | -0.69% | 7.08% |
Free Cash Flow Margin | 2.21% | 2.77% | 7.55% | 1.95% | -2.70% | 11.05% |
EBITDA | 384.6 | 383 | 399.9 | 371 | 260.4 | 327.9 |
EBITDA Margin | 10.26% | 10.44% | 11.02% | 9.08% | 6.60% | 13.30% |
D&A For EBITDA | 142.2 | 140.5 | 155.1 | 155.1 | 190.6 | 87.2 |
EBIT | 242.4 | 242.5 | 244.8 | 215.9 | 69.8 | 240.7 |
EBIT Margin | 6.47% | 6.61% | 6.75% | 5.28% | 1.77% | 9.76% |
Effective Tax Rate | - | - | 14.80% | 8.89% | - | 21.13% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.