VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MLRMiller Industries, Inc.
$52.93$602M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMLRCash Flow

Miller Industries, Inc. (MLR) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly erratic, oscillating between a negative $13.8 million in 2024Q2 and a positive $43.8 million in 2025Q4, largely driven by volatile working capital swings.

MLR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Apr'01Apr'99Apr'98Apr'97Apr'96
Cash from Operations126.75M98.72M16.87M10.96M-19.16M15.27M60.71M35.13M21.9M13.95M20.93M20.06M9.91M1.19M6.11M28.34M17.52M19.72M4.61M28.57M18.13M13.36M-5.71M13.38M19.59M21.87M8.52M3.5M-20.3M-11M-300K
Operating CF Margin %-12.49%1.34%0.95%-2.26%2.13%9.32%4.29%3.08%2.27%3.48%3.71%2.01%0.29%1.78%6.87%5.71%8.3%1.7%7.14%4.43%3.8%-2.42%6.49%9.65%4.41%1.47%0.67%-5.11%-3.76%-0.24%
Operating CF Growth %1870.51%485.18%53.88%157.23%-225.46%-74.85%72.8%60.44%56.93%-33.32%4.32%102.35%731.63%-80.49%-78.44%61.7%-11.13%327.74%-83.86%57.6%35.69%333.85%-142.7%-31.71%-10.43%156.7%143.43%117.24%-84.55%-3566.67%91.89%
Net Income15.51M23.01M63.49M58.29M20.35M16.25M29.83M39.11M33.75M23.02M19.92M15.98M14.84M8.69M9.12M23.01M11.71M6.02M3.59M16.33M45.34M18.59M5.47M-14.15M-45.69M-6.43M-73.14M2.2M12.7M14.5M7.8M
Depreciation & Amortization15.25M14.69M14.07M13.24M11.76M11.04M9.6M9.13M7.75M6.15M4.83M4.32M4.01M3.76M3.81M3.67M3.53M3.48M3.52M3.26M2.84M3.24M4.03M8.06M6.55M13.56M17.79M15.5M10.2M5.8M900K
Stock-Based Compensation3.41M5.33M3.23M1.06M743K000150K150K96K96K96K75K332K399K399K399K0000000000000
Deferred Taxes-1.54M-1.51M-1.17M-2.18M1.06M1.01M752K1.71M568K-868K3.22M573K147K-225K1.21M206K6.01M1.74M672K7.72M-1.33M003.73M3.73M-1.2M-12.73M5.1M900K-700K500K
Other Non-Cash Items-303K-487K255K75K321K25K406K144K370K-522K-444K250K260K-16K-95K-944K285K898K852K695K1.45M-1.21M1.08M16.91M58.84M-900K76.14M-100K200K-200K0
Working Capital Changes94.44M57.7M-63.01M-59.52M-53.39M-13.06M20.12M-14.96M-20.68M-13.97M-6.7M-1.15M-9.44M-11.09M-8.27M1.99M-4.41M7.2M-4.02M680K-12.05M-7.26M-16.29M14.31M1.6M16.85M458K-18.4M-42.9M-30.4M-9.5M
Change in Receivables112.64M121.72M-28.15M-105.6M-24.34M-12.72M27.38M-19.61M-19.35M-6.67M-17.25M5.74M-36.37M-21.99M1.88M-1.36M-16.38M7.63M000007.39M-1.74M000000
Change in Inventory10.08M18.91M2.18M-30.42M-40.75M-32.07M5.47M5.45M-23.86M-2.84M1.02M-11.02M-3.28M-8.51M3.03M-9.36M-4.08M9.24M-6.83M5.16M-3.5M-4.58M-7.29M2.2M5.29M15.03M-6.38M-6.2M-2.3M-20.4M-3.4M
Change in Payables-33.75M-73.26M-45.43M64.94M4.49M33.94M-10.88M-2.17M19.43M-5.81M12.93M3.82M24.66M16.16M-8.89M5.89M15.36M-8.88M000007.94M637K000000
Cash from Investing-33.54M-30.78M-15.27M-29.07M-28.93M-9.06M-17.22M-17.06M-13.2M-23.39M-25.02M-11.9M-5.3M-2.33M-2.84M-2.77M-4.87M-542K-4.67M-8.09M-11.84M223K3.9M8.86M18.24M8.28M-7.61M-32M-46.3M-22.9M-9.2M
Capital Expenditures-16.5M-13.71M-15.35M-12.1M-28.94M-9.15M-17.5M-17.39M-13.34M-24.69M-25.03M-11.9M-5.34M-2.43M-2.89M-3.96M-5.28M-755K-4.85M-8.72M-12.56M-1.43M-695K-1.18M-1.09M-3.62M-8.61M-38.9M-51.8M-18.8M-5.6M
CapEx % of Revenue2.22%1.73%1.22%1.05%3.41%1.28%2.69%2.13%1.87%4.01%4.16%2.2%1.08%0.6%0.84%0.96%1.72%0.32%1.79%2.18%3.07%0.4%0.29%0.57%0.54%0.73%1.48%7.4%13.04%6.43%4.46%
Acquisitions-17.3M-18.61M24K-17.38M8K0000000000000000003.65M00-2.41M0000
Investments-------------------------------
Other Investing257K1.54M59K398K091K276K328K141K1.3M3K1K44K95K20K1.19M24K1K182K630K727K1.65M4.59M5.58M19.19M11.9M3.41M6.9M5.5M-4.1M-3.6M
Cash from Financing-70.92M-50.75M-6.62M6.75M36.77M-8.24M-13.63M-18.6M-2.96M-2.44M-2.71M-6.96M-6.57M-5.45M-4.5M-21.54M-949K-3.93M-1.72M-6.23M-4.95M-10.24M-2.48M-20.26M-44.35M-29.16M-4.05M30.6M65.5M17.3M31M
Debt Issued (Net)-55.61M-35.61M5M15M44.98M-22K-5.42M-10.39M5.18M5.61M5M000-5K-47K-178K-4.05M-1.72M-6.8M-6.27M-8.12M1.59M-4.61M-5.25M0-29.17M32.83M32.8M68.7M-11.2M
Equity Issued (Net)-6.06M-5.99M-2.9M0000056K146K3K186K186K00-20M001K616K1.32M720K3.74M2K007K-2.25M-2.2M-3.2M29.8M
Dividends Paid-9.25M-9.15M-8.72M-8.25M-8.22M-8.22M-8.21M-8.21M-8.2M-8.19M-7.71M-7.25M-6.78M-6.29M-5.76M-5.55M-1.16M00000000000000
Share Repurchases-6.06M-5.99M-2.9M000000000000-20M00000000000-2.34M-2.3M-4.2M0
Other Financing00000000000106K27K846K1.27M4.05M392K119K-2K-42K-5K-2.84M-7.81M-15.65M-39.1M-29.16M019K34.9M0-1.3M
Net Change in Cash25.61M20.34M-5.57M-10.24M-14.18M-3.19M31.45M-965K5.14M-9.22M-7.33M-1.15M-3.27M-5.73M-1.56M3.82M10.17M16.71M-3.84M15.08M2.03M3.34M-4.01M3.54M-6.01M637K-3.34M2M-1.2M-16.6M21.5M
Free Cash Flow110.25M85.01M1.52M-1.13M-48.09M6.12M43.21M17.74M8.55M-10.74M-4.1M8.16M4.57M-1.24M3.22M24.38M12.25M18.96M-240K19.85M5.56M11.94M-6.41M12.2M18.5M18.25M-92K-35.4M-72.1M-29.8M-5.9M
FCF Margin %14.8%10.76%0.12%-0.1%-5.67%0.85%6.63%2.17%1.2%-1.75%-0.68%1.51%0.93%-0.31%0.94%5.91%3.99%7.98%-0.09%4.96%1.36%3.39%-2.71%5.92%9.11%3.68%-0.02%-6.73%-18.15%-10.19%-4.69%
FCF Growth %2219.8%5500.33%233.86%97.64%-886.11%-85.84%143.55%107.38%179.66%-161.95%-150.25%78.61%468.98%-138.45%-86.79%99.06%-35.43%8001.67%-101.21%256.79%-53.38%286.25%-152.52%-34.05%1.38%19935.87%99.74%50.9%-141.95%-405.08%-5.36%
FCF per Share9.567.320.13-0.10-4.210.543.791.560.75-0.94-0.360.720.40-0.110.292.031.011.59-0.021.700.481.04-0.581.301.981.95-0.01-3.74-7.66-3.60-0.94
FCF Conversion (FCF/Net Income)7.11x4.29x0.27x0.19x-0.94x0.94x2.04x0.90x0.65x0.61x1.05x1.26x0.67x0.13x0.67x1.23x1.50x3.28x1.29x1.75x0.40x0.72x-1.04x-0.95x-0.43x-3.40x-1.32x-0.05x-9.23x-0.87x-0.02x
Interest Paid4.91M09.71M8.09M3.33M1.57M2.05M3.25M2.44M1.88M1.88M1.43M1.01M912K1.07M968K692K1.19M1.86M000007.39M000000
Taxes Paid5.87M023.7M18.05M1.81M5.89M6.72M10.07M7.46M11.61M11.61M8.57M6.45M2.42M3.86M12.58M1.15M2.75M475K00000581K000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Chassis supply chain dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

As reported in recent financial statements, Miller Industries exhibits extreme volatility in its OCF/NI ratio, which swung from a negative 1.11 in 2024Q4 to a high of 55.40 in 2026Q1, indicating that net income is a poor proxy for the company's actual cash-generating capability.

The massive divergence between net income and operating cash flow suggests that accounting earnings are heavily influenced by non-cash items and timing differences rather than core operational performance. Investors should monitor this disconnect, as it implies that the company's reported profitability may not be translating into sustainable liquidity during periods of production disruption.

FCF Volatility Reflects Operational Instability

Based on the provided cash flow data, Miller Industries' free cash flow trajectory has been highly erratic, oscillating between a negative $13.8 million in 2024Q2 and a positive $43.8 million in 2025Q4, highlighting the company's sensitivity to cyclical production throughput and chassis availability.

The inability to maintain consistent positive free cash flow suggests that the business model remains vulnerable to external supply chain shocks. This inconsistency warrants further investigation into whether the recent cash generation is a result of sustainable operational improvements or merely the liquidation of working capital during a period of reduced manufacturing activity.

Working Capital Swings Drive Liquidity

According to quarterly filings, working capital changes have been the primary determinant of cash flow, with a significant $42.1 million inflow in 2025Q4 contrasting sharply with a $36.1 million outflow in 2024Q2, illustrating the company's reliance on inventory and payable management to fund operations.

These dramatic swings in working capital appear to be a direct consequence of the company's chassis-dependent manufacturing process, where inventory levels fluctuate based on the timing of chassis deliveries. The data suggests that management is effectively using the balance sheet to absorb supply chain shocks, though this creates significant noise in quarterly cash flow reporting.

Capital Intensity Remains Relatively Low

As indicated by the financial data, Miller Industries maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently hovering between 0.6% and 4.4%, suggesting that the company is not currently engaged in a heavy, asset-intensive expansion phase despite its manufacturing focus.

The relatively low capital intensity implies that the company's primary manufacturing facilities are either well-established or that management is prioritizing cash preservation over aggressive capacity expansion. This approach appears consistent with a conservative capital allocation strategy, though it may limit the company's ability to modernize its production capabilities in the face of evolving industry standards.

MLR — Frequently Asked Questions

Quick answers to the most common questions about buying MLR stock.

How much cash does Miller Industries, Inc. (MLR) generate from operations?

Miller Industries, Inc. (MLR) generated $98.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Miller Industries, Inc.'s free cash flow?

Miller Industries, Inc. (MLR) generated $85.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Miller Industries, Inc.'s capital expenditure (CapEx)?

Miller Industries, Inc. (MLR) spent $13.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Miller Industries, Inc. distribute cash to shareholders?

In 2025, Miller Industries, Inc. (MLR) returned $9.2M to shareholders via cash dividends and spent $6.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.