Spin Master Corp.
TOY.TO
TSX
| 09/30/2025 | 06/30/2025 | 03/31/2025 | 12/31/2024 | 09/30/2024 | |
|---|---|---|---|---|---|
| Revenue | 734.70M | 400.70M | 359.30M | 649.10M | 885.70M |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 734.70M | 400.70M | 359.30M | 649.10M | 885.70M |
| Cost of Revenue | 323.60M | 190.70M | 164.40M | 283.60M | 416.40M |
| Gross Profit | 411.10M | 210.00M | 194.90M | 365.50M | 469.30M |
| SG&A Expenses | 238.00M | 201.40M | 186.50M | 277.80M | 239.80M |
| Depreciation & Amortization | 17.60M | 16.90M | 17.10M | 18.90M | 18.70M |
| Other Operating Expenses | -900.00K | -700.00K | -300.00K | -2.20M | -700.00K |
| Total Operating Expenses | 578.30M | 408.30M | 367.70M | 578.10M | 674.20M |
| Operating Income | 156.40M | -7.60M | -8.40M | 71.00M | 211.50M |
| Income Before Tax | 140.30M | -61.50M | -31.70M | 36.60M | 189.80M |
| Income Tax Expenses | 33.50M | -15.00M | -7.20M | 15.50M | 49.70M |
| Earnings from Continuing Operations | 106.80M | -46.50M | -24.50M | 21.10M | 140.10M |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | -- | -- | -- | -- | -- |
| Net Income | 106.80M | -46.50M | -24.50M | 21.10M | 140.10M |
| EBIT | 156.40M | -7.60M | -8.40M | 71.00M | 211.50M |
| EBITDA | 167.90M | 4.50M | 2.80M | 83.40M | 224.90M |
| EPS Basic | 1.06 | -0.46 | -0.24 | 0.21 | 1.36 |
| Normalized Basic EPS | 0.90 | -0.14 | -0.14 | 0.40 | 1.21 |
| EPS Diluted | 1.03 | -0.46 | -0.24 | 0.20 | 1.32 |
| Normalized Diluted EPS | 0.88 | -0.14 | -0.14 | 0.39 | 1.18 |
| Average Basic Shares Outstanding | 100.70M | 101.60M | 102.30M | 102.40M | 103.00M |
| Average Diluted Shares Outstanding | 103.70M | 101.60M | 102.30M | 104.90M | 105.90M |
| Dividend Per Share | 0.09 | 0.09 | 0.08 | 0.07 | 0.09 |
| Payout Ratio | 8.24% | -17.20% | -37.14% | 43.60% | 6.50% |