MLR
Miller Industries Inc.
$46.56
+$0.17(+0.37%)
78
Overall
100
Value
63
Tech
71
Quality
Market Cap
$437.02M
Volume
50.13K
52W Range
$33.81 - $49.89
Target Price
$54.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $601.1M | $615.1M | $711.7M | $818.2M | $651.3M | $717.5M | $848.5M | $1.2B | $1.3B | $790.3M | ||
| Total Revenue | $601.1M | $615.1M | $711.7M | $818.2M | $651.3M | $717.5M | $848.5M | $1.2B | $1.3B | $790.3M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-536.8M | $-548.0M | $-628.4M | $721.7M | $572.9M | $647.6M | $766.0M | $1.0B | $1.1B | $669.9M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $64.3M | $67.1M | $83.3M | $96.5M | $78.4M | $69.9M | $82.4M | $151.9M | $170.8M | $120.4M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $32.3M | $35.6M | $39.8M | $43.7M | $39.0M | $46.7M | $52.8M | $72.1M | $86.7M | $88.2M | ||
| Research & Development | $-1.8M | $-1.9M | $-3.1M | $3.7M | $4.7M | $3.6M | $4.0M | $6.0M | $6.2M | -- | ||
| Research Expense | -- | -- | -- | $3.7M | $4.7M | $3.6M | -- | -- | -- | -- | ||
| Selling, General & Administrative | $32.3M | $35.6M | $39.5M | $43.4M | $39.7M | $46.2M | $52.8M | $73.1M | $86.3M | $89.0M | ||
| Selling & Marketing Expenses | $32.3M | $35.6M | $39.5M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-1.7M | $-1.7M | $-1.9M | $43.4M | $39.7M | $46.2M | $52.8M | $73.1M | $86.3M | $89.0M | ||
| Salaries & Wages | -- | -- | $-150.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-4.8M | $-6.1M | $-7.7M | $9.1M | $9.6M | $11.0M | $11.8M | $13.2M | $14.1M | -- | ||
| Depreciation & Amortization | $-4.8M | $-6.1M | $-7.7M | $9.1M | $9.6M | $11.0M | -- | -- | -- | -- | ||
| Amortization | -- | -- | -- | $21.0K | $21.0K | $22.0K | $11.6M | $20.0M | $20.0M | -- | ||
| Other Operating Expenses | $-277.0K | -- | $253.0K | $331.0K | $-668.0K | $498.0K | $481.0K | $-991.0K | $425.0K | $-745.0K | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $32.0M | $-583.6M | $-668.2M | $52.8M | $39.3M | $23.1M | $29.1M | $79.8M | $84.1M | $32.2M | ||
| EBITDA | $35.9M | $36.5M | $51.3M | $61.9M | $48.9M | $34.2M | $40.9M | $93.0M | $98.2M | $46.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.2M | -- | $1.9M | $2.4M | $1.2M | $1.4M | $3.4M | $6.0M | $3.9M | $660.0K | ||
| Net Non-Operating Interest Income/Expense | $-1.2M | -- | $-1.9M | $-2.4M | $-1.2M | $-1.4M | $-3.4M | $-6.0M | $-3.9M | $-660.0K | ||
| Other Income/Expense | $884.0K | $-613.9M | $-711.7M | $2.5M | $2.9M | $2.4M | $-481.0K | $4.0M | $4.7M | -- | ||
| Other Special Charges | $-884.0K | $613.9M | $711.7M | $-2.5M | $-2.9M | $-2.4M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $31.1M | $30.3M | $43.5M | $52.8M | $39.3M | $23.1M | $29.1M | $79.8M | $84.1M | $32.2M | ||
| Pre-Tax Income | $31.1M | $30.3M | $41.7M | $50.4M | $38.1M | $21.8M | $25.7M | $73.8M | $80.1M | $31.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $11.2M | $7.3M | $7.9M | $11.3M | $8.3M | $5.5M | $5.4M | $15.5M | $16.6M | $8.5M | ||
| NET INCOME | ||||||||||||
| Net Income | $19.9M | $23.0M | $33.7M | $39.1M | $29.8M | $16.3M | $20.3M | $58.3M | $63.5M | $23.0M | ||
| Net Income (Continuing Operations) | $19.9M | $23.0M | $33.7M | $39.1M | $29.8M | $16.3M | $20.3M | $58.3M | $63.5M | $23.0M | ||
| Net Income (Discontinued Operations) | $19.9M | $23.0M | $33.7M | $39.1M | $29.8M | $16.3M | $20.3M | $58.3M | $63.5M | $23.0M | ||
| Net Income (Common Stockholders) | $19.9M | $23.0M | $33.7M | $39.1M | $29.8M | $16.3M | $20.3M | $58.3M | $63.5M | $23.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $31.2M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-504.5M | $-512.4M | $-588.6M | $765.4M | $612.0M | $694.4M | $818.9M | $1.1B | $1.2B | $758.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $11.3M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | ||
| Average Shares Outstanding (Diluted) | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.5M | $11.6M | $11.6M | ||
| Shares Outstanding | $11.3M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | $11.4M | ||
| Basic EPS | $1.76 | $2.02 | $2.96 | $3.43 | $2.62 | $1.42 | $1.78 | $5.1 | $5.55 | $2.01 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $3.43 | $2.62 | $1.42 | $1.78 | $5.1 | $5.55 | $2.01 | ||
| Diluted EPS | $1.75 | $2.02 | $2.96 | $3.43 | $2.62 | $1.42 | $1.78 | $5.07 | $5.47 | $1.98 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $3.43 | $2.62 | $1.42 | $1.78 | $5.07 | $5.47 | $1.98 | ||
| Dividend Per Share | $0.68 | $0.72 | $0.72 | $0.72 | $0.72 | $0.72 | $0.72 | $0.72 | $0.76 | $0.80 | ||
| OTHER METRICS | ||||||||||||
| Minority Interests | -- | -- | -- | $257.9M | $282.5M | -- | -- | -- | -- | -- | ||
| Other Gand A | $-1.7M | $-1.7M | $-1.9M | $43.4M | $39.7M | $46.2M | $52.8M | $73.1M | $86.3M | $89.0M | ||
| Rent And Landing Fees | $-1.7M | $-1.7M | $-1.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $32.3M | $35.6M | $39.5M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MLR | $46.56 | +0.4% | 50.13K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |