Miller Industries, Inc. (MLR)

Miller Industries Income Statement

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

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

Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q