Spin Master Corp. (SNMSF)

PNK: SNMSF · Real-Time Price · USD

16.31

-1.01 (-5.81%)

At close: May 01, 2025, 2:33 PM

Spin Master Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Mar 31, 2025	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	2.31B	2.26B	2.13B	1.95B	1.96B	1.92B	1.87B	1.78B	1.87B	2.02B	2.17B	2.27B	2.15B	2.04B	1.91B	1.77B	1.66B	1.57B	1.55B	1.53B	1.57B	1.58B	1.52B	1.59B	1.58B	1.63B	1.66B	1.64B	1.61B	1.55B	1.45B	1.32B	1.22B	1.15B	1.07B	986.3M	934.64M
Cost of Revenue	1.09B	1.11B	1.08B	984.09M	946.14M	880.34M	859.3M	809.6M	842.5M	916.5M	980.3M	1.06B	1.01B	985.8M	938.2M	883.4M	865.4M	842.7M	840.49M	808.02M	801.8M	796.6M	764.57M	805.58M	807.23M	812.77M	809.4M	796.4M	773.32M	750.87M	705.24M	643.29M	595.77M	557.71M	518.12M	472.43M	447.04M
Gross Profit	1.21B	1.16B	1.05B	969.3M	1.02B	1.04B	1.01B	972.3M	1.02B	1.1B	1.19B	1.21B	1.14B	1.06B	974.3M	886.2M	794.5M	727.9M	713.03M	722.01M	768.11M	785M	757.85M	788.71M	777.63M	818.77M	848.66M	847.77M	835.96M	800.46M	743.6M	674.47M	624.69M	596.74M	556.37M	513.87M	487.6M
Operating Income	212.7M	177.06M	144.35M	138.35M	188.25M	253.79M	237.1M	188M	241.1M	305.1M	353.2M	375.1M	339.2M	276.4M	241.7M	180.1M	121.7M	47.5M	19.46M	33.03M	60.15M	112.26M	128.9M	159.81M	175.03M	200.03M	238.37M	231.47M	220.63M	222.11M	194.93M	165.41M	150.08M	146.6M	129.72M	82.17M	83.02M
Interest Income	3.38M	3.98M	10.59M	16.79M	22.19M	27.59M	25.9M	22.2M	17M	10.7M	5.6M	2.4M	1.4M	1.1M	700K	792.76K	492.76K	392.76K	412.2K	391.25K	491.25K	941.25K	921.82K	550K	450K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	160.61M	119.33M	48.31M	58.11M	129.8M	200.27M	212.4M	199.8M	278.1M	340.4M	398.7M	388.9M	317.6M	262M	221.6M	145.9M	88.5M	9.4M	-10.89M	12.74M	38.57M	85M	123.8M	144.77M	168.13M	208.43M	219.2M	224.15M	218.31M	220.43M	198.76M	163.27M	137.38M	137.88M	124.25M	86.18M	91.7M
Net Income	112.21M	82.15M	30.12M	45.42M	97.91M	150.57M	167.7M	153.7M	213.8M	261.3M	301.6M	295.6M	241M	198.6M	172.4M	123.8M	75.4M	45.5M	28.02M	33.42M	58.52M	64.32M	92.9M	108.59M	125.3M	154.9M	163.54M	164.47M	159.68M	161.07M	143.75M	118.18M	99.67M	99.52M	83.53M	49.06M	51.77M
Selling & General & Admin	887.66M	889.22M	850.7M	807.7M	788.63M	745.37M	710.4M	711.9M	730.6M	740.2M	776.7M	767.6M	720M	700.2M	656.7M	623M	586M	591.4M	619.76M	612.8M	634.47M	610.3M	570.06M	576.09M	569.38M	585.04M	591.78M	597.61M	581.94M	540.66M	481.96M	454.01M	429.98M	415.78M	421.44M	427.51M	401.5M
Research & Development	41.38M	38.35M	37.64M	35.65M	34.46M	33.19M	31.81M	31.82M	30.86M	30.56M	28.52M	27.76M	27.22M	27.32M	30.35M	29.5M	32.2M	34.5M	32.31M	33.98M	32.42M	30.3M	29.83M	28.66M	28.16M	27.57M	27.37M	25.11M	22.66M	23.36M	24.64M	26.04M	26.55M	23.68M	23.31M	21.1M	19.52M
Other Expenses	72.8M	49.5M	19.9M	1.1M	1.4M	9.6M	45.9M	52.7M	58.7M	60M	21.6M	14.8M	9M	1.9M	-6.7M	-7M	-8.4M	-7.8M	-859K	-577K	347K	-1M	1.5M	1.1M	15.44M	15.36M	25.75M	21.85M	3.74M	2.99M	-7.76M	-4.01M	-765K	8K	-258K	13.31M	13.31M
Operating Expenses	1B	977.69M	906.95M	849.35M	834.79M	796.86M	789.3M	783.6M	795.6M	806.2M	841.4M	834.1M	794.7M	776M	719.2M	692.8M	658.8M	666.8M	688.56M	682.74M	701.83M	673.2M	629.02M	628.87M	616.79M	625M	628.78M	631.12M	612.18M	574.25M	534.14M	498.53M	467.71M	444.48M	420.98M	427.06M	401.04M
Interest Expense	42.69M	45.39M	38.61M	26.51M	17.51M	7.91M	5.3M	5.3M	5.6M	5.5M	5.2M	5M	4.2M	4.1M	3.9M	4.6M	6.4M	6.6M	7.99M	7.05M	5.46M	4.61M	2.33M	2.39M	2.08M	1.91M	2.74M	2.79M	3.15M	4.24M	4.31M	4.35M	4.13M	3.26M	6.29M	5.6M	4.86M
Selling & Marketing Expenses	458.6M	442.6M	418M	400.1M	389.4M	377.7M	83.3M	174.9M	194.3M	212.5M	495.8M	407.6M	381.5M	372.4M	360.9M	339.3M	324.6M	333.3M	365.24M	369.74M	382.91M	365.1M	323.34M	313.32M	306.28M	304.33M	314.41M	311.62M	304.43M	288.82M	246.4M	237.67M	225.39M	221.67M	227.37M	208.34M	194.62M
Cost & Expenses	2.09B	2.08B	1.98B	1.83B	1.78B	1.68B	1.65B	1.59B	1.64B	1.72B	1.82B	1.89B	1.81B	1.76B	1.66B	1.58B	1.52B	1.51B	1.53B	1.49B	1.5B	1.47B	1.39B	1.43B	1.42B	1.44B	1.44B	1.43B	1.39B	1.33B	1.24B	1.14B	1.06B	1B	939.1M	899.49M	848.08M
Income Tax Expense	48.4M	37.18M	18.19M	12.69M	31.89M	49.71M	44.7M	46.1M	64.3M	79.1M	97.1M	93.3M	76.6M	63.4M	49.2M	22.1M	13.1M	-36.1M	-38.9M	-20.61M	-19.93M	20.7M	30.91M	36.13M	42.83M	53.52M	55.66M	59.68M	58.63M	59.36M	55M	45.09M	37.72M	38.36M	40.72M	34.81M	36.35M
Shares Outstanding (Basic)	102.3M	103.3M	103M	103.9M	104.2M	103.7M	103.6M	103.6M	103M	102.9M	102.9M	102.9M	102.4M	105.6M	102.3M	102.3M	102.1M	102.01M	102M	102M	102.2M	101.93M	102M	101.8M	101.8M	111.64M	101.76M	101.68M	101.68M	101.93M	101.68M	101.68M	101.68M	90.9M	101.68M	99.92M	99.29M
Shares Outstanding (Diluted)	104.5M	105.8M	105.9M	103.9M	104.2M	103.7M	107.3M	107.3M	103M	102.9M	106.3M	106.3M	105.5M	105.64M	105.2M	105.2M	104.4M	104.8M	104M	104M	103M	102.4M	104M	102.7M	102.7M	102.89M	102.46M	101.92M	101.93M	105.35M	101.86M	101.83M	101.79M	90.9M	101.75M	99.94M	99.29M
EPS (Basic)	1.08	0.80	0.30	0.42	0.93	1.43	1.60	1.49	2.08	2.55	2.94	2.89	2.36	1.94	1.68	1.21	0.73	0.44	0.27	0.32	0.57	0.62	0.90	1.06	1.22	1.52	1.61	1.62	1.58	1.59	1.42	1.17	0.99	0.99	0.83	0.53	0.56
EPS (Diluted)	1.04	0.76	0.26	0.37	0.87	1.37	1.54	1.44	2.01	2.46	2.84	2.80	2.29	1.89	1.64	1.18	0.72	0.43	0.26	0.32	0.56	0.62	0.89	1.06	1.22	1.51	1.60	1.61	1.57	1.58	1.42	1.17	0.99	0.99	0.83	0.53	0.56
EBITDA	337.4M	306.01M	238.94M	248.98M	300.26M	344.35M	331.32M	249.28M	285.3M	348.29M	410.88M	466.18M	432.78M	380.91M	345.3M	260.91M	206.98M	135.46M	103.75M	113.16M	141.98M	174.08M	204.64M	233.53M	231.1M	282.16M	307.49M	299.02M	296.93M	279.95M	248.53M	212.42M	190.23M	183.13M	163.03M	108.59M	107.2M
EBIT	197.8M	161.07M	83.67M	85.47M	150.71M	209.74M	221.14M	207.64M	283.7M	347.76M	405.76M	395.24M	324.05M	267.53M	226.83M	152.35M	96.18M	16.13M	-2.67M	20.13M	44.2M	90.5M	126.03M	146.75M	169.43M	208.72M	221.07M	226.07M	220.6M	223.79M	202.27M	167.04M	140.94M	140.68M	129.76M	91M	95.98M
Depreciation & Amortization	131.29M	136.64M	145.09M	153.32M	147.67M	130.92M	106.1M	76.88M	66.7M	67.43M	72.42M	98.93M	106.86M	111.51M	116.18M	101.17M	102.97M	103M	91.57M	87.37M	86.47M	84.57M	93.84M	89.31M	84.16M	74.19M	61.18M	56.17M	47.13M	44.91M	40.66M	37.41M	34.33M	30.49M	28.2M	23.96M	23.13M