MasterBrand, Inc. (MBC)
NYSE: MBC · Real-Time Price · USD
8.68
-0.40 (-4.41%)
May 29, 2026, 4:00 PM EDT - Market closed
MasterBrand Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 29, 2026 | Dec '25 Dec 28, 2025 | Dec '24 Dec 29, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 25, 2022 | Dec '21 Dec 31, 2021 |
| 2,692 | 2,735 | 2,700 | 2,726 | 3,276 | 2,855 | |
Revenue Growth (YoY) | -1.11% | 1.27% | -0.95% | -16.77% | 14.72% | 15.63% |
Cost of Revenue | 1,910 | 1,907 | 1,823 | 1,825 | 2,335 | 2,071 |
Gross Profit | 782 | 827.6 | 877 | 901.4 | 940.5 | 783.9 |
Selling, General & Admin | 669.7 | 667.8 | 603.1 | 569.7 | 648.5 | 527.6 |
Depreciation & Amortization Expenses | 25.6 | 25.6 | 20.2 | 15.3 | 17.2 | 17.8 |
Other Operating Expenses | 23.3 | 15.2 | 18 | 10.1 | 71.5 | 4.2 |
Total Operating Expenses | 718.6 | 708.6 | 641.3 | 595.1 | 737.2 | 549.6 |
Operating Income | 63.4 | 119 | 235.7 | 306.3 | 203.3 | 234.3 |
Interest Income | - | - | - | - | 12.9 | 4.6 |
Interest Expense | -73.1 | -74.1 | -74 | -65.2 | -2.2 | - |
Other Non-Operating Income (Expense) | 2.6 | 1.4 | 6.6 | -2.4 | -0.6 | -0.6 |
Total Non-Operating Income (Expense) | -70.5 | -72.7 | -67.4 | -67.6 | 10.1 | 4 |
Pretax Income | -7.1 | 46.3 | 168.3 | 238.7 | 213.4 | 238.3 |
Provision for Income Taxes | -5.1 | 19.6 | 42.4 | 56.7 | 58 | 55.7 |
Net Income | -2 | 26.7 | 125.9 | 182 | 155.4 | 182.6 |
Net Income to Common | -2 | 26.7 | 125.9 | 182 | 155.4 | 182.6 |
Net Income Growth | - | -78.79% | -30.82% | 17.12% | -14.90% | 25.33% |
Shares Outstanding (Basic) | 127 | 127 | 127 | 128 | 128 | - |
Shares Outstanding (Diluted) | 128 | 129 | 131 | 130 | 129 | - |
Shares Change (YoY) | -2.01% | -1.30% | 0.77% | 0.62% | - | - |
EPS (Basic) | -0.02 | 0.21 | 0.99 | 1.42 | 1.21 | - |
EPS (Diluted) | -0.02 | 0.21 | 0.96 | 1.40 | 1.20 | - |
EPS Growth | - | -78.13% | -31.43% | 16.67% | - | - |
Shares Outstanding | 128 | 127.2 | 127.6 | 126.8 | 128 | - |
Free Cash Flow | 46.9 | 117.5 | 211.1 | 348.3 | 179.7 | 96.6 |
Free Cash Flow Growth | -60.09% | -44.34% | -39.39% | 93.82% | 86.02% | -45.52% |
Free Cash Flow Per Share | 0.37 | 0.91 | 1.61 | 2.68 | 1.39 | - |
Gross Margin | 29.04% | 30.26% | 32.48% | 33.06% | 28.71% | 27.45% |
Operating Margin | 2.35% | 4.35% | 8.73% | 11.24% | 6.21% | 8.21% |
Profit Margin | -0.07% | 0.98% | 4.66% | 6.68% | 4.74% | 6.40% |
FCF Margin | 1.74% | 4.30% | 7.82% | 12.78% | 5.49% | 3.38% |
EBITDA | 156.8 | 212.5 | 313 | 370.6 | 267.8 | 296.5 |
EBITDA Margin | 5.82% | 7.77% | 11.59% | 13.59% | 8.18% | 10.38% |
EBIT | 63.4 | 119 | 235.7 | 306.3 | 203.3 | 234.3 |
EBIT Margin | 2.35% | 4.35% | 8.73% | 11.24% | 6.21% | 8.21% |
Effective Tax Rate | 71.83% | 42.33% | 25.19% | 23.75% | 27.18% | 23.37% |