MBC · MasterBrand, Inc. · Financials
10 customers — 50% of revenue (2025 fiscal year)
“Our ten largest customers generated approximately 50 percent, 55 percent and 55 percent of our net sales for our 2025, 2024 and 2023 fiscal years, respectively.”
2 customers — 33% of revenue (2025 fiscal year)
“Lowe's and Home Depot comprised approximately 33 percent, 37 percent and 37 percent of our net sales for our 2025, 2024 and 2023 fiscal years.”
10 customers — 55% of revenue (2024 fiscal year)
“Our ten largest customers generated approximately 50 percent, 55 percent and 55 percent of our net sales for our 2025, 2024 and 2023 fiscal years, respectively.”
2 customers — 37% of revenue (2024 fiscal year)
“Lowe's and Home Depot comprised approximately 33 percent, 37 percent and 37 percent of our net sales for our 2025, 2024 and 2023 fiscal years.”
10 customers — 55% of revenue (2023 fiscal year)
“Our ten largest customers generated approximately 50 percent, 55 percent and 55 percent of our net sales for our 2025, 2024 and 2023 fiscal years, respectively.”
2 customers — 37% of revenue (2023 fiscal year)
“Lowe's and Home Depot comprised approximately 33 percent, 37 percent and 37 percent of our net sales for our 2025, 2024 and 2023 fiscal years.”
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|---|
| $2.05B – $2.11B | $2.78B | $2.73B | $2.7B | $2.73B | $3.28B | $2.86B | |
| — | $2.03B | $1.91B | $1.82B | $1.82B | $2.34B | $2.07B | |
| — | $747.8M | $827.6M | $877M | $901.4M | $940.5M | $783.9M | |
| — | — | 30.26% | 32.48% | 33.06% | 28.71% | 27.45% | |
| — | $727M | $667.8M | $603.1M | $569.7M | $648.5M | $527.6M | |
| — | $26.6M | $25.6M | $20.2M | $15.3M | $17.2M | $17.8M | |
| — | $25.9M | $15.2M | $18M | $10.1M | $25.1M | $4.2M | |
| — | -$31.7M | $119M | $235.7M | $306.3M | $203.3M | $234.3M | |
| — | — | 4.35% | 8.73% | 11.24% | 6.21% | 8.21% | |
| — | $75M | $74.1M | $74M | $65.2M | $2.2M | $0 | |
| — | $2.1M | $1.4M | $2.3M | -$2.4M | -$600K | -$600K | |
| — | -$104.6M | $46.3M | $168.3M | $238.7M | $213.4M | $238.3M | |
| — | -$7.7M | $19.6M | $42.4M | $56.7M | $58M | $55.7M | |
| — | -$96.9M | $26.7M | $125.9M | $182M | $155.4M | $182.6M | |
| — | — | 0.98% | 4.66% | 6.68% | 4.74% | 6.4% | |
| — | -$95.3M | $60.2M | $96.9M | $192.8M | $144.8M | $186.4M | |
| USD/shares | — | -$0.68 | $0.21 | $0.99 | $1.42 | $1.21 | $1.43 |
| USD/shares | — | -$0.68 | $0.21 | $0.96 | $1.40 | $1.20 | $1.43 |
| shares | — | — | 127M | 127.1M | 127.8M | 128M | 128M |
| shares | — | — | 129.2M | 130.9M | 129.9M | 129.1M | 128M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2021–FY2025: $46.6M in buybacks.
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q and 8-K disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 15 similar-size Furnishings, Fixtures & Appliances companies (of 33 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA - Consolidated TTM”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA - Consolidated TTM”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Reportable Segment | $2,734,700,000 | $2,700,400,000 | $2,726,200,000 | $3,275,500,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| United States | $2,622,200,000 | $2,575,500,000 | $2,584,400,000 | $3,086,800,000 | $2,680,500,000 |
| Canada | $97,900,000 | $106,400,000 | $125,700,000 | $172,500,000 | $158,400,000 |
| Mexico | $14,600,000 | $18,500,000 | $16,100,000 | $16,200,000 | $16,400,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Dealers | $1,500,400,000 | $1,421,300,000 | $1,446,500,000 | $1,771,800,000 | $1,583,400,000 |
| Retail | $878,400,000 | $927,600,000 | $967,000,000 | $1,173,900,000 | $1,012,400,000 |
| Builders | $355,900,000 | $351,500,000 | $312,700,000 | $329,800,000 | $259,500,000 |