vs
Side-by-side financial comparison of BRUNSWICK CORP (BC) and Magnera Corp (MAGN). Click either name above to swap in a different company.
BRUNSWICK CORP is the larger business by last-quarter revenue ($1.3B vs $792.0M, roughly 1.7× Magnera Corp). BRUNSWICK CORP runs the higher net margin — 1.4% vs -4.3%, a 5.7% gap on every dollar of revenue. On growth, BRUNSWICK CORP posted the faster year-over-year revenue change (15.5% vs 12.8%). BRUNSWICK CORP produced more free cash flow last quarter ($83.6M vs $-13.0M). Over the past eight quarters, Magnera Corp's revenue compounded faster (54.9% CAGR vs -1.1%).
Brunswick Corporation, formerly known as the Brunswick-Balke-Collender Company, is an American corporation that has been developing, manufacturing and marketing a wide variety of products since 1845. Brunswick has more than 13,000 employees in 24 countries. Brunswick owns a number of brands, including Mercury Marine. In 2024, Brunswick reported sales of US$5.2 billion. Brunswick's global headquarters is in the northern Chicago suburb of Mettawa, Illinois.
BC vs MAGN — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.3B | $792.0M |
| Net Profit | $18.7M | $-34.0M |
| Gross Margin | 23.1% | 12.2% |
| Operating Margin | 3.1% | 1.8% |
| Net Margin | 1.4% | -4.3% |
| Revenue YoY | 15.5% | 12.8% |
| Net Profit YoY | 122.7% | 43.3% |
| EPS (diluted) | $0.32 | $-0.95 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.3B | $792.0M | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.4B | $839.0M | ||
| Q1 25 | $1.2B | $824.0M | ||
| Q4 24 | $1.2B | $702.0M | ||
| Q3 24 | $1.3B | $332.1M | ||
| Q2 24 | $1.4B | $556.0M | ||
| Q1 24 | $1.4B | $558.0M |
| Q4 25 | $18.7M | $-34.0M | ||
| Q3 25 | $-235.5M | — | ||
| Q2 25 | $59.3M | $-18.0M | ||
| Q1 25 | $20.2M | $-41.0M | ||
| Q4 24 | $-82.5M | $-60.0M | ||
| Q3 24 | $44.6M | $-15.2M | ||
| Q2 24 | $100.0M | $19.0M | ||
| Q1 24 | $68.0M | $14.0M |
| Q4 25 | 23.1% | 12.2% | ||
| Q3 25 | 25.8% | — | ||
| Q2 25 | 25.5% | 10.7% | ||
| Q1 25 | 24.9% | 10.7% | ||
| Q4 24 | 21.9% | 10.1% | ||
| Q3 24 | 26.2% | 10.7% | ||
| Q2 24 | 27.1% | 6.6% | ||
| Q1 24 | 27.4% | 6.2% |
| Q4 25 | 3.1% | 1.8% | ||
| Q3 25 | -17.8% | — | ||
| Q2 25 | 7.1% | 1.5% | ||
| Q1 25 | 4.6% | 0.5% | ||
| Q4 24 | -4.8% | -3.1% | ||
| Q3 24 | 7.7% | 0.9% | ||
| Q2 24 | 11.0% | 3.1% | ||
| Q1 24 | 8.1% | 3.8% |
| Q4 25 | 1.4% | -4.3% | ||
| Q3 25 | -17.3% | — | ||
| Q2 25 | 4.1% | -2.1% | ||
| Q1 25 | 1.7% | -5.0% | ||
| Q4 24 | -7.1% | -8.5% | ||
| Q3 24 | 3.5% | -4.6% | ||
| Q2 24 | 6.9% | 3.4% | ||
| Q1 24 | 5.0% | 2.5% |
| Q4 25 | $0.32 | $-0.95 | ||
| Q3 25 | $-3.59 | — | ||
| Q2 25 | $0.89 | $-0.51 | ||
| Q1 25 | $0.30 | $-1.15 | ||
| Q4 24 | $-1.21 | $-1.69 | ||
| Q3 24 | $0.67 | $-0.33 | ||
| Q2 24 | $1.48 | $0.60 | ||
| Q1 24 | $0.99 | $0.44 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $256.8M | $264.0M |
| Total DebtLower is stronger | $2.1B | $1.9B |
| Stockholders' EquityBook value | $1.6B | $1.0B |
| Total Assets | $5.3B | $3.9B |
| Debt / EquityLower = less leverage | 1.30× | 1.86× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $256.8M | $264.0M | ||
| Q3 25 | $297.7M | — | ||
| Q2 25 | $315.7M | $276.0M | ||
| Q1 25 | $286.7M | $282.0M | ||
| Q4 24 | $269.0M | $215.0M | ||
| Q3 24 | $284.1M | $230.0M | ||
| Q2 24 | $494.5M | $33.9M | ||
| Q1 24 | $548.4M | $30.2M |
| Q4 25 | $2.1B | $1.9B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $2.0B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | $2.4B | $2.0B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $877.4M | ||
| Q1 24 | — | $884.7M |
| Q4 25 | $1.6B | $1.0B | ||
| Q3 25 | $1.6B | — | ||
| Q2 25 | $1.9B | $1.1B | ||
| Q1 25 | $1.9B | $1.1B | ||
| Q4 24 | $1.9B | $1.1B | ||
| Q3 24 | $2.0B | $2.1B | ||
| Q2 24 | $2.0B | $2.4B | ||
| Q1 24 | $2.0B | $2.4B |
| Q4 25 | $5.3B | $3.9B | ||
| Q3 25 | $5.4B | — | ||
| Q2 25 | $5.8B | $4.1B | ||
| Q1 25 | $5.9B | $4.1B | ||
| Q4 24 | $5.7B | $4.0B | ||
| Q3 24 | $6.0B | $2.8B | ||
| Q2 24 | $6.4B | $1.5B | ||
| Q1 24 | $6.5B | $1.5B |
| Q4 25 | 1.30× | 1.86× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 1.77× | ||
| Q1 25 | — | 1.83× | ||
| Q4 24 | 1.25× | 1.80× | ||
| Q3 24 | — | 0.91× | ||
| Q2 24 | — | 0.37× | ||
| Q1 24 | — | 0.36× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $132.9M | $2.0M |
| Free Cash FlowOCF − Capex | $83.6M | $-13.0M |
| FCF MarginFCF / Revenue | 6.3% | -1.6% |
| Capex IntensityCapex / Revenue | 3.7% | 1.9% |
| Cash ConversionOCF / Net Profit | 7.11× | — |
| TTM Free Cash FlowTrailing 4 quarters | $396.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $132.9M | $2.0M | ||
| Q3 25 | $140.4M | — | ||
| Q2 25 | $316.2M | $0 | ||
| Q1 25 | $-27.4M | $65.0M | ||
| Q4 24 | $306.4M | $-58.0M | ||
| Q3 24 | $67.4M | $12.2M | ||
| Q2 24 | $211.0M | $38.0M | ||
| Q1 24 | $-153.4M | $20.0M |
| Q4 25 | $83.6M | $-13.0M | ||
| Q3 25 | $106.5M | — | ||
| Q2 25 | $271.3M | — | ||
| Q1 25 | $-65.1M | $42.0M | ||
| Q4 24 | $276.1M | $-74.0M | ||
| Q3 24 | $31.4M | $3.6M | ||
| Q2 24 | $163.9M | $23.0M | ||
| Q1 24 | $-207.4M | $12.5M |
| Q4 25 | 6.3% | -1.6% | ||
| Q3 25 | 7.8% | — | ||
| Q2 25 | 18.7% | — | ||
| Q1 25 | -5.3% | 5.1% | ||
| Q4 24 | 23.9% | -10.5% | ||
| Q3 24 | 2.5% | 1.1% | ||
| Q2 24 | 11.4% | 4.1% | ||
| Q1 24 | -15.2% | 2.2% |
| Q4 25 | 3.7% | 1.9% | ||
| Q3 25 | 2.5% | — | ||
| Q2 25 | 3.1% | 1.5% | ||
| Q1 25 | 3.1% | 2.8% | ||
| Q4 24 | 2.6% | 2.3% | ||
| Q3 24 | 2.8% | 2.6% | ||
| Q2 24 | 3.3% | 2.7% | ||
| Q1 24 | 4.0% | 1.3% |
| Q4 25 | 7.11× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 5.33× | — | ||
| Q1 25 | -1.36× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.51× | — | ||
| Q2 24 | 2.11× | 2.00× | ||
| Q1 24 | -2.26× | 1.43× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BC
| Engine Partsand Accessories | $532.4M | 40% |
| Navico Group | $452.9M | 34% |
| Recreational Fiberglass Boats | $111.6M | 8% |
| Saltwater Fishing Boats | $85.7M | 6% |
| Controls Riggingand Propellers | $78.3M | 6% |
| Business Acceleration | $48.1M | 4% |
| Sterndrive Engine | $32.6M | 2% |
MAGN
| Other | $451.0M | 57% |
| United States And Canada | $341.0M | 43% |
