Spin Master Corp.
TOY.TO · TSX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$178 | CA$128 | CA$153 | CA$234 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$912 | CA$356 | CA$312 | CA$499 |
| Inventory | CA$340 | CA$225 | CA$180 | CA$185 |
| Other Curr. Assets | CA$81 | CA$174 | CA$132 | CA$104 |
| Total Curr. Assets | CA$1,511 | CA$883 | CA$777 | CA$1,021 |
| Property Plant & Equip (Net) | CA$334 | CA$211 | CA$216 | CA$210 |
| Goodwill | CA$513 | CA$369 | CA$368 | CA$368 |
| Intangibles | CA$1,210 | CA$859 | CA$857 | CA$837 |
| Long-Term Investments | CA$28 | CA$20 | CA$18 | CA$17 |
| Tax Assets | CA$235 | CA$0 | CA$0 | CA$0 |
| Other NC Assets | CA$13 | CA$177 | CA$178 | CA$180 |
| Total NC Assets | CA$2,333 | CA$1,635 | CA$1,638 | CA$1,612 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$3,844 | CA$2,517 | CA$2,415 | CA$2,633 |
| Liabilities | – | – | – | – |
| Payables | CA$698 | CA$376 | CA$263 | CA$224 |
| Short-Term Debt | CA$568 | CA$405 | CA$382 | CA$411 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | CA$44 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$29 | CA$57 | CA$55 | CA$252 |
| Total Curr. Liab. | CA$1,338 | CA$837 | CA$699 | CA$888 |
| LT Debt | CA$219 | CA$127 | CA$133 | CA$123 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$291 | CA$0 | CA$0 | CA$0 |
| Other NC Liab. | CA$18 | CA$221 | CA$219 | CA$220 |
| Total NC Liab. | CA$528 | CA$348 | CA$352 | CA$343 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$219 | CA$149 | CA$155 | CA$145 |
| Total Liabilities | CA$1,866 | CA$1,185 | CA$1,051 | CA$1,231 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$1,054 | CA$762 | CA$770 | CA$766 |
| Retained Earnings | CA$892 | CA$545 | CA$600 | CA$640 |
| AOCI | -CA$21 | -CA$8 | -CA$35 | -CA$49 |
| Other Equity | CA$52 | CA$34 | CA$29 | CA$46 |
| Total Equity | CA$1,977 | CA$1,333 | CA$1,364 | CA$1,402 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$3,844 | CA$2,517 | CA$2,415 | CA$2,633 |
| Net Debt | CA$608 | CA$404 | CA$362 | CA$301 |