Miller Industries Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 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	87.59	86.32	73.09	52.83	46.23	39.71
Total Operating Expenses	87.59	86.32	73.09	52.83	46.23	39.71
Operating Income	39.73	84.48	78.77	29.59	23.62	38.64
Interest Expense	-0.87	-3.93	-5.97	-3.38	-1.36	-1.22
Other Non-Operating Income (Expense)	0.23	-0.43	0.99	-0.48	-0.5	0.67
Total Non-Operating Income (Expense)	-0.64	-4.35	-4.98	-3.86	-1.85	-0.55
Pretax Income	39.09	80.13	73.78	25.73	21.77	38.1
Provision for Income Taxes	8.95	16.64	15.49	5.39	5.51	8.27
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)	9	11	11	11	11	11
Shares Outstanding (Diluted)	9	12	12	11	11	11
Shares Change (YoY)	0.54%	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)	2.60	5.47	5.07	1.78	1.42	2.62
EPS Growth	-56.88%	7.89%	184.83%	25.35%	-45.80%	-23.61%
Free Cash Flow	28.27	1.52	-1.13	-48.09	6.12	43.21
Free Cash Flow Growth	1762.45%	-	-	-	-85.84%	143.55%
Free Cash Flow Per Share	3.25	0.13	-0.10	-4.21	0.54	3.79
Dividends Per Share	0.790	0.760	0.720	0.720	0.720	0.720
Dividend Growth	3.95%	5.56%	-	-	-	-
Gross Margin	15.15%	13.58%	13.17%	9.71%	9.74%	12.03%
Operating Margin	4.73%	6.72%	6.83%	3.49%	3.29%	5.93%
Profit Margin	3.59%	5.05%	5.05%	2.40%	2.27%	4.58%
FCF Margin	3.36%	0.12%	-0.10%	-5.67%	0.85%	6.63%
EBITDA	54.05	98.55	92.01	41.35	34.66	48.24
EBITDA Margin	6.43%	7.84%	7.98%	4.87%	4.83%	7.41%
EBIT	39.73	84.48	78.77	29.59	23.62	38.64
EBIT Margin	4.73%	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 Nov 5, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q