Miller Industries Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	745.48	790.27	1,258	1,153	848.46	717.48
Revenue Growth (YoY)	-34.22%	-37.16%	9.03%	35.94%	18.26%	10.16%
Cost of Revenue	633.35	669.88	1,087	1,002	766.04	647.62
Gross Profit	112.13	120.39	170.81	151.85	82.42	69.85
Selling, General & Admin	89.67	88.98	86.32	73.09	52.83	46.23
Total Operating Expenses	89.67	88.98	86.32	73.09	52.83	46.23
Operating Income	22.46	31.41	84.48	78.77	29.59	23.62
Interest Expense	-0.71	-0.66	-3.93	-5.97	-3.38	-1.36
Other Non-Operating Income (Expense)	0.56	0.75	-0.43	0.99	-0.48	-0.5
Total Non-Operating Income (Expense)	-0.15	0.09	-4.35	-4.98	-3.86	-1.85
Pretax Income	22.31	31.49	80.13	73.78	25.73	21.77
Provision for Income Taxes	6.8	8.48	16.64	15.49	5.39	5.51
Net Income	15.5	23.01	63.49	58.29	20.35	16.26
Net Income to Common	15.5	23.01	63.49	58.29	20.35	16.26
Net Income Growth	-71.57%	-63.75%	8.93%	186.50%	25.17%	-45.51%
Shares Outstanding (Basic)	11	11	11	11	11	11
Shares Outstanding (Diluted)	12	12	12	12	11	11
Shares Change (YoY)	-0.09%	0.11%	0.83%	0.79%	0.05%	0.05%
EPS (Basic)	1.36	2.01	5.55	5.10	1.78	1.42
EPS (Diluted)	1.34	1.98	5.47	5.07	1.78	1.42
EPS Growth	-71.55%	-63.80%	7.89%	184.83%	25.35%	-45.80%
Shares Outstanding	11.4	11.37	11.44	11.45	11.42	11.41
Free Cash Flow	110.25	85.01	1.52	-1.13	-48.09	6.12
Free Cash Flow Growth	29.69%	5500.33%	-	-	-	-85.84%
Free Cash Flow Per Share	9.53	7.32	0.13	-0.10	-4.21	0.54
Dividends Per Share	0.810	0.800	0.760	0.720	0.720	0.720
Dividend Growth	1.25%	5.26%	5.56%	-	-	-
Gross Margin	15.04%	15.23%	13.58%	13.17%	9.71%	9.74%
Operating Margin	3.01%	3.97%	6.72%	6.83%	3.49%	3.29%
Profit Margin	2.08%	2.91%	5.05%	5.05%	2.40%	2.27%
FCF Margin	14.79%	10.76%	0.12%	-0.10%	-5.67%	0.85%
EBITDA	37.71	46.09	98.55	92.01	41.35	34.66
EBITDA Margin	5.06%	5.83%	7.84%	7.98%	4.87%	4.83%
EBIT	22.46	31.41	84.48	78.77	29.59	23.62
EBIT Margin	3.01%	3.97%	6.72%	6.83%	3.49%	3.29%
Effective Tax Rate	30.49%	26.93%	20.76%	21.00%	20.93%	25.32%

Updated May 6, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q