MasterBrand, Inc. (MBC)
NYSE: MBC · Real-Time Price · USD
8.57
-0.38 (-4.25%)
At close: Mar 9, 2026, 4:00 PM EDT
8.64
+0.07 (0.82%)
Pre-market: Mar 10, 2026, 4:08 AM EDT

MasterBrand Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
26.7125.9182155.4182.6
Depreciation & Amortization
93.577.364.364.562.2
Stock-Based Compensation
16.121.917.810.99.3
Other Adjustments
31.227.1-8.162.6-7.9
Change in Receivables
2421.386.213.5-72.2
Changes in Inventories
8-10.7123.6-70.1-58.5
Changes in Accounts Payable
15.723.8-69.418.344.7
Changes in Accrued Expenses
3.63.417.21.83
Changes in Other Operating Activities
-23.12-8-21.3-15
Operating Cash Flow
195.7292405.6235.6148.2
Operating Cash Flow Growth
-32.98%-28.01%72.16%58.97%-27.57%
Capital Expenditures
-78.2-80.9-57.3-55.9-51.6
Sale of Property, Plant & Equipment
3.814.60.4-0.1
Payments for Business Acquisitions
--514.5---
Investing Cash Flow
-74.4-580.8-56.9-55.9-51.5
Short-Term Debt Issued
240470255235-
Short-Term Debt Repaid
-275-150-490--
Net Short-Term Debt Issued (Repaid)
-35320-235235-
Long-Term Debt Issued
-700-3,5052,614
Long-Term Debt Repaid
--712.5-37.5-3,009-2,767
Net Long-Term Debt Issued (Repaid)
--12.5-37.5495.1-152.9
Repurchase of Common Stock
-26.4-17.9-26-0.1-
Net Common Stock Issued (Repurchased)
-26.4-17.9-26-0.1-
Common Dividends Paid
----940-
Other Financing Activities
-4.3-20-1.4-5.343.2
Financing Cash Flow
-65.7269.6-299.9-215.3-109.7
Effect of Exchange Rate Changes on Cash and Cash Equivalents
6.7-7.9-1.2-4.70.1
Net Cash Flow
62.3-27.147.6-40.3-12.9
Free Cash Flow
117.5211.1348.3179.796.6
Free Cash Flow Growth
-44.34%-39.39%93.82%86.02%-45.52%
FCF Margin
4.30%7.82%12.78%5.49%3.38%
Free Cash Flow Per Share
0.911.612.681.390.75
Levered Free Cash Flow
11.2448.3-20.1822.814.5
Unlevered Free Cash Flow
88.12191.22303.9485.35164.33
Updated Dec 28, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q