MasterBrand, Inc.
NYSE:MBC · New York Stock Exchange
+$0.51 today
Vol 2.57M · Avg 3.12M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:MBC · Revenue to Net Income
Key Ratios
Analysis
$2.7B of revenue converted into -$2.0M of net income for the selected period. Gross margin is 27.5% and net margin is -0.3%, showing how much revenue survives after costs and taxes. EPS is $-0.02, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.7B +1.3% | $2.7B -0.9% | $2.7B -16.8% | $3.3B +14.7% | $2.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.9B +3.6% | $1.8B -0.5% | $1.9B -21.5% | $2.4B +12.6% | $2.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $827.6M -3.7% | $859.7M -1.8% | $875.9M -4.7% | $918.8M +20.4% | $763.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.3% -1.6pp | 31.8% -0.3pp | 32.1% +4.1pp | 28.1% +1.3pp | 26.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $667.8M +10.7% | $603.1M +6.3% | $567.3M -12.5% | $648.5M +23.3% | $526.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $693.4M +15.0% | $603.1M +6.3% | $567.3M -12.5% | $648.5M +22.9% | $527.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $93.5M +21.0% | $77.3M +20.2% | $64.3M -0.3% | $64.5M +3.7% | $62.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $213.9M -33.1% | $319.6M -13.2% | $368.2M +32.5% | $277.9M -7.5% | $300.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 7.8% -4.0pp | 11.8% -1.7pp | 13.5% +5.0pp | 8.5% -2.0pp | 10.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $134.2M -47.7% | $256.6M -16.9% | $308.6M +14.2% | $270.3M +14.7% | $235.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.9% -4.6pp | 9.5% -1.8pp | 11.3% +3.1pp | 8.3% +0.0pp | 8.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 -100.0% | $10.7M +132.6% | $4.6M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $74.1M +0.1% | $74.0M +13.5% | $65.2M | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$87.9M +0.5% | -$88.3M -26.3% | -$69.9M -22.8% | -$56.9M -2207.4% | $2.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $46.3M -72.5% | $168.3M -29.5% | $238.7M +11.9% | $213.4M -10.4% | $238.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.7% -4.5pp | 6.2% -2.5pp | 8.8% +2.2pp | 6.5% -1.8pp | 8.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $19.6M -53.8% | $42.4M -25.2% | $56.7M -2.2% | $58.0M +4.1% | $55.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $26.7M -78.8% | $125.9M -30.8% | $182.0M +17.1% | $155.4M -14.9% | $182.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.0% -3.7pp | 4.7% -2.0pp | 6.7% +1.9pp | 4.7% -1.7pp | 6.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -78.8% | $1 -30.3% | $1 +17.4% | $1 -15.4% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -78.1% | $1 -31.4% | $1 +16.7% | $1 -16.1% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $127.0M -0.1% | $127.1M -0.5% | $127.8M -0.2% | $128.0M -0.0% | $128.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $129.2M -1.3% | $130.9M +0.8% | $129.9M +0.6% | $129.1M +0.8% | $128.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Blue Bird Corporation
NASDAQ:BLBD
$2.37B
Mister Car Wash, Inc.
MCW
$2.34B
Monarch Casino & Resort, Inc.
NASDAQ:MCRI
$2.30B
Albany International Corp.
NYSE:AIN
$2.03B
Interface, Inc.
NASDAQ:TILE
$1.86B
Arcos Dorados Holdings Inc.
NYSE:ARCO
$1.81B
La-Z-Boy Incorporated
NYSE:LZB
$1.69B
Leggett & Platt, Incorporated
NYSE:LEG
$1.52B
The Wendy's Company
NASDAQ:WEN
$1.33B
Papa John's International, Inc.
NASDAQ:PZZA
$1.21B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MBC generate?
MasterBrand, Inc. (MBC) reported $2.73B of revenue in fiscal 2025.
Is MBC profitable?
MasterBrand, Inc. (MBC) reported $26.70M of net income, with a net margin of 1.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.