MasterBrand, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Rok finansowy 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2021-03-27 2021-06-27 2021-09-26 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-25 2023-03-26 2023-06-25 2023-09-24 2023-12-31 2024-03-31 2024-06-30 2024-09-29 2024-12-29 2025-03-30
Przychód (mln) 697 697 716 745 777 856 858 784 677 695 677 677 638 676 718 668 660
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 11.5% 22.8% 19.8% 5.3% -12.92% -18.76% -21.10% -13.68% -5.70% -2.68% 6.0% -1.39% 3.5%
Marża brutto 28.4% 28.4% 27.9% 25.2% 27.2% 29.2% 30.9% 27.4% 30.2% 34.0% 35.1% 32.2% 31.4% 33.5% 33.1% 30.4% 30.6%
Koszty i Wydatki (mln) 634 634 655 698 716 776 774 735 611 605 584 612 575 597 660 630 623
EBIT (mln) 65 65 64 46 62 52 75 56 66 87 92 66 63 80 58 38 37
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -5.60% -20.34% 17.8% 23.5% 6.8% 68.4% 23.3% 16.5% -4.57% -8.70% -37.53% -42.75% -40.83%
EBIT (%) 9.3% 9.3% 8.9% 6.1% 7.9% 6.1% 8.7% 7.2% 9.7% 12.6% 13.6% 9.7% 9.8% 11.8% 8.0% 5.6% 5.6%
Przychody fiansowe (mln) 1 1 1 1 1 2 4 6 17 17 15 0 0 0 0 0 0
Koszty finansowe (mln) 0 0 0 1 0 0 0 2 17 17 15 15 14 21 20 19 19
Amortyzacja (mln) 16 16 15 18 15 15 18 16 15 16 16 18 16 17 20 24 23
EBITDA (mln) 81 81 79 61 77 69 103 -27 82 104 109 74 79 102 80 63 60
EBITDA(%) 11.7% 11.7% 11.0% 8.4% 9.9% 11.3% 16.0% 7.7% 11.9% 15.2% 16.3% 12.3% 12.3% 14.3% 11.1% 9.5% 9.0%
NOPLAT (mln) 64 64 63 46 62 54 78 19 48 70 78 43 49 60 39 20 17
Podatek (mln) 14 14 16 11 15 13 26 4 13 18 18 7 12 15 10 6 4
Zysk Netto (mln) 50 50 47 35 47 41 52 15 35 51 60 36 38 45 29 14 13
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -6.20% -18.20% 9.9% -56.25% -25.37% 25.2% 14.6% 134.4% 7.1% -11.52% -51.26% -61.22% -64.53%
Zysk netto (%) 7.2% 7.2% 6.6% 4.7% 6.0% 4.8% 6.1% 2.0% 5.2% 7.4% 8.8% 5.3% 5.9% 6.7% 4.1% 2.1% 2.0%
EPS 0.391 0.391 0.37 0.27 0.37 0.32 0.41 0.12 0.27 0.4 0.47 0.28 0.3 0.36 0.23 0.11 0.1
EPS (rozwodnione) 0.391 0.391 0.37 0.27 0.37 0.32 0.41 0.12 0.27 0.39 0.46 0.28 0.29 0.35 0.22 0.11 0.1
Ilośc akcji (mln) 128 128 128 128 128 128 128 128 128 128 128 127 127 127 127 127 128
Ważona ilośc akcji (mln) 128 128 128 128 128 128 128 129 130 130 130 130 130 131 131 131 131
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD