{"annual":[{"type":"INCOME_STATEMENT","data":[{"date":"2022-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2022-12-31","acceptedDate":"2022-12-31 00:00:00","calendarYear":"2022","period":"FY","revenue":20009994,"costOfRevenue":12268798,"grossProfit":7741196,"grossProfitRatio":0.3868664828,"researchAndDevelopmentExpenses":2509069,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":8648811,"otherExpenses":0,"operatingExpenses":11157880,"costAndExpenses":23426678,"interestIncome":10994,"interestExpense":137029,"depreciationAndAmortization":1491654,"ebitda":-10013260,"ebitdaRatio":-0.5004129437,"ebitdaratio":-0.5004129437,"operatingIncome":-3416684,"operatingIncomeRatio":-0.1707488768,"totalOtherIncomeExpensesNet":-8225261,"incomeBeforeTax":-11641945,"incomeBeforeTaxRatio":-0.5818065213,"incomeTaxExpense":-247177,"netIncome":-11014131,"netIncomeRatio":-0.5504314994,"eps":-8.8,"epsDiluted":-8.8,"epsdiluted":-8.8,"weightedAverageSharesOutstanding":1247285,"weightedAverageShsOut":1247285,"weightedAverageSharesOutstandingDiluted":1247285,"weightedAverageShsOutDil":1247285,"link":null,"finalLink":null,"fiscalYear":2022},{"date":"2023-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2023-12-31","acceptedDate":"2023-12-31 00:00:00","calendarYear":"2023","period":"FY","revenue":35838780,"costOfRevenue":23187396,"grossProfit":12651384,"grossProfitRatio":0.3530082218,"researchAndDevelopmentExpenses":3327185,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":16421386,"otherExpenses":298424,"operatingExpenses":20046995,"costAndExpenses":43234391,"interestIncome":19340,"interestExpense":298958,"depreciationAndAmortization":2835557,"ebitda":1327644,"ebitdaRatio":0.0370448994,"ebitdaratio":0.0370448994,"operatingIncome":-7395611,"operatingIncomeRatio":-0.2063577778,"totalOtherIncomeExpensesNet":5588740,"incomeBeforeTax":-1806871,"incomeBeforeTaxRatio":-0.0504166436,"incomeTaxExpense":-591082,"netIncome":-804977,"netIncomeRatio":-0.0224610603,"eps":-0.646,"epsDiluted":-0.646,"epsdiluted":-0.646,"weightedAverageSharesOutstanding":1247285,"weightedAverageShsOut":1247285,"weightedAverageSharesOutstandingDiluted":1247285,"weightedAverageShsOutDil":1247285,"link":null,"finalLink":null,"fiscalYear":2023},{"date":"2024-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-04-30","acceptedDate":"2025-04-30 14:25:57","calendarYear":"2024","period":"FY","revenue":48493897,"costOfRevenue":30755340,"grossProfit":17738557,"grossProfitRatio":0.3657894724,"researchAndDevelopmentExpenses":3052515,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":62004194,"otherExpenses":29026050,"operatingExpenses":94082759,"costAndExpenses":124838099,"interestIncome":21773,"interestExpense":8167872,"depreciationAndAmortization":3240568,"ebitda":-73915598,"ebitdaRatio":-1.5242247494,"ebitdaratio":-1.5242247494,"operatingIncome":-76344202,"operatingIncomeRatio":-1.5743053605,"totalOtherIncomeExpensesNet":-8939764,"incomeBeforeTax":-85283966,"incomeBeforeTaxRatio":-1.7586535889,"incomeTaxExpense":-307246,"netIncome":-85004692,"netIncomeRatio":-1.7528946374,"eps":-69.2,"epsDiluted":-69.2,"epsdiluted":-69.2,"weightedAverageSharesOutstanding":1227064,"weightedAverageShsOut":1227064,"weightedAverageSharesOutstandingDiluted":1227064,"weightedAverageShsOutDil":1227064,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/0001213900-25-037450-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/ea0238878-20f_tnlmedia.htm","fiscalYear":2024},{"date":"2025-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2026-04-30","acceptedDate":"2026-04-30 10:19:36","calendarYear":"2025","period":"FY","revenue":45020570,"costOfRevenue":31041513,"grossProfit":13979057,"grossProfitRatio":0.3105037764,"researchAndDevelopmentExpenses":3124214,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":21227326,"otherExpenses":0,"operatingExpenses":24351540,"costAndExpenses":55393053,"interestIncome":18557,"interestExpense":927622,"depreciationAndAmortization":3289261,"ebitda":-7083222,"ebitdaRatio":-0.1573330147,"ebitdaratio":-0.1573330147,"operatingIncome":-10372483,"operatingIncomeRatio":-0.2303943064,"totalOtherIncomeExpensesNet":-39223244,"incomeBeforeTax":-49595727,"incomeBeforeTaxRatio":-1.1016237022,"incomeTaxExpense":-5038864,"netIncome":-44550818,"netIncomeRatio":-0.9895658362,"eps":-25.91,"epsDiluted":-25.91,"epsdiluted":-25.91,"weightedAverageSharesOutstanding":1719527,"weightedAverageShsOut":1719527,"weightedAverageSharesOutstandingDiluted":1719527,"weightedAverageShsOutDil":1719527,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/0001213900-26-049832-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/ea0286618-20f_tnlmedia.htm","fiscalYear":2025}]},{"type":"BALANCE_SHEET","data":[{"date":"2022-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2022-12-31","acceptedDate":"2022-12-31 00:00:00","calendarYear":"2022","period":"FY","cashAndCashEquivalents":3734316,"shortTermInvestments":179095,"cashAndShortTermInvestments":3913411,"netReceivables":6530065,"inventory":1306,"otherCurrentAssets":627595,"totalCurrentAssets":11072377,"propertyPlantEquipmentNet":781713,"goodwill":9672476,"intangibleAssets":4496539,"goodwillAndIntangibleAssets":14169015,"longTermInvestments":113969,"taxAssets":60285,"otherNonCurrentAssets":336806,"totalNonCurrentAssets":15461788,"otherAssets":0,"totalAssets":26534165,"accountsPayables":2059678,"accountPayables":2059678,"shortTermDebt":3496691,"taxPayables":77519,"deferredRevenue":680723,"otherCurrentLiabilities":39559607,"totalCurrentLiabilities":45874218,"longTermDebt":3215505,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":852504,"otherNonCurrentLiabilities":728522,"totalNonCurrentLiabilities":4796531,"otherLiabilities":0,"capitalLeaseObligations":710317,"totalLiabilities":50670749,"preferredStock":0,"commonStock":8329,"retainedEarnings":-31398349,"accumulatedOtherComprehensiveIncomeLoss":0,"otherStockholdersEquity":6087082,"othertotalStockholdersEquity":6087082,"totalStockholdersEquity":-25302938,"totalEquity":-24136584,"totalLiabilitiesAndStockholdersEquity":26534165,"minorityInterest":1166354,"totalLiabilitiesAndTotalEquity":26534165,"totalInvestments":293064,"totalDebt":6712196,"netDebt":2977880,"link":null,"finalLink":null,"fiscalYear":2022},{"date":"2023-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2023-12-31","acceptedDate":"2023-12-31 00:00:00","calendarYear":"2023","period":"FY","cashAndCashEquivalents":3030298,"shortTermInvestments":47216,"cashAndShortTermInvestments":3030298,"netReceivables":12770904,"inventory":115624,"otherCurrentAssets":937936,"totalCurrentAssets":16854762,"propertyPlantEquipmentNet":6677829,"goodwill":60741929,"intangibleAssets":33405827,"goodwillAndIntangibleAssets":94147756,"longTermInvestments":156774,"taxAssets":647048,"otherNonCurrentAssets":1132098,"totalNonCurrentAssets":102761505,"otherAssets":0,"totalAssets":119616267,"accountsPayables":4937142,"accountPayables":4937142,"shortTermDebt":9459009,"taxPayables":603336,"deferredRevenue":988753,"otherCurrentLiabilities":8909848,"totalCurrentLiabilities":24898088,"longTermDebt":8134699,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":10942844,"otherNonCurrentLiabilities":3272888,"totalNonCurrentLiabilities":22350431,"otherLiabilities":0,"capitalLeaseObligations":5960789,"totalLiabilities":47248519,"preferredStock":0,"commonStock":21882,"retainedEarnings":-32203326,"accumulatedOtherComprehensiveIncomeLoss":-803913,"otherStockholdersEquity":105605811,"othertotalStockholdersEquity":105605811,"totalStockholdersEquity":72620454,"totalEquity":72367748,"totalLiabilitiesAndStockholdersEquity":119616267,"minorityInterest":-252706,"totalLiabilitiesAndTotalEquity":119616267,"totalInvestments":156774,"totalDebt":17593708,"netDebt":14563410,"link":null,"finalLink":null,"fiscalYear":2023},{"date":"2024-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-04-30","acceptedDate":"2025-04-30 14:25:57","calendarYear":"2024","period":"FY","cashAndCashEquivalents":3646756,"shortTermInvestments":0,"cashAndShortTermInvestments":3646756,"netReceivables":12415484,"inventory":87828,"otherCurrentAssets":1573966,"totalCurrentAssets":17724034,"propertyPlantEquipmentNet":5613337,"goodwill":33960053,"intangibleAssets":30978581,"goodwillAndIntangibleAssets":64938634,"longTermInvestments":148925,"taxAssets":556812,"otherNonCurrentAssets":3933335,"totalNonCurrentAssets":75191043,"otherAssets":0,"totalAssets":92915077,"accountsPayables":4898806,"accountPayables":4898806,"shortTermDebt":12749321,"taxPayables":427844,"deferredRevenue":578219,"otherCurrentLiabilities":14340697,"totalCurrentLiabilities":32994887,"longTermDebt":10385856,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":10345287,"otherNonCurrentLiabilities":2785287,"totalNonCurrentLiabilities":23516430,"otherLiabilities":0,"capitalLeaseObligations":5003553,"totalLiabilities":56511317,"preferredStock":0,"commonStock":2613,"retainedEarnings":-117208018,"accumulatedOtherComprehensiveIncomeLoss":-1098596,"otherStockholdersEquity":154703137,"othertotalStockholdersEquity":154703137,"totalStockholdersEquity":36399136,"totalEquity":36403760,"totalLiabilitiesAndStockholdersEquity":92915077,"minorityInterest":4624,"totalLiabilitiesAndTotalEquity":92915077,"totalInvestments":148925,"totalDebt":23135177,"netDebt":19488421,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/0001213900-25-037450-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/ea0238878-20f_tnlmedia.htm","fiscalYear":2024},{"date":"2025-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2026-04-30","acceptedDate":"2026-04-30 10:19:36","calendarYear":"2025","period":"FY","cashAndCashEquivalents":1930411,"shortTermInvestments":983038,"cashAndShortTermInvestments":2913449,"netReceivables":13202361,"inventory":80531,"otherCurrentAssets":1396083,"totalCurrentAssets":17592424,"propertyPlantEquipmentNet":4244422,"goodwill":8695784,"intangibleAssets":15573561,"goodwillAndIntangibleAssets":24269345,"longTermInvestments":211593,"taxAssets":521388,"otherNonCurrentAssets":3107308,"totalNonCurrentAssets":32354056,"otherAssets":0,"totalAssets":49946480,"accountsPayables":5521443,"accountPayables":5521443,"shortTermDebt":14792850,"taxPayables":276876,"deferredRevenue":1381821,"otherCurrentLiabilities":13071738,"totalCurrentLiabilities":35044728,"longTermDebt":6828791,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":5164028,"otherNonCurrentLiabilities":1990845,"totalNonCurrentLiabilities":13983664,"otherLiabilities":0,"capitalLeaseObligations":3822485,"totalLiabilities":49028392,"preferredStock":0,"commonStock":5112,"retainedEarnings":-161758836,"accumulatedOtherComprehensiveIncomeLoss":0,"otherStockholdersEquity":162672979,"othertotalStockholdersEquity":162672979,"totalStockholdersEquity":919255,"totalEquity":918088,"totalLiabilitiesAndStockholdersEquity":49946480,"minorityInterest":-1167,"totalLiabilitiesAndTotalEquity":49946480,"totalInvestments":1194631,"totalDebt":21621641,"netDebt":19691230,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/0001213900-26-049832-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/ea0286618-20f_tnlmedia.htm","fiscalYear":2025}]},{"type":"CASH_FLOW","data":[{"date":"2022-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2022-12-31","acceptedDate":"2022-12-31 00:00:00","calendarYear":"2022","period":"FY","netIncome":-11641945,"depreciationAndAmortization":1491654,"deferredIncomeTax":0,"stockBasedCompensation":237301,"changeInWorkingCapital":1470438,"accountsReceivables":2732218,"inventory":-45,"accountsPayables":-1964807,"otherWorkingCapital":703072,"otherNonCashItems":7682446,"netCashProvidedByOperatingActivities":-760106,"investmentsInPropertyPlantAndEquipment":-52481,"acquisitionsNet":-1691768,"purchasesOfInvestments":-100506,"salesMaturitiesOfInvestments":9046,"otherInvestingActivites":-529164,"netCashUsedForInvestingActivites":-2364873,"debtRepayment":1887803,"commonStockIssued":299814,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":2806210,"netCashUsedProvidedByFinancingActivities":4993827,"effectOfForexChangesOnCash":-314199,"netChangeInCash":1554649,"cashAtEndOfPeriod":3734316,"cashAtBeginningOfPeriod":2179667,"operatingCashFlow":-760106,"capitalExpenditure":-281655,"freeCashFlow":-1041761,"link":null,"finalLink":null,"fiscalYear":2022},{"date":"2023-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2023-12-31","acceptedDate":"2023-12-31 00:00:00","calendarYear":"2023","period":"FY","netIncome":-1806871,"depreciationAndAmortization":2835557,"deferredIncomeTax":0,"stockBasedCompensation":118800,"changeInWorkingCapital":2819315,"accountsReceivables":-3369313,"inventory":14714,"accountsPayables":1974808,"otherWorkingCapital":4199106,"otherNonCashItems":-5391283,"netCashProvidedByOperatingActivities":-1424482,"investmentsInPropertyPlantAndEquipment":-87179,"acquisitionsNet":942007,"purchasesOfInvestments":-44901,"salesMaturitiesOfInvestments":1604,"otherInvestingActivites":-558790,"netCashUsedForInvestingActivites":252741,"debtRepayment":401376,"commonStockIssued":301203,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":-171607,"netCashUsedProvidedByFinancingActivities":530972,"effectOfForexChangesOnCash":-63249,"netChangeInCash":-704018,"cashAtEndOfPeriod":3030298,"cashAtBeginningOfPeriod":3734316,"operatingCashFlow":-1424482,"capitalExpenditure":-258720,"freeCashFlow":-1683202,"link":null,"finalLink":null,"fiscalYear":2023},{"date":"2024-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-04-30","acceptedDate":"2025-04-30 14:25:57","calendarYear":"2024","period":"FY","netIncome":-85004692,"depreciationAndAmortization":3238711,"deferredIncomeTax":0,"stockBasedCompensation":250952,"changeInWorkingCapital":-4105804,"accountsReceivables":660821,"inventory":27796,"accountsPayables":88727,"otherWorkingCapital":-4883148,"otherNonCashItems":75408763,"netCashProvidedByOperatingActivities":-10212070,"investmentsInPropertyPlantAndEquipment":-364730,"acquisitionsNet":1591506,"purchasesOfInvestments":-367151,"salesMaturitiesOfInvestments":85673,"otherInvestingActivites":2653,"netCashUsedForInvestingActivites":947951,"debtRepayment":4380957,"commonStockIssued":22911,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":5593451,"netCashUsedProvidedByFinancingActivities":9997319,"effectOfForexChangesOnCash":-116742,"netChangeInCash":616458,"cashAtEndOfPeriod":3646756,"cashAtBeginningOfPeriod":3030298,"operatingCashFlow":-10212070,"capitalExpenditure":-89119,"freeCashFlow":-10301190,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/0001213900-25-037450-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/ea0238878-20f_tnlmedia.htm","fiscalYear":2024},{"date":"2025-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2026-04-30","acceptedDate":"2026-04-30 10:19:36","calendarYear":"2025","period":"FY","netIncome":-49595727,"depreciationAndAmortization":3294977,"deferredIncomeTax":0,"stockBasedCompensation":483592,"changeInWorkingCapital":1811089,"accountsReceivables":-853423,"inventory":7297,"accountsPayables":1151205,"otherWorkingCapital":1506010,"otherNonCashItems":39110009,"netCashProvidedByOperatingActivities":-4896060,"investmentsInPropertyPlantAndEquipment":-133202,"acquisitionsNet":0,"purchasesOfInvestments":-21580738,"salesMaturitiesOfInvestments":21084519,"otherInvestingActivites":-267848,"netCashUsedForInvestingActivites":-897269,"debtRepayment":-276930,"commonStockIssued":4109282,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":97058,"netCashUsedProvidedByFinancingActivities":3929410,"effectOfForexChangesOnCash":147574,"netChangeInCash":-1716345,"cashAtEndOfPeriod":1930411,"cashAtBeginningOfPeriod":3646756,"operatingCashFlow":-4896060,"capitalExpenditure":-403516,"freeCashFlow":-5299576,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/0001213900-26-049832-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/ea0286618-20f_tnlmedia.htm","fiscalYear":2025}]},{"type":"KEY_STATS","data":[{"symbol":"TNMG","date":"2022-12-31","reportedCurrency":"USD","fiscalYear":2022,"period":"FY","calendarYear":2022,"numberOfShares":1247285.0,"marketCapitalization":424076900.0,"minusCashAndCashEquivalents":3734316.0,"addTotalDebt":6712196.0,"enterpriseValue":427054780.0,"revenue":20009994.0,"grossProfit":7741196.0,"grossProfitRatio":0.3868664828,"grossProfitMargin":null,"ebitda":-10013260.0,"ebitdaRatio":-0.5004129437,"netIncome":-11014131.0,"netIncomeRatio":-0.5504314994,"eps":-8.8,"epsDiluted":-8.8,"netCashProvidedByOperatingActivities":-760106.0,"capitalExpenditure":-281655.0,"freeCashFlow":-1041761.0},{"symbol":"TNMG","date":"2023-12-31","reportedCurrency":"USD","fiscalYear":2023,"period":"FY","calendarYear":2023,"numberOfShares":1247285.0,"marketCapitalization":424076900.0,"minusCashAndCashEquivalents":3030298.0,"addTotalDebt":17593708.0,"enterpriseValue":438640310.0,"revenue":35838780.0,"grossProfit":12651384.0,"grossProfitRatio":0.3530082218,"grossProfitMargin":null,"ebitda":1327644.0,"ebitdaRatio":0.0370448994,"netIncome":-804977.0,"netIncomeRatio":-0.0224610603,"eps":-0.646,"epsDiluted":-0.646,"netCashProvidedByOperatingActivities":-1424482.0,"capitalExpenditure":-258720.0,"freeCashFlow":-1683202.0},{"symbol":"TNMG","date":"2024-12-31","reportedCurrency":"USD","fiscalYear":2024,"period":"FY","calendarYear":2024,"numberOfShares":1227064.0,"marketCapitalization":194612350.0,"minusCashAndCashEquivalents":3646756.0,"addTotalDebt":23135177.0,"enterpriseValue":214100771.0,"revenue":48493897.0,"grossProfit":17738557.0,"grossProfitRatio":0.3657894724,"grossProfitMargin":null,"ebitda":-73915598.0,"ebitdaRatio":-1.5242247494,"netIncome":-85004692.0,"netIncomeRatio":-1.7528946374,"eps":-69.2,"epsDiluted":-69.2,"netCashProvidedByOperatingActivities":-10212070.0,"capitalExpenditure":-89119.0,"freeCashFlow":-10301190.0},{"symbol":"TNMG","date":"2025-12-31","reportedCurrency":"USD","fiscalYear":2025,"period":"FY","calendarYear":2025,"numberOfShares":1719527.0,"marketCapitalization":4694308.71,"minusCashAndCashEquivalents":1930411.0,"addTotalDebt":21621641.0,"enterpriseValue":24385538.0,"revenue":45020570.0,"grossProfit":13979057.0,"grossProfitRatio":0.3105037764,"grossProfitMargin":null,"ebitda":-7083222.0,"ebitdaRatio":-0.1573330147,"netIncome":-44550818.0,"netIncomeRatio":-0.9895658362,"eps":-25.91,"epsDiluted":-25.91,"netCashProvidedByOperatingActivities":-4896060.0,"capitalExpenditure":-403516.0,"freeCashFlow":-5299576.0}]}],"quarter":[{"type":"INCOME_STATEMENT","data":[{"date":"2024-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-04-30","acceptedDate":"2025-04-30 14:25:57","calendarYear":"2024","period":"Q4","revenue":27888472,"costOfRevenue":18336886,"grossProfit":9551586,"grossProfitRatio":0.3424922671,"researchAndDevelopmentExpenses":1549123,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":49746995,"otherExpenses":0,"operatingExpenses":51296118,"costAndExpenses":69633004,"interestIncome":12243,"interestExpense":7986341,"depreciationAndAmortization":1629645,"ebitda":-69792714,"ebitdaRatio":-2.5025650025,"ebitdaratio":-2.5025650025,"operatingIncome":-41744532,"operatingIncomeRatio":-1.4968382635,"totalOtherIncomeExpensesNet":-37664171,"incomeBeforeTax":-79408703,"incomeBeforeTaxRatio":-2.847366575,"incomeTaxExpense":-366110,"netIncome":-79084468,"netIncomeRatio":-2.835740445,"eps":-60.6,"epsDiluted":-60.6,"epsdiluted":-60.6,"weightedAverageSharesOutstanding":1306485,"weightedAverageShsOut":1306485,"weightedAverageSharesOutstandingDiluted":1306485,"weightedAverageShsOutDil":1306485,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/0001213900-25-037450-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/ea0238878-20f_tnlmedia.htm","fiscalYear":2024},{"date":"2025-03-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-03-31","acceptedDate":"2025-03-31 00:00:00","calendarYear":"2025","period":"Q1","revenue":10892502,"costOfRevenue":7397940,"grossProfit":3494562,"grossProfitRatio":0.3208227091,"researchAndDevelopmentExpenses":858314,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":5455885,"otherExpenses":0,"operatingExpenses":6314198,"costAndExpenses":13712138,"interestIncome":-202425,"interestExpense":0,"depreciationAndAmortization":813148,"ebitda":-2006488,"ebitdaRatio":-0.1842081828,"ebitdaratio":-0.1842081828,"operatingIncome":-2819636,"operatingIncomeRatio":-0.2588602692,"totalOtherIncomeExpensesNet":636186,"incomeBeforeTax":-2183450,"incomeBeforeTaxRatio":-0.2004544043,"incomeTaxExpense":22483,"netIncome":-2160968,"netIncomeRatio":-0.1983904157,"eps":-1.636,"epsDiluted":-1.636,"epsdiluted":-1.636,"weightedAverageSharesOutstanding":1320660,"weightedAverageShsOut":1320660,"weightedAverageSharesOutstandingDiluted":1320660,"weightedAverageShsOutDil":1320660,"link":null,"finalLink":null,"fiscalYear":2025},{"date":"2025-06-30","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-06-30","acceptedDate":"2025-06-30 00:00:00","calendarYear":"2025","period":"Q2","revenue":21785004,"costOfRevenue":14795880,"grossProfit":6989124,"grossProfitRatio":0.3208227091,"researchAndDevelopmentExpenses":1716627,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":10911769,"otherExpenses":0,"operatingExpenses":12628396,"costAndExpenses":27424276,"interestIncome":9706,"interestExpense":414555,"depreciationAndAmortization":1626295,"ebitda":-4012977,"ebitdaRatio":-0.1842082287,"ebitdaratio":-0.1842082287,"operatingIncome":-5639272,"operatingIncomeRatio":-0.2588602692,"totalOtherIncomeExpensesNet":1272372,"incomeBeforeTax":-4366900,"incomeBeforeTaxRatio":-0.2004544043,"incomeTaxExpense":-44965,"netIncome":-4321935,"netIncomeRatio":-0.1983903698,"eps":-3,"epsDiluted":-3,"epsdiluted":-3,"weightedAverageSharesOutstanding":1414257,"weightedAverageShsOut":1414257,"weightedAverageSharesOutstandingDiluted":1414257,"weightedAverageShsOutDil":1414257,"link":null,"finalLink":null,"fiscalYear":2025},{"date":"2025-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2026-04-30","acceptedDate":"2026-04-30 10:19:36","calendarYear":"2025","period":"Q4","revenue":23235566,"costOfRevenue":16245633,"grossProfit":6989933,"grossProfitRatio":0.3008290394,"researchAndDevelopmentExpenses":1407587,"generalAndAdministrativeExpenses":0,"sellingAndMarketingExpenses":0,"sellingGeneralAndAdministrativeExpenses":10315557,"otherExpenses":0,"operatingExpenses":11723144,"costAndExpenses":27968777,"interestIncome":8851,"interestExpense":513067,"depreciationAndAmortization":1662966,"ebitda":-3070245,"ebitdaRatio":-0.1321355804,"ebitdaratio":-0.1321355804,"operatingIncome":-4733211,"operatingIncomeRatio":-0.2037054316,"totalOtherIncomeExpensesNet":-40495616,"incomeBeforeTax":-45228827,"incomeBeforeTaxRatio":-1.9465343345,"incomeTaxExpense":-4993899,"netIncome":-40228883,"netIncomeRatio":-1.7313493891,"eps":-15.74,"epsDiluted":-15.74,"epsdiluted":-15.74,"weightedAverageSharesOutstanding":2556405,"weightedAverageShsOut":2556405,"weightedAverageSharesOutstandingDiluted":2556405,"weightedAverageShsOutDil":2556405,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/0001213900-26-049832-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/ea0286618-20f_tnlmedia.htm","fiscalYear":2025}]},{"type":"BALANCE_SHEET","data":[{"date":"2024-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-04-30","acceptedDate":"2025-04-30 14:25:57","calendarYear":"2024","period":"Q4","cashAndCashEquivalents":3646756,"shortTermInvestments":46596,"cashAndShortTermInvestments":3693352,"netReceivables":12415484,"inventory":87828,"otherCurrentAssets":1527370,"totalCurrentAssets":17724034,"propertyPlantEquipmentNet":5613337,"goodwill":33960053,"intangibleAssets":30978581,"goodwillAndIntangibleAssets":64938634,"longTermInvestments":3083650,"taxAssets":556812,"otherNonCurrentAssets":998610,"totalNonCurrentAssets":75191043,"otherAssets":0,"totalAssets":92915077,"accountsPayables":4898806,"accountPayables":4898806,"shortTermDebt":12749321,"taxPayables":427844,"deferredRevenue":578219,"otherCurrentLiabilities":14340697,"totalCurrentLiabilities":32994887,"longTermDebt":10385856,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":10345287,"otherNonCurrentLiabilities":2785287,"totalNonCurrentLiabilities":23516430,"otherLiabilities":0,"capitalLeaseObligations":5003553,"totalLiabilities":56511317,"preferredStock":0,"commonStock":2613,"retainedEarnings":-117208018,"accumulatedOtherComprehensiveIncomeLoss":-1098596,"otherStockholdersEquity":154703137,"othertotalStockholdersEquity":154703137,"totalStockholdersEquity":36399136,"totalEquity":36403760,"totalLiabilitiesAndStockholdersEquity":92915077,"minorityInterest":4624,"totalLiabilitiesAndTotalEquity":92915077,"totalInvestments":3130246,"totalDebt":23135177,"netDebt":19488421,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/0001213900-25-037450-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/ea0238878-20f_tnlmedia.htm","fiscalYear":2024},{"date":"2025-03-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-03-31","acceptedDate":"2025-03-31 00:00:00","calendarYear":"2025","period":"Q1","cashAndCashEquivalents":1614272,"shortTermInvestments":284652,"cashAndShortTermInvestments":1898924,"netReceivables":6587843,"inventory":80831,"otherCurrentAssets":1881297,"totalCurrentAssets":10448895,"propertyPlantEquipmentNet":5514804,"goodwill":34730937,"intangibleAssets":30248379,"goodwillAndIntangibleAssets":64979316,"longTermInvestments":845444,"taxAssets":0,"otherNonCurrentAssets":4261723,"totalNonCurrentAssets":75601287,"otherAssets":0,"totalAssets":86050182,"accountsPayables":3268584,"accountPayables":3268584,"shortTermDebt":9872839,"taxPayables":0,"deferredRevenue":0,"otherCurrentLiabilities":14476450,"totalCurrentLiabilities":27617873,"longTermDebt":10368059,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":0,"otherNonCurrentLiabilities":13201357,"totalNonCurrentLiabilities":23569416,"otherLiabilities":0,"capitalLeaseObligations":4922135,"totalLiabilities":51187289,"preferredStock":0,"commonStock":2996,"retainedEarnings":-121525677,"accumulatedOtherComprehensiveIncomeLoss":-1935000,"otherStockholdersEquity":158320045,"othertotalStockholdersEquity":158320045,"totalStockholdersEquity":34862362,"totalEquity":34862893,"totalLiabilitiesAndStockholdersEquity":86050182,"minorityInterest":531,"totalLiabilitiesAndTotalEquity":86050182,"totalInvestments":1130096,"totalDebt":20240898,"netDebt":18626626,"link":null,"finalLink":null,"fiscalYear":2025},{"date":"2025-06-30","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-06-30","acceptedDate":"2025-06-30 00:00:00","calendarYear":"2025","period":"Q2","cashAndCashEquivalents":1614272,"shortTermInvestments":284652,"cashAndShortTermInvestments":1898924,"netReceivables":6587843,"inventory":80831,"otherCurrentAssets":1881297,"totalCurrentAssets":10448895,"propertyPlantEquipmentNet":5514804,"goodwill":34730937,"intangibleAssets":30248379,"goodwillAndIntangibleAssets":64979316,"longTermInvestments":845444,"taxAssets":0,"otherNonCurrentAssets":4261723,"totalNonCurrentAssets":75601287,"otherAssets":0,"totalAssets":86050182,"accountsPayables":3268584,"accountPayables":3268584,"shortTermDebt":9872839,"taxPayables":0,"deferredRevenue":0,"otherCurrentLiabilities":14476450,"totalCurrentLiabilities":27617873,"longTermDebt":10368059,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":0,"otherNonCurrentLiabilities":13201357,"totalNonCurrentLiabilities":23569416,"otherLiabilities":0,"capitalLeaseObligations":4922135,"totalLiabilities":51187289,"preferredStock":0,"commonStock":2996,"retainedEarnings":-121525677,"accumulatedOtherComprehensiveIncomeLoss":-1935000,"otherStockholdersEquity":158320045,"othertotalStockholdersEquity":158320045,"totalStockholdersEquity":34862362,"totalEquity":34862893,"totalLiabilitiesAndStockholdersEquity":86050182,"minorityInterest":531,"totalLiabilitiesAndTotalEquity":86050182,"totalInvestments":1130096,"totalDebt":20240898,"netDebt":18626626,"link":null,"finalLink":null,"fiscalYear":2025},{"date":"2025-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2026-04-30","acceptedDate":"2026-04-30 10:19:36","calendarYear":"2025","period":"Q4","cashAndCashEquivalents":1930411,"shortTermInvestments":983038,"cashAndShortTermInvestments":2913449,"netReceivables":13202361,"inventory":80531,"otherCurrentAssets":1396083,"totalCurrentAssets":17592424,"propertyPlantEquipmentNet":4244422,"goodwill":8695784,"intangibleAssets":15573561,"goodwillAndIntangibleAssets":24269345,"longTermInvestments":211593,"taxAssets":521388,"otherNonCurrentAssets":3107308,"totalNonCurrentAssets":32354056,"otherAssets":0,"totalAssets":49946480,"accountsPayables":5521443,"accountPayables":5521443,"shortTermDebt":14792850,"taxPayables":276876,"deferredRevenue":1381821,"otherCurrentLiabilities":13071738,"totalCurrentLiabilities":35044728,"longTermDebt":6828791,"deferredRevenueNonCurrent":0,"deferredTaxLiabilitiesNonCurrent":5164028,"otherNonCurrentLiabilities":1990845,"totalNonCurrentLiabilities":13983664,"otherLiabilities":0,"capitalLeaseObligations":3822485,"totalLiabilities":49028392,"preferredStock":0,"commonStock":5112,"retainedEarnings":-161758836,"accumulatedOtherComprehensiveIncomeLoss":0,"otherStockholdersEquity":162672979,"othertotalStockholdersEquity":162672979,"totalStockholdersEquity":919255,"totalEquity":918088,"totalLiabilitiesAndStockholdersEquity":49946480,"minorityInterest":-1167,"totalLiabilitiesAndTotalEquity":49946480,"totalInvestments":1194631,"totalDebt":21621641,"netDebt":19691230,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/0001213900-26-049832-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/ea0286618-20f_tnlmedia.htm","fiscalYear":2025}]},{"type":"CASH_FLOW","data":[{"date":"2024-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-04-30","acceptedDate":"2025-04-30 14:25:57","calendarYear":"2024","period":"Q4","netIncome":-79084468,"depreciationAndAmortization":1629645,"deferredIncomeTax":0,"stockBasedCompensation":0,"changeInWorkingCapital":-7185713,"accountsReceivables":-4675122,"inventory":47844,"accountsPayables":3077109,"otherWorkingCapital":-5635543,"otherNonCashItems":75344532,"netCashProvidedByOperatingActivities":-9296004,"investmentsInPropertyPlantAndEquipment":-168987,"acquisitionsNet":1590931,"purchasesOfInvestments":-303082,"salesMaturitiesOfInvestments":85673,"otherInvestingActivites":2653,"netCashUsedForInvestingActivites":1207188,"debtRepayment":4504613,"commonStockIssued":18651,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":4074712,"netCashUsedProvidedByFinancingActivities":8597976,"effectOfForexChangesOnCash":1041,"netChangeInCash":510201,"cashAtEndOfPeriod":3646756,"cashAtBeginningOfPeriod":3136555,"operatingCashFlow":-9296004,"capitalExpenditure":-36585,"freeCashFlow":-9332590,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/0001213900-25-037450-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390025037450/ea0238878-20f_tnlmedia.htm","fiscalYear":2024},{"date":"2025-03-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-03-31","acceptedDate":"2025-03-31 00:00:00","calendarYear":"2025","period":"Q1","netIncome":-2160968,"depreciationAndAmortization":813148,"deferredIncomeTax":0,"stockBasedCompensation":409250,"changeInWorkingCapital":1480800,"accountsReceivables":2816945,"inventory":3499,"accountsPayables":0,"otherWorkingCapital":-1339644,"otherNonCashItems":-1460908,"netCashProvidedByOperatingActivities":-918678,"investmentsInPropertyPlantAndEquipment":-20029,"acquisitionsNet":0,"purchasesOfInvestments":0,"salesMaturitiesOfInvestments":0,"otherInvestingActivites":-223921,"netCashUsedForInvestingActivites":-243950,"debtRepayment":0,"commonStockIssued":0,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":204471,"netCashUsedProvidedByFinancingActivities":204471,"effectOfForexChangesOnCash":-58086,"netChangeInCash":0,"cashAtEndOfPeriod":3646756,"cashAtBeginningOfPeriod":3646756,"operatingCashFlow":-918678,"capitalExpenditure":-20029,"freeCashFlow":-938707,"link":null,"finalLink":null,"fiscalYear":2025},{"date":"2025-06-30","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2025-06-30","acceptedDate":"2025-06-30 00:00:00","calendarYear":"2025","period":"Q2","netIncome":-4321935,"depreciationAndAmortization":1626295,"deferredIncomeTax":0,"stockBasedCompensation":0,"changeInWorkingCapital":1458069,"accountsReceivables":5609053,"inventory":6997,"accountsPayables":-1757285,"otherWorkingCapital":-2400696,"otherNonCashItems":-599785,"netCashProvidedByOperatingActivities":-1837356,"investmentsInPropertyPlantAndEquipment":-206501,"acquisitionsNet":1016.9999999999999,"purchasesOfInvestments":-7575343,"salesMaturitiesOfInvestments":7292928,"otherInvestingActivites":0,"netCashUsedForInvestingActivites":-487899,"debtRepayment":1124945,"commonStockIssued":667045,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":-1383048,"netCashUsedProvidedByFinancingActivities":408942,"effectOfForexChangesOnCash":-116171,"netChangeInCash":-2032484,"cashAtEndOfPeriod":1614272,"cashAtBeginningOfPeriod":3646756,"operatingCashFlow":-1837356,"capitalExpenditure":-40054,"freeCashFlow":-1877410,"link":null,"finalLink":null,"fiscalYear":2025},{"date":"2025-12-31","symbol":"TNMG","reportedCurrency":"USD","cik":"0002013186","fillingDate":"2026-04-30","acceptedDate":"2026-04-30 10:19:36","calendarYear":"2025","period":"Q4","netIncome":-40228883,"depreciationAndAmortization":1662966,"deferredIncomeTax":0,"stockBasedCompensation":0,"changeInWorkingCapital":353020,"accountsReceivables":-6462476,"inventory":300.0000000003,"accountsPayables":2908490,"otherWorkingCapital":3906706,"otherNonCashItems":35154193,"netCashProvidedByOperatingActivities":-3058704,"investmentsInPropertyPlantAndEquipment":-197015,"acquisitionsNet":1449,"purchasesOfInvestments":-14005395,"salesMaturitiesOfInvestments":13791591,"otherInvestingActivites":0,"netCashUsedForInvestingActivites":-409370,"debtRepayment":-465252,"commonStockIssued":3442237,"commonStockRepurchased":0,"dividendsPaid":0,"otherFinancingActivites":543483,"netCashUsedProvidedByFinancingActivities":3520468,"effectOfForexChangesOnCash":263745,"netChangeInCash":316139,"cashAtEndOfPeriod":1930411,"cashAtBeginningOfPeriod":1614272,"operatingCashFlow":-3058704,"capitalExpenditure":-93146,"freeCashFlow":-3151850,"link":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/0001213900-26-049832-index.htm","finalLink":"https://www.sec.gov/Archives/edgar/data/2013186/000121390026049832/ea0286618-20f_tnlmedia.htm","fiscalYear":2025}]},{"type":"KEY_STATS","data":[{"symbol":"TNMG","date":"2024-12-31","reportedCurrency":"USD","fiscalYear":2024,"period":"Q4","calendarYear":2024,"numberOfShares":1306485.0,"marketCapitalization":207208521.0,"minusCashAndCashEquivalents":3646756.0,"addTotalDebt":23135177.0,"enterpriseValue":226696942.0,"revenue":27888472.0,"grossProfit":9551586.0,"grossProfitRatio":0.3424922671,"grossProfitMargin":null,"ebitda":-69792714.0,"ebitdaRatio":-2.5025650025,"netIncome":-79084468.0,"netIncomeRatio":-2.835740445,"eps":-60.6,"epsDiluted":-60.6,"netCashProvidedByOperatingActivities":-9296004.0,"capitalExpenditure":-36585.0,"freeCashFlow":-9332590.0},{"symbol":"TNMG","date":"2025-03-31","reportedCurrency":"USD","fiscalYear":2025,"period":"Q1","calendarYear":2025,"numberOfShares":1320660.0,"marketCapitalization":20074032.0,"minusCashAndCashEquivalents":1614272.0,"addTotalDebt":20240898.0,"enterpriseValue":38700658.0,"revenue":10892502.0,"grossProfit":3494562.0,"grossProfitRatio":0.3208227091,"grossProfitMargin":null,"ebitda":-2006488.0,"ebitdaRatio":-0.1842081828,"netIncome":-2160968.0,"netIncomeRatio":-0.1983904157,"eps":-1.636,"epsDiluted":-1.636,"netCashProvidedByOperatingActivities":-918678.0,"capitalExpenditure":-20029.0,"freeCashFlow":-938707.0},{"symbol":"TNMG","date":"2025-06-30","reportedCurrency":"USD","fiscalYear":2025,"period":"Q2","calendarYear":2025,"numberOfShares":1414257.0,"marketCapitalization":13859718.0,"minusCashAndCashEquivalents":1614272.0,"addTotalDebt":20240898.0,"enterpriseValue":32486344.0,"revenue":21785004.0,"grossProfit":6989124.0,"grossProfitRatio":0.3208227091,"grossProfitMargin":null,"ebitda":-4012977.0,"ebitdaRatio":-0.1842082287,"netIncome":-4321935.0,"netIncomeRatio":-0.1983903698,"eps":-3.0,"epsDiluted":-3.0,"netCashProvidedByOperatingActivities":-1837356.0,"capitalExpenditure":-40054.0,"freeCashFlow":-1877410.0},{"symbol":"TNMG","date":"2025-12-31","reportedCurrency":"USD","fiscalYear":2025,"period":"Q4","calendarYear":2025,"numberOfShares":2556405.0,"marketCapitalization":6978985.65,"minusCashAndCashEquivalents":1930411.0,"addTotalDebt":21621641.0,"enterpriseValue":26670215.0,"revenue":23235566.0,"grossProfit":6989933.0,"grossProfitRatio":0.3008290394,"grossProfitMargin":null,"ebitda":-3070245.0,"ebitdaRatio":-0.1321355804,"netIncome":-40228883.0,"netIncomeRatio":-1.7313493891,"eps":-15.74,"epsDiluted":-15.74,"netCashProvidedByOperatingActivities":-3058704.0,"capitalExpenditure":-93146.0,"freeCashFlow":-3151850.0}]}]}