Miller Industries, Inc. (MLR)
NYSE: MLR · Real-Time Price · USD
46.11
+1.05 (2.33%)
Nov 6, 2026, 12:30 PM EST - Market open
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 | Sep '26 Sep 30, 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 |
| 805 | 790.27 | 1,258 | 1,153 | 848.46 | 717.48 | |
Revenue Growth | -4.20% | -37.16% | 9.03% | 35.94% | 18.26% | 10.16% |
Cost of Revenue | 687.07 | 669.88 | 1,087 | 1,002 | 766.04 | 647.62 |
Gross Profit | 117.93 | 120.39 | 170.81 | 151.85 | 82.42 | 69.85 |
Selling, General & Admin | 92.19 | 88.98 | 86.32 | 73.09 | 52.83 | 46.23 |
Operating Expenses | 92.19 | 88.98 | 86.32 | 73.09 | 52.83 | 46.23 |
Operating Income | 25.73 | 31.41 | 84.48 | 78.77 | 29.59 | 23.62 |
Interest Expense | -3.76 | -7.06 | -9.83 | -5.97 | -3.38 | -1.36 |
Interest & Investment Income | 2.73 | 6.4 | 5.9 | - | - | - |
Currency Exchange Gain (Loss) | -0.6 | 0.2 | -0.6 | - | - | - |
Other Non Operating Income (Expenses) | -0.25 | 0.17 | 0.3 | 0.74 | -0.53 | -0.54 |
EBT Excluding Unusual Items | 23.85 | 31.12 | 80.26 | 73.53 | 25.68 | 21.73 |
Gain (Loss) on Sale of Assets | 0.38 | 0.38 | -0.13 | 0.25 | 0.05 | 0.04 |
Pretax Income | 24.23 | 31.49 | 80.13 | 73.78 | 25.73 | 21.77 |
Income Tax Expense | 6.92 | 8.48 | 16.64 | 15.49 | 5.39 | 5.51 |
Net Income | 17.31 | 23.01 | 63.49 | 58.29 | 20.35 | 16.26 |
Net Income to Common | 17.31 | 23.01 | 63.49 | 58.29 | 20.35 | 16.26 |
Net Income Growth | -42.56% | -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 | -1.00% | 0.11% | 0.82% | 0.79% | 0.05% | 0.05% |
EPS (Basic) | 1.52 | 2.01 | 5.55 | 5.10 | 1.78 | 1.42 |
EPS (Diluted) | 1.51 | 1.98 | 5.47 | 5.07 | 1.78 | 1.42 |
EPS Growth | -41.57% | -63.80% | 7.89% | 184.83% | 25.35% | -45.71% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 108.28 | 85.01 | 1.52 | -1.13 | -48.09 | 6.12 |
Free Cash Flow Per Share | 9.40 | 7.32 | 0.13 | -0.10 | -4.21 | 0.54 |
Dividend Per Share | 0.830 | 0.800 | 0.760 | 0.720 | 0.720 | 0.720 |
Dividend Growth | 5.06% | 5.26% | 5.56% | 0% | 0% | 0% |
Gross Margin | 14.65% | 15.23% | 13.58% | 13.17% | 9.71% | 9.74% |
Operating Margin | 3.20% | 3.97% | 6.72% | 6.83% | 3.49% | 3.29% |
Profit Margin | 2.15% | 2.91% | 5.05% | 5.05% | 2.40% | 2.27% |
Free Cash Flow Margin | 13.45% | 10.76% | 0.12% | -0.10% | -5.67% | 0.85% |
EBITDA | 41.03 | 46.09 | 98.55 | 92.01 | 41.35 | 34.66 |
EBITDA Margin | 5.10% | 5.83% | 7.84% | 7.98% | 4.87% | 4.83% |
D&A For EBITDA | 15.29 | 14.69 | 14.07 | 13.24 | 11.76 | 11.04 |
EBIT | 25.73 | 31.41 | 84.48 | 78.77 | 29.59 | 23.62 |
EBIT Margin | 3.20% | 3.97% | 6.72% | 6.83% | 3.49% | 3.29% |
Effective Tax Rate | 28.54% | 26.93% | 20.76% | 21.00% | 20.93% | 25.32% |