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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	975.86	1,258	1,153	848.46	717.48	651.29
Revenue Growth (YoY)	-24.48%	9.03%	35.94%	18.26%	10.16%	-20.40%
Cost of Revenue	831.85	1,087	1,002	766.04	647.62	572.93
Gross Profit	144.01	170.81	151.85	82.42	69.85	78.36
Selling, General & Admin	88.67	86.32	73.09	52.83	46.23	39.71
Operating Expenses	88.67	86.32	73.09	52.83	46.23	39.71
Operating Income	55.34	84.48	78.77	29.59	23.62	38.64
Interest Expense	-6.92	-9.83	-8.37	-3.38	-1.36	-1.22
Interest & Investment Income	5.9	5.9	2.4	-	-	-
Currency Exchange Gain (Loss)	0.3	-0.6	0.8	-	-	0.69
Other Non Operating Income (Expenses)	0.07	0.3	-0.06	-0.53	-0.54	-
EBT Excluding Unusual Items	54.68	80.26	73.53	25.68	21.73	38.11
Gain (Loss) on Sale of Assets	-0.13	-0.13	0.25	0.05	0.04	-0.02
Pretax Income	54.56	80.13	73.78	25.73	21.77	38.1
Income Tax Expense	12.08	16.64	15.49	5.39	5.51	8.27
Earnings From Continuing Operations	42.48	63.49	58.29	20.35	16.26	29.83
Net Income	42.48	63.49	58.29	20.35	16.26	29.83
Net Income to Common	42.48	63.49	58.29	20.35	16.26	29.83
Net Income Growth	-40.75%	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)	0.93%	0.82%	0.79%	0.05%	0.05%	0.04%
EPS (Basic)	3.71	5.55	5.10	1.78	1.42	2.62
EPS (Diluted)	3.64	5.47	5.07	1.78	1.42	2.62
EPS Growth	-41.58%	7.89%	184.83%	25.35%	-45.71%	-23.76%
Free Cash Flow	34.17	1.52	-1.13	-48.09	6.12	43.21
Free Cash Flow Per Share	2.94	0.13	-0.10	-4.21	0.54	3.79
Dividend Per Share	0.780	0.760	0.720	0.720	0.720	0.720
Dividend Growth	5.41%	5.56%	-	-	-	-
Gross Margin	14.76%	13.58%	13.17%	9.71%	9.74%	12.03%
Operating Margin	5.67%	6.72%	6.83%	3.49%	3.29%	5.93%
Profit Margin	4.35%	5.05%	5.05%	2.40%	2.27%	4.58%
Free Cash Flow Margin	3.50%	0.12%	-0.10%	-5.67%	0.85%	6.63%
EBITDA	69.82	98.55	92.01	41.35	34.66	48.24
EBITDA Margin	7.16%	7.84%	7.98%	4.87%	4.83%	7.41%
D&A For EBITDA	14.48	14.07	13.24	11.76	11.04	9.6
EBIT	55.34	84.48	78.77	29.59	23.62	38.64
EBIT Margin	5.67%	6.72%	6.83%	3.49%	3.29%	5.93%
Effective Tax Rate	22.13%	20.76%	21.00%	20.93%	25.32%	21.70%

Updated May 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q