MLR
Miller Industries Inc /Tn/
$48.99
+0.74 (+1.53%)
At close · Jul 10
Market Cap
$558.28M
Shares
11,395,716
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$790.27M
-37.2%
FY2025
Net Income
$23.01M
-63.8%
FY2025
Gross Margin
15.23%
+1.6pp
FY2025
Operating Margin
2.27%
+0.4pp
FY2020
Diluted EPS
$1.98
-63.8%
FY2025
Operating Cash Flow
$98.72M
+485.2%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $745.48M | $790.27M | $1.26B | $1.15B | $848.46M | $717.48M | $651.29M | $818.17M | $711.71M | $615.1M | $601.12M | $540.97M | $492.78M | $404.17M | $342.66M | $412.66M | |
| $633.35M | $669.88M | $1.09B | $1B | $766.04M | $647.62M | $572.93M | $721.68M | $628.37M | $548M | $536.84M | $483.35M | $439.79M | $361.73M | $302.61M | $342.56M | |
| $112.13M | $120.39M | $170.81M | $151.85M | $82.42M | $69.85M | $78.36M | $96.49M | $83.34M | $67.1M | $64.28M | $57.61M | $52.99M | $42.44M | — | — | |
| — | 15.23% | 13.58% | 13.17% | 9.71% | 9.74% | 12.03% | 11.79% | 11.71% | 10.91% | 10.69% | 10.65% | 10.75% | 10.5% | — | — | |
| — | $8.2M | $6.2M | $6M | $4.03M | $3.56M | $4.72M | $3.7M | $3.13M | $1.94M | $1.8M | $1.6M | $1.9M | $1.3M | $1.44M | — | |
| $89.67M | $88.98M | $86.32M | $73.09M | $52.83M | $46.23M | $39.71M | $43.39M | $39.54M | $35.56M | $32.32M | $31.49M | $28.5M | $28.32M | $27.51M | $31.41M | |
| — | $14.69M | $14.07M | $13.24M | $11.76M | $11.04M | $9.6M | $9.13M | $7.75M | $6.15M | $4.83M | $4.32M | $4.02M | $3.76M | $3.81M | $3.68M | |
| — | — | — | — | — | — | — | — | — | — | $33.2M | $32.75M | $29.49M | $28.57M | — | — | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $330.01M | $374.53M | |
| — | — | — | — | — | — | $14.81M | $15.17M | $11.33M | $31.54M | $31.96M | $26.12M | $24.49M | $14.11M | $12.55M | — | |
| — | — | — | — | — | — | 2.27% | 1.85% | 1.59% | 5.13% | 5.32% | 4.83% | 4.97% | 3.49% | 3.66% | — | |
| — | — | — | — | — | — | $24.41M | $24.3M | $19.07M | $37.69M | $36.79M | $30.44M | $28.5M | $17.88M | $16.36M | — | |
| $710K | $660K | $3.93M | $5.97M | $3.38M | $1.36M | $1.22M | $2.38M | — | — | $1.16M | $919K | $554K | $369K | $712K | $728K | |
| — | — | — | — | — | — | — | — | -$253K | $387K | — | — | — | — | $815K | $161K | |
| $22.31M | $31.49M | $80.13M | $73.78M | $25.73M | $21.77M | $38.1M | $50.39M | $41.66M | $30.34M | $31.08M | $24.86M | $23.5M | $13.86M | $12.65M | $38.13M | |
| $6.8M | $8.48M | $16.64M | $15.49M | $5.39M | $5.51M | $8.27M | $11.27M | $7.92M | $7.32M | $11.16M | $8.89M | $8.66M | $5.18M | $3.53M | $15.12M | |
| $15.5M | $23.01M | $63.49M | $58.29M | $20.35M | $16.26M | $29.83M | $39.11M | $33.75M | $23.02M | $19.92M | $15.98M | $14.9M | $9.23M | $9.12M | $23.01M | |
| — | 2.91% | 5.05% | 5.05% | 2.4% | 2.27% | 4.58% | 4.78% | 4.74% | 3.74% | 3.31% | 2.95% | 3.02% | 2.28% | 2.66% | 5.58% | |
| — | — | — | — | — | — | — | — | — | — | -$66K | -$66K | -$66K | -$542K | — | — | |
| — | — | — | — | — | — | — | — | — | — | $18.36M | $12.27M | $12.69M | $10.11M | $8.92M | $23.08M | |
| USD/shares | — | $2.01 | $5.55 | $5.10 | $1.78 | $1.42 | $2.62 | $3.43 | $2.96 | $2.02 | $1.76 | $1.41 | $1.32 | $0.82 | $0.82 | $1.98 |
| USD/shares | — | $1.98 | $5.47 | $5.07 | $1.78 | $1.42 | $2.62 | $3.43 | $2.96 | $2.02 | $1.75 | $1.41 | $1.31 | $0.82 | $0.82 | $1.92 |
| shares | — | 11.45M | 11.45M | 11.44M | 11.42M | 11.41M | 11.41M | 11.4M | 11.39M | 11.37M | 11.35M | 11.32K | 11.3M | 11.23M | 11.07M | 11.6M |
| shares | — | 11.61M | 11.6M | 11.51M | 11.42M | 11.41M | 11.41M | 11.4M | 11.39M | 11.39M | 11.37M | 11.36K | 11.35M | 11.32M | 11.26M | 11.98M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2011–FY2025: $68.88M in buybacks, $114.72M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Auto Parts median 1.16×
EV/EBIT
—
Auto Parts median 15.87×
P/E (TTM)
36.56×
Auto Parts median 19.87×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Single Reporting Segment | $790,271,000 | $1,257,500,000 | $1,153,354,000 | $848,456,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| North America | $641,420,000 | $1,131,834,000 | $1,038,964,000 | $765,307,000 | $627,573,000 | $556,540,000 | $697,002,000 | $574,806,000 |
| Non Us | $148,851,000 | $125,666,000 | $114,390,000 | $83,149,000 | $89,903,000 | $94,746,000 | $121,164,000 | $136,900,000 |