MasterBrand reported cash from operations of $138.80M and free cash flow of $128.60M for the quarter ended Jun 2026, up 63.7% year over year. This cash flow statement covers 18 quarters of results from Mar 2022 through Jun 2026, standardized by Business Quant from the company’s SEC filings.
| Cash Flow StatementCash Flow | Mar2022 | Jun2022 | Sep2022 | Dec2022 | Mar2023 | Jun2023 | Sep2023 | Dec2023 | Mar2024 | Jun2024 | Sep2024 | Dec2024 | Mar2025 | Jun2025 | Sep2025 | Dec2025 | Mar2026 | Jun2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||
| Net Income | 46.90M | 40.90M | 52.20M | 15.40M | 35.00M | 51.20M | 59.70M | 36.10M | 37.50M | 45.30M | 29.10M | 14.00M | 13.30M | 37.30M | 18.10M | -42.00M | -15.40M | -57.60M |
| Depreciation and DepletionDep. & Depletion | 10.80M | 10.70M | 13.60M | 12.20M | 11.30M | 11.70M | 11.90M | 14.10M | 12.20M | 13.50M | 13.80M | 17.60M | 16.40M | 30.60M | 4.20M | 16.70M | 16.30M | 40.80M |
| Depreciation, Depletion & Amortization | ||||||||||||||||||
| Amortization of IntangiblesAmort. of Intangibles | 4.40M | 4.40M | 4.40M | 4.00M | 4.00M | 4.00M | 3.60M | 3.70M | 3.70M | 3.70M | 6.30M | 6.50M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | |
| Amortization of Deferred ChargesAmort. Deferred Charges | 0.50M | 0.50M | 0.70M | 0.50M | 0.50M | 7.00M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.60M | 0.70M | 0.80M | ||||
| Depreciation & Amortization (CF)Dep. & Amort. | 10.80M | 10.70M | 13.60M | 12.20M | 11.30M | 11.70M | 11.90M | 14.10M | 12.20M | 13.50M | 13.80M | 17.60M | 16.40M | 30.60M | 4.20M | 16.70M | 16.30M | 40.80M |
| Share-based CompensationStock Comp. | 2.70M | 2.70M | 2.70M | 2.80M | 4.90M | 4.00M | 4.30M | 4.60M | 4.30M | 6.80M | 5.70M | 5.10M | 5.10M | 5.70M | 4.40M | 0.90M | 4.30M | 12.70M |
| Asset Writedowns and ImpairmentWritedown | 26.00M | 20.40M | ||||||||||||||||
| Cash from Restructuring | 7.80M | 5.70M | -10.40M | -1.70M | -1.80M | 4.50M | -0.80M | 0.90M | 4.20M | 6.20M | 3.10M | 1.90M | -2.00M | -4.70M | 5.80M | 2.30M | ||
| Change in Working Capital | ||||||||||||||||||
| Change in ReceivablesChange Receivables | 18.30M | 9.00M | -4.40M | -36.40M | -14.10M | -44.50M | -1.50M | -26.10M | 21.70M | -10.50M | -8.90M | -23.60M | 30.00M | -3.10M | -0.30M | -50.60M | 67.60M | -61.30M |
| Change in InventoryChange Inventory | 32.80M | 38.40M | 41.90M | -43.00M | -23.30M | -30.70M | -49.90M | -19.70M | -1.60M | 22.30M | 11.80M | -21.80M | 12.20M | -12.40M | -4.20M | -3.60M | 2.80M | -10.30M |
| Change in Account PayablesChange Payables | 14.90M | 18.50M | -26.60M | 11.50M | -16.90M | -22.70M | -3.20M | -26.60M | 10.20M | 11.60M | -3.80M | 5.80M | -0.10M | -5.40M | 3.30M | 17.90M | -24.60M | 28.00M |
| Change in Accrued ExpensesChange Accrued Exp. | -17.50M | 23.00M | 19.00M | -22.70M | -14.60M | 12.90M | 10.90M | 8.00M | -29.60M | 6.70M | 19.40M | 6.90M | -38.00M | 14.80M | -4.30M | 31.10M | -39.40M | 31.30M |
| Change in Other Operating AssetsOther Assets Change | 8.60M | -11.80M | -8.70M | 17.20M | 2.00M | -6.10M | -2.80M | 4.80M | -1.30M | 10.40M | -7.30M | 3.90M | -5.90M | 5.80M | 9.80M | 12.70M | 17.20M | -19.80M |
| Other Working Capital ChangesOther WC Changes | -4.80M | -11.90M | -2.30M | 3.00M | 12.90M | -9.30M | 2.20M | -15.90M | -0.50M | 4.10M | 1.00M | 3.10M | -2.30M | -4.00M | 17.10M | -11.50M | 0.50M | -4.50M |
| Cash from OperationsCash from Ops. | -2.90M | 79.00M | 41.80M | 117.70M | 62.10M | 131.90M | 142.50M | 69.10M | 18.70M | 77.40M | 80.80M | 115.10M | -31.40M | 84.80M | 55.40M | 86.90M | -133.00M | 138.80M |
| Investing Activities | ||||||||||||||||||
| Capital ExpendituresCapex | 11.00M | 11.10M | 10.10M | 23.70M | 2.90M | 8.50M | 10.00M | 35.90M | 7.00M | 11.30M | 16.30M | 46.30M | 9.80M | 18.10M | 15.90M | 34.40M | 13.20M | 10.20M |
| Sales of Property, Plant and EquipmentPP&E (Sale) | 0.20M | 0.10M | 0.10M | 6.40M | 2.00M | 6.20M | 3.60M | 0.10M | 0.10M | 0.20M | 0.10M | |||||||
| Change in Property, Plant and EquipmentChange in PP&E | -11.00M | -11.10M | -10.10M | -23.70M | -2.70M | -8.50M | -9.90M | -35.80M | -7.00M | -4.90M | -14.30M | -40.10M | -9.80M | -14.50M | -15.80M | -34.30M | -13.00M | -10.10M |
| Acquisitions | -1.20M | |||||||||||||||||
| Net of Acquisitions & DivestmentsNet Acquisitions | 1.20M | |||||||||||||||||
| Cash from Investing ActivitiesCash from Investing | -11.00M | -11.10M | -10.10M | -23.70M | -2.70M | -8.50M | -9.90M | -35.80M | -7.00M | -4.90M | -530.00M | -38.90M | -9.80M | -14.50M | -15.80M | -34.30M | -13.00M | -340.40M |
| Financing Activities | ||||||||||||||||||
| Debt Issuance and Repayment | ||||||||||||||||||
| Long-Term Debt IssuancesLT Debt Issuance | 727.70M | 720.40M | 776.10M | 1,515.30M | 40.00M | 15.00M | 200.00M | 700.00M | 430.00M | 40.00M | 95.00M | 20.00M | 35.00M | 90.00M | 150.00M | 375.00M | ||
| Long-Term Debt RepaymentsLT Debt Repayment | 745.00M | 837.70M | 842.00M | 584.70M | 79.60M | 139.80M | 108.10M | 200.00M | 712.50M | 55.00M | 95.00M | 45.00M | 80.00M | 80.00M | 70.00M | 40.00M | 70.00M | |
| Net Long-Term Debt Issued (Repaid)Net LT Debt | -17.30M | -117.30M | -65.90M | 930.60M | -39.60M | -124.80M | -108.10M | -12.50M | 375.00M | -55.00M | 50.00M | -60.00M | -45.00M | 20.00M | 110.00M | 305.00M | ||
| Net Debt Issuances and RepaymentsNet Debt Issuance | -17.30M | -117.30M | -65.90M | 930.60M | -39.60M | -124.80M | -108.10M | -12.50M | 375.00M | -55.00M | 50.00M | -60.00M | -45.00M | 20.00M | 110.00M | 305.00M | ||
| Change in Capital Stock | ||||||||||||||||||
| Shares Repurchased | 4.10M | 11.50M | 6.40M | 1.60M | 4.90M | 11.40M | 6.70M | |||||||||||
| Net Shares Issued and RepurchasedNet Shares Issued | -4.10M | -11.50M | -6.40M | -1.60M | -4.90M | -11.40M | -6.70M | |||||||||||
| Net Equity Issued and RepurchasedNet Equity Issued | -4.10M | -11.50M | -6.40M | -1.60M | -4.90M | -11.40M | -6.70M | |||||||||||
| Other financing activities (as filed) | -10.70M | -3.10M | -0.40M | -0.50M | -1.40M | -5.50M | -15.80M | -3.40M | -6.70M | -5.10M | -0.80M | -0.80M | -5.90M | -8.40M | -2.00M | |||
| Cash from Financing ActivitiesCash from Financing | 11.00M | -80.60M | -17.70M | -128.00M | -42.70M | -129.30M | -120.10M | -7.80M | -7.10M | -33.20M | 371.60M | -61.70M | 33.50M | -67.50M | -45.80M | 14.10M | 101.60M | 303.00M |
| Additional items | ||||||||||||||||||
| Exchange Rate EffectFX Effect | 0.40M | -0.40M | -5.80M | 1.10M | -1.50M | -0.20M | -0.20M | 0.70M | 0.40M | -3.60M | -2.40M | -2.30M | 0.20M | 3.80M | 0.90M | 1.80M | -1.10M | 1.80M |
| Change in Cash | -2.50M | -13.10M | 8.20M | -32.90M | 15.20M | -6.10M | 12.30M | 26.20M | 5.00M | 35.70M | -80.00M | 12.20M | -7.50M | 6.60M | -5.30M | 68.50M | -45.50M | 103.20M |
| Ending Cash Balance | 138.90M | 125.80M | 134.00M | 101.10M | 116.30M | 110.20M | 122.50M | 148.70M | 153.70M | 189.40M | 109.40M | 121.60M | 114.10M | 120.70M | 115.40M | 183.90M | 138.40M | 241.60M |
| Free Cash FlowFCF | -13.90M | 67.90M | 31.70M | 94.00M | 59.20M | 123.40M | 132.50M | 33.20M | 11.70M | 66.10M | 64.50M | 68.80M | -41.20M | 66.70M | 39.50M | 52.50M | -146.20M | 128.60M |
| Net Cash FlowNCF | -2.90M | -12.70M | 14.00M | -34.00M | 16.70M | -5.90M | 12.50M | 25.50M | 4.60M | 39.30M | -77.60M | 14.50M | -7.70M | 2.80M | -6.20M | 66.70M | -44.40M | 101.40M |
Pull MasterBrand's standardized financial statements into your own models, spreadsheets and apps with the Business Quant Financial Statements API. The request below follows the statement, frequency and period selected above. Swap YOUR_API_KEY for your own key.
https://data.businessquant.com/statements?ticker=MBC&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEYimport requests
url = "https://data.businessquant.com/statements"
params = {"ticker": "MBC", "statement": "CF", "frequency": "Quarter", "period": "all", "api_key": "YOUR_API_KEY"}
data = requests.get(url, params=params).json()const res = await fetch("https://data.businessquant.com/statements?ticker=MBC&statement=CF&frequency=Quarter&period=all&api_key=YOUR_API_KEY");
const data = await res.json();