Data is not available at this time.
illumin Holdings Inc. operates in the competitive digital advertising sector, providing programmatic marketing solutions that enable advertisers to optimize cross-channel campaigns in real time. The company’s core offering, the illumin platform, integrates planning, media buying, and omnichannel intelligence, allowing advertisers to automate and refine audience targeting across display, video, social, and mobile formats. Serving a diverse clientele, from Fortune 500 enterprises to mid-sized businesses, illumin differentiates itself through advanced automation and data-driven insights, positioning it as a nimble competitor in a market dominated by larger ad-tech players. The company’s focus on real-time programmatic buying and journey mapping aligns with industry trends toward precision marketing, though its smaller scale relative to global giants necessitates a strategic emphasis on innovation and client-specific solutions. Headquartered in Toronto, illumin operates internationally, but its market penetration remains concentrated in North America, presenting both growth opportunities and challenges in scaling against entrenched competitors.
In FY 2023, illumin reported revenue of CAD 140.4 million, with net income of CAD 0.9 million, reflecting modest profitability in a high-growth but volatile industry. Operating cash flow of CAD 10.1 million suggests reasonable liquidity, though capital expenditures of CAD -1.7 million indicate restrained investment in infrastructure. The diluted EPS of CAD 0.0157 underscores the company’s nascent but positive earnings trajectory.
The company’s ability to generate earnings (CAD 0.9 million net income) despite competitive pressures highlights its operational leverage. With no dividend payouts, illumin reinvests cash flow into platform development and market expansion. The absence of significant debt (CAD 6.3 million) and a healthy cash position (CAD 55.9 million) suggest disciplined capital allocation, though the high beta (2.175) implies sensitivity to market volatility.
illumin’s balance sheet remains robust, with CAD 55.9 million in cash and equivalents against total debt of CAD 6.3 million, indicating strong liquidity. The negligible debt-to-equity ratio reflects a conservative financial structure, though the lack of dividends may signal a focus on growth over shareholder returns. The company’s market cap of CAD 96.3 million aligns with its mid-tier sector positioning.
Revenue growth trends are not explicitly provided, but the company’s international footprint and programmatic focus suggest potential scalability. illumin does not pay dividends, prioritizing reinvestment in technology and client acquisition. Its ability to sustain profitability amid sector disruption will be critical for future expansion.
Trading on the TSX with a market cap of CAD 96.3 million, illumin’s valuation reflects its niche position in ad tech. The high beta indicates investor perception of elevated risk, likely tied to sector competition and macroeconomic sensitivity. The absence of a dividend may limit appeal to income-focused investors, though growth-oriented stakeholders may value its cash reserves and debt-light profile.
illumin’s strengths lie in its automated platform and real-time data capabilities, which cater to evolving advertiser demands. However, its smaller scale relative to global peers necessitates continued innovation and client retention. The outlook hinges on execution in international markets and technological differentiation, with cash reserves providing a buffer against sector volatility.
Company description, financials, and market data sourced from publicly disclosed filings and 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 |