Subscribe

TNL Mediagene (TNMG)

USD0.39 0.00 (-0.74%)
JP NASDAQ Communication Services Publishing
Address 23-2 Maruyamacho 150-0044
Tokyo, JP
CEO Motoko Imada
IPO 2024-12-06
CIK 2013186 ISIN KYG8924F1211

Explore sections of this company profile

Description

TNL Mediagene is a prominent media firm with operations spanning Taiwan and Japan. The company boasts an extensive portfolio of digital publications and platforms. These include general news outlets like The News Lens and Sirabee (covering entertainment, gourmet, breaking news, and original research), alongside specialized business and technology news sources such as Business Insider Japan (focusing on global business, finance, politics, and tech developments), Business Yee (a Chinese-language business news site), Tech Insider (for technology and business insights), and INSIDE (exploring internet/software startups, blockchain, tech industry trends, digital life, and future technology). For tech enthusiasts, Gizmodo Japan and Cool3c serve as go-to destinations for news, reviews, and buying guides on the latest gadgets and consumer electronics, along with brand story analysis. Industry-specific content is delivered through DIGIDAY JAPAN (digital marketing news), Modern Retail (retail marketing), and GLOSSY JAPAN (beauty and fashion). Its diverse lifestyle offerings encompass culinary content with iCook and ROOMIE KITCHEN, practical life advice and software tips via Lifehacker Japan, home and lifestyle ideas from ROOMIE, and insights into personal finance, careers, and modern living from Life Insider Japan and Money Insider Japan. The platform also hosts Becoming Aces. Cultural interests are served by every little d, an online publication for design and art, and Fuze, which explores digital culture, art, music, and counterculture. Sports news and analysis are provided by Sports Vision, while Agent Movie focuses on film and TV-related news and reviews. Beyond these content properties, the company also operates iGood for shopping and organizes MASHING UP, a series of conferences and events. Furthermore, TNL Mediagene extends its operations into cutting-edge fields such as artificial intelligence, advertising technology, digital studio services, and e-commerce ventures. Its headquarters are situated in Tokyo, Japan.

News Sentiment (7d)
Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD0.39 0.00 (-0.74%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.78
Float Shares
800.7K
Free Float %
61.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-18.22% -13.80% -27.55% -79.54% -89.77% -77.07% -94.89% -99.82% -99.82% -99.82% -99.82%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (1 ratings, all time) Buy
Price Targets & DCF
Current price
0.39
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-8.86
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Publishing: +0.8%
    -7.2% Q4'25: +12.8% (vs Q2'24)
  • EPS growth Publishing: +9.6%
    +62.6% Q4'25: -242.2% (vs Q2'24)
  • FCF margin FCF growth · Publishing: +28.6%
    -88.5% Q4'25: -13.6% (vs Q2'24)
  • EBIT margin Publishing: +12.9%
    -108.6% Q4'25: -20.4% (vs Q2'24)
  • ROIC Publishing: +7.5%
    -249.1% Q4'25: -85.8% (vs Q2'24)
  • Share dilution Publishing: +0.0%
    +40.1% Q4'25: +95.9% (vs Q2'24)
  • Debt / EBITDA Net debt/EBITDA · Publishing: -0.41×
    -0.47× Q4'25: -1.76× (vs Q2'24)
Valuation Multiples From To
DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.87) × ERP
WACC = 5% × Ke + 95% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.39
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
Revenue
45.02M
est: 49.10M (-8.3%)
50.54M
50.15M – 50.94M
+2.9% YoY
54.44M
54.02M – 54.87M
+7.7% YoY
EBITDA
-45.60M
est: -30.24M (-50.8%)
-31.13M
-31.37M – -30.88M
-2.9% YoY
-33.53M
-33.79M – -33.26M
-7.7% YoY
EBIT
-48.90M
est: -32.12M (-52.2%)
-33.07M
-33.33M – -32.81M
-2.9% YoY
-35.62M
-35.90M – -35.34M
-7.7% YoY
Net Income
-44.55M
est: -36.11M (-23.4%)
-6.74M
-6.81M – -6.67M
+81.3% YoY
— – —
+100.0% YoY
SGA
21.23M
est: 32.41M (-34.5%)
33.37M
33.10M – 33.63M
+2.9% YoY
35.94M
35.66M – 36.22M
+7.7% YoY
EPS
-25.91
est: -21.00 (-23.4%)
-3.92
-3.96 – -3.88
+81.3% YoY
— – —
+100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-26 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-05 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-04 C 2/5 1/5 1/5 1/5 2/5 1/5 5/5
2026-05-01 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-30 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-29 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-28 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-27 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-24 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-9.37M
OE per share TTM
-7.17
Owner's Yield
-585.40%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
11.6%

Ownership Overview

Ownership breakdown
At a glance
Institutional holders
1
Total invested
2.1K
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend From To
13F snapshot — 2026 Q1
Investors holding
1
-2 vs prev Q
New positions
0
Closed positions
2
Increased
0
Reduced
1
Put/Call ratio
0.00
Calls held
Puts held
Top institutional holders
# Investor Shares / Δ Mkt value / Δ Own% / Δ Weight% / Δ Avg px / Perf. Hold / Status
1 UBS GROUP AG 1.1K -2.0K (-63.8%) 2.1K -6.5K (-75.6%) 0.07% -0.116 pp 0.00% +0.000 pp USD2.73 -32.6% 2 qtrs
2 TOWER RESEARCH CAPITAL LLC (TRC) -50.0 (-100.0%) -136.0 (-100.0%) 0.00% -0.003 pp 0.00% +0.000 pp USD 2 qtrs SOLD
Ownership breakdown by holder

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-97.8K
Shares Outstanding
1.31M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings
Filing date Form type Filing
2026-05-12 6-K
2026-05-12 6-K
2026-04-30 20-F
2026-04-02 6-K
2026-03-18 424B3
2026-03-13 EFFECT
2026-03-03 F-1
2026-02-09 SC 13G
2026-01-22 6-K
2025-12-29 6-K

Executive team

NameTitleCompensationGender
April Lin Editor-in-Chief of Business Insider Taiwan
Aya Miyake Chief Governance Officer female
Carly Ma Chief Human Resources Officer female
Chih-Wei Lee CTO, Member of DAT Advisory Group & Head of Research & Development male
Hiroto Kobayashi Co-Founder, Member of DAT Advisory Group, Chief Content Officer-Japan & Director male
Hiroyuki Terao Chief Financial Officer male
Motoko Imada Co-Founder, Chief Executive Officer & Director female
Shih-Fan Yang Co-Founder & Chief Content Officer-Taiwan male
Tae Jun Park General Counsel & Chief Corporate Affairs Officer male
Tzu-Wei Chung Co-Founder, President & Director male
ESG Rating
B
PUBLISHING
Rank: 6 out of 9
2025
E (Environmental)
63.2 / 76.8
Company / Sector avg.
S (Social)
68.7 / 65.6
Company / Sector avg.
G (Governance)
65.7 / 76.9
Company / Sector avg.
ESG Total
65.9 / 73.1
Company / Sector avg.
ESG Score History PUBLISHING
Benchmark vs Sector
Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits