Spin Master Corp.
TOY.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$234 | CA$706 | CA$644 | CA$563 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$499 | CA$414 | CA$311 | CA$352 |
| Inventory | CA$185 | CA$98 | CA$105 | CA$137 |
| Other Curr. Assets | CA$104 | CA$101 | CA$72 | CA$67 |
| Total Curr. Assets | CA$1,021 | CA$1,319 | CA$1,132 | CA$1,120 |
| Property Plant & Equip (Net) | CA$210 | CA$86 | CA$99 | CA$105 |
| Goodwill | CA$368 | CA$166 | CA$179 | CA$173 |
| Intangibles | CA$837 | CA$281 | CA$280 | CA$227 |
| Long-Term Investments | CA$17 | CA$15 | CA$13 | CA$6 |
| Tax Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Assets | CA$180 | CA$122 | CA$103 | CA$105 |
| Total NC Assets | CA$1,612 | CA$671 | CA$673 | CA$617 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$2,633 | CA$1,990 | CA$1,805 | CA$1,737 |
| Liabilities | – | – | – | – |
| Payables | CA$224 | CA$189 | CA$153 | CA$275 |
| Short-Term Debt | CA$411 | CA$11 | CA$16 | CA$13 |
| Tax Payable | CA$0 | CA$7 | CA$26 | CA$36 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$252 | CA$239 | CA$232 | CA$238 |
| Total Curr. Liab. | CA$888 | CA$447 | CA$428 | CA$562 |
| LT Debt | CA$123 | CA$51 | CA$55 | CA$60 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Liab. | CA$220 | CA$73 | CA$71 | CA$63 |
| Total NC Liab. | CA$343 | CA$124 | CA$126 | CA$122 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$145 | CA$62 | CA$71 | CA$73 |
| Total Liabilities | CA$1,231 | CA$571 | CA$553 | CA$684 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$766 | CA$783 | CA$755 | CA$737 |
| Retained Earnings | CA$640 | CA$623 | CA$482 | CA$216 |
| AOCI | -CA$49 | -CA$15 | -CA$21 | CA$59 |
| Other Equity | CA$46 | CA$27 | CA$41 | CA$41 |
| Total Equity | CA$1,402 | CA$1,419 | CA$1,252 | CA$1,052 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$2,633 | CA$1,990 | CA$1,805 | CA$1,737 |
| Net Debt | CA$301 | -CA$644 | -CA$573 | -CA$490 |