TNMG
TNMG
TNL MediageneIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $21.79M ▲ | $12.63M ▲ | $-2.16M | -9.92% ▲ | $-3 ▼ | $-2.01M |
| 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 ▼ |
| Q4-2023 | $26.89M | $11.19M | $-2.22M | -8.24% | $-1.7 | $-598.17K |
What's going well?
Sales nearly doubled in just one quarter, showing strong demand or successful expansion. The company is bringing in much more revenue than before.
What's concerning?
Profit margins collapsed and losses grew even as sales rose, suggesting the company can't turn higher sales into profits yet. Costs are rising faster than revenue, and dilution is hurting shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▼ |
| Q4-2023 | $3.08M | $119.62M | $47.25M | $72.62M |
What's financially strong about this company?
The company has positive equity and a large asset base, with most liabilities long-term. No new debt or decline in assets this quarter.
What are the financial risks or weaknesses?
Cash is extremely low compared to bills due soon, and most assets are goodwill or intangibles that could lose value. The company has a long history of losses and negative retained earnings.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-2.16M | $-1.84M ▼ | $-487.9K ▼ | $408.94K ▲ | $-2.03M ▼ | $-938.71K |
| 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 ▼ |
| Q4-2023 | $-2.22M | $-837.04K | $-153K | $518.16K | $3.03M | $-894.06K |
What's strong about this company's cash flow?
Working capital changes provided a temporary cash boost. Capital spending is very low, so not much cash is tied up in equipment.
What are the cash flow concerns?
The company is burning cash every quarter, relying on new debt and stock sales to survive. Cash is dropping quickly, and the runway is short—less than two quarters at this pace.
5-Year Trend Analysis
A comprehensive look at TNL Mediagene's financial evolution and strategic trajectory over the past five years.
Key positives include strong and consistent revenue growth, stable gross margins, and a distinctive strategic position at the crossroads of digital media, ad‑tech, and data analytics in Taiwan and Japan. The company has built a sizable portfolio of brands with meaningful audience reach and has expanded its asset base and equity from a very low starting point. Its integrated technology and data platform, plus ongoing innovation in AI‑driven advertising and content infrastructure, provide a foundation for differentiated offerings.
The main concerns center on financial sustainability. Operating and net losses have widened sharply, driven by a surge in overhead costs that far outpaces revenue growth. Cash burn is significant, and the business depends heavily on external financing, while debt levels and leverage have increased. A large share of assets is tied up in goodwill and intangibles from acquisitions, exposing the company to integration risk and potential write‑downs if performance lags. Competitive and macro risks in the advertising and media landscape add further uncertainty.
TNMG’s outlook is a balance of strategic promise and financial strain. If management can rein in operating expenses, integrate acquisitions effectively, and convert its AI and data capabilities into higher‑margin, recurring revenue, the strong top‑line trajectory could eventually support a more resilient business model. Until then, the company remains in a high‑investment, high‑risk phase where execution, cost discipline, and access to capital will largely determine how its story evolves.
About TNL Mediagene
https://www.tnlmediagene.comTNL Mediagene operates as a media company in Taiwan and Japan.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $21.79M ▲ | $12.63M ▲ | $-2.16M | -9.92% ▲ | $-3 ▼ | $-2.01M |
| 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 ▼ |
| Q4-2023 | $26.89M | $11.19M | $-2.22M | -8.24% | $-1.7 | $-598.17K |
What's going well?
Sales nearly doubled in just one quarter, showing strong demand or successful expansion. The company is bringing in much more revenue than before.
What's concerning?
Profit margins collapsed and losses grew even as sales rose, suggesting the company can't turn higher sales into profits yet. Costs are rising faster than revenue, and dilution is hurting shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▼ |
| Q4-2023 | $3.08M | $119.62M | $47.25M | $72.62M |
What's financially strong about this company?
The company has positive equity and a large asset base, with most liabilities long-term. No new debt or decline in assets this quarter.
What are the financial risks or weaknesses?
Cash is extremely low compared to bills due soon, and most assets are goodwill or intangibles that could lose value. The company has a long history of losses and negative retained earnings.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-2.16M | $-1.84M ▼ | $-487.9K ▼ | $408.94K ▲ | $-2.03M ▼ | $-938.71K |
| 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 ▼ |
| Q4-2023 | $-2.22M | $-837.04K | $-153K | $518.16K | $3.03M | $-894.06K |
What's strong about this company's cash flow?
Working capital changes provided a temporary cash boost. Capital spending is very low, so not much cash is tied up in equipment.
What are the cash flow concerns?
The company is burning cash every quarter, relying on new debt and stock sales to survive. Cash is dropping quickly, and the runway is short—less than two quarters at this pace.
5-Year Trend Analysis
A comprehensive look at TNL Mediagene's financial evolution and strategic trajectory over the past five years.
Key positives include strong and consistent revenue growth, stable gross margins, and a distinctive strategic position at the crossroads of digital media, ad‑tech, and data analytics in Taiwan and Japan. The company has built a sizable portfolio of brands with meaningful audience reach and has expanded its asset base and equity from a very low starting point. Its integrated technology and data platform, plus ongoing innovation in AI‑driven advertising and content infrastructure, provide a foundation for differentiated offerings.
The main concerns center on financial sustainability. Operating and net losses have widened sharply, driven by a surge in overhead costs that far outpaces revenue growth. Cash burn is significant, and the business depends heavily on external financing, while debt levels and leverage have increased. A large share of assets is tied up in goodwill and intangibles from acquisitions, exposing the company to integration risk and potential write‑downs if performance lags. Competitive and macro risks in the advertising and media landscape add further uncertainty.
TNMG’s outlook is a balance of strategic promise and financial strain. If management can rein in operating expenses, integrate acquisitions effectively, and convert its AI and data capabilities into higher‑margin, recurring revenue, the strong top‑line trajectory could eventually support a more resilient business model. Until then, the company remains in a high‑investment, high‑risk phase where execution, cost discipline, and access to capital will largely determine how its story evolves.

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

