MasterBrand Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 25, 2022	Dec '21 Dec 26, 2021
Revenue	2,735	2,700	2,726	3,276	2,855
Revenue Growth (YoY)	1.27%	-0.95%	-16.77%	14.72%	15.63%
Cost of Revenue	1,907	1,823	1,825	2,335	2,071
Gross Profit	827.6	877	901.4	940.5	783.9
Selling, General & Admin	667.8	603.1	569.7	648.5	527.6
Depreciation & Amortization Expenses	25.6	20.2	15.3	17.2	17.8
Other Operating Expenses	15.2	18	10.1	71.5	4.2
Total Operating Expenses	708.6	641.3	595.1	737.2	549.6
Operating Income	119	235.7	306.3	203.3	234.3
Interest Income	-	-	-	12.9	4.6
Interest Expense	-74.1	-74	-65.2	-2.2	-
Other Non-Operating Income (Expense)	1.4	6.6	-2.4	-0.6	-0.6
Total Non-Operating Income (Expense)	-72.7	-67.4	-67.6	10.1	4
Pretax Income	46.3	168.3	238.7	213.4	238.3
Provision for Income Taxes	19.6	42.4	56.7	58	55.7
Net Income	26.7	125.9	182	155.4	182.6
Net Income to Common	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	128	128	128
Shares Outstanding (Diluted)	129	131	130	129	128
Shares Change (YoY)	-1.30%	0.77%	0.62%	0.86%	-
EPS (Basic)	0.21	0.99	1.42	1.21	1.43
EPS (Diluted)	0.21	0.96	1.40	1.20	1.43
EPS Growth	-78.13%	-31.43%	16.67%	-16.08%	-
Shares Outstanding	127.2	127.6	126.8	128	-
Free Cash Flow	117.5	211.1	348.3	179.7	96.6
Free Cash Flow Growth	-44.34%	-39.39%	93.82%	86.02%	-45.52%
Free Cash Flow Per Share	0.91	1.61	2.68	1.39	0.75
Gross Margin	30.26%	32.48%	33.06%	28.71%	27.45%
Operating Margin	4.35%	8.73%	11.24%	6.21%	8.21%
Profit Margin	0.98%	4.66%	6.68%	4.74%	6.40%
FCF Margin	4.30%	7.82%	12.78%	5.49%	3.38%
EBITDA	212.5	313	370.6	267.8	296.5
EBITDA Margin	7.77%	11.59%	13.59%	8.18%	10.38%
EBIT	119	235.7	306.3	203.3	234.3
EBIT Margin	4.35%	8.73%	11.24%	6.21%	8.21%
Effective Tax Rate	42.33%	25.19%	23.75%	27.18%	23.37%

Updated Dec 28, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q