Spin Master Corp. (TSX:TOY)
Canada · Delayed Price · Currency is CAD 18.61
+0.13 (0.70%)
May 28, 2026, 12:50 PM EST
Spin Master Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,082 | 2,113 | 2,263 | 1,905 | 2,020 | 2,042 | |
Revenue Growth (YoY) | -9.71% | -6.63% | 18.80% | -5.71% | -1.08% | 30.04% |
Cost of Revenue | 958.5 | 967.6 | 1,072 | 866.5 | 916.5 | 985.8 |
Gross Profit | 1,124 | 1,145 | 1,191 | 1,038 | 1,104 | 1,057 |
Selling, General & Admin | 908 | 908.6 | 931.9 | 775.7 | 782.1 | 742.5 |
Depreciation & Amortization Expenses | 70.1 | 70.3 | 72.7 | 25.4 | 28.9 | 33.5 |
Other Operating Expenses | -10.5 | 239.1 | 22.3 | 33.7 | 10.9 | 11.3 |
Total Operating Expenses | 967.6 | 1,218 | 1,027 | 834.8 | 821.9 | 787.3 |
Operating Income | 156 | -72.7 | 164 | 203.6 | 281.9 | 269.3 |
Interest Income | 2.3 | 2.5 | 4 | 27.4 | 10.7 | 1.1 |
Interest Expense | -40.7 | -42.5 | -50.5 | -15.1 | -13.6 | -11.3 |
Other Non-Operating Income (Expense) | -5 | -14.5 | 1.5 | -14.7 | 61.4 | 2.9 |
Total Non-Operating Income (Expense) | -43.4 | -54.5 | -45 | -2.4 | 58.5 | -7.3 |
Pretax Income | -137.8 | -127.2 | 119 | 201.2 | 340.4 | 262 |
Provision for Income Taxes | 18.2 | 21.3 | 37.1 | 49.8 | 79.1 | 63.4 |
Net Income | -46.5 | -148.5 | 81.9 | 151.4 | 261.3 | 198.6 |
Net Income to Common | -46.5 | -148.5 | 81.9 | 151.4 | 261.3 | 198.6 |
Net Income Growth | - | - | -45.91% | -42.06% | 31.57% | 336.48% |
Shares Outstanding (Basic) | 101 | 101 | 103 | 104 | 103 | 102 |
Shares Outstanding (Diluted) | 103 | 104 | 106 | 106 | 106 | 105 |
Shares Change (YoY) | -2.02% | -1.80% | 0.10% | -0.66% | 1.04% | 1.06% |
EPS (Basic) | -1.57 | -1.46 | 0.79 | 1.46 | 2.54 | 1.94 |
EPS (Diluted) | -1.60 | -1.46 | 0.77 | 1.43 | 2.45 | 1.89 |
EPS Growth | - | - | -46.15% | -41.63% | 29.63% | 329.55% |
Shares Outstanding | 100.7 | 100.5 | 102.4 | 103.7 | 102.9 | 102.4 |
Free Cash Flow | 317.9 | 236.6 | 294 | 199 | 218.9 | 392.7 |
Free Cash Flow Growth | 34.36% | -19.52% | 47.74% | -9.09% | -44.26% | 35.51% |
Free Cash Flow Per Share | 3.08 | 2.28 | 2.78 | 1.88 | 2.06 | 3.73 |
Dividends Per Share | 0.353 | 0.350 | 0.292 | 0.182 | 0.089 | - |
Dividend Growth | 0.71% | 19.93% | 60.62% | 104.97% | - | - |
Gross Margin | 53.96% | 54.21% | 52.62% | 54.51% | 54.64% | 51.73% |
Operating Margin | 7.49% | -3.44% | 7.25% | 10.69% | 13.95% | 13.19% |
Profit Margin | -5.26% | -7.03% | 3.62% | 7.95% | 12.93% | 9.72% |
FCF Margin | 15.27% | 11.20% | 12.99% | 10.45% | 10.84% | 19.23% |
EBITDA | 311.6 | 69.4 | 300.8 | 333.7 | 350.1 | 381.2 |
EBITDA Margin | 14.97% | 3.28% | 13.29% | 17.52% | 17.33% | 18.66% |
EBIT | 156 | -72.7 | 164 | 203.6 | 281.9 | 269.3 |
EBIT Margin | 7.49% | -3.44% | 7.25% | 10.69% | 13.95% | 13.19% |
Effective Tax Rate | -13.21% | -16.75% | 31.18% | 24.75% | 23.24% | 24.20% |
Updated Apr 30, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.