D

Miller Industries, Inc. — Earnings Quality Grade D

MLR · Consumer Cyclical

Significant concerns

Revenue
$790M
2025
Net Income
$23M
2025
Gross Margin
15.2%
Free Cash Flow
$85M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-3.31
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 92 days, change +1 days YoY

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue -37.2%, CFFO 485.2%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth -1.0% exceeds COGS -38.4%

B2CapEx vs Revenue

CapEx growth -10.7% vs revenue -37.2%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 73.9%, exceeds 70%

B4Gross Margin

Gross margin 15.2%, change +1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 4.29. Profits backed by cash

C2Free Cash Flow

FCF < 50% of Net Income for 2 years

C3Accruals Ratio

Accruals ratio = -12.8%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 5% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.7x. Healthy

!
D3Soft Asset Growth

Other assets grew 715.3% vs revenue -37.2%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 0% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.31 (< -2.22). Unlikely manipulator

持仓监控

把 MLR 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-3.31
-4.0 Clean-2.22 Grey-1.78 Danger0
1.007
DSRI
AR growing faster than revenue?
0.892
GMI
Gross margin declining?
1.419
AQI
Asset quality deteriorating?
0.628
SGI
Revenue growth rate
1.018
DEPI
Depreciation slowing?
1.64
SGAI
SG&A ratio changing?
-0.1284
TATA
Accruals level
0.721
LVGI
Leverage increasing?
05

Altman Z-Score

7.83
Safe Zone
0 Distress1.102.605.0+ Safe
0.5139
Liquidity
0.4558
Cumulative profit
0.0545
Operating efficiency
2.4872
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25