Spin Master Corp.
TSX:TOY.TO · Toronto Stock Exchange
+$0.01 today
Vol 0.08M · Avg 0.22M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
TSX:TOY.TO · Revenue to Net Income
Key Ratios
Analysis
$2.1B of revenue converted into -$159.6M of net income for the selected period. Gross margin is 50.9% and net margin is -9.2%, showing how much revenue survives after costs and taxes. EPS is $-1.62, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1B -5.0% | $2.3B +18.8% | $1.9B -5.7% | $2.0B -1.1% | $2.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B -1.5% | $1.1B +23.7% | $866.5M -5.5% | $916.5M -7.0% | $985.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B -8.2% | $1.2B +14.7% | $1.0B -5.9% | $1.1B +4.5% | $1.1B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 50.9% -1.7pp | 52.6% -1.9pp | 54.5% -0.1pp | 54.6% +2.9pp | 51.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $40.6M -7.3% | $43.8M +30.4% | $33.6M +8.0% | $31.1M +13.5% | $27.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $868.9M -2.5% | $891.0M +19.4% | $746.5M -4.0% | $777.3M +5.0% | $740.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $909.5M -11.3% | $1.0B +20.7% | $849.5M +11.7% | $760.5M -3.0% | $784.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $144.6M +186.3% | $50.5M +52.6% | $33.1M -2.1% | $33.8M -18.2% | $41.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $58.3M -79.1% | $279.5M -7.7% | $302.9M -9.5% | $334.7M +2.8% | $325.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 2.7% -9.6pp | 12.4% -3.6pp | 15.9% -0.7pp | 16.6% +0.6pp | 15.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $184.3M +11.3% | $165.5M -12.4% | $188.9M -45.0% | $343.3M +26.1% | $272.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 8.6% +1.3pp | 7.3% -2.6pp | 9.9% -7.1pp | 17.0% +3.7pp | 13.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $2.5M -33.2% | $3.8M -86.3% | $27.8M +168.2% | $10.4M +1659.8% | $589.9K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $43.1M -9.7% | $47.8M +211.4% | $15.3M +16.3% | $13.2M +56.1% | $8.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$313.7M -574.6% | -$46.5M -478.0% | $12.3M +524.1% | -$2.9M +71.6% | -$10.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$129.4M -208.8% | $119.0M -40.9% | $201.2M -40.9% | $340.4M +29.9% | $262.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -6.0% -11.3pp | 5.3% -5.3pp | 10.6% -6.3pp | 16.8% +4.0pp | 12.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $21.7M -41.6% | $37.1M -25.5% | $49.8M -37.0% | $79.1M +24.8% | $63.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$151.1M -284.5% | $81.9M -45.9% | $151.4M -42.1% | $261.3M +31.6% | $198.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | -7.0% -10.6pp | 3.6% -4.3pp | 7.9% -5.0pp | 12.9% +3.2pp | 9.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -288.6% | $1 -45.9% | $1 -42.5% | $3 +30.9% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -293.5% | $1 -46.2% | $1 -41.6% | $2 +29.6% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $101.4M -1.8% | $103.3M -2.4% | $105.9M +2.9% | $102.9M +0.6% | $102.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $101.4M -4.2% | $105.8M +0.1% | $105.7M -0.7% | $106.4M +1.0% | $105.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
NFI Group Inc.
TSX:NFI.TO
$2.75B
Winpak Ltd.
TSX:WPK.TO
$2.41B
Richelieu Hardware Ltd.
TSX:RCH.TO
$2.19B
Leon's Furniture Limited
TSX:LNF.TO
$1.66B
Canada Goose Holdings Inc.
TSX:GOOS.TO
$1.34B
Pet Valu Holdings Ltd.
TSX:PET.TO
$1.26B
MTY Food Group Inc.
TSX:MTY.TO
$908.40M
A & W Food Services of Canada Inc.
TSX:AW.TO
$878.54M
TWC Enterprises Limited
TSX:TWC.TO
$609.85M
Canlan Ice Sports Corp.
TSX:ICE.TO
$61.35M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TOY.TO generate?
Spin Master Corp. (TOY.TO) reported $2.15B of revenue in fiscal 2025.
Is TOY.TO profitable?
Spin Master Corp. (TOY.TO) reported -$151,099,571.00 of net income, with a net margin of -7.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.