stockrow
Friday 6 November 2026
Export TNMG’s income statement to Excel — free account
TNL Mediagene
TNMG Communication Services Publishing
TNL Mediagene’s revenue for fiscal 2025 (year ended December 2025) was $45.0 million, down 7.16% from fiscal 2024.
2.97
0.23
−7.19%
Follow TNMG
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 20 | 36 | 48 | 45 | +31.0% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | 38.69 | 35.30 | 36.58 | 31.05 | (7.6) pt | ||||||
| EBT | — | — | — | — | — | 2 | (12) | (2) | (85) | (50) | n/m | ||||||
| EBT margin, % | — | — | — | — | — | 0.00 | (58.18) | (5.04) | (175.87) | (110.16) | (110.2) pt | ||||||
| Net income | — | 0 | — | — | — | 2 | (12) | (2) | (85) | (50) | n/m | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 347.40 | 311.37 | 316.13 | 209.50 | n/m | |||||
| Earnings | — | — | — | — | — | 0.07 | (197.91) | (6.40) | (553.60) | (207.28) | n/m | ||||||
| Cash flow | — | — | — | — | — | (0.03) | (13.20) | (12.38) | (66.57) | (22.78) | +448.9% | ||||||
| Capex | — | — | — | — | — | 0.00 | (4.89) | (2.14) | (2.29) | (1.87) | n/m | ||||||
| Free cash flow | — | — | — | — | — | (0.03) | (18.09) | (14.51) | (68.86) | (24.65) | +459.8% | ||||||
| Book value | — | — | — | — | — | 7.37 | (419.04) | 628.74 | 237.31 | 4.27 | (12.8%) | ||||||
| Shares, m | — | — | — | — | — | 24 | 0 | 0 | 0 | 0 | (69.1%) | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 3,163.08 | 7,200.00 | 5,286.67 | 91.00 | 3,935.2 | |||||
| P/S | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | 0.00 | 566.36 | 826.69 | 564.23 | 489.3 | ||||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | (36,489.68) | (15,188.05) | (2,223.63) | (28.98) | (13,482.6) | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (1) | (1) | (1) | (10) | (5) | +69.3% | |||||
| Capex | — | — | — | — | — | — | 0 | 0 | 0 | 0 | +12.5% | ||||||
| Free cash flow | — | — | — | — | — | (1) | (1) | (2) | (11) | (5) | +72.7% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 1 | (35) | (8) | (15) | (17) | n/m | |||||
| Net debt | — | — | — | — | — | (1) | 2 | 8 | 6 | 8 | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | 175 | (24) | 72 | 36 | 1 | (73.1%) | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 1.79 | (9.85) | (1.10) | (79.99) | (62.37) | (64.2) pt | |||||
| ROIC | — | — | — | — | — | 0.00 | 0.00 | (5.75) | (111.44) | (337.02) | (337.0) pt | ||||||
| ROE | — | — | — | — | — | 0.00 | (13.48) | (3.34) | (156.30) | (238.74) | (238.7) pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 548 | 529 | 473 | (7.1%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.07 | 0.09 | 0.10 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025
TNL Mediagene vs peers in Publishing (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| NYT The New York Times Company | $10.6B | 25.8× | 27.1× | +9.66% (above 0%: growing) | +20.70% (above 0%: growing) | −14.82% (below 0%: shrinking) | 51.41% | 15.87% | Compare |
| PSO Pearson, PLC | $10.5B | 18.0× | — | +7.23% (above 0%: growing) | +1,083.81% (above 0%: growing) | +1,102.06% (above 0%: growing) | 48.91% | 0.00% | Compare |
| WLY John Wiley & Sons, Inc. | $2.6B | 13.1× | 15.7× | −2.63% (below 0%: shrinking) | n/m | +30.28% (above 0%: growing) | 73.89% | 0.76% | Compare |
| WLYB John Wiley & Sons, Inc. | $2.1B | 13.2× | — | −2.63% (below 0%: shrinking) | n/m | +30.28% (above 0%: growing) | 73.89% | 0.76% | Compare |
| TDAY USA TODAY Co., Inc. | $898.5M | — (loss-making) | 21.0× | −7.41% (below 0%: shrinking) | n/m | −28.17% (below 0%: shrinking) | 35.06% | 0.00% | Compare |
| SCHL Scholastic Corporation | $678.6M | 24.4× | 30.9× | −3.90% (below 0%: shrinking) | n/m | −18.41% (below 0%: shrinking) | 45.53% | (42.53%) | Compare |
| LEE Lee Enterprises, Incorporated | $156.0M | — (loss-making) | — (loss-making) | −10.85% (below 0%: shrinking) | n/m | −36.16% (below 0%: shrinking) | 62.43% | 6.85% | Compare |
| EDUC Educational Development Corporation | $8.4M | 5.2× | 10.4× | −11.92% (below 0%: shrinking) | n/m | −1,474.93% (below 0%: shrinking) | 59.73% | (38.41%) | Compare |
| TNMG TNL Mediagene | $2.2M | 12.4× | — | — | +25.00% (above 0%: growing) | −233.71% (below 0%: shrinking) | — | — | |
| Median of peers | $1.5B | 15.6× | 21.0× | −3.26% | — | −16.62% | 55.57% | 0.38% |