Miller Industries, Inc.
NYSE:MLR · New York Stock Exchange
+$1.04 today
Vol 0.06M · Avg 0.09M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:MLR · Revenue to Net Income
Key Ratios
Analysis
$744.7M of revenue converted into $15.5M of net income for the selected period. Gross margin is 15.0% and net margin is 2.0%, showing how much revenue survives after costs and taxes. EPS is $1.34, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $790.3M -37.2% | $1.3B +9.0% | $1.2B +35.9% | $848.5M +18.3% | $717.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $669.9M -38.4% | $1.1B +8.5% | $1.0B +30.7% | $766.0M +18.3% | $647.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $120.4M -29.5% | $170.8M +12.5% | $151.9M +84.2% | $82.4M +18.0% | $69.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 15.2% +1.7pp | 13.6% +0.4pp | 13.2% +3.5pp | 9.7% -0.0pp | 9.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $8.2M +32.3% | $6.2M +3.3% | $6.0M +50.0% | $4.0M +11.1% | $3.6M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $89.0M +11.1% | $80.1M +19.4% | $67.1M +37.4% | $48.8M +14.5% | $42.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $89.0M +3.1% | $86.3M +18.1% | $73.1M +38.4% | $52.8M +14.3% | $46.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $14.7M +4.4% | $14.1M +6.2% | $13.2M +12.6% | $11.8M +6.6% | $11.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $46.8M -52.3% | $98.1M +5.5% | $93.0M +127.5% | $40.9M +19.7% | $34.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.9% -1.9pp | 7.8% -0.3pp | 8.1% +3.2pp | 4.8% +0.1pp | 4.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $31.4M -62.8% | $84.5M +7.3% | $78.8M +166.2% | $29.6M +25.3% | $23.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.0% -2.7pp | 6.7% -0.1pp | 6.8% +3.3pp | 3.5% +0.2pp | 3.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $500.0K | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $660.0K -83.2% | $3.9M -34.2% | $6.0M +76.8% | $3.4M +149.4% | $1.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $85.0K +102.0% | -$4.4M +12.6% | -$5.0M -29.1% | -$3.9M -108.3% | -$1.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $31.5M -60.7% | $80.1M +8.6% | $73.8M +186.7% | $25.7M +18.2% | $21.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 4.0% -2.4pp | 6.4% -0.0pp | 6.4% +3.4pp | 3.0% -0.0pp | 3.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $8.5M -49.0% | $16.6M +7.4% | $15.5M +187.7% | $5.4M -2.3% | $5.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $23.0M -63.8% | $63.5M +8.9% | $58.3M +186.5% | $20.3M +25.2% | $16.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.9% -2.1pp | 5.0% -0.0pp | 5.1% +2.7pp | 2.4% +0.1pp | 2.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -63.8% | $6 +8.8% | $5 +186.5% | $2 +25.4% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -63.8% | $5 +7.9% | $5 +184.8% | $2 +25.4% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $11.4M -0.0% | $11.4M +0.1% | $11.4M +0.2% | $11.4M +0.1% | $11.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $11.6M +0.1% | $11.6M +0.8% | $11.5M +0.8% | $11.4M +0.1% | $11.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Hyliion Holdings Corp.
AMEX:HYLN
$1.45B
Polestar Automotive Holding UK PLC
NASDAQ:PSNY
$1.36B
Legacy Housing Corporation
NASDAQ:LEGH
$603.34M
Karat Packaging Inc.
NASDAQ:KRT
$596.72M
Cooper-Standard Holdings Inc.
NYSE:CPS
$531.59M
Monro, Inc.
NASDAQ:MNRO
$475.45M
Shoe Carnival, Inc.
NASDAQ:SCVL
$444.74M
Nathan's Famous, Inc.
NASDAQ:NATH
$416.52M
Holley Inc.
NYSE:HLLY
$301.08M
Innoviz Technologies Ltd.
NASDAQ:INVZ
$130.14M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MLR generate?
Miller Industries, Inc. (MLR) reported $790.27M of revenue in fiscal 2025.
Is MLR profitable?
Miller Industries, Inc. (MLR) reported $23.01M of net income, with a net margin of 2.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.