MasterBrand, Inc. (MBC) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — MBC

Balance Sheet

(in billions USD)

Metric	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023
Cash & Equivalents	0.24	0.14	0.11	0.12	0.11	0.11	0.19	0.15	0.12	0.11	0.12
Accounts Receivable	0.25	0.22	0.22	0.22	0.22	0.22	0.21	0.22	0.23	0.24	0.28
Inventory	0.44	0.27	0.27	0.28	0.29	0.30	0.27	0.25	0.27	0.32	0.35
Total Current Assets	1.06	0.73	0.69	0.69	0.69	0.69	0.75	0.70	0.68	0.73	0.81
Property, Plant & Equipment	0.83	0.49	0.48	0.48	0.48	0.46	0.34	0.35	0.34	0.34	0.34
Goodwill	1.32	1.13	1.13	1.13	1.13	1.13	0.92	0.92	0.92	0.93	0.92
Intangible Assets	0.49	0.27	0.29	0.29	0.30	0.31	0.14	0.15	0.16	0.16	0.16
Total Non-current Assets*	3.42	2.38	2.31	2.27	2.27	2.27	1.68	1.70	1.69	1.70	1.70
Total Assets	4.48	3.12	3.00	2.96	2.96	2.96	2.43	2.40	2.38	2.42	2.51
Accounts Payable	0.25	0.18	0.18	0.18	0.18	0.18	0.17	0.16	0.18	0.18	0.20
Total Current Liabilities	0.60	0.35	0.37	0.37	0.36	0.38	0.33	0.34	0.37	0.37	0.39
Long-term Debt	1.37	1.08	0.95	1.00	1.06	1.08	0.69	0.68	0.70	0.79	0.92
Total Non-current Liabilities*	1.91	1.44	1.25	1.23	1.29	1.29	0.84	0.83	0.85	0.94	1.07
Total Liabilities	2.51	1.80	1.62	1.60	1.65	1.67	1.17	1.17	1.22	1.32	1.46
Retained Earnings	1.28	1.34	1.40	1.38	1.34	1.32	1.29	1.24	1.17	1.11	1.06
Total Stockholder Equity	1.97	1.32	1.38	1.36	1.31	1.29	1.26	1.23	1.16	1.11	1.05

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023
Total Revenue	815.20	618.00	644.60	698.90	730.90	660.30	667.70	718.10	676.50	638.10	677.10	677.30	695.10	676.70
Cost of Revenue	609.70	461.40	477.10	480.70	491.20	458.10	464.40	480.10	445.50	433.40	454.00	439.80	458.90	472.10
Gross Profit	205.50	156.60	167.50	218.20	239.70	202.20	203.30	238.00	231.00	204.70	223.10	237.50	236.20	204.60
Selling, General & Admin	216.70	155.90	186.90	167.50	159.40	154.00	152.30	166.30	146.70	137.80	152.40	140.30	141.70	135.30
Total Operating Expenses	233.30	175.10	194.60	176.50	172.40	165.10	165.80	180.40	153.20	141.90	162.10	145.30	148.80	138.90
Operating Income	(27.80)	(18.50)	(27.10)	41.70	67.30	37.10	37.50	57.60	77.80	62.80	61.00	92.20	87.40	65.70
Interest Expense	--	--	--	--	--	--	--	--	--	14.10	15.30	15.30	17.20	17.40
Pretax Income	(48.50)	(36.10)	(43.40)	23.40	49.00	17.30	19.80	39.40	60.10	49.00	43.20	77.90	69.70	47.90
Tax Provision	9.10	(20.70)	(1.40)	5.30	11.70	4.00	5.80	10.30	14.80	11.50	7.10	18.20	18.50	12.90
Net Income	(57.60)	(15.40)	(42.00)	18.10	37.30	13.30	14.00	29.10	45.30	37.50	36.10	59.70	51.20	35.00
Basic EPS	(0.38)	(0.12)	(0.32)	0.14	0.29	0.10	0.10	0.23	0.36	0.30	0.28	0.47	0.40	0.27
Diluted EPS	(0.38)	(0.12)	(0.32)	0.14	0.29	0.10	0.10	0.22	0.35	0.29	0.28	0.46	0.39	0.27

Cash Flow Statement

(in millions USD)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023
Operating Cash Flow	138.80	(133.00)	86.90	55.40	84.80	(31.40)	115.10	80.80	77.40	18.70	69.10	142.50	131.90	62.10
Capital Expenditures	10.20	13.20	34.40	15.90	18.10	9.80	46.30	16.30	11.30	7.00	35.90	10.00	8.50	2.90
Free Cash Flow*	128.60	(146.20)	52.50	39.50	66.70	(41.20)	68.80	64.50	66.10	11.70	33.20	132.50	123.40	59.20
Investing Cash Flow	(340.40)	(13.00)	(34.30)	(15.80)	(14.50)	(9.80)	(38.90)	(530.00)	(4.90)	(7.00)	(35.80)	(9.90)	(8.50)	(2.70)
Financing Cash Flow	303.00	101.60	14.10	(45.80)	(67.50)	33.50	(61.70)	371.60	(33.20)	(7.10)	(7.80)	(120.10)	(129.30)	(42.70)

* Derived from reported values