TNMG
TNMG
TNL MediageneIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $23.24M ▲ | $11.72M ▼ | $-40.23M ▼ | -173.13% ▼ | $-15.74 ▼ | $-3.07M ▲ |
| Q2-2025 | $21.79M ▲ | $12.63M ▲ | $-4.32M ▼ | -19.84% ▲ | $-3 ▼ | $-4.01M ▼ |
| Q1-2025 | $10.89M ▼ | $6.31M ▼ | $-2.16M ▲ | -19.84% ▲ | $-1.64 ▲ | $-2.01M ▲ |
| Q4-2024 | $27.89M ▲ | $51.3M ▲ | $-79.08M ▼ | -283.57% ▼ | $-60.6 ▼ | $-69.79M ▼ |
| Q2-2024 | $20.61M | $13.76M | $-5.92M | -28.73% | $-4.6 | $-4.08M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $2.91M ▲ | $49.95M ▼ | $49.03M ▼ | $919.25K ▼ |
| Q2-2025 | $1.9M | $86.05M | $51.19M | $34.86M |
| Q1-2025 | $1.9M ▼ | $86.05M ▼ | $51.19M ▼ | $34.86M ▼ |
| Q4-2024 | $3.69M ▲ | $92.92M ▼ | $56.51M ▲ | $36.4M ▼ |
| Q2-2024 | $3.2M | $111.03M | $44.6M | $66.68M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-40.23M ▼ | $-3.06M ▼ | $-409.37K ▲ | $3.52M ▲ | $316.14K ▲ | $-3.15M ▼ |
| Q2-2025 | $-4.32M ▼ | $-1.84M ▼ | $-487.9K ▼ | $408.94K ▲ | $-2.03M ▼ | $-1.88M ▼ |
| Q1-2025 | $-2.16M ▲ | $-918.68K ▲ | $-243.95K ▼ | $204.47K ▼ | $0 ▼ | $-938.71K ▲ |
| Q4-2024 | $-79.08M ▼ | $-9.3M ▼ | $1.21M ▲ | $8.6M ▲ | $510.2K ▲ | $-9.33M ▼ |
| Q2-2024 | $-5.92M | $-916.07K | $-259.24K | $1.4M | $106.26K | $-968.6K |
5-Year Trend Analysis
A comprehensive look at TNL Mediagene's financial evolution and strategic trajectory over the past five years.
TNMG combines a meaningful revenue base, a growing regional audience, and a clearly articulated strategy centered on AI, data, and an integrated content-to-commerce ecosystem. It has a diversified portfolio of media brands, access to valuable first-party data on younger consumers, and a digital studio and commerce engine that go beyond traditional advertising. Its commitment to innovation and product development, including new AI platforms, provides multiple avenues for future growth and differentiation.
The main concerns are financial and execution-related. The company is deeply loss-making, burning cash, and operating with a highly leveraged and thinly capitalized balance sheet. Liquidity is tight, giving management less room to absorb setbacks. At the same time, TNMG must execute a complex pivot: scaling AI and tech-driven products, integrating acquisitions, growing higher-margin segments, and cutting or optimizing costs—all while competing in a crowded and fast-moving digital media and advertising environment. Any delays or missteps could quickly become problematic given the limited financial cushion.
The outlook is highly dependent on execution over the next few years. If TNMG can deliver on its stated plans to improve efficiency, grow its technology and studio businesses, and move toward break-even on an EBITDA basis, its financial profile could improve markedly and the strategic story around its AI-enabled ecosystem would be reinforced. However, until there is clear evidence of sustained margin improvement and stronger cash generation, the company’s elevated leverage and ongoing losses will continue to weigh heavily on its risk profile. The path forward offers meaningful upside potential but is accompanied by significant uncertainty and financial pressure.
About TNL Mediagene
https://www.tnlmediagene.comTNL Mediagene is a prominent media firm with operations spanning Taiwan and Japan. The company boasts an extensive portfolio of digital publications and platforms.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $23.24M ▲ | $11.72M ▼ | $-40.23M ▼ | -173.13% ▼ | $-15.74 ▼ | $-3.07M ▲ |
| Q2-2025 | $21.79M ▲ | $12.63M ▲ | $-4.32M ▼ | -19.84% ▲ | $-3 ▼ | $-4.01M ▼ |
| Q1-2025 | $10.89M ▼ | $6.31M ▼ | $-2.16M ▲ | -19.84% ▲ | $-1.64 ▲ | $-2.01M ▲ |
| Q4-2024 | $27.89M ▲ | $51.3M ▲ | $-79.08M ▼ | -283.57% ▼ | $-60.6 ▼ | $-69.79M ▼ |
| Q2-2024 | $20.61M | $13.76M | $-5.92M | -28.73% | $-4.6 | $-4.08M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $2.91M ▲ | $49.95M ▼ | $49.03M ▼ | $919.25K ▼ |
| Q2-2025 | $1.9M | $86.05M | $51.19M | $34.86M |
| Q1-2025 | $1.9M ▼ | $86.05M ▼ | $51.19M ▼ | $34.86M ▼ |
| Q4-2024 | $3.69M ▲ | $92.92M ▼ | $56.51M ▲ | $36.4M ▼ |
| Q2-2024 | $3.2M | $111.03M | $44.6M | $66.68M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-40.23M ▼ | $-3.06M ▼ | $-409.37K ▲ | $3.52M ▲ | $316.14K ▲ | $-3.15M ▼ |
| Q2-2025 | $-4.32M ▼ | $-1.84M ▼ | $-487.9K ▼ | $408.94K ▲ | $-2.03M ▼ | $-1.88M ▼ |
| Q1-2025 | $-2.16M ▲ | $-918.68K ▲ | $-243.95K ▼ | $204.47K ▼ | $0 ▼ | $-938.71K ▲ |
| Q4-2024 | $-79.08M ▼ | $-9.3M ▼ | $1.21M ▲ | $8.6M ▲ | $510.2K ▲ | $-9.33M ▼ |
| Q2-2024 | $-5.92M | $-916.07K | $-259.24K | $1.4M | $106.26K | $-968.6K |
5-Year Trend Analysis
A comprehensive look at TNL Mediagene's financial evolution and strategic trajectory over the past five years.
TNMG combines a meaningful revenue base, a growing regional audience, and a clearly articulated strategy centered on AI, data, and an integrated content-to-commerce ecosystem. It has a diversified portfolio of media brands, access to valuable first-party data on younger consumers, and a digital studio and commerce engine that go beyond traditional advertising. Its commitment to innovation and product development, including new AI platforms, provides multiple avenues for future growth and differentiation.
The main concerns are financial and execution-related. The company is deeply loss-making, burning cash, and operating with a highly leveraged and thinly capitalized balance sheet. Liquidity is tight, giving management less room to absorb setbacks. At the same time, TNMG must execute a complex pivot: scaling AI and tech-driven products, integrating acquisitions, growing higher-margin segments, and cutting or optimizing costs—all while competing in a crowded and fast-moving digital media and advertising environment. Any delays or missteps could quickly become problematic given the limited financial cushion.
The outlook is highly dependent on execution over the next few years. If TNMG can deliver on its stated plans to improve efficiency, grow its technology and studio businesses, and move toward break-even on an EBITDA basis, its financial profile could improve markedly and the strategic story around its AI-enabled ecosystem would be reinforced. However, until there is clear evidence of sustained margin improvement and stronger cash generation, the company’s elevated leverage and ongoing losses will continue to weigh heavily on its risk profile. The path forward offers meaningful upside potential but is accompanied by significant uncertainty and financial pressure.

CEO
Motoko Imada
Compensation Summary
(Year )
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-12-23 | Reverse | 1:20 |
Ratings Snapshot
Rating : D+
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1

