Spin Master Corp.
TOY.TO · TSX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | CA$1,012 | CA$401 | CA$359 | CA$649 |
| % Growth | 152.5% | 11.5% | -44.6% | – |
| Cost of Goods Sold | CA$470 | CA$191 | CA$164 | CA$284 |
| Gross Profit | CA$542 | CA$210 | CA$195 | CA$366 |
| % Margin | 53.6% | 52.4% | 54.2% | 56.3% |
| R&D Expenses | CA$11 | CA$11 | CA$11 | CA$17 |
| G&A Expenses | CA$0 | CA$148 | CA$0 | CA$0 |
| SG&A Expenses | CA$317 | CA$201 | CA$187 | CA$278 |
| Sales & Mktg Exp. | CA$0 | CA$54 | CA$0 | CA$0 |
| Other Operating Expenses | CA$0 | CA$50 | CA$20 | CA$24 |
| Operating Expenses | CA$328 | CA$262 | CA$217 | CA$318 |
| Operating Income | CA$214 | -CA$52 | -CA$22 | CA$47 |
| % Margin | 21.2% | -13.1% | -6.2% | 7.3% |
| Other Income/Exp. Net | -CA$21 | -CA$9 | -CA$10 | -CA$11 |
| Pre-Tax Income | CA$193 | -CA$62 | -CA$32 | CA$37 |
| Tax Expense | CA$46 | -CA$15 | -CA$7 | CA$16 |
| Net Income | CA$147 | -CA$47 | -CA$25 | CA$21 |
| % Margin | 14.5% | -11.6% | -6.8% | 3.3% |
| EPS | 1.46 | -0.46 | -0.24 | 0.21 |
| % Growth | 417.4% | -91.7% | -214.3% | – |
| EPS Diluted | 1.42 | -0.44 | -0.24 | 0.2 |
| Weighted Avg Shares Out | 101 | 102 | 102 | 103 |
| Weighted Avg Shares Out Dil | 104 | 105 | 105 | 103 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$1 | CA$1 | CA$1 | CA$1 |
| Interest Expense | CA$15 | CA$10 | CA$10 | CA$11 |
| Depreciation & Amortization | CA$48 | CA$12 | CA$11 | CA$12 |
| EBITDA | CA$256 | CA$5 | CA$3 | CA$83 |
| % Margin | 25.3% | 1.1% | 0.8% | 12.8% |