Tencent Music Entertainment Group
TME · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $28,401 | $27,752 | $28,339 | $31,244 |
| % Growth | 2.3% | -2.1% | -9.3% | – |
| Cost of Goods Sold | $16,376 | $17,957 | $19,566 | $21,840 |
| Gross Profit | $12,025 | $9,795 | $8,773 | $9,404 |
| % Margin | 42.3% | 35.3% | 31% | 30.1% |
| R&D Expenses | $0 | $2,525 | $2,580 | $0 |
| G&A Expenses | $3,811 | $4,121 | $4,413 | $4,009 |
| SG&A Expenses | $4,676 | $5,018 | $5,557 | $6,687 |
| Sales & Mktg Exp. | $865 | $897 | $1,144 | $2,678 |
| Other Operating Expenses | -$1,361 | -$3,807 | -$3,807 | -$1,083 |
| Operating Expenses | $3,315 | $3,736 | $4,330 | $5,604 |
| Operating Income | $8,710 | $6,059 | $4,443 | $3,800 |
| % Margin | 30.7% | 21.8% | 15.7% | 12.2% |
| Other Income/Exp. Net | $2 | -$14 | -$70 | -$168 |
| Pre-Tax Income | $8,712 | $6,045 | $4,373 | $3,632 |
| Tax Expense | $1,603 | $825 | $534 | $417 |
| Net Income | $6,644 | $4,920 | $3,677 | $3,029 |
| % Margin | 23.4% | 17.7% | 13% | 9.7% |
| EPS | 4.3 | 3.16 | 2.3 | 1.82 |
| % Growth | 36.1% | 37.4% | 26.4% | – |
| EPS Diluted | 4.24 | 3.1 | 2.28 | 1.8 |
| Weighted Avg Shares Out | 1,565 | 1,584 | 1,602 | 1,661 |
| Weighted Avg Shares Out Dil | 1,565 | 1,584 | 1,617 | 1,682 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,196 | $1,052 | $711 | $530 |
| Interest Expense | $124 | $124 | $115 | $121 |
| Depreciation & Amortization | $978 | $720 | $1,160 | $1,001 |
| EBITDA | $9,814 | $5,719 | $5,648 | $4,753 |
| % Margin | 34.6% | 20.6% | 19.9% | 15.2% |