Miller Industries Inc /Tn/
MLR NYSE Truck & Bus Bodies Financials FY2016–FY2025
Revenue
Total sales reported in the income statement.
$790M
37.2%
vs prior year
Operating margin
Operating income as a share of revenue.
—
Net income
Profit after all expenses, interest and tax.
$23.0M
63.8%
Free cash flow
Cash from operations minus capital spending.
$85.0M
5,500.3%
Return on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
—
Market cap
Last close times the latest diluted share count, so it is approximate.
—
P/E
Last close divided by diluted earnings per share over the last four quarters.
—
On $1.24 EPS (TTM)
What Miller Industries Inc /Tn/ does
No business description yet.
- Legal name
- MILLER INDUSTRIES INC /TN/
- Fiscal year ends
- December 31, 2025
- Latest annual report
- 10-K · Mar 4, 2026
- Accession · CIK
- 0001104659-26-023486
0000924822
Revenue and margins
Miller Industries Inc /Tn/ had $790M of revenue in fiscal 2025, down 37.2% on the year before.
FY16
Revenue $601M
FY17
Revenue $615M
FY18
Revenue $712M
FY19
Revenue $818M
FY20
Revenue $651M
FY21
Revenue $717M
FY22
Revenue $848M
FY23
Revenue $1.2B
FY24
Revenue $1.3B
FY25
Revenue $790M
Q3 '23
Revenue $275M
Q4 '23
Revenue $296M
Q1 '24
Revenue $350M
Q2 '24
Revenue $371M
Q3 '24
Revenue $314M
Q4 '24
Revenue $222M
Q1 '25
Revenue $226M
Q2 '25
Revenue $214M
Q3 '25
Revenue $179M
Q4 '25
Revenue $172M
Q1 '26
Revenue $181M
Q2 '26
Revenue $240M
FY16
Gross 10.7%
Operating 5.3%
Net 3.3%
FCF −0.7%
FY17
Gross 10.9%
Operating 5.1%
Net 3.7%
FCF −1.7%
FY18
Gross 11.7%
Operating —
Net 4.7%
FCF 1.2%
FY19
Gross 11.8%
Operating —
Net 4.8%
FCF 2.2%
FY20
Gross 12.0%
Operating —
Net 4.6%
FCF 6.6%
FY21
Gross 9.7%
Operating —
Net 2.3%
FCF 0.9%
FY22
Gross 9.7%
Operating —
Net 2.4%
FCF −5.7%
FY23
Gross 13.2%
Operating —
Net 5.1%
FCF −0.1%
FY24
Gross 13.6%
Operating —
Net 5.0%
FCF 0.1%
FY25
Gross 15.2%
Operating —
Net 2.9%
FCF 10.8%
Gross
Operating
Net
FCF
Q3 '23
Gross 15.6%
Operating —
Net 6.4%
FCF −0.7%
Q4 '23
Gross 13.0%
Operating —
Net 5.6%
FCF 1.5%
Q1 '24
Gross 12.6%
Operating —
Net 4.9%
FCF 1.2%
Q2 '24
Gross 13.8%
Operating —
Net 5.5%
FCF −3.7%
Q3 '24
Gross 13.4%
Operating —
Net 4.9%
FCF 7.6%
Q4 '24
Gross 15.1%
Operating —
Net 4.7%
FCF −5.9%
Q1 '25
Gross 15.0%
Operating —
Net 3.6%
FCF −1.1%
Q2 '25
Gross 16.2%
Operating —
Net 4.0%
FCF 11.9%
Q3 '25
Gross 14.2%
Operating —
Net 1.7%
FCF 10.1%
Q4 '25
Gross 15.4%
Operating —
Net 2.0%
FCF 25.5%
Q1 '26
Gross 14.2%
Operating —
Net 0.3%
FCF 12.6%
Q2 '26
Gross 15.0%
Operating —
Net 3.0%
FCF 11.7%
Gross
Operating
Net
FCF
Net income and earnings per share
From fiscal 2016 to 2025, diluted EPS grew 1.4% a year. Loss periods are shown in red.
FY16
Net income $19.9M
FY17
Net income $23.0M
FY18
Net income $33.7M
FY19
Net income $39.1M
FY20
Net income $29.8M
FY21
Net income $16.3M
FY22
Net income $20.3M
FY23
Net income $58.3M
FY24
Net income $63.5M
FY25
Net income $23.0M
Q3 '23
Net income $17.5M
Q4 '23
Net income $16.7M
Q1 '24
Net income $17.0M
Q2 '24
Net income $20.5M
Q3 '24
Net income $15.4M
Q4 '24
Net income $10.5M
Q1 '25
Net income $8.1M
Q2 '25
Net income $8.5M
Q3 '25
Net income $3.1M
Q4 '25
Net income $3.4M
Q1 '26
Net income $0.6M
Q2 '26
Net income $7.3M
FY16
Diluted EPS $1.75
FY17
Diluted EPS $2.02
FY18
Diluted EPS $2.96
FY19
Diluted EPS $3.43
FY20
Diluted EPS $2.62
FY21
Diluted EPS $1.42
FY22
Diluted EPS $1.78
FY23
Diluted EPS $5.07
FY24
Diluted EPS $5.47
FY25
Diluted EPS $1.98
Q3 '23
Diluted EPS $1.52
Q4 '23
Diluted EPS $1.45
Q1 '24
Diluted EPS $1.47
Q2 '24
Diluted EPS $1.78
Q3 '24
Diluted EPS $1.33
Q4 '24
Diluted EPS $0.89
Q1 '25
Diluted EPS $0.69
Q2 '25
Diluted EPS $0.73
Q3 '25
Diluted EPS $0.27
Q4 '25
Diluted EPS $0.29
Q1 '26
Diluted EPS $0.05
Q2 '26
Diluted EPS $0.63
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
FY16
Return on capital —
Return on equity 10.8%
Return on assets 6.7%
FY17
Return on capital —
Return on equity 11.9%
Return on assets 7.5%
FY18
Return on capital —
Return on equity 15.7%
Return on assets 9.8%
FY19
Return on capital —
Return on equity 16.1%
Return on assets 10.3%
FY20
Return on capital —
Return on equity 11.1%
Return on assets 7.5%
FY21
Return on capital —
Return on equity 5.8%
Return on assets 3.9%
FY22
Return on capital —
Return on equity 7.0%
Return on assets 4.3%
FY23
Return on capital —
Return on equity 18.2%
Return on assets 10.1%
FY24
Return on capital —
Return on equity 17.0%
Return on assets 9.7%
FY25
Return on capital —
Return on equity 5.6%
Return on assets 3.7%
Return on capital
Return on equity
Return on assets
Cash flow
Free cash flow was $85.0M in fiscal 2025, 10.8% of revenue. Cash from operations minus capital spending.
FY16
Free cash flow −$4.1M
FY17
Free cash flow −$10.7M
FY18
Free cash flow $8.6M
FY19
Free cash flow $17.7M
FY20
Free cash flow $43.2M
FY21
Free cash flow $6.1M
FY22
Free cash flow −$48.1M
FY23
Free cash flow −$1.1M
FY24
Free cash flow $1.5M
FY25
Free cash flow $85.0M
Q3 '23
Free cash flow −$1.8M
Q4 '23
Free cash flow $4.4M
Q1 '24
Free cash flow $4.3M
Q2 '24
Free cash flow −$13.8M
Q3 '24
Free cash flow $24.0M
Q4 '24
Free cash flow −$13.0M
Q1 '25
Free cash flow −$2.4M
Q2 '25
Free cash flow $25.6M
Q3 '25
Free cash flow $18.1M
Q4 '25
Free cash flow $43.8M
Q1 '26
Free cash flow $22.8M
Q2 '26
Free cash flow $28.0M
FY16
Cash from operations $20.9M
Capital spending $25.0M
FY17
Cash from operations $14.0M
Capital spending $24.7M
FY18
Cash from operations $21.9M
Capital spending $13.3M
FY19
Cash from operations $35.1M
Capital spending $17.4M
FY20
Cash from operations $60.7M
Capital spending $17.5M
FY21
Cash from operations $15.3M
Capital spending $9.2M
FY22
Cash from operations −$19.2M
Capital spending $28.9M
FY23
Cash from operations $11.0M
Capital spending $12.1M
FY24
Cash from operations $16.9M
Capital spending $15.4M
FY25
Cash from operations $98.7M
Capital spending $13.7M
Cash from operations
Capital spending
Q3 '23
Cash from operations $1.3M
Capital spending $3.1M
Q4 '23
Cash from operations $6.8M
Capital spending $2.4M
Q1 '24
Cash from operations $9.0M
Capital spending $4.7M
Q2 '24
Cash from operations −$10.7M
Capital spending $3.1M
Q3 '24
Cash from operations $30.3M
Capital spending $6.3M
Q4 '24
Cash from operations −$11.7M
Capital spending $1.3M
Q1 '25
Cash from operations $2.7M
Capital spending $5.1M
Q2 '25
Cash from operations $27.2M
Capital spending $1.7M
Q3 '25
Cash from operations $19.9M
Capital spending $1.8M
Q4 '25
Cash from operations $48.9M
Capital spending $5.1M
Q1 '26
Cash from operations $30.7M
Capital spending $7.9M
Q2 '26
Cash from operations $32.2M
Capital spending $4.2M
Cash from operations
Capital spending
Dividends, buybacks and share count
Miller Industries Inc /Tn/ returned $15.1M to shareholders in fiscal 2025, 18% of free cash flow. The diluted share count rose 0.1%.
FY16
Dividends $7.7M
Buybacks —
FY17
Dividends $8.2M
Buybacks —
FY18
Dividends $8.2M
Buybacks —
FY19
Dividends $8.2M
Buybacks —
FY20
Dividends $8.2M
Buybacks —
FY21
Dividends $8.2M
Buybacks —
FY22
Dividends $8.2M
Buybacks —
FY23
Dividends $8.2M
Buybacks —
FY24
Dividends $8.7M
Buybacks $2.9M
FY25
Dividends $9.2M
Buybacks $6.0M
Dividends
Buybacks
Q3 '23
Dividends $2.1M
Buybacks —
Q4 '23
Dividends $2.1M
Buybacks —
Q1 '24
Dividends $2.2M
Buybacks —
Q2 '24
Dividends $2.2M
Buybacks —
Q3 '24
Dividends $2.2M
Buybacks $0.9M
Q4 '24
Dividends $2.2M
Buybacks $0.0M
Q1 '25
Dividends $2.3M
Buybacks $2.1M
Q2 '25
Dividends $2.3M
Buybacks $0.5M
Q3 '25
Dividends $2.3M
Buybacks $1.2M
Q4 '25
Dividends $2.3M
Buybacks $2.2M
Q1 '26
Dividends $2.4M
Buybacks $2.2M
Q2 '26
Dividends $2.4M
Buybacks $2.5M
Dividends
Buybacks
FY16
Diluted shares 0.01B
FY17
Diluted shares 0.01B
FY18
Diluted shares 0.01B
FY19
Diluted shares 0.01B
FY20
Diluted shares 0.01B
FY21
Diluted shares 0.01B
FY22
Diluted shares 0.01B
FY23
Diluted shares 0.01B
FY24
Diluted shares 0.01B
FY25
Diluted shares 0.01B
Balance sheet
Cash, debt and the ratios that show how comfortably Miller Industries Inc /Tn/ can carry it.
FY16
Cash $31.1M
Debt —
FY17
Cash $21.9M
Debt —
FY18
Cash $27.0M
Debt $15.8M
FY19
Cash $26.1M
Debt $5.4M
FY20
Cash $57.5M
Debt —
FY21
Cash $54.3M
Debt —
FY22
Cash $40.2M
Debt $45.0M
FY23
Cash $29.9M
Debt $60.0M
FY24
Cash $24.3M
Debt $65.0M
FY25
Cash $44.7M
Debt $33.3M
Cash
Debt
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $54.3M | $40.2M | $29.9M | $24.3M | $44.7M |
| Debt incl. finance leases | — | $45.0M | $60.0M | $65.0M | $33.3M |
| Debt / equity | — | 0.2x | 0.2x | 0.2x | 0.1x |
| Current ratio | 2.2x | 2.4x | 2.2x | 2.7x | 3.2x |
| Quick ratio | 1.5x | 1.4x | 1.4x | 1.7x | 1.9x |
| Total assets | $438M | $501M | $647M | $667M | $590M |
| Total liabilities | $153M | $208M | $299M | $266M | $169M |
| Shareholders' equity | $285M | $293M | $348M | $401M | $421M |
| Net debt (− = net cash) | — | $4.8M | $30.1M | $40.7M | −$11.4M |
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
No open-market insider trades in the last 12 months.
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
| Test | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income is positive | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ |
| Cash from operations is positive | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ | ✕ | ✓ | ✓ | ✓ |
| Return on assets rose | — | ✓ | ✓ | ✓ | ✕ | ✕ | ✓ | ✓ | ✓ | ✕ |
| Cash from operations exceeds net income | ✓ | ✕ | ✕ | ✕ | ✓ | ✕ | ✕ | ✕ | ✕ | ✓ |
| Debt fell relative to assets | — | — | — | ✓ | — | — | — | ✕ | ✕ | ✓ |
| Current ratio rose | — | ✓ | ✕ | ✓ | ✓ | ✕ | ✓ | ✕ | ✓ | ✓ |
| Share count didn't rise | — | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ |
| Gross margin rose | — | ✓ | ✓ | ✓ | ✓ | ✕ | ✕ | ✓ | ✓ | ✓ |
| Revenue rose relative to assets | — | ✕ | ✕ | ✓ | ✕ | ✓ | ✓ | ✓ | ✓ | ✕ |
| F-score | — / 3 | 5 / 8 | 4 / 8 | 7 / 9 | 5 / 8 | 3 / 8 | 4 / 8 | 5 / 9 | 6 / 9 | 6 / 9 |
| Accruals ratio | −0.3% | 2.9% | 3.5% | 1.0% | −7.8% | 0.2% | 8.4% | 8.2% | 7.1% | −12.0% |
| Altman Z'' | 5.53 | 5.71 | — | — | — | — | — | — | — | — |
10 years of figures
US$ millions unless stated. Hover a ratio's name for its definition.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $601M | $615M | $712M | $818M | $651M | $717M | $848M | $1.2B | $1.3B | $790M |
| Gross profit | $64.3M | $67.1M | $83.3M | $96.5M | $78.4M | $69.9M | $82.4M | $152M | $171M | $120M |
| Research and development | $1.8M | $1.9M | $3.1M | $3.7M | $4.7M | $3.6M | $4.0M | $6.0M | $6.2M | $8.2M |
| Operating income | $32.0M | $31.5M | — | — | — | — | — | — | — | — |
| Interest expense | $1.2M | $1.6M | $1.9M | $2.4M | $1.2M | $1.4M | $3.4M | $6.0M | $3.9M | $0.7M |
| Pretax income | $31.1M | $30.3M | $41.7M | $50.4M | $38.1M | $21.8M | $25.7M | $73.8M | $80.1M | $31.5M |
| Income tax | $11.2M | $7.3M | $7.9M | $11.3M | $8.3M | $5.5M | $5.4M | $15.5M | $16.6M | $8.5M |
| Net income | $19.9M | $23.0M | $33.7M | $39.1M | $29.8M | $16.3M | $20.3M | $58.3M | $63.5M | $23.0M |
| Diluted EPS | $1.75 | $2.02 | $2.96 | $3.43 | $2.62 | $1.42 | $1.78 | $5.07 | $5.47 | $1.98 |
| Diluted shares | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
| Cash flow | ||||||||||
| Cash from operations | $20.9M | $14.0M | $21.9M | $35.1M | $60.7M | $15.3M | −$19.2M | $11.0M | $16.9M | $98.7M |
| Capital expenditure | $25.0M | $24.7M | $13.3M | $17.4M | $17.5M | $9.2M | $28.9M | $12.1M | $15.4M | $13.7M |
| Free cash flow | −$4.1M | −$10.7M | $8.6M | $17.7M | $43.2M | $6.1M | −$48.1M | −$1.1M | $1.5M | $85.0M |
| Depreciation and amortization | $4.8M | $6.1M | $7.7M | $9.1M | $9.6M | $11.0M | $11.8M | $13.2M | $14.1M | $14.7M |
| Stock-based compensation | $0.0M | $0.2M | $0.2M | $0.2M | $0.2M | $0.2M | $0.7M | $1.1M | $3.2M | $5.3M |
| Share buybacks | — | — | — | — | — | — | — | — | $2.9M | $6.0M |
| Dividends paid | $7.7M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $8.7M | $9.2M |
| Dividends and buybacks | $7.7M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $8.2M | $11.6M | $15.1M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $31.1M | $21.9M | $27.0M | $26.1M | $57.5M | $54.3M | $40.2M | $29.9M | $24.3M | $44.7M |
| Total debt | — | — | $15.8M | $5.4M | — | — | $45.0M | $60.0M | $65.0M | $33.3M |
| Finance lease liabilities | — | — | — | $0.1M | $0.0M | $0.0M | — | — | — | — |
| Current assets | $226M | $227M | $273M | $287M | $286M | $329M | $376M | $510M | $530M | $440M |
| Current liabilities | $106M | $102M | $123M | $124M | $111M | $147M | $156M | $235M | $198M | $137M |
| Inventory | $64.1M | $68.6M | $93.8M | $88.0M | $83.9M | $115M | $154M | $190M | $186M | $184M |
| Property and equipment, net | $59.6M | $77.6M | $82.9M | $89.5M | $97.4M | $95.3M | $112M | $115M | $116M | $124M |
| Goodwill | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $20.0M | $20.0M | $20.1M |
| Total assets | $297M | $317M | $368M | $392M | $398M | $438M | $501M | $647M | $667M | $590M |
| Total liabilities | $113M | $114M | $141M | $134M | $116M | $153M | $208M | $299M | $266M | $169M |
| Shareholders' equity | $185M | $203M | $228M | $258M | $279M | $285M | $293M | $348M | $401M | $421M |
| Margins | ||||||||||
| Gross margin | 10.7% | 10.9% | 11.7% | 11.8% | 12.0% | 9.7% | 9.7% | 13.2% | 13.6% | 15.2% |
| Operating margin | 5.3% | 5.1% | — | — | — | — | — | — | — | — |
| EBITDA margin | 6.1% | 6.1% | — | — | — | — | — | — | — | — |
| Net margin | 3.3% | 3.7% | 4.7% | 4.8% | 4.6% | 2.3% | 2.4% | 5.1% | 5.0% | 2.9% |
| FCF margin | −0.7% | −1.7% | 1.2% | 2.2% | 6.6% | 0.9% | −5.7% | −0.1% | 0.1% | 10.8% |
| Returns | ||||||||||
| Return on capital employed | 16.7% | 14.6% | — | — | — | — | — | — | — | — |
| Return on equity | 10.8% | 11.9% | 15.7% | 16.1% | 11.1% | 5.8% | 7.0% | 18.2% | 17.0% | 5.6% |
| Return on assets | 6.7% | 7.5% | 9.8% | 10.3% | 7.5% | 3.9% | 4.3% | 10.1% | 9.7% | 3.7% |
| Return on tangible equity | 11.5% | 12.0% | 15.6% | 15.9% | 11.2% | 6.0% | 7.2% | 17.8% | 16.7% | 5.7% |
| Growth | ||||||||||
| Revenue growth | — | 2.3% | 15.7% | 15.0% | −20.4% | 10.2% | 18.3% | 35.9% | 9.0% | −37.2% |
| Net income growth | — | 15.5% | 46.6% | 15.9% | −23.7% | −45.5% | 25.2% | 186.5% | 8.9% | −63.8% |
| EPS growth | — | 15.4% | 46.5% | 15.9% | −23.6% | −45.8% | 25.4% | 184.8% | 7.9% | −63.8% |
| FCF growth | — | — | — | 107.4% | 143.6% | −85.8% | −886.1% | — | — | 5,500.3% |
| Share count change | — | 0.1% | 0.1% | 0.1% | 0.0% | 0.1% | 0.1% | 0.8% | 0.8% | 0.1% |
| Financial health | ||||||||||
| Debt / equity | — | — | 0.1x | 0.0x | — | — | 0.2x | 0.2x | 0.2x | 0.1x |
| Interest coverage | 27.5x | 19.9x | — | — | — | — | — | — | — | — |
| Current ratio | 2.1x | 2.2x | 2.2x | 2.3x | 2.6x | 2.2x | 2.4x | 2.2x | 2.7x | 3.2x |
| Quick ratio | 1.5x | 1.6x | 1.5x | 1.6x | 1.8x | 1.5x | 1.4x | 1.4x | 1.7x | 1.9x |
| Capital allocation | ||||||||||
| Capex / revenue | 4.2% | 4.0% | 1.9% | 2.1% | 2.7% | 1.3% | 3.4% | 1.0% | 1.2% | 1.7% |
| Stock comp / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.1% | 0.1% | 0.3% | 0.7% |
| Payouts / FCF | — | — | 95.9% | 46.3% | 19.0% | 134.3% | — | — | 765.4% | 17.8% |
| Quality scores | ||||||||||
| Piotroski F-score | — | 5.0 | 4.0 | 7.0 | 5.0 | 3.0 | 4.0 | 5.0 | 6.0 | 6.0 |
| Altman Z'' | 5.5 | 5.7 | — | — | — | — | — | — | — | — |
| Accruals ratio | −0.3% | 2.9% | 3.5% | 1.0% | −7.8% | 0.2% | 8.4% | 8.2% | 7.1% | −12.0% |
Source: SEC EDGAR XBRL filings (CIK 0000924822). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.