Executive Summary
The Marquie Group Inc (TMGI) reported a negative bottom line for QQ3 2025, with net income of -$108,693 and an operating loss of -$23,214, reflecting a constrained profitability profile in a capital-intensive, legacy radio business. EBITDA came in at -$19,342, underscoring limited operating leverage amid a heavy financing burden, as interest expense totaled $89,295 for the quarter. Revenue for QQ3 2025 was not disclosed in the provided data, complicating top-line assessment; however, the cost structure and financing costs dominate the quarterly outcome. Cash flow was weak, with operating cash flow at -$1,289 and free cash flow at -$1,322, while cash at period-end stood at a meager $3,921. The balance sheet shows total assets of $6.25 million against liabilities of $5.34 million, yielding equity of $0.91 million. A notable feature is the sizable non-current asset base labeled as “other non-current assets” totaling $6.24 million, which raises questions about asset quality and liquidity under any stress scenario. Liquidity is extremely tight given current liabilities of $5.34 million against virtually no liquid assets, resulting in a reported current ratio of roughly 0.0007. The near-term debt load is meaningful, with short-term debt of $3.56 million in a small-cap-like balance sheet, and total debt of $3.56 million; retained earnings are deeply negative at -$15.33 million, indicating a sustained cumulative loss profile. Trailing four-quarter data show continued losses in recent quarters, with incremental—but still negative—net income and EBITDA progression, suggesting stabilization in some cost areas but no meaningful revenue relief yet. Given limited visibility on revenue, a lack of explicit forward guidance, and an elevated balance sheet risk, the near-term investment thesis remains cautious. Any improvement will likely hinge on debt restructuring, monetization of non-operating assets, and a credible path to revenue generation, alongside disciplined cost management. Management commentary and earnings-call context are not available in the provided data, which constrains the ability to confirm strategic pivots or confirm near-term guidance. Investors should monitor liquidity events, debt maturities, and any announcements on monetization or strategic partnerships that could alter the risk/return profile.
Key Performance Indicators
Key Insights
Revenue: Not disclosed for QQ3 2025; YoY and QoQ revenue metrics are not available.
Gross Profit: Not disclosed.
Operating Income: -$23,214 for QQ3 2025; YoY improvement 81.88%; QoQ improvement 64.13%.
Net Income: -$108,693 for QQ3 2025; YoY improvement 76.32%; QoQ improvement 30.04%.
EBITDA: -$19,342.
Interest Expense: $89,295 for the quarter.
Depreciation & Amortization: $56.
Weighted Avg Shares: 3,349,417,587.
Free Cash Flow (FCF): -$1,322; Operating Cash Flow (OCF): -$1,289; Cash at End ...
Financial Highlights
Revenue: Not disclosed for QQ3 2025; YoY and QoQ revenue metrics are not available.
Gross Profit: Not disclosed.
Operating Income: -$23,214 for QQ3 2025; YoY improvement 81.88%; QoQ improvement 64.13%.
Net Income: -$108,693 for QQ3 2025; YoY improvement 76.32%; QoQ improvement 30.04%.
EBITDA: -$19,342.
Interest Expense: $89,295 for the quarter.
Depreciation & Amortization: $56.
Weighted Avg Shares: 3,349,417,587.
Free Cash Flow (FCF): -$1,322; Operating Cash Flow (OCF): -$1,289; Cash at End of Period: $3,921.
Cash Conversion/Working Capital: Change in working capital +$107,113; Accounts Payables $22,393; Other Working Capital $84,720; Other Non-Cash Items $202.
Balance Sheet — Key Items: Total Assets $6,250,816; Total Liabilities $5,344,374; Shareholders’ Equity $906,442; Cash & Equivalents $3,921; Intangible Assets $11,165; Other Non-Current Assets $6,235,730; Retained Earnings -$15,332,497; Short-Term Debt $3,550,257; Total Debt $3,550,257.
Ratios (as reported): Current Ratio 0.0007; Quick Ratio 0.0007; Debt Ratio 0.568; Debt/Equity 3.92; Price-to-Book 0.37; Enterprise Value Multiple -200.67; Cash Flow Ratios broadly negative; trailing margins show zero gross margin and flat operating leverage given limited top-line data.
Income Statement
| Metric |
Value |
YoY Change |
QoQ Change |
| Operating Income |
-23.21K |
81.88% |
64.13% |
| Net Income |
-108.69K |
76.32% |
30.04% |
Key Financial Ratios
operatingCashFlowPerShare
$-0
Management Commentary
No earnings-call transcript is provided for QQ3 2025 in the data set. Consequently, specific management quotes, strategy details, and qualitative commentary from the earnings call are not available. The analysis relies exclusively on the disclosed financial statements. If a transcript becomes available, it should be integrated to corroborate reported figures with management tone on monetization opportunities, cost controls, and near-term liquidity actions.
Forward Guidance
No formal forward guidance is included in the QQ3 2025 filing provided. In the absence of explicit management targets, the near-term outlook hinges on liquidity improvements, potential debt refinancing or restructuring, and any disclosed plans to monetize non-operating assets or accelerate revenue generation (e.g., through digital platforms or expanded advertising streams). Investors should monitor any communications regarding debt maturities, capital structure optimization, and strategic pivots in the broadcasting portfolio. Given the current balance sheet stress (current ratio ~0.0007, significant short-term debt, negative retained earnings), achieving meaningful revenue growth and cost containment will be critical to optionality and optional capital deployment in the next 6–12 months.