Delisting riskPopularity #4,275
TNL Mediagene (TNMG)
Operates Asian media brands with audience-data, advertising-technology and digital-studio services.
$4.51
vs last close+0.60 (+15.35%)
In millions of USD, except per-share figures
| In millions | Q2 FY23Jun 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q4 FY25Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 27 | 10 | 21 | 28 | 11 | 22 | 23 |
| Cost of revenue | 5 | 18 | 6 | 12 | 18 | 7 | 15 | 16 |
| Gross profit | 4 | 9 | 4 | 8 | 10 | 3 | 7 | 7 |
| 9 | 11 | 7 | 14 | 51 | 6 | 13 | 12 | |
| Research & development | 2 | 2 | 1 | 2 | 2 | 1 | 2 | 1 |
| Selling, general & administrative | 7 | 9 | 6 | 12 | 50 | 5 | 11 | 10 |
| Operating income | −5 | −2 | −3 | −6 | −42 | −3 | −6 | −5 |
| 5 | 0 | 0 | 0 | −38 | 1 | 1 | −40 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 1 |
| Other non-operating income | −5 | 0 | 0 | 0 | 30 | 0 | 0 | 0 |
| Income before tax | 1 | −3 | −3 | −6 | −79 | −2 | −4 | −45 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −5 |
| Net income from continuing operations | 1 | −2 | −3 | −6 | −79 | −2 | −4 | −40 |
| Net income | 1 | −2 | −3 | −6 | −79 | −2 | −4 | −40 |
| EPS, basic | $1.08 | −$13.57 | −$19.20 | −$36.80 | −$484.80 | −$13.09 | −$24.00 | −$125.92 |
| EPS, diluted | $1.08 | −$13.57 | −$19.20 | −$36.80 | −$484.80 | −$13.09 | −$24.00 | −$125.92 |
| Weighted average shares, basic | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Weighted average shares, diluted | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | 2 | −1 | −2 | −4 | −70 | −2 | −4 | −3 |
| Depreciation & amortization | 1 | 2 | 1 | 2 | 2 | 1 | 2 | 2 |
| EBIT | 1 | −2 | −3 | −6 | −71 | −3 | −6 | −5 |