Miller Industries, Inc. (MLR)

Miller Industries Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	840.26	1,258	1,153	848.46	717.48	651.29
Revenue Growth (YoY)	-36.91%	9.03%	35.94%	18.26%	10.16%	-20.40%
Cost of Revenue	712.94	1,087	1,002	766.04	647.62	572.93
Gross Profit	127.32	170.81	151.85	82.42	69.85	78.36
Selling, General & Admin	86.69	86.32	73.09	52.83	46.23	39.71
Operating Expenses	86.69	86.32	73.09	52.83	46.23	39.71
Operating Income	40.63	84.48	78.77	29.59	23.62	38.64
Interest Expense	-8.28	-9.83	-8.37	-3.38	-1.36	-1.22
Interest & Investment Income	7.42	5.9	2.4	-	-	-
Currency Exchange Gain (Loss)	-0.3	-0.6	0.8	-	-	0.69
Other Non Operating Income (Expenses)	0.21	0.3	-0.06	-0.53	-0.54	-
EBT Excluding Unusual Items	39.68	80.26	73.53	25.68	21.73	38.11
Gain (Loss) on Sale of Assets	0.32	-0.13	0.25	0.05	0.04	-0.02
Pretax Income	39.09	80.13	73.78	25.73	21.77	38.1
Income Tax Expense	8.95	16.64	15.49	5.39	5.51	8.27
Earnings From Continuing Operations	30.14	63.49	58.29	20.35	16.26	29.83
Net Income	30.14	63.49	58.29	20.35	16.26	29.83
Net Income to Common	30.14	63.49	58.29	20.35	16.26	29.83
Net Income Growth	-56.73%	8.93%	186.50%	25.17%	-45.51%	-23.73%
Shares Outstanding (Basic)	11	11	11	11	11	11
Shares Outstanding (Diluted)	12	12	12	11	11	11
Shares Change (YoY)	0.48%	0.82%	0.79%	0.05%	0.05%	0.04%
EPS (Basic)	2.63	5.55	5.10	1.78	1.42	2.62
EPS (Diluted)	2.58	5.47	5.07	1.78	1.42	2.62
EPS Growth	-57.12%	7.89%	184.83%	25.35%	-45.71%	-23.76%
Free Cash Flow	28.27	1.52	-1.13	-48.09	6.12	43.21
Free Cash Flow Per Share	2.43	0.13	-0.10	-4.21	0.54	3.79
Dividend Per Share	0.790	0.760	0.720	0.720	0.720	0.720
Dividend Growth	5.33%	5.56%	-	-	-	-
Gross Margin	15.15%	13.58%	13.17%	9.71%	9.74%	12.03%
Operating Margin	4.83%	6.72%	6.83%	3.49%	3.29%	5.93%
Profit Margin	3.59%	5.05%	5.05%	2.40%	2.27%	4.58%
Free Cash Flow Margin	3.36%	0.12%	-0.10%	-5.67%	0.85%	6.63%
EBITDA	54.95	98.55	92.01	41.35	34.66	48.24
EBITDA Margin	6.54%	7.84%	7.98%	4.87%	4.83%	7.41%
D&A For EBITDA	14.33	14.07	13.24	11.76	11.04	9.6
EBIT	40.63	84.48	78.77	29.59	23.62	38.64
EBIT Margin	4.83%	6.72%	6.83%	3.49%	3.29%	5.93%
Effective Tax Rate	22.90%	20.76%	21.00%	20.93%	25.32%	21.70%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q