| MILLER                  INDUSTRIES, INC.                                                 |
|------------------------------------------------------------------------------------------|
| (Exact                  Name of Registrant as Specified in its                  Charter) |

| Florida                                                                         | 59-0996356                                            |
|---------------------------------------------------------------------------------|-------------------------------------------------------|
| (State                  or Other Jurisdiction of Incorporation or Organization) | (I.R.S.                  Employer Identification No.) |

| 16295                  N.W. 13th                  Avenue., Miami, Florida 33169 |
|---------------------------------------------------------------------------------|
| (Address                  of Principal Executive Offices                        |

| (305)                  621-0501                                                       |
|---------------------------------------------------------------------------------------|
| (Registrant's                  telephone number, including area                  code |

----

|                      |                                                                                                                    | Page                  No. |
|---------------------------|-------------------------------------------------------------------------------------------------------------------------|---------------------------|
| PART                  I:  | FINANCIAL                  INFORMATION                                                                                  |                      |
| Item                  1.  | Financial                  Statements                                                                                   |                      |
|                      | Balance                  Sheets                                                                                         | 1                         |
|                      | Statement                  of Operations - Nine Months Ended                                                            | 2                         |
|                      | Statement                  of Operations - Three Months                  Ended                                          | 3                         |
|                      | Statement                  of Cash Flows - Nine Months                  Ended                                           | 4                         |
|                      | Notes                  to Financial Statements                                                                          | 5                         |
| Item                  2.  | Management's                  Discussion and Analysis of Financial Condition                  and Results of Operations | 6                         |
|                      |                                                                                                                    |                      |
| PART                  II: | OTHER                  INFORMATION                                                                                      |                      |
|                      |  Items                1 to 6                                                                                       | 11                        |
|                      |  Signatures                                                                                                        | 11                        |

----

| MILLER                  INDUSTRIES, INC.BALANCE                  SHEETJANUARY                  31, 2005 |
|---------------------------------------------------------------------------------------------------------|
| (UNAUDITED)                                                                                             |

| **ASSETS**                                                                                                                                      |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| Investment                  Property:                                                                                                           |   |   |   |   |   |
| Land                                                                                                                                            |   | $ | 161,443 |   |   |   |   |
| Building                  and Improvements                                                                                                      |   |   | 1,029,627 |   |   |   |   |
| Machinery                  and Equipment                                                                                                        |   |   | 11,106 |   |   |   |   |
| Furniture                  and Fixtures                                                                                                         |   |   | 10,251 |   |   |   |   |
| Total                  Cost                                                                                                                     |   |   |   |   | $ | 1,212,427 |   |
| Less:                  Accumulated Depreciation                                                                                                 |   |   |   |   |   | 795,338 |   |
| Net                  Book Value                                                                                                                 |   |   |   |   | $ | 417,089 |   |
|                                                                                                                                            |   |   |   |   |   |   |   |
| Other                  Assets:                                                                                                                  |   |   |   |   |   |   |   |
| Cash                                                                                                                                            |   | $ | 877,889 |   |   |   |   |
| Deferred                  Tax Asset                                                                                                             |   |   | 6,700 |   |   |   |   |
| Prepaid                  Expenses and Other Assets                                                                                              |   |   | 19,997 |   |   |   |   |
| Deferred                  Lease Incentive (Net of AccumulatedAmortization                  of $27,392)                                          |   |   | - |   |   |   |   |
| Loan                  Costs, Less Accumulated Amortization of$13,832                                                                            |   |   | 12,516 |   |   |   |   |
| Total                  Other Assets                                                                                                             |   |   |   |   |   | 917,102 |   |
| Total                  Assets                                                                                                                   |   |   |   |   | $ | 1,334,191 |   |
|                                                                                                                                            |   |   |   |   |   |   |   |
| **LIABILITIES                  AND SHAREHOLDERS' DEFICIENCY**                                                                                   |
|                                                                                                                                            |   |   |   |   |   |   |   |
| Liabilities:                                                                                                                                    |   |   |   |   |   |   |   |
| Mortgages                  and Notes Payable                                                                                                    |   | $ | 1,596,315 |   |   |   |   |
| Accounts                  Payable and Accrued Expenses                                                                                          |   |   | 343,694 |   |   |   |   |
| Tenant                  Security Deposits                                                                                                       |   |   | 45,645 |   |   |   |   |
| Total                  Liabilities                                                                                                              |   |   |   |   | $ | 1,985,654 |   |
|                                                                                                                                            |   |   |   |   |   |   |   |
| Shareholders'                  Deficiency:                                                                                                      |   |   |   |   |   |   |   |
| Common                  Stock, $.05 par, 5,000,000 shares authorized, 2,982,662 shares                  issued and                  outstanding |   | $ | 149,133 |   |   |   |   |
| Paid-in                  capital                                                                                                                |   |   | 1,126,507 |   |   |   |   |
| Deficit                                                                                                                                         |   |   | (1,927,103 | ) |   |   |   |
| Total                  Shareholders' Deficiency                                                                                                 |   |   |   |   |   | (651,463 | ) |
| Total                  Liabilities and Shareholders' Deficiency                                                                                 |   |   |   |   | $ | 1,334,191 |   |
|                                                                                                                                            |   |   |   |   |   |   |   |

----

| MILLER                    INDUSTRIES, INC.STATEMENT                      OF                      OPERATIONSJANUARY                    31, 2005 |
|------------------------------------------------------------------------------------------------------------------------------------------------|
| (UNAUDITED)                                                                                                                                    |

|                                                                      |   | Nine                      Months EndedJanuary                      31, |      |
|---------------------------------------------------------------------------|--------|------------------------------------------------------------------------|-----------|
|                                                                      |   | 2005                                                         |      | 2004   |   |
| Revenues:                                                                 |   |                                                                   |      |   |   |
| Rental                      Income                                        |   | $                                                                      | 261,029   |   | $ | 185,983 |   |
| Hardware                      Sales (Net)                                 |   |                                                                   | 2,631     |   |   | 15,350 |   |
| Other                      Income                                         |   |                                                                   | 6,939     |   |   | 6,521 |   |
|                                                                      |   |                                                                   |      |   |   |   |   |
| Total                      Revenue                                        |   | $                                                                      | 270,599   |   | $ | 207,854 |   |
|                                                                      |   |                                                                   |      |   |   |   |   |
| Expenses:                                                                 |   |                                                                   |      |   |   |   |   |
| Rental                      Expense (Except Interest)                     |   | $                                                                      | 77,246    |   | $ | 106,650 |   |
| Cost                      of Hardware Sales                               |   |                                                                   | 693       |   |   | 4,522 |   |
| Administrative                                                            |   |                                                                   | 29,738    |   |   | 32,714 |   |
| Interest                                                                  |   |                                                                   | 43,054    |   |   | 47,481 |   |
| Total                      Expenses                                       |   | $                                                                      | 150,731   |   | $ | 191,367 |   |
| Income                      Before Tax Provision                          |   | $                                                                      | 119,868   |   | $ | 16,487 |   |
|                                                                      |   |                                                                   |      |   |   |   |   |
| Provision                      for Income Tax:                            |   |                                                                   |      |   |   |   |   |
| Federal                      Income Tax                                   |   | $                                                                      | 31,000    |   | $ | 2,378 |   |
| State                      Income Tax                                     |   |                                                                   | 6,300     |   |   | 632 |   |
| Tax                      Benefits of Net Operating Loss Carryforward      |   |                                                                   | -         |   |   | (3,010 | ) |
|                                                                      |   |                                                                   |      |   |   |   |   |
| Total                      Provision for Income Tax (Net of Tax Benefits) |   | $                                                                      | 37,300    |   | $ | - |   |
|                                                                      |   |                                                                   |      |   |   |   |   |
| Net                      Income                                           |   | $                                                                      | 82,568    |   | $ | 16,487 |   |
|                                                                      |   |                                                                   |      |   |   |   |   |
| Income                      per Common Share                              |   | $                                                                      | .03       |   | $ | - |   |
|                                                                      |   |                                                                   |      |   |   |   |   |
| Average                      Shares of Common Stock Outstanding           |   |                                                                   | 2,982,662 |   |   | 2,982,662 |   |
|                                                                      |   |                                                                   |      |   |   |   |   |
|                                                                      |   |                                                                   |      |   |   |   |   |

----

| MILLER                  INDUSTRIES, INC.STATEMENT                  OF OPERATIONSFOR                  THE THREE MONTHS ENDED JANUARY 31, 2005 AND 2004 |
|-------------------------------------------------------------------------------------------------------------------------------------------------------|
| (UNAUDITED)                                                                                                                                           |

|                                                                  |   | Three                  Months EndedJanuary                  31, |      |
|-----------------------------------------------------------------------|--------|-----------------------------------------------------------------|-----------|
|                                                                  |   | 2005                                                  |      | 2004   |   |
| Revenues:                                                             |   |                                                            |      |   |   |   |   |
| Rental                  Income                                        |   | $                                                               | 77,758    |   | $ | 70,724 |   |
| Hardware                  Sales (Net)                                 |   |                                                            | 173       |   |   | 10,946 |   |
| Other                  Income                                         |   |                                                            | 3,149     |   |   | 3,102 |   |
|                                                                  |   |                                                            |      |   |   |   |   |
| Total                  Revenue                                        |   | $                                                               | 81,080    |   | $ | 84,772 |   |
|                                                                  |   |                                                            |      |   |   |   |   |
| Expenses:                                                             |   |                                                            |      |   |   |   |   |
| Rental                  Expense (Except Interest)                     |   | $                                                               | 27,166    |   | $ | 33,638 |   |
| Cost                  of Hardware Sales                               |   |                                                            | -         |   |   | 3,983 |   |
| Administrative                                                        |   |                                                            | 11,877    |   |   | 12,592 |   |
| Interest                                                              |   |                                                            | 17,476    |   |   | 15,144 |   |
| Total                  Expenses                                       |   | $                                                               | 56,519    |   | $ | 65,357 |   |
| Income                  Before Tax Provision                          |   | $                                                               | 24,561    |   | $ | 19,415 |   |
|                                                                  |   |                                                            |      |   |   |   |   |
| Provision                  for Income Tax:                            |   |                                                            |      |   |   |   |   |
| Federal                  Income Tax                                   |   | $                                                               | 5,000     |   | $ | 2,378 |   |
| State                  Income Tax                                     |   |                                                            | 1,300     |   |   | 632 |   |
| Tax                  Benefits of Net Operating Loss Carryforward      |   |                                                            | -         |   |   | (3,010 | ) |
|                                                                  |   |                                                            |      |   |   |   |   |
| Total                  Provision for Income Tax (Net of Tax Benefits) |   | $                                                               | 6,300     |   | $ | - |   |
|                                                                  |   |                                                            |      |   |   |   |   |
| Net                  Income                                           |   | $                                                               | 18,261    |   | $ | 19,415 |   |
|                                                                  |   |                                                            |      |   |   |   |   |
| Income                  per Common Share                              |   | $                                                               | -         |   | $ | - |   |
|                                                                  |   |                                                            |      |   |   |   |   |
| Average                  Shares of Common Stock Outstanding           |   |                                                            | 2,982,662 |   |   | 2,982,662 |   |

----

| MILLER                  INDUSTRIES, INC.STATEMENT                  OF CASH FLOWSFOR                  THE NINE MONTHS ENDED JANUARY 31, 2005 AND 2004 |
|------------------------------------------------------------------------------------------------------------------------------------------------------|
| (UNAUDITED)                                                                                                                                          |

|                                                                                                                |   | Nine                  Months EndedJanuary                  31, |    |
|---------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------|---------|
|                                                                                                                |   | 2005                                                 |    | 2004   |   |
| Cash                  Flows From Operating Activities:                                                              |   |                                                           |    |   |   |
|                                                                                                                |   |                                                           |    |   |   |
| Net                  Income                                                                                         |   | $                  82,568                                 |    | $                  16,487  |   |
| Adjustments                  to Reconcile Net Income to Net Cash Provided by Operating                  Activities: |   |                                                           |    |   |   |
| Depreciation                                                                                                        |   | 9,045                                                     |    | 8,880  |   |
| Amortization                                                                                                        |   | 4,716                                                     |    | 6,085  |   |
| Changes                  in Operating Assets and Liabilities                                                        |   | 58,360                                                    |    | 12,704  |   |
| Net                  Cash Provided by Operating Activities                                                          |   | $                  154,689                           |    | $                  44,156   |   |
|                                                                                                                |   |                                                           |    |   |   |
| Cash                  Flows From Investing Activities:                                                              |   |                                                           |    |   |   |
| Acquisition                  of Property and Equipment                                                              |   | $                  (3,125)                                     |    | $                  -         |   |
| Net                  Cash (Used in) Investing Activities                                                            |   | $                  (3,125)                                     |    | $                  -        |   |
|                                                                                                                |   |                                                           |    |   |   |
| Cash                  Flows From Financing Activities:                                                              |   |                                                           |    |   |   |   |   |
| Principal                  Payments Under Borrowings                                                                |   | $                                                              | (40,394 | ) | $ | (37,773 | ) |
| Addition                  to Debt                                                                                   |   |                                                           | -       |   |   | - |   |
|                                                                                                                |   |                                                           |    |   |   |   |   |
| Net                  Cash Provided by (Used in) Financing Activities                                                |   | $                                                              | (40,394 | ) | $ | (37,773 | ) |
|                                                                                                                |   |                                                           |    |   |   |   |   |
| Net                  Increase in Cash                                                                               |   | $                                                              | 111,170 |   | $ | 6,383 |   |
|                                                                                                                |   |                                                           |    |   |   |   |   |
| Cash                  at the Beginning of Year                                                                      |   |                                                           | 766,719 |   |   | 759,524 |   |
| Cash                  at the End of Year                                                                            |   | $                                                              | 877,889 |   | $ | 765,907 |   |
|                                                                                                                |   |                                                           |    |   |   |   |   |
| Additional                  Cash Flow Information:                                                                  |   |                                                           |    |   |   |   |   |
| Cash                  Paid for Interest                                                                             |   | $                                                              | 43,054  |   | $ | 47,481 |   |
| Cash                  Paid for Income Tax                                                                           |   | $                                                              | -       |   | $ | - |   |
|                                                                                                                |   |                                                           |    |   |   |   |   |

----

| MILLER                  INDUSTRIES, INC.NOTES                  TO FINANCIAL STATEMENTSJANUARY                  31, 2005 |
|-------------------------------------------------------------------------------------------------------------------------|
| (UNAUDITED)                                                                                                             |

----

ITEM        2. MANAGEMENT'S        DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF        OPERATIONS

----

----

----

----

----

OTHER INFORMATION

ITEM        6.

| (31.1) | Certification                  of Chief Executive Officer and Chief                  Financial Officer pursuant to Rule 13a-14(a).                                                                                                                                 |
|--------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| (32.1) | Certification                  of Chief Executive Officer and Chief                  Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted                  pursuant                  to Section 906 of the Sarbanes-Oxley Act of                  2002 |

|   | (b) | Reports                  on Form 8-K. |
|--------|-----|---------------------------------------|

SIGNATURE

|                                  | MILLER                  INDUSTRIES, INC. |
|---------------------------------------|------------------------------------------|
|                                  | (Registrant)                             |
|                                  |                                     |
|                                  |                                     |
| Dated:                  June 28, 2005 | By:                                      | /s/                  Angelo Napolitano |
|                                  |                                     | Angelo                  NapolitanoChairman                  of the Board of DirectorsChief                  Executive OfficerPrincipal                  Financial Officer |

----