MBC · MasterBrand, Inc.
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| $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 | — | $0.21 | $0.99 | $1.42 | $1.21 | $1.43 |
| USD/shares | — | $0.21 | $0.96G | $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.
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 16 similar-size Furnishings, Fixtures & Appliances companies (of 33 listed).
Valuation over time computed as of each quarter's filing date
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 |