TNL Mediagene
TNMG · NASDAQ
6/30/2025 | 3/31/2025 | 12/31/2024 | 6/30/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $2 | $2 | $4 | $3 |
| Short-Term Investments | $0 | $0 | $0 | $0 |
| Receivables | $7 | $7 | $12 | $7 |
| Inventory | $0 | $0 | $0 | $0 |
| Other Curr. Assets | $0 | $0 | $0 | $0 |
| Total Curr. Assets | $10 | $10 | $18 | $11 |
| Property Plant & Equip (Net) | $6 | $6 | $6 | $6 |
| Goodwill | $35 | $35 | $34 | $60 |
| Intangibles | $30 | $30 | $31 | $32 |
| Long-Term Investments | $1 | $1 | $3 | $0 |
| Tax Assets | $0 | $0 | $1 | $1 |
| Other NC Assets | $4 | $4 | $1 | $1 |
| Total NC Assets | $76 | $76 | $75 | $100 |
| Other Assets | $0 | $0 | $0 | $0 |
| Total Assets | $86 | $86 | $93 | $111 |
| Liabilities | – | – | – | – |
| Payables | $3 | $3 | $5 | $2 |
| Short-Term Debt | $9 | $9 | $12 | $7 |
| Tax Payable | $0 | $0 | $0 | $0 |
| Deferred Revenue | $0 | $0 | $1 | $1 |
| Other Curr. Liab. | $8 | $8 | $3 | $4 |
| Total Curr. Liab. | $28 | $28 | $33 | $23 |
| LT Debt | $6 | $6 | $6 | $4 |
| Deferred Rev, NC | $0 | $0 | $0 | $0 |
| Deferred Tax Liab, NC | $0 | $0 | $10 | $11 |
| Other NC Liab. | $13 | $13 | $3 | $3 |
| Total NC Liab. | $24 | $24 | $24 | $22 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $5 | $5 | $5 | $5 |
| Total Liabilities | $51 | $51 | $57 | $45 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $0 | $0 | $0 | $0 |
| Retained Earnings | -$122 | -$122 | -$117 | -$38 |
| AOCI | -$2 | -$2 | -$1 | -$0 |
| Other Equity | $0 | $0 | $0 | -$1 |
| Total Equity | $35 | $35 | $36 | $67 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $0 | $0 | $0 | -$0 |
| Total Liab. & Tot. Equity | $86 | $86 | $93 | $111 |
| Net Debt | $14 | $14 | $14 | $7 |