Glacier Media Inc. (TSX:GVC)
Canada · Delayed Price · Currency is CAD 0.3200
0.00 (0.00%)
At close: Feb 3, 2026
Glacier Media Income Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 138.79 | 141.95 | 154.94 | 176.01 | 164.56 | 151.3 | |
Revenue Growth (YoY) | -3.78% | -8.39% | -11.97% | 6.96% | 8.76% | -18.12% |
Cost of Revenue | 99.18 | 97.7 | 115.42 | 128.68 | 109.5 | 93.46 |
Gross Profit | 39.6 | 44.25 | 39.52 | 47.33 | 55.07 | 57.84 |
Selling, General & Admin | 31.5 | 34.54 | 43.69 | 44.25 | 42.54 | 34.9 |
Other Operating Expenses | - | - | - | - | 3.63 | -0.18 |
Operating Expenses | 41.03 | 45.77 | 55.56 | 56.7 | 58.79 | 46.87 |
Operating Income | -1.43 | -1.52 | -16.04 | -9.37 | -3.72 | 10.97 |
Interest Expense | -3.77 | -5.31 | -20.73 | -2.3 | -1.12 | -2.19 |
Interest & Investment Income | 0.14 | 0.36 | 0.81 | 0.59 | 1.77 | 3.01 |
Earnings From Equity Investments | 1.85 | 0.85 | 0.59 | -11.83 | -5.47 | 3.31 |
Other Non Operating Income (Expenses) | 2.44 | 2.72 | 0.68 | 4.07 | - | - |
EBT Excluding Unusual Items | -2.18 | -2.9 | -34.7 | -18.84 | -8.54 | 15.1 |
Merger & Restructuring Charges | -3.46 | -7.22 | -6.36 | -0.73 | -1.8 | -5.97 |
Impairment of Goodwill | -11.73 | -11.73 | -5.5 | -8.98 | - | -5.63 |
Gain (Loss) on Sale of Investments | -3.54 | -1.42 | -7.1 | -5.1 | - | -5.8 |
Gain (Loss) on Sale of Assets | - | - | - | - | 2.21 | - |
Asset Writedown | -3.14 | -3.14 | -3.72 | -1.45 | - | -12.07 |
Other Unusual Items | - | - | - | - | 5.22 | - |
Pretax Income | -24.04 | -26.4 | -57.37 | -35.1 | -2.91 | -14.38 |
Income Tax Expense | -6.02 | -2.97 | 44.32 | -6.17 | -3.76 | 0.36 |
Earnings From Continuing Operations | -18.02 | -23.43 | -101.69 | -28.93 | 0.85 | -14.74 |
Net Income to Company | -18.02 | -23.43 | -101.69 | -28.93 | 0.85 | -14.74 |
Minority Interest in Earnings | -1.52 | -1.02 | 2.44 | -0.62 | -5.73 | -0.23 |
Net Income | -19.54 | -24.44 | -99.25 | -29.55 | -4.88 | -14.97 |
Net Income to Common | -19.54 | -24.44 | -99.25 | -29.55 | -4.88 | -14.97 |
Shares Outstanding (Basic) | 131 | 131 | 131 | 133 | 131 | 125 |
Shares Outstanding (Diluted) | 131 | 131 | 131 | 133 | 131 | 125 |
Shares Change (YoY) | - | -0.05% | -1.03% | 1.27% | 4.54% | 7.22% |
EPS (Basic) | -0.15 | -0.19 | -0.76 | -0.22 | -0.04 | -0.12 |
EPS (Diluted) | -0.15 | -0.19 | -0.76 | -0.22 | -0.04 | -0.12 |
Free Cash Flow | 2.25 | 3.25 | -7.62 | 6.33 | 8.62 | 25.44 |
Free Cash Flow Per Share | 0.02 | 0.03 | -0.06 | 0.05 | 0.07 | 0.20 |
Gross Margin | 28.54% | 31.17% | 25.51% | 26.89% | 33.46% | 38.23% |
Operating Margin | -1.03% | -1.07% | -10.35% | -5.33% | -2.26% | 7.25% |
Profit Margin | -14.08% | -17.22% | -64.06% | -16.79% | -2.96% | -9.89% |
Free Cash Flow Margin | 1.62% | 2.29% | -4.92% | 3.60% | 5.24% | 16.81% |
EBITDA | 0.45 | 1.61 | -12.46 | -5.24 | 1.19 | 16.05 |
EBITDA Margin | 0.33% | 1.13% | -8.04% | -2.98% | 0.72% | 10.61% |
D&A For EBITDA | 1.88 | 3.13 | 3.58 | 4.13 | 4.91 | 5.09 |
EBIT | -1.43 | -1.52 | -16.04 | -9.37 | -3.72 | 10.97 |
EBIT Margin | -1.03% | -1.07% | -10.35% | -5.33% | -2.26% | 7.25% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.