vs
Side-by-side financial comparison of MasterBrand, Inc. (MBC) and Frontier Group Holdings, Inc. (ULCC). Click either name above to swap in a different company.
Frontier Group Holdings, Inc. is the larger business by last-quarter revenue ($997.0M vs $618.0M, roughly 1.6× MasterBrand, Inc.). On growth, Frontier Group Holdings, Inc. posted the faster year-over-year revenue change (-0.5% vs -6.4%). Frontier Group Holdings, Inc. produced more free cash flow last quarter ($-113.0M vs $-146.2M). Over the past eight quarters, Frontier Group Holdings, Inc.'s revenue compounded faster (7.4% CAGR vs -4.4%).
Master Lock is an American company that sells padlocks, combination locks, safes, and related security products. Now a subsidiary of Fortune Brands Innovations, Master Lock Company LLC was formed in 1921 by locksmith-inventor Harry Soref and is headquartered in Oak Creek, Wisconsin. In 1970, the company was purchased by American Brands from Soref's heirs. American Brands was later renamed to Fortune Brands, which then split on October 3, 2011, to create the Fortune Brands Home & Security comp...
Frontier Communications Parent, Inc. is an American telecommunications company with a fiber-optic network and cloud-based services owned by Verizon. It was previously known as Citizens Utilities Co., Citizens Communications Co., and Frontier Communications Corp.
MBC vs ULCC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $618.0M | $997.0M |
| Net Profit | — | $53.0M |
| Gross Margin | 25.3% | — |
| Operating Margin | — | 4.9% |
| Net Margin | — | 5.3% |
| Revenue YoY | -6.4% | -0.5% |
| Net Profit YoY | — | -1.9% |
| EPS (diluted) | $-0.12 | $0.24 |
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.
| Q1 26 | $618.0M | — | ||
| Q4 25 | $644.6M | $997.0M | ||
| Q3 25 | $698.9M | $886.0M | ||
| Q2 25 | $730.9M | $929.0M | ||
| Q1 25 | $660.3M | $912.0M | ||
| Q4 24 | $667.7M | $1.0B | ||
| Q3 24 | $718.1M | $935.0M | ||
| Q2 24 | $676.5M | $973.0M |
| Q1 26 | — | — | ||
| Q4 25 | $-42.0M | $53.0M | ||
| Q3 25 | $18.1M | $-77.0M | ||
| Q2 25 | $37.3M | $-70.0M | ||
| Q1 25 | $13.3M | $-43.0M | ||
| Q4 24 | $14.0M | $54.0M | ||
| Q3 24 | $29.1M | $26.0M | ||
| Q2 24 | $45.3M | $31.0M |
| Q1 26 | 25.3% | — | ||
| Q4 25 | 26.0% | — | ||
| Q3 25 | 31.2% | — | ||
| Q2 25 | 32.8% | — | ||
| Q1 25 | 30.6% | — | ||
| Q4 24 | 30.4% | — | ||
| Q3 24 | 33.1% | — | ||
| Q2 24 | 34.1% | — |
| Q1 26 | — | — | ||
| Q4 25 | -4.2% | 4.9% | ||
| Q3 25 | 6.0% | -8.7% | ||
| Q2 25 | 9.2% | -8.1% | ||
| Q1 25 | 5.6% | -5.0% | ||
| Q4 24 | 5.6% | 4.5% | ||
| Q3 24 | 8.0% | 2.0% | ||
| Q2 24 | 11.5% | 2.6% |
| Q1 26 | — | — | ||
| Q4 25 | -6.5% | 5.3% | ||
| Q3 25 | 2.6% | -8.7% | ||
| Q2 25 | 5.1% | -7.5% | ||
| Q1 25 | 2.0% | -4.7% | ||
| Q4 24 | 2.1% | 5.4% | ||
| Q3 24 | 4.1% | 2.8% | ||
| Q2 24 | 6.7% | 3.2% |
| Q1 26 | $-0.12 | — | ||
| Q4 25 | $-0.32 | $0.24 | ||
| Q3 25 | $0.14 | $-0.34 | ||
| Q2 25 | $0.29 | $-0.31 | ||
| Q1 25 | $0.10 | $-0.19 | ||
| Q4 24 | $0.10 | $0.24 | ||
| Q3 24 | $0.22 | $0.11 | ||
| Q2 24 | $0.35 | $0.14 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $138.4M | $671.0M |
| Total DebtLower is stronger | $1.1B | $620.0M |
| Stockholders' EquityBook value | $1.3B | $491.0M |
| Total Assets | $3.1B | $7.2B |
| Debt / EquityLower = less leverage | 0.82× | 1.26× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $138.4M | — | ||
| Q4 25 | $183.3M | $671.0M | ||
| Q3 25 | $114.8M | $566.0M | ||
| Q2 25 | $120.1M | $563.0M | ||
| Q1 25 | $113.5M | $686.0M | ||
| Q4 24 | $120.6M | $740.0M | ||
| Q3 24 | $108.4M | $576.0M | ||
| Q2 24 | $189.4M | $658.0M |
| Q1 26 | $1.1B | — | ||
| Q4 25 | — | $620.0M | ||
| Q3 25 | — | $673.0M | ||
| Q2 25 | — | $565.0M | ||
| Q1 25 | — | $512.0M | ||
| Q4 24 | $1.0B | $507.0M | ||
| Q3 24 | $1.1B | $474.0M | ||
| Q2 24 | — | $455.0M |
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.3B | $491.0M | ||
| Q3 25 | $1.4B | $434.0M | ||
| Q2 25 | $1.4B | $506.0M | ||
| Q1 25 | $1.3B | $570.0M | ||
| Q4 24 | $1.3B | $604.0M | ||
| Q3 24 | $1.3B | $549.0M | ||
| Q2 24 | $1.3B | $520.0M |
| Q1 26 | $3.1B | — | ||
| Q4 25 | $3.1B | $7.2B | ||
| Q3 25 | $3.0B | $6.7B | ||
| Q2 25 | $3.0B | $6.5B | ||
| Q1 25 | $3.0B | $6.5B | ||
| Q4 24 | $2.9B | $6.2B | ||
| Q3 24 | $3.0B | $5.8B | ||
| Q2 24 | $2.4B | $5.7B |
| Q1 26 | 0.82× | — | ||
| Q4 25 | — | 1.26× | ||
| Q3 25 | — | 1.55× | ||
| Q2 25 | — | 1.12× | ||
| Q1 25 | — | 0.90× | ||
| Q4 24 | 0.79× | 0.84× | ||
| Q3 24 | 0.83× | 0.86× | ||
| Q2 24 | — | 0.88× |
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 | $-133.0M | $-91.0M |
| Free Cash FlowOCF − Capex | $-146.2M | $-113.0M |
| FCF MarginFCF / Revenue | -23.7% | -11.3% |
| Capex IntensityCapex / Revenue | 2.1% | 2.2% |
| Cash ConversionOCF / Net Profit | — | -1.72× |
| TTM Free Cash FlowTrailing 4 quarters | $12.5M | $-600.0M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $-133.0M | — | ||
| Q4 25 | $86.9M | $-91.0M | ||
| Q3 25 | $55.4M | $-215.0M | ||
| Q2 25 | $84.8M | $-133.0M | ||
| Q1 25 | $-31.4M | $-86.0M | ||
| Q4 24 | $115.1M | $87.0M | ||
| Q3 24 | $80.8M | $-156.0M | ||
| Q2 24 | $77.4M | $9.0M |
| Q1 26 | $-146.2M | — | ||
| Q4 25 | $52.5M | $-113.0M | ||
| Q3 25 | $39.5M | $-217.0M | ||
| Q2 25 | $66.7M | $-166.0M | ||
| Q1 25 | $-41.2M | $-104.0M | ||
| Q4 24 | $68.8M | $73.0M | ||
| Q3 24 | $64.5M | $-170.0M | ||
| Q2 24 | $66.1M | $-22.0M |
| Q1 26 | -23.7% | — | ||
| Q4 25 | 8.1% | -11.3% | ||
| Q3 25 | 5.7% | -24.5% | ||
| Q2 25 | 9.1% | -17.9% | ||
| Q1 25 | -6.2% | -11.4% | ||
| Q4 24 | 10.3% | 7.3% | ||
| Q3 24 | 9.0% | -18.2% | ||
| Q2 24 | 9.8% | -2.3% |
| Q1 26 | 2.1% | — | ||
| Q4 25 | 5.3% | 2.2% | ||
| Q3 25 | 2.3% | 0.2% | ||
| Q2 25 | 2.5% | 3.6% | ||
| Q1 25 | 1.5% | 2.0% | ||
| Q4 24 | 6.9% | 1.4% | ||
| Q3 24 | 2.3% | 1.5% | ||
| Q2 24 | 1.7% | 3.2% |
| Q1 26 | — | — | ||
| Q4 25 | — | -1.72× | ||
| Q3 25 | 3.06× | — | ||
| Q2 25 | 2.27× | — | ||
| Q1 25 | -2.36× | — | ||
| Q4 24 | 8.22× | 1.61× | ||
| Q3 24 | 2.78× | -6.00× | ||
| Q2 24 | 1.71× | 0.29× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MBC
Segment breakdown not available.
ULCC
| Aircraft Fare | $453.0M | 45% |
| Passenger Service Fees | $227.0M | 23% |
| Passenger Baggage | $177.0M | 18% |
| Passenger Seat Selection | $69.0M | 7% |
| Other Passenger Revenue | $36.0M | 4% |
| Other | $35.0M | 4% |
