Glacier Media Inc.
GVC.TO · TSX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$4,691 | CA$2,958 | CA$6,939 | CA$6,396 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$22,932 | CA$22,989 | CA$24,085 | CA$27,162 |
| Inventory | CA$246 | CA$251 | CA$494 | CA$317 |
| Other Curr. Assets | CA$2,335 | CA$2,743 | CA$2,372 | CA$2,488 |
| Total Curr. Assets | CA$30,204 | CA$28,941 | CA$33,890 | CA$36,363 |
| Property Plant & Equip (Net) | CA$22,858 | CA$20,874 | CA$22,005 | CA$22,366 |
| Goodwill | CA$10,061 | CA$9,953 | CA$10,237 | CA$10,241 |
| Intangibles | CA$21,103 | CA$20,466 | CA$21,192 | CA$21,315 |
| Long-Term Investments | CA$20,766 | CA$21,003 | CA$21,151 | CA$21,820 |
| Tax Assets | CA$31,449 | CA$27,776 | CA$27,114 | CA$25,817 |
| Other NC Assets | CA$4,538 | CA$4,827 | CA$5,122 | CA$5,375 |
| Total NC Assets | CA$110,775 | CA$104,899 | CA$106,821 | CA$106,934 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$140,979 | CA$133,840 | CA$140,711 | CA$143,297 |
| Liabilities | – | – | – | – |
| Payables | CA$25,170 | CA$24,578 | CA$26,859 | CA$799 |
| Short-Term Debt | CA$2,159 | CA$1,812 | CA$2,006 | CA$2,210 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | CA$7,131 | CA$11,785 | CA$9,585 | CA$8,513 |
| Other Curr. Liab. | CA$1,876 | CA$158 | CA$7,429 | CA$32,682 |
| Total Curr. Liab. | CA$36,336 | CA$38,333 | CA$45,879 | CA$44,204 |
| LT Debt | CA$10,760 | CA$9,271 | CA$9,746 | CA$9,726 |
| Deferred Rev, NC | CA$523 | CA$526 | CA$572 | CA$499 |
| Deferred Tax Liab, NC | CA$52,296 | CA$51,542 | CA$0 | CA$0 |
| Other NC Liab. | CA$998 | CA$986 | CA$51,516 | CA$50,508 |
| Total NC Liab. | CA$64,577 | CA$62,325 | CA$61,834 | CA$60,733 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$6,410 | CA$4,475 | CA$5,045 | CA$5,135 |
| Total Liabilities | CA$100,913 | CA$100,658 | CA$107,713 | CA$104,937 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$224,370 | CA$224,370 | CA$224,370 | CA$224,370 |
| Retained Earnings | -CA$218,137 | -CA$224,978 | -CA$220,390 | -CA$215,695 |
| AOCI | -CA$422 | -CA$300 | -CA$870 | -CA$825 |
| Other Equity | CA$26,659 | CA$26,659 | CA$26,659 | CA$26,659 |
| Total Equity | CA$32,470 | CA$25,751 | CA$29,769 | CA$34,509 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$7,596 | CA$7,431 | CA$3,229 | CA$3,851 |
| Total Liab. & Tot. Equity | CA$140,979 | CA$133,840 | CA$140,711 | CA$143,297 |
| Net Debt | CA$8,228 | CA$8,125 | CA$4,813 | CA$5,540 |