TNL Mediagene
TNMG · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | |
|---|---|---|---|
| Assets | – | – | – |
| Cash & Equivalents | $4 | $3 | $4 |
| Short-Term Investments | $0 | $0 | $0 |
| Receivables | $12 | $13 | $7 |
| Inventory | $0 | $0 | $0 |
| Other Curr. Assets | $2 | $1 | $1 |
| Total Curr. Assets | $18 | $17 | $11 |
| Property Plant & Equip (Net) | $6 | $7 | $1 |
| Goodwill | $34 | $61 | $10 |
| Intangibles | $31 | $33 | $4 |
| Long-Term Investments | $0 | $0 | $0 |
| Tax Assets | $1 | $1 | $0 |
| Other NC Assets | $4 | $1 | $0 |
| Total NC Assets | $75 | $103 | $15 |
| Other Assets | $0 | $0 | $0 |
| Total Assets | $93 | $120 | $27 |
| Liabilities | – | – | – |
| Payables | $5 | $5 | $2 |
| Short-Term Debt | $13 | $9 | $3 |
| Tax Payable | $0 | $1 | $0 |
| Deferred Revenue | $1 | $1 | $1 |
| Other Curr. Liab. | $14 | $9 | $40 |
| Total Curr. Liab. | $33 | $25 | $46 |
| LT Debt | $10 | $8 | $3 |
| Deferred Rev, NC | $0 | $0 | $0 |
| Deferred Tax Liab, NC | $10 | $11 | $1 |
| Other NC Liab. | $3 | $3 | $1 |
| Total NC Liab. | $24 | $22 | $5 |
| Other Liabilities | $0 | $0 | $0 |
| Cap. Leases | $5 | $6 | $1 |
| Total Liabilities | $57 | $47 | $51 |
| Equity | – | – | – |
| Pref Stock | $0 | $0 | $0 |
| Common Stock | $0 | $0 | $0 |
| Retained Earnings | -$117 | -$32 | -$31 |
| AOCI | $0 | -$1 | $0 |
| Other Equity | $154 | $106 | $6 |
| Total Equity | $36 | $73 | -$25 |
| Supplemental Information | – | – | – |
| Minority Interest | $0 | -$0 | $1 |
| Total Liab. & Tot. Equity | $93 | $120 | $27 |
| Net Debt | $19 | $15 | $3 |