TNL Mediagene (TNMG)
NASDAQ: TNMG · Real-Time Price · USD
0.270
-0.028 (-9.45%)
At close: Dec 5, 2025, 4:00 PM EST
0.280
+0.010 (3.59%)
After-hours: Dec 5, 2025, 7:57 PM EST
TNL Mediagene Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
| TTM
| FY 2024 | FY 2023 | FY 2022 |
| Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| Revenue | 49.67 | 48.49 | 35.84 | 20.01 |
| Revenue Growth (YoY) | 148.24% | 35.31% | 79.10% | - |
| Cost of Revenue | 33.13 | 30.76 | 23.19 | 12.27 |
| Gross Profit | 16.54 | 17.74 | 12.65 | 7.74 |
| Selling, General & Admin | 60.66 | 62 | 16.42 | 8.65 |
| Research & Development | 3.27 | 3.05 | 3.33 | 2.51 |
| Operating Expenses | 63.92 | 65.06 | 19.75 | 11.16 |
| Operating Income | -47.38 | -47.32 | -7.1 | -3.42 |
| Interest Expense | -0.63 | -0.39 | -0.29 | -0.14 |
| Interest & Investment Income | 0.02 | 0.02 | 0.02 | 0.01 |
| Currency Exchange Gain (Loss) | -0.16 | -0.16 | -0.01 | -0.12 |
| Other Non Operating Income (Expenses) | -6.6 | -8.41 | 5.87 | -7.98 |
| EBT Excluding Unusual Items | -54.75 | -56.26 | -1.51 | -11.64 |
| Gain (Loss) on Sale of Assets | 0 | 0 | 0 | 0 |
| Asset Writedown | -29.03 | -29.03 | -0.3 | - |
| Pretax Income | -83.78 | -85.28 | -1.81 | -11.64 |
| Income Tax Expense | -0.41 | -0.31 | -0.59 | -0.25 |
| Earnings From Continuing Operations | -83.36 | -84.98 | -1.22 | -11.39 |
| Minority Interest in Earnings | -0.03 | -0.03 | 0.41 | 0.38 |
| Net Income | -83.39 | -85 | -0.8 | -11.01 |
| Net Income to Common | -83.39 | -85 | -0.8 | -11.01 |
| Shares Outstanding (Basic) | - | 25 | 18 | 9 |
| Shares Outstanding (Diluted) | - | 25 | 18 | 9 |
| Shares Change (YoY) | - | 33.29% | 99.87% | - |
| EPS (Basic) | - | -3.46 | -0.04 | -1.20 |
| EPS (Diluted) | - | -3.46 | -0.04 | -1.20 |
| Free Cash Flow | -11.21 | -10.3 | -1.51 | -0.81 |
| Free Cash Flow Per Share | - | -0.42 | -0.08 | -0.09 |
| Gross Margin | 33.30% | 36.58% | 35.30% | 38.69% |
| Operating Margin | -95.39% | -97.58% | -19.80% | -17.08% |
| Profit Margin | -167.88% | -175.29% | -2.25% | -55.04% |
| Free Cash Flow Margin | -22.57% | -21.24% | -4.22% | -4.06% |
| EBITDA | -45.36 | -45.31 | -5.37 | -2.4 |
| EBITDA Margin | -91.32% | -93.44% | -14.99% | -12.00% |
| D&A For EBITDA | 2.02 | 2 | 1.73 | 1.02 |
| EBIT | -47.38 | -47.32 | -7.1 | -3.42 |
| EBIT Margin | -95.39% | -97.58% | -19.80% | -17.08% |
Source: S&P Capital IQ. Standard template.
Financial Sources.