Miller Industries, Inc. (MLR)

Miller Industries Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	790.27	1,258	1,153	848.46	717.48
Revenue Growth (YoY)	-37.16%	9.03%	35.94%	18.26%	10.16%
Cost of Revenue	669.88	1,087	1,002	766.04	647.62
Gross Profit	120.39	170.81	151.85	82.42	69.85
Selling, General & Admin	88.98	86.32	73.09	52.83	46.23
Total Operating Expenses	88.98	86.32	73.09	52.83	46.23
Operating Income	31.41	84.48	78.77	29.59	23.62
Interest Expense	-0.66	-3.93	-5.97	-3.38	-1.36
Other Non-Operating Income (Expense)	0.75	-0.43	0.99	-0.48	-0.5
Total Non-Operating Income (Expense)	0.09	-4.35	-4.98	-3.86	-1.85
Pretax Income	31.49	80.13	73.78	25.73	21.77
Provision for Income Taxes	8.48	16.64	15.49	5.39	5.51
Net Income	23.01	63.49	58.29	20.35	16.26
Net Income to Common	23.01	63.49	58.29	20.35	16.26
Net Income Growth	-63.75%	8.93%	186.50%	25.17%	-45.51%
Shares Outstanding (Basic)	11	11	11	11	11
Shares Outstanding (Diluted)	12	12	12	11	11
Shares Change (YoY)	0.11%	0.83%	0.79%	0.05%	0.05%
EPS (Basic)	2.01	5.55	5.10	1.78	1.42
EPS (Diluted)	1.98	5.47	5.07	1.78	1.42
EPS Growth	-63.80%	7.89%	184.83%	25.35%	-45.80%
Free Cash Flow	85.01	1.52	-1.13	-48.09	6.12
Free Cash Flow Growth	5500.33%	-	-	-	-85.84%
Free Cash Flow Per Share	7.32	0.13	-0.10	-4.21	0.54
Dividends Per Share	0.800	0.760	0.720	0.720	0.720
Dividend Growth	5.26%	5.56%	-	-	-
Gross Margin	15.23%	13.58%	13.17%	9.71%	9.74%
Operating Margin	3.97%	6.72%	6.83%	3.49%	3.29%
Profit Margin	2.91%	5.05%	5.05%	2.40%	2.27%
FCF Margin	10.76%	0.12%	-0.10%	-5.67%	0.85%
EBITDA	46.09	98.55	92.01	41.35	34.66
EBITDA Margin	5.83%	7.84%	7.98%	4.87%	4.83%
EBIT	31.41	84.48	78.77	29.59	23.62
EBIT Margin	3.97%	6.72%	6.83%	3.49%	3.29%
Effective Tax Rate	26.93%	20.76%	21.00%	20.93%	25.32%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q