Data is not available at this time.
Glacier Media Inc. operates as a diversified information and marketing solutions provider, serving niche markets in Canada and the United States. The company’s core segments—Environmental and Property Information, Commodity Information, and Community Media—cater to specialized industries such as real estate, agriculture, mining, and environmental compliance. Its revenue model is built on digital subscriptions, data services, advertising, and licensing, leveraging proprietary platforms like REW.ca for real estate insights and digital audit tools for environmental risk management. Glacier Media occupies a unique position by combining data-driven solutions with traditional media, offering integrated marketing services that include SEO, programmatic advertising, and content marketing. While the publishing industry faces structural declines, the company’s focus on high-value, sector-specific information mitigates broader market pressures. Its competitive edge lies in deep domain expertise and a hybrid approach that blends digital innovation with trusted community media assets.
Glacier Media reported revenue of CAD 141.9 million for the period, reflecting its diversified streams but also underscoring challenges in profitability, with a net loss of CAD 24.4 million. Operating cash flow of CAD 4.6 million suggests some operational resilience, though capital expenditures were modest at CAD 1.3 million. The negative EPS of CAD -0.19 highlights ongoing earnings pressure, likely tied to sector-wide headwinds and restructuring costs.
The company’s earnings power remains constrained, as evidenced by its net loss and diluted EPS. However, positive operating cash flow indicates an ability to generate liquidity from core operations. Capital efficiency is muted, with limited reinvestment (CAD 1.3 million in capex), suggesting a focus on cost management rather than aggressive growth initiatives.
Glacier Media’s balance sheet shows CAD 6.4 million in cash against CAD 11.9 million in total debt, indicating moderate leverage. The modest cash position and lack of dividends reflect a conservative financial stance, prioritizing liquidity over shareholder returns. The company’s ability to service debt hinges on stabilizing cash flows and further cost optimization.
Growth trends are subdued, with no dividend payments and a focus on niche markets limiting top-line expansion. The absence of a dividend policy aligns with the company’s current loss-making position and reinvestment needs. Future growth may depend on scaling high-margin digital services and reducing reliance on traditional media segments.
With a market cap of CAD 17 million, the stock trades at a steep discount to revenue, reflecting skepticism about turnaround prospects. The low beta (0.6) suggests relative insulation from market volatility but also limited investor enthusiasm for the sector. Valuation hinges on execution in digital transformation and debt management.
Glacier Media’s strategic advantages include its specialized data assets and hybrid digital-traditional model. However, the outlook remains cautious due to sector challenges and profitability concerns. Success will depend on leveraging its niche expertise to drive higher-margin digital adoption while managing legacy costs.
Company filings, TSX disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |