M

MillerKnoll Inc
NASDAQ:MLKN

Watchlist Manager
MillerKnoll Inc
NASDAQ:MLKN
Watchlist
Price: 22.39 USD -2.65% Market Closed
Market Cap: 1.5B USD
Have any thoughts about
MillerKnoll Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.6B
-2%
Revenue
Growth Rates:
1 Year
-9%
3 Years
+36%
5 Years
+37%
7 Years
+58%
10 Years
+86%
184.5m
-14%
Operating Income
Growth Rates:
1 Year
-4%
3 Years
+114%
5 Years
-19%
7 Years
-7%
10 Years
-
64.4m
-22%
Net Income
Growth Rates:
1 Year
+95%
3 Years
+66%
5 Years
-63%
7 Years
-47%
10 Years
-

Earnings Waterfall
MillerKnoll Inc

Revenue
3.6B USD
Cost of Revenue
-2.2B USD
Gross Profit
1.4B USD
Operating Expenses
-1.2B USD
Operating Income
184.5m USD
Other Expenses
-120.1m USD
Net Income
64.4m USD

Income Statement
MillerKnoll Inc

Rotate your device to view
Income Statement
Currency: USD
Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Aug-2024
Revenue
Revenue
1 924
N/A
2 019
+5%
2 079
+3%
2 142
+3%
2 198
+3%
2 213
+1%
2 233
+1%
2 265
+1%
2 298
+1%
2 295
0%
2 284
-1%
2 278
0%
2 260
-1%
2 287
+1%
2 341
+2%
2 381
+2%
2 426
+2%
2 474
+2%
2 514
+2%
2 567
+2%
2 614
+2%
2 635
+1%
2 682
+2%
2 487
-7%
2 443
-2%
2 395
-2%
2 319
-3%
2 465
+6%
2 628
+7%
3 028
+15%
3 467
+14%
3 946
+14%
4 235
+7%
4 276
+1%
4 231
-1%
4 087
-3%
3 926
-4%
3 809
-3%
3 696
-3%
3 628
-2%
3 572
-2%
Gross Profit
Cost of Revenue
(1 277)
(1 285)
(1 318)
(1 351)
(1 375)
(1 372)
(1 374)
(1 391)
(1 411)
(1 414)
(1 415)
(1 414)
(1 409)
(1 432)
(1 475)
(1 508)
(1 544)
(1 579)
(1 604)
(1 637)
(1 663)
(1 664)
(1 689)
(1 576)
(1 528)
(1 491)
(1 429)
(1 516)
(1 651)
(1 945)
(2 278)
(2 593)
(2 788)
(2 811)
(2 768)
(2 657)
(2 510)
(2 388)
(2 274)
(2 209)
(2 175)
Gross Profit
647
N/A
733
+13%
761
+4%
791
+4%
823
+4%
841
+2%
859
+2%
874
+2%
887
+2%
881
-1%
869
-1%
864
-1%
851
-2%
855
+0%
866
+1%
873
+1%
881
+1%
895
+2%
910
+2%
930
+2%
951
+2%
971
+2%
993
+2%
911
-8%
915
+0%
903
-1%
891
-1%
949
+7%
977
+3%
1 083
+11%
1 189
+10%
1 353
+14%
1 447
+7%
1 464
+1%
1 463
0%
1 430
-2%
1 416
-1%
1 420
+0%
1 422
+0%
1 420
0%
1 398
-2%
Operating Income
Operating Expenses
(669)
(584)
(585)
(615)
(646)
(656)
(656)
(663)
(675)
(673)
(667)
(661)
(653)
(656)
(666)
(690)
(700)
(712)
(718)
(716)
(722)
(729)
(746)
(717)
(689)
(671)
(657)
(716)
(890)
(1 066)
(1 201)
(1 313)
(1 303)
(1 271)
(1 249)
(1 232)
(1 224)
(1 220)
(1 224)
(1 205)
(1 213)
Selling, General & Administrative
(577)
(494)
(516)
(544)
(560)
(569)
(580)
(586)
(597)
(596)
(593)
(588)
(581)
(584)
(593)
(617)
(627)
(638)
(642)
(639)
(645)
(651)
(668)
(643)
(618)
(602)
(589)
(644)
(811)
(976)
(1 101)
(1 204)
(1 194)
(1 166)
(1 149)
(1 126)
(1 120)
(1 117)
(1 123)
(1 112)
(1 120)
Research & Development
(66)
(68)
(70)
(57)
(73)
(75)
(76)
(62)
(78)
(77)
(75)
(59)
(72)
(72)
(73)
(57)
(73)
(74)
(75)
(59)
(78)
(78)
(78)
(54)
(71)
(69)
(69)
(51)
(80)
(90)
(100)
(71)
(109)
(104)
(100)
(68)
(104)
(103)
(100)
(62)
(93)
Other Operating Expenses
(27)
(23)
0
(15)
(13)
(13)
0
(15)
0
0
0
(15)
0
0
0
(16)
0
0
0
(18)
0
0
0
(20)
0
0
0
(21)
0
0
0
(38)
0
0
0
(38)
0
0
0
(31)
0
Operating Income
(23)
N/A
149
N/A
176
+18%
176
+0%
176
+0%
185
+5%
203
+10%
212
+4%
213
+1%
208
-2%
201
-3%
203
+1%
198
-3%
199
+1%
200
+0%
183
-8%
181
-1%
183
+1%
193
+5%
214
+11%
229
+7%
242
+6%
248
+2%
193
-22%
226
+17%
232
+3%
234
+1%
233
0%
86
-63%
17
-81%
(12)
N/A
40
N/A
144
+262%
194
+34%
214
+11%
198
-8%
192
-3%
201
+5%
198
-1%
215
+8%
185
-14%
Pre-Tax Income
Interest Income Expense
(17)
(18)
(18)
(19)
(16)
(15)
(15)
(15)
(15)
(15)
(15)
(13)
(13)
(13)
(12)
(9)
(8)
(8)
(8)
(10)
(10)
21
21
27
24
(6)
(7)
(11)
(14)
(20)
(26)
(33)
(47)
(56)
(65)
(66)
(72)
(73)
(72)
(67)
(71)
Non-Reccuring Items
0
0
(23)
(13)
0
0
(11)
0
0
(1)
(4)
(13)
(15)
(15)
(13)
(6)
(7)
(5)
(6)
(10)
(11)
(15)
(18)
(232)
(229)
(227)
(224)
(3)
(4)
(2)
(1)
0
(1)
(15)
(41)
(76)
(80)
(67)
(43)
(48)
(42)
Total Other Income
(0)
(1)
(1)
1
(2)
(1)
(1)
0
1
0
1
(0)
0
1
2
(1)
(0)
(2)
(2)
1
1
2
1
(2)
1
2
7
7
(7)
(7)
(12)
(16)
(0)
(0)
(2)
(5)
(1)
1
4
(0)
6
Pre-Tax Income
(40)
N/A
131
N/A
134
+2%
145
+9%
158
+9%
168
+6%
176
+5%
197
+12%
199
+1%
192
-3%
185
-4%
178
-4%
171
-4%
173
+1%
177
+2%
168
-5%
166
-1%
168
+1%
177
+6%
195
+10%
209
+7%
250
+20%
252
+1%
(13)
N/A
22
N/A
1
-96%
10
+1 125%
226
+2 210%
62
-73%
(12)
N/A
(51)
-343%
(9)
+83%
96
N/A
122
+27%
106
-13%
51
-52%
39
-25%
62
+59%
87
+42%
100
+14%
77
-23%
Net Income
Tax Provision
21
(42)
(43)
(47)
(52)
(55)
(56)
(60)
(60)
(57)
(54)
(55)
(52)
(52)
(61)
(54)
(49)
(45)
(36)
(42)
(46)
(48)
(50)
(6)
(14)
(18)
(20)
(48)
(16)
3
14
(11)
(28)
(36)
(34)
(5)
(3)
(9)
(12)
(15)
(9)
Income from Continuing Operations
(20)
89
91
98
107
114
120
137
140
136
130
123
119
121
116
114
117
123
142
153
163
202
202
(19)
8
(17)
(10)
179
45
(8)
(38)
(20)
68
86
73
47
36
53
75
85
68
Income to Minority Interest
0
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
(0)
(0)
(1)
(1)
(1)
(1)
0
0
0
1
5
5
3
1
(6)
(7)
(8)
(8)
(7)
(7)
(7)
(6)
(4)
(2)
(1)
(1)
(2)
(4)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
1
1
1
2
2
2
3
3
3
3
4
5
7
7
6
5
3
2
1
0
0
(0)
0
0
(0)
0
0
(1)
(1)
(1)
(1)
(0)
(0)
Net Income (Common)
(19)
N/A
89
N/A
91
+2%
98
+7%
106
+9%
113
+6%
120
+6%
137
+14%
140
+2%
137
-2%
131
-4%
124
-5%
121
-3%
123
+1%
130
+6%
128
-1%
131
+2%
137
+4%
146
+7%
161
+10%
173
+8%
212
+23%
211
-1%
(9)
N/A
16
N/A
(12)
N/A
(8)
+33%
173
N/A
39
-78%
(16)
N/A
(45)
-181%
(27)
+40%
60
N/A
80
+32%
67
-15%
42
-38%
33
-22%
51
+53%
72
+43%
82
+14%
64
-22%
EPS (Diluted)
-0.34
N/A
1.49
N/A
1.51
+1%
1.62
+7%
1.76
+9%
1.87
+6%
1.98
+6%
2.26
+14%
2.3
+2%
2.26
-2%
2.17
-4%
2.05
-6%
2
-2%
2.03
+1%
2.14
+5%
2.12
-1%
2.18
+3%
2.3
+6%
2.47
+7%
2.7
+9%
2.91
+8%
3.56
+22%
3.55
0%
-0.15
N/A
0.25
N/A
-0.2
N/A
-0.14
+30%
2.91
N/A
0.58
-80%
-0.21
N/A
-0.58
-176%
-0.37
+36%
0.78
N/A
1.04
+33%
0.89
-14%
0.55
-38%
0.44
-20%
0.68
+55%
0.97
+43%
1.11
+14%
0.91
-18%

See Also

Summary
MLKN intrinsic value, competitors valuation, and company profile.
DCF Valuation
MLKN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MLKN stock valuation using valuation multiples.
Wall Street Estimates
MLKN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MLKN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 209,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.