For the twelve months ended Sep 27, 2026, MasterBrand Inc. reported $3.11B of revenue and -$124.20M of net income.
MBC revenue was $1.04B in fiscal Q3 2026 (ended Sep 27, 2026), up 48.3% from a year earlier and up 27.2% from the prior quarter. For the full fiscal 2025 it was $2.73B, up 1.3% from fiscal 2024. It rose in 2 of the last 4 fiscal years.
MBC net income was -$9.20M in fiscal Q3 2026 (ended Sep 27, 2026), compared with $18.10M a year earlier. For the full fiscal 2025 it was $26.70M, down 78.8% from fiscal 2024. It rose in 1 of the last 4 fiscal years.
MBC diluted EPS was -$0.05 in fiscal Q3 2026 (ended Sep 27, 2026). For the full fiscal 2025 it was $0.21, down 78.1% from fiscal 2024.
MBC free cash flow was $61.20M in fiscal Q3 2026 (ended Sep 27, 2026), up 54.9% from a year earlier and down 52.4% from the prior quarter. For the full fiscal 2025 it was $117.50M, down 44.3% from fiscal 2024. It rose in 2 of the last 4 fiscal years.
| Line item | Dec 28, 2025 | Dec 29, 2024 | Dec 31, 2023 | Dec 25, 2022 | Dec 26, 2021 |
|---|---|---|---|---|---|
| Revenue | $2.73B | $2.70B | $2.73B | $3.28B | $2.86B |
| Cost of revenue | $1.91B | $1.82B | $1.82B | $2.33B | $2.07B |
| Gross profit | $827.60M | $877.00M | $901.40M | $940.50M | $783.90M |
| Selling, general and admin | $667.80M | $603.10M | $569.70M | $648.50M | $527.60M |
| Operating income | $119.00M | $235.70M | $306.30M | $203.30M | $234.30M |
| Interest expense | $74.10M | $74.00M | $65.20M | $2.20M | $0 |
| Pre-tax income | $46.30M | $168.30M | $238.70M | $213.40M | $238.30M |
| Income tax | $19.60M | $42.40M | $56.70M | $58.00M | $55.70M |
| Net income | $26.70M | $125.90M | $182.00M | $155.40M | $182.60M |
| EPS, basic | $0.21 | $0.99 | $1.42 | $1.21 | $1.43 |
| EPS, diluted | $0.21 | $0.96 | $1.40 | $1.20 | $1.43 |
| Diluted shares | 129.2M | 130.9M | 129.9M | 129.1M | 128.0M |
| Line item | Dec 28, 2025 | Dec 29, 2024 | Dec 31, 2023 | Dec 25, 2022 | Dec 26, 2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $183.30M | $121.60M | $148.70M | $101.10M | $141.40M |
| Receivables | $150.40M | $191.00M | $203.00M | $289.60M | - |
| Inventory | $269.10M | $276.40M | $249.80M | $373.10M | - |
| Current assets | $695.90M | $650.70M | $677.20M | $830.00M | - |
| Goodwill | $1.13B | $1.13B | $925.10M | $924.20M | $926.20M |
| Total assets | $3.10B | $2.93B | $2.38B | $2.53B | - |
| Current liabilities | $415.70M | $395.40M | $349.40M | $411.10M | - |
| Short-term debt | $0 | $0 | $17.60M | $17.50M | - |
| Long-term debt | $974.50M | $1.01B | $690.20M | $961.50M | - |
| Total debt | $974.50M | $1.01B | $707.80M | $979.00M | - |
| Total liabilities | $1.76B | $1.64B | $1.19B | $1.52B | - |
| Shareholders' equity | $1.34B | $1.29B | $1.19B | $1.01B | $2.45B |
| Line item | Dec 28, 2025 | Dec 29, 2024 | Dec 31, 2023 | Dec 25, 2022 | Dec 26, 2021 |
|---|---|---|---|---|---|
| Operating cash flow | $195.70M | $292.00M | $405.60M | $235.60M | $148.20M |
| Capital expenditures | $78.20M | $80.90M | $57.30M | $55.90M | $51.60M |
| Free cash flow | $117.50M | $211.10M | $348.30M | $179.70M | $96.60M |
| Investing cash flow | -$74.40M | -$580.80M | -$56.90M | -$55.90M | -$51.50M |
| Financing cash flow | -$65.70M | $269.60M | -$299.90M | -$215.30M | -$109.70M |
| Share repurchases | $18.10M | $6.50M | $22.00M | $0 | $0 |
| Stock-based compensation | $16.10M | $21.90M | $17.80M | $10.90M | $9.30M |
| Line item | Dec 28, 2025 | Dec 29, 2024 | Dec 31, 2023 | Dec 25, 2022 | Dec 26, 2021 |
|---|---|---|---|---|---|
| Revenue growth, YoY | 1.3% | -0.9% | -16.8% | 14.7% | - |
| Net income growth, YoY | -78.8% | -30.8% | 17.1% | -14.9% | - |
| EPS growth, YoY | -78.1% | -31.4% | 16.7% | -16.1% | - |
| Gross margin | 30.3% | 32.5% | 33.1% | 28.7% | 27.5% |
| Operating margin | 4.4% | 8.7% | 11.2% | 6.2% | 8.2% |
| Net margin | 1.0% | 4.7% | 6.7% | 4.7% | 6.4% |
| Free cash flow margin | 4.3% | 7.8% | 12.8% | 5.5% | 3.4% |
| Return on equity | 2.0% | 9.7% | 15.2% | 15.4% | 7.4% |
| Return on assets | 0.9% | 4.3% | 7.6% | 6.1% | - |
| Current ratio | 1.67 | 1.65 | 1.94 | 2.02 | - |
| Debt to equity | 0.72 | 0.78 | 0.59 | 0.97 | - |
| Line item | Sep 27, 2026 | Jun 28, 2026 | Mar 29, 2026 | Dec 28, 2025 | Sep 28, 2025 | Jun 29, 2025 | Mar 30, 2025 | Dec 29, 2024 | Sep 29, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.04B | $815.20M | $618.00M | $644.60M | $698.90M | $730.90M | $660.30M | $667.70M | $718.10M | $676.50M | $638.10M | $677.10M |
| Cost of revenue | $781.90M | $609.70M | $461.40M | $477.10M | $480.70M | $491.20M | $458.10M | $464.40M | $480.10M | $445.50M | $433.40M | $454.00M |
| Gross profit | $254.90M | $205.50M | $156.60M | $167.50M | $218.20M | $239.70M | $202.20M | $203.30M | $238.00M | $231.00M | $204.70M | $223.10M |
| Selling, general and admin | $224.00M | $216.70M | $155.90M | $186.90M | $167.50M | $159.40M | $154.00M | $152.30M | $166.30M | $146.70M | $137.80M | $152.40M |
| Operating income | $10.00M | -$27.80M | -$18.50M | -$27.10M | $41.70M | $67.30M | $37.10M | $37.50M | $57.60M | $77.80M | $62.80M | $61.00M |
| Interest expense | $24.40M | $20.80M | $18.40M | $17.60M | $18.20M | $18.90M | $19.40M | $19.30M | $20.00M | $20.60M | $14.10M | $15.30M |
| Pre-tax income | -$12.40M | -$48.50M | -$36.10M | -$43.40M | $23.40M | $49.00M | $17.30M | $19.80M | $39.40M | $60.10M | $49.00M | $43.20M |
| Income tax | -$3.20M | $9.10M | -$20.70M | -$1.40M | $5.30M | $11.70M | $4.00M | $5.80M | $10.30M | $14.80M | $11.50M | $7.10M |
| Net income | -$9.20M | -$57.60M | -$15.40M | -$42.00M | $18.10M | $37.30M | $13.30M | $14.00M | $29.10M | $45.30M | $37.50M | $36.10M |
| EPS, basic | -$0.05 | -$0.38 | -$0.12 | -$0.32 | $0.14 | $0.29 | $0.10 | $0.10 | $0.23 | $0.36 | $0.30 | $0.28 |
| EPS, diluted | -$0.05 | -$0.38 | -$0.12 | -$0.32 | $0.14 | $0.29 | $0.10 | $0.10 | $0.22 | $0.35 | $0.29 | $0.28 |
| Diluted shares | 203.5M | 153.6M | 127.5M | - | 129.5M | 129.1M | 130.7M | - | 130.8M | 130.7M | 130.5M | - |
| Line item | Sep 27, 2026 | Jun 28, 2026 | Mar 29, 2026 | Dec 28, 2025 | Sep 28, 2025 | Jun 29, 2025 | Mar 30, 2025 | Dec 29, 2024 | Sep 29, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $139.70M | $241.60M | $138.40M | $183.30M | $114.80M | $120.10M | $113.50M | $121.60M | $108.40M | $189.40M | $153.70M | $148.70M |
| Receivables | $233.40M | $247.20M | $217.70M | $150.40M | $218.40M | $218.80M | $221.10M | $191.00M | $216.10M | $213.50M | $224.40M | $203.00M |
| Inventory | $438.30M | $435.60M | $271.70M | $269.10M | $272.40M | $277.00M | $288.70M | $276.40M | $299.40M | $270.00M | $247.90M | $249.80M |
| Current assets | $951.30M | $1.06B | $734.90M | $695.90M | $690.00M | $689.70M | $689.10M | $650.70M | $686.90M | $745.30M | $702.50M | $677.20M |
| Goodwill | $1.32B | $1.32B | $1.13B | $1.13B | $1.13B | $1.13B | $1.13B | $1.13B | $1.13B | $924.00M | $924.30M | $925.10M |
| Total assets | $4.33B | $4.48B | $3.12B | $3.10B | $3.00B | $2.96B | $2.96B | $2.93B | $2.96B | $2.43B | $2.40B | $2.38B |
| Current liabilities | $630.00M | $603.70M | $353.90M | $415.70M | $369.90M | $368.60M | $362.50M | $395.40M | $378.40M | $332.20M | $340.40M | $349.40M |
| Short-term debt | $18.80M | $18.80M | - | $0 | - | - | - | $0 | $0 | $0 | $26.90M | $17.60M |
| Long-term debt | $1.21B | $1.37B | $1.08B | $974.50M | $954.10M | $998.70M | $1.06B | $1.01B | $1.06B | $688.90M | $681.10M | $690.20M |
| Total debt | $1.23B | $1.39B | $1.08B | $974.50M | $954.10M | $998.70M | $1.06B | $1.01B | $1.06B | $688.90M | $708.00M | $707.80M |
| Total liabilities | $2.37B | $2.51B | $1.80B | $1.76B | $1.62B | $1.60B | $1.65B | $1.64B | $1.67B | $1.17B | $1.17B | $1.19B |
| Shareholders' equity | $1.96B | $1.97B | $1.32B | $1.34B | $1.38B | $1.36B | $1.31B | $1.29B | $1.29B | $1.26B | $1.23B | $1.19B |
| Line item | Sep 27, 2026 | Jun 28, 2026 | Mar 29, 2026 | Dec 28, 2025 | Sep 28, 2025 | Jun 29, 2025 | Mar 30, 2025 | Dec 29, 2024 | Sep 29, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $74.40M | $138.80M | -$133.00M | $86.90M | $55.40M | $84.80M | -$31.40M | $115.10M | $80.80M | $77.40M | $18.70M | $69.10M |
| Capital expenditures | $13.20M | $10.20M | $13.20M | $34.40M | $15.90M | $18.10M | $9.80M | $46.30M | $16.30M | $11.30M | $7.00M | $35.90M |
| Free cash flow | $61.20M | $128.60M | -$146.20M | $52.50M | $39.50M | $66.70M | -$41.20M | $68.80M | $64.50M | $66.10M | $11.70M | $33.20M |
| Investing cash flow | -$13.20M | -$340.40M | -$13.00M | -$34.30M | -$15.80M | -$14.50M | -$9.80M | -$38.90M | -$530.00M | -$4.90M | -$7.00M | -$35.80M |
| Financing cash flow | -$162.00M | $303.00M | $101.60M | $14.10M | -$45.80M | -$67.50M | $33.50M | -$61.70M | $371.60M | -$33.20M | -$7.10M | -$7.80M |
| Share repurchases | $0 | $0 | $0 | $0 | $0 | $6.70M | $11.40M | $0 | $0 | $4.90M | $1.60M | $6.40M |
| Stock-based compensation | $8.00M | $12.70M | $4.30M | $900.0K | $4.40M | $5.70M | $5.10M | $5.10M | $5.70M | $6.80M | $4.30M | $4.60M |
| Line item | Sep 27, 2026 | Jun 28, 2026 | Mar 29, 2026 | Dec 28, 2025 | Sep 28, 2025 | Jun 29, 2025 | Mar 30, 2025 | Dec 29, 2024 | Sep 29, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 48.3% | 11.5% | -6.4% | -3.5% | -2.7% | 8.0% | 3.5% | -1.4% | 6.0% | -2.7% | -5.7% | -13.7% |
| Net income growth, YoY | - | - | - | - | -37.8% | -17.7% | -64.5% | -61.2% | -51.3% | -11.5% | 7.1% | 134.4% |
| EPS growth, YoY | - | - | - | - | -36.4% | -17.1% | -65.5% | -64.3% | -52.2% | -10.3% | 7.4% | 180.0% |
| Gross margin | 24.6% | 25.2% | 25.3% | 26.0% | 31.2% | 32.8% | 30.6% | 30.4% | 33.1% | 34.1% | 32.1% | 32.9% |
| Operating margin | 1.0% | -3.4% | -3.0% | -4.2% | 6.0% | 9.2% | 5.6% | 5.6% | 8.0% | 11.5% | 9.8% | 9.0% |
| Net margin | -0.9% | -7.1% | -2.5% | -6.5% | 2.6% | 5.1% | 2.0% | 2.1% | 4.1% | 6.7% | 5.9% | 5.3% |
| Free cash flow margin | 5.9% | 15.8% | -23.7% | 8.1% | 5.7% | 9.1% | -6.2% | 10.3% | 9.0% | 9.8% | 1.8% | 4.9% |
| Current ratio | 1.51 | 1.76 | 2.08 | 1.67 | 1.87 | 1.87 | 1.90 | 1.65 | 1.82 | 2.24 | 2.06 | 1.94 |
| Debt to equity | 0.63 | 0.71 | 0.82 | 0.72 | 0.69 | 0.73 | 0.81 | 0.78 | 0.83 | 0.55 | 0.58 | 0.59 |
Source: XBRL data MasterBrand Inc. files with the SEC, latest filing dated Nov 6, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| MBC | $3.11B | +12.9% | -$124.20M | -4.0% | $1.37B |
| WSM | $8.01B | +2.2% | $1.18B | 14.7% | $29.92B |
| SGI | $7.62B | +27.1% | $533.30M | 7.0% | $14.77B |
| MHK | $11.21B | +4.5% | $518.30M | 4.6% | $8.75B |
| CSW | $1.25B | +30.0% | $127.56M | 10.2% | $4.43B |
| FUL | $3.55B | +1.5% | $197.76M | 5.6% | $2.68B |
| TILE | $1.44B | +6.5% | $145.55M | 10.1% | $1.78B |
| LZB | $2.11B | +0.2% | $81.62M | 3.9% | $1.27B |
| HELE | $1.83B | +0.3% | -$99.23M | -5.4% | $875.5M |