gross profit bridgeinconsistent2020-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$4.46B
Fiscal year ended 2025-12-27Operating income
$516.10M
Fiscal year ended 2025-12-27Free cash flow
$366.80M
Fiscal year ended 2025-12-27Fortune Brands Innovations, Inc. (FBIN) reported revenue of $4.46B for the fiscal year ended 2025-12-27. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Fortune Brands Innovations, Inc.’s SEC filings, each linked to the filing it came from.
Income
| Metric | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.46B | $4.61B | $4.63B | $4.72B | $4.80B | $3.62B | $5.76B | $5.49B | $5.28B | $4.98B |
| Cost of revenue | $2.47B | $2.54B | $2.71B | $2.79B | $2.84B | Unavailable | $3.71B | $3.53B | $3.36B | $3.19B |
| Gross profit | $1.99B | $2.07B | $1.91B | $1.93B | $1.96B | Unavailable | $2.05B | $1.96B | $1.92B | $1.80B |
| Operating income | $516.10M | $737.90M | $614.90M | $774.30M | $811.10M | $567.70M | $698.50M | $595.20M | $682.50M | $618.60M |
| Net income | Unavailable | Unavailable | Unavailable | $686.70M | $772.40M | $553.10M | $431.90M | $389.60M | $472.60M | $413.20M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $48.20M | $50.30M | $50.70M | $53.10M |
| Weighted-average diluted shares | shares 121.20M | shares 125.70M | shares 127.70M | shares 131.30M | shares 139.50M | shares 140.20M | shares 141.30M | shares 146.40M | shares 155.80M | shares 157.80M |
| Pretax income | $405.00M | $605.50M | $517.90M | $667.10M | $726.40M | $499.20M | $575.30M | $537.00M | $634.80M | $582.10M |
| Income tax expense | $106.20M | $133.60M | $112.40M | $127.20M | $166.70M | $110.80M | $144.00M | $147.00M | $159.50M | $169.70M |
| Diluted EPS | $2.47 | $3.75 | $3.17 | $5.23 | $5.54 | $3.94 | $3.06 | $2.66 | $3.03 | $2.62 |
| Selling, general & administrative | $1.29B | $1.24B | $1.17B | $1.08B | $1.09B | $848.60M | $1.26B | $1.24B | $1.20B | $1.14B |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $264.00M | $381.10M | $366.40M | $642.50M | $425.60M | $419.10M | $387.90M | $262.90M | $323.00M | $251.50M |
| Total assets | $6.52B | $6.56B | $6.56B | $6.12B | $5.45B | $7.36B | $6.29B | $5.96B | $5.51B | $5.13B |
| Current assets | $1.97B | $2.01B | $2.05B | $2.46B | $2.74B | $2.21B | $1.90B | $1.69B | $1.60B | $1.45B |
| Total liabilities | $4.13B | $4.14B | $4.27B | $4.03B | $4.87B | $4.58B | $3.86B | $3.78B | $2.91B | $2.77B |
| Current liabilities | $1.07B | $1.60B | $1.20B | $1.54B | $1.97B | $1.35B | $1.41B | $1.49B | $906.80M | $842.80M |
| Total equity incl. NCI | $2.39B | $2.42B | $2.29B | $2.09B | $3.06B | $2.78B | $2.43B | $2.18B | $2.60B | $2.36B |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $1.02B | $960.30M | $982.30M | $1.02B | $889.50M | $867.20M | $718.60M | $678.90M | $580.80M | $531.10M |
| Accounts receivable | $513.10M | $514.40M | $534.20M | $521.80M | $580.40M | $734.90M | $624.80M | $571.70M | $555.30M | $550.70M |
| Goodwill | $2.01B | $1.99B | $1.91B | $1.64B | $1.54B | $1.47B | $2.09B | $2.08B | $1.91B | $1.83B |
| Long-term debt | $2.54B | $2.17B | $2.67B | $2.07B | $2.31B | $2.57B | $1.78B | $1.81B | $1.51B | $1.43B |
| Accounts payable | $524.60M | $513.90M | $568.10M | $421.60M | $561.00M | $620.50M | $460.00M | $459.00M | $428.80M | $393.80M |
Cash flow
| Metric | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $478.60M | $667.80M | $1.06B | $566.30M | $688.70M | $825.70M | $637.20M | $604.00M | $600.30M | $650.50M |
| Capital expenditures | $111.80M | $193.30M | $256.50M | $246.10M | $214.20M | $150.50M | $131.80M | $150.10M | $165.00M | $149.30M |
| Investing cash flow | -$104.90M | -$302.90M | -$1.04B | -$455.50M | -$207.10M | -$923.50M | -$127.60M | -$634.30M | -$287.70M | -$385.10M |
| Financing cash flow | -$503.30M | -$363.40M | -$271.30M | $72.50M | -$428.60M | $111.60M | -$389.70M | -$6.80M | -$250.10M | -$250.40M |
| Net change in cash | -$118.10M | -$10.00M | -$252.80M | $172.20M | $51.10M | $30.10M | $124.20M | -$52.30M | $71.50M | $13.00M |
| Stock-based compensation | $20.80M | $39.30M | $34.20M | $50.20M | $50.20M | $47.60M | $30.50M | $36.10M | $43.00M | $32.00M |
| Common dividends paid | $120.60M | $119.60M | $116.80M | $145.60M | $143.00M | $133.30M | $123.00M | $115.20M | $110.30M | $98.20M |
| Common share repurchases | $247.80M | $240.40M | $150.00M | $580.10M | $447.70M | $187.60M | $100.00M | $694.60M | $214.80M | $424.50M |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2025-12-27 | 2024-12-28 | 2023-12-30 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $366.80M | $474.50M | $799.30M | $320.20M | $474.50M | $675.20M | $505.40M | $453.90M | $435.30M | $501.20M |
| Gross margin | 44.6% | 44.8% | 41.3% | 40.9% | 40.8% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | 11.6% | 16.0% | 13.3% | 16.4% | 16.9% | 15.7% | 12.1% | 10.9% | 12.9% | 12.4% |
| FCF margin | 8.2% | 10.3% | 17.3% | 6.8% | 9.9% | 18.6% | 8.8% | 8.3% | 8.2% | 10.1% |
| SBC / revenue | 0.5% | 0.9% | 0.7% | 1.1% | 1.0% | 1.3% | 0.5% | 0.7% | 0.8% | 0.6% |
| Current ratio | 1.84x | 1.25x | 1.70x | 1.59x | 1.39x | 1.64x | 1.35x | 1.13x | 1.77x | 1.71x |
| Revenue YoY growth | -3.2% | -0.4% | -2.0% | -1.6% | 32.6% | -37.2% | 5.1% | 3.8% | 6.0% | Unavailable |
| Net margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 15.3% | 7.5% | 7.1% | 8.9% | 8.3% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 1.0% | 1.1% |
| CapEx / revenue | 2.5% | 4.2% | 5.5% | 5.2% | 4.5% | 4.2% | 2.3% | 2.7% | 3.1% | 3.0% |
| Long-term debt / equity | 1.07x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 26.2% | 22.1% | 21.7% | 19.1% | 22.9% | 22.2% | 25.0% | 27.4% | 25.1% | 29.2% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open FBIN in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-05View SEC filing
10-Q · Filed 2026-05-07View SEC filing
10-K · Filed 2026-02-23View SEC filing
10-Q · Filed 2025-10-30View SEC filing
10-Q · Filed 2025-07-31View SEC filing
10-Q · Filed 2025-05-07View SEC filing
Companies in the same industry
Reconciliation checks needing review
2 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2021-12-31
Difference 2489700000 exceeds tolerance 5446500.000. Presentation or filing-vintage differences need review.