MasterBrand, Inc. (MBC)
NYSE: MBC · Real-Time Price · USD
7.10
+0.38 (5.65%)
Nov 9, 2026, 4:00 PM EST - 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 | Sep '26 Sep 27, 2026 | 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 |
| 3,115 | 2,735 | 2,700 | 2,726 | 3,276 | 2,855 | |
Revenue Growth | 12.94% | 1.27% | -0.95% | -16.77% | 14.72% | 15.63% |
Cost of Revenue | 2,343 | 1,908 | 1,823 | 1,823 | 2,335 | 2,071 |
Gross Profit | 771.6 | 826.8 | 877 | 903.4 | 940.5 | 783.9 |
Selling, General & Admin | 724.6 | 638.6 | 581.8 | 570.2 | 647.2 | 525.6 |
Amortization of Goodwill & Intangibles | 30 | 25.6 | 20.2 | 15.3 | 17.2 | 17.8 |
Operating Expenses | 754.6 | 664.2 | 602 | 585.5 | 664.4 | 543.4 |
Operating Income | 17 | 162.6 | 275 | 317.9 | 276.1 | 240.5 |
Interest Expense | -81.2 | -74.1 | -74 | -65.2 | -2.2 | - |
Interest & Investment Income | - | - | - | - | 12.9 | 4.6 |
Currency Exchange Gain (Loss) | -0.5 | -0.1 | 2 | -3.2 | -1.1 | -1.4 |
Other Non Operating Income (Expenses) | 4.4 | 1.2 | 4.4 | 3.7 | -0.8 | -1.2 |
EBT Excluding Unusual Items | -60.3 | 89.6 | 207.4 | 253.2 | 284.9 | 242.5 |
Merger & Restructuring Charges | -93 | -44.1 | -43.4 | -12.5 | -25.1 | -4.2 |
Gain (Loss) on Sale of Assets | - | - | 4.3 | - | - | - |
Asset Writedown | - | - | - | - | -46.4 | - |
Other Unusual Items | 12.1 | - | - | -9.4 | - | - |
Pretax Income | -140.4 | 46.3 | 168.3 | 238.7 | 213.4 | 238.3 |
Income Tax Expense | -16.2 | 19.6 | 42.4 | 56.7 | 58 | 55.7 |
Net Income | -124.2 | 26.7 | 125.9 | 182 | 155.4 | 182.6 |
Net Income to Common | -124.2 | 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) | 153 | 127 | 127 | 128 | 128 | 128 |
Shares Outstanding (Diluted) | 153 | 129 | 131 | 130 | 129 | 128 |
Shares Change | 17.53% | -1.30% | 0.77% | 0.62% | 0.86% | - |
EPS (Basic) | -0.81 | 0.21 | 0.99 | 1.42 | 1.21 | 1.43 |
EPS (Diluted) | -0.81 | 0.21 | 0.96 | 1.40 | 1.20 | 1.43 |
EPS Growth | - | -78.13% | -31.43% | 16.67% | -15.88% | 25.33% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 27, 2026 | 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 |
Free Cash Flow | 96.1 | 117.5 | 211.1 | 348.3 | 179.7 | 96.6 |
Free Cash Flow Per Share | 0.63 | 0.91 | 1.61 | 2.68 | 1.39 | 0.76 |
Gross Margin | 24.77% | 30.23% | 32.48% | 33.14% | 28.71% | 27.45% |
Operating Margin | 0.55% | 5.95% | 10.18% | 11.66% | 8.43% | 8.42% |
Profit Margin | -3.99% | 0.98% | 4.66% | 6.68% | 4.74% | 6.40% |
Free Cash Flow Margin | 3.08% | 4.30% | 7.82% | 12.78% | 5.49% | 3.38% |
EBITDA | 142.6 | 256.1 | 352.3 | 382.2 | 340.6 | 302.7 |
EBITDA Margin | 4.58% | 9.37% | 13.05% | 14.02% | 10.40% | 10.60% |
D&A For EBITDA | 125.6 | 93.5 | 77.3 | 64.3 | 64.5 | 62.2 |
EBIT | 17 | 162.6 | 275 | 317.9 | 276.1 | 240.5 |
EBIT Margin | 0.55% | 5.95% | 10.18% | 11.66% | 8.43% | 8.42% |
Effective Tax Rate | - | 42.33% | 25.19% | 23.75% | 27.18% | 23.37% |
Advertising Expenses | - | 67.3 | 54.5 | 65 | 39.7 | - |