2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.5B | $2.5B | $3.9B | $4.1B | $3.6B |
Cost of Revenue | $1.6B | $1.5B | $2.6B | $2.7B | $2.2B |
Gross Profit | $911M | $949M | $1.4B | $1.4B | $1.4B |
Gross Profit % | 37% | 39% | 34% | 35% | 39% |
R&D Expenses | $74M | $72M | $109M | $106M | $93M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$14M | $179M | -$20M | $46M | $82M |
Dep. & Amort. | $80M | $87M | $191M | $115M | $155M |
Def. Tax | -$25M | $6.7M | -$22M | -$45M | -$39M |
Stock Comp. | $2.7M | $9M | $31M | $20M | $21M |
Chg. in WC | -$13M | $47M | -$200M | $15M | $83M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $454M | $396M | $230M | $224M | $230M |
ST Investments | $7M | $7.7M | $0 | $0 | $0 |
Cash & ST Inv. | $461M | $404M | $230M | $224M | $230M |
Receivables | $200M | $221M | $381M | $364M | $331M |
Inventory | $197M | $214M | $587M | $487M | $429M |
MLKN reported Q3 FY25 consolidated net sales of $876M (up 1.8% organically YoY) and adjusted EPS of $0.44, in line with guidance; consolidated orders were up 4.1% organically YoY, and backlog increased 7.4% YoY to $686M.
The company resegmented its reporting into North America Contract, International Contract, and Global Retail; this change does not impact historical consolidated results but provides more visibility into key end markets.
Global Retail was a standout, with organic orders up 17% YoY (14% in North America after adjusting for holiday timing), and strong momentum in new product launches and store openings; 10–15 new locations are planned for FY26.
Q3 included $140M in special charges (mainly non-cash impairments in Global Retail and Knoll/Muuto trade names), resulting in a reported loss per share of $0.19; adjusted operating margins improved in North America Contract and Retail segments.
Q4 FY25 guidance: net sales of $910M–$950M (midpoint up 4.6% YoY), gross margin of 37.5%–38.5%, and adjusted EPS of $0.46–$0.52; tariff-related costs expected at $5M–$7M pre-tax, with management confident in offsetting these through pricing and mitigation efforts if current conditions persist.