NYSE:TME · New York Stock Exchange
-$0.22 today
Vol 4.70M · Avg 12.38M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:TME · Revenue to Net Income
Key Ratios
Analysis
$32.5B of revenue converted into $8.5B of net income for the selected period. Gross margin is 57.6% and net margin is 26.3%, showing how much revenue survives after costs and taxes. EPS is $5.48, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $32.9B +15.8% | $28.4B +2.3% | $27.8B -2.1% | $28.3B -9.3% | $31.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $18.4B +12.2% | $16.4B -8.8% | $18.0B -8.2% | $19.6B -10.4% | $21.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $14.5B +20.9% | $12.0B +22.8% | $9.8B +11.6% | $8.8B -6.7% | $9.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 44.2% +1.8pp | 42.3% +7.0pp | 35.3% +4.3pp | 31.0% +0.9pp | 30.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $2.3B | $0 -100.0% | $2.5B -2.1% | $2.6B | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $2.5B -45.7% | $4.7B -6.8% | $5.0B -9.7% | $5.6B -16.9% | $6.7B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $4.8B +44.7% | $3.3B -11.3% | $3.7B -13.7% | $4.3B -22.7% | $5.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.4B +40.6% | $978.0M +35.8% | $720.0M -37.9% | $1.2B +15.9% | $1.0B | $374.2M | $1.2B | $631.8M |
| EBITDA | $14.8B +50.5% | $9.8B +71.6% | $5.7B +1.3% | $5.6B +18.8% | $4.8B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 44.9% +10.3pp | 34.6% +13.9pp | 20.6% +0.7pp | 19.9% +4.7pp | 15.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $9.7B +11.8% | $8.7B +43.8% | $6.1B +36.4% | $4.4B +16.9% | $3.8B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 29.6% -1.1pp | 30.7% +8.8pp | 21.8% +6.2pp | 15.7% +3.5pp | 12.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.1B -11.9% | $1.2B +13.7% | $1.1B +48.0% | $711.0M +34.2% | $530.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $122.0M -1.6% | $124.0M +0.0% | $124.0M +7.8% | $115.0M -5.0% | $121.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $3.5B +176900.0% | $2.0M +114.3% | -$14.0M +80.0% | -$70.0M +58.3% | -$168.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $13.3B +52.4% | $8.7B +44.1% | $6.0B +38.2% | $4.4B +20.4% | $3.6B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 40.4% +9.7pp | 30.7% +8.9pp | 21.8% +6.4pp | 15.4% +3.8pp | 11.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $1.9B +20.0% | $1.6B +94.3% | $825.0M +54.5% | $534.0M +28.1% | $417.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $11.1B +66.4% | $6.6B +35.0% | $4.9B +33.8% | $3.7B +21.4% | $3.0B | $4.9B | $4.8B | $4.7B |
| Net Margin | 33.6% +10.2pp | 23.4% +5.7pp | 17.7% +4.8pp | 13.0% +3.3pp | 9.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $7 +62.8% | $4 +36.1% | $3 +37.4% | $2 +26.4% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $7 +63.2% | $4 +36.8% | $3 +36.0% | $2 +26.7% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $1.5B -2.0% | $1.6B -1.2% | $1.6B -1.1% | $1.6B -3.5% | $1.7B | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $1.6B -0.7% | $1.6B -1.2% | $1.6B -2.0% | $1.6B -3.8% | $1.7B | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Nebius Group N.V.
NASDAQ:NBIS
$51.75B
Live Nation Entertainment, Inc.
NYSE:LYV
$43.42B
Baidu, Inc.
NASDAQ:BIDU
$38.54B
Reddit, Inc.
NYSE:RDDT
$37.46B
Chunghwa Telecom Co., Ltd.
NYSE:CHT
$34.13B
Vodafone Group Public Limited Company
NASDAQ:VOD
$30.28B
Charter Communications, Inc.
NASDAQ:CHTR
$19.37B
Pinterest, Inc.
NYSE:PINS
$14.67B
Liberty Live Group
NASDAQ:LLYVK
$9.94B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TME generate?
Tencent Music Entertainment Group (TME) reported $32.90B of revenue in fiscal 2025.
Is TME profitable?
Tencent Music Entertainment Group (TME) reported $11.06B of net income, with a net margin of 33.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.