TNL Mediagene
TNMG · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | |
|---|---|---|---|
| Revenue | $48,494 | $35,839 | $20,010 |
| % Growth | 35.3% | 79.1% | – |
| Cost of Goods Sold | $30,755 | $23,187 | $12,269 |
| Gross Profit | $17,739 | $12,651 | $7,741 |
| % Margin | 36.6% | 35.3% | 38.7% |
| R&D Expenses | $3,053 | $3,327 | $2,509 |
| G&A Expenses | $0 | $0 | $0 |
| SG&A Expenses | $62,004 | $16,421 | $8,649 |
| Sales & Mktg Exp. | $0 | $0 | $0 |
| Other Operating Expenses | $29,026 | $298 | $0 |
| Operating Expenses | $94,083 | $20,047 | $11,158 |
| Operating Income | -$76,344 | -$7,396 | -$3,417 |
| % Margin | -157.4% | -20.6% | -17.1% |
| Other Income/Exp. Net | -$8,940 | $5,589 | -$8,225 |
| Pre-Tax Income | -$85,284 | -$1,807 | -$11,642 |
| Tax Expense | -$307 | -$591 | -$247 |
| Net Income | -$85,005 | -$805 | -$11,014 |
| % Margin | -175.3% | -2.2% | -55% |
| EPS | -3.46 | -0.032 | -0.44 |
| % Growth | -10,612.1% | 92.7% | – |
| EPS Diluted | -3.46 | -0.032 | -0.44 |
| Weighted Avg Shares Out | 24,541 | 24,946 | 24,946 |
| Weighted Avg Shares Out Dil | 24,541 | 24,946 | 24,946 |
| Supplemental Information | – | – | – |
| Interest Income | $22 | $19 | $11 |
| Interest Expense | $8,168 | $299 | $137 |
| Depreciation & Amortization | $3,241 | $2,836 | $1,492 |
| EBITDA | -$73,916 | $1,328 | -$10,013 |
| % Margin | -152.4% | 3.7% | -50% |