Spin Master Corp. (TSX:TOY)
Canada · Delayed Price · Currency is CAD 20.22
-0.21 (-1.03%)
Aug 26, 2026, 4:00 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 | Jun '26 Jun 30, 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 |
| 2,118 | 2,113 | 2,263 | 1,905 | 2,020 | 2,042 | |
Revenue Growth | -7.71% | -6.63% | 18.80% | -5.71% | -1.08% | 30.04% |
Cost of Revenue | 935.7 | 967.6 | 1,072 | 866.5 | 916.5 | 985.8 |
Gross Profit | 1,182 | 1,145 | 1,191 | 1,038 | 1,104 | 1,057 |
Selling, General & Admin | 877.7 | 873.5 | 891 | 746.5 | 777.3 | 740 |
Other Operating Expenses | -0.9 | -2.4 | -1.8 | -3.3 | -3.3 | -1.2 |
Operating Expenses | 946 | 941.4 | 961.9 | 768.6 | 802.9 | 772.3 |
Operating Income | 236.1 | 203.9 | 229 | 269.8 | 300.9 | 284.3 |
Interest Expense | -38.9 | -42.5 | -50.5 | -15.1 | -13.6 | -11.3 |
Interest & Investment Income | 3.4 | 2.5 | 4 | 27.4 | 10.7 | 1.7 |
Currency Exchange Gain (Loss) | 11.8 | -4.7 | 1.5 | -14.7 | 61.4 | 2.9 |
EBT Excluding Unusual Items | 212.5 | 159.2 | 184 | 267.4 | 359.4 | 277.6 |
Merger & Restructuring Charges | -16.5 | -35.1 | -40.9 | -29.2 | -4.8 | -9.3 |
Impairment of Goodwill | -215.6 | -215.6 | -12.9 | -26.7 | - | -1.9 |
Gain (Loss) on Sale of Investments | -0.3 | 0.1 | 0.3 | 0.2 | -0.4 | 0.9 |
Asset Writedown | -16.1 | -34.8 | -7.8 | -9.1 | -3 | -2.6 |
Legal Settlements | - | - | -0.4 | -0.6 | 2.1 | - |
Other Unusual Items | -1 | -1 | -3.3 | -0.8 | -12.9 | -2.7 |
Pretax Income | -37 | -127.2 | 119 | 201.2 | 340.4 | 262 |
Income Tax Expense | 42.8 | 21.3 | 37.1 | 49.8 | 79.1 | 63.4 |
Earnings From Continuing Operations | -79.8 | -148.5 | 81.9 | 151.4 | 261.3 | 198.6 |
Net Income | -79.8 | -148.5 | 81.9 | 151.4 | 261.3 | 198.6 |
Net Income to Common | -79.8 | -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) | 101 | 101 | 106 | 106 | 106 | 105 |
Shares Change | -4.01% | -4.16% | 0.10% | -0.66% | 1.04% | 1.06% |
EPS (Basic) | -0.79 | -1.46 | 0.79 | 1.46 | 2.54 | 1.94 |
EPS (Diluted) | -0.79 | -1.46 | 0.77 | 1.43 | 2.45 | 1.89 |
EPS Growth | - | - | -46.15% | -41.63% | 29.63% | 329.55% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 350.6 | 236.6 | 294 | 199 | 218.9 | 392.7 |
Free Cash Flow Per Share | 3.48 | 2.33 | 2.78 | 1.88 | 2.06 | 3.73 |
Dividend Per Share | 0.343 | 0.350 | 0.292 | 0.182 | 0.089 | - |
Dividend Growth | 2.01% | 19.93% | 60.62% | 104.97% | - | - |
Gross Margin | 55.82% | 54.21% | 52.63% | 54.51% | 54.63% | 51.73% |
Operating Margin | 11.15% | 9.65% | 10.12% | 14.16% | 14.89% | 13.92% |
Profit Margin | -3.77% | -7.03% | 3.62% | 7.95% | 12.93% | 9.72% |
Free Cash Flow Margin | 16.55% | 11.20% | 12.99% | 10.45% | 10.84% | 19.23% |
EBITDA | 284.3 | 250.2 | 279.5 | 302.9 | 334.7 | 325.6 |
EBITDA Margin | 13.42% | 11.84% | 12.35% | 15.90% | 16.57% | 15.94% |
D&A For EBITDA | 48.2 | 46.3 | 50.5 | 33.1 | 33.8 | 41.3 |
EBIT | 236.1 | 203.9 | 229 | 269.8 | 300.9 | 284.3 |
EBIT Margin | 11.15% | 9.65% | 10.12% | 14.16% | 14.89% | 13.92% |
Effective Tax Rate | - | - | 31.18% | 24.75% | 23.24% | 24.20% |