Magic Empire Global Income Statement

Financials in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	11.53	12.78	13.79	11.2	16.87
Revenue Growth (YoY)	-9.82%	-7.31%	23.16%	-33.62%	-17.37%
Gross Profit	11.53	12.78	13.79	11.2	16.87
Selling, General & Admin	23.55	23.01	16.6	15.7	15.14
Total Operating Expenses	23.55	23.01	16.6	15.7	15.14
Operating Income	-12.02	-10.23	-2.81	-4.5	1.73
Interest Income	3.92	4.45	4.26	1.06	0
Other Non-Operating Income (Expense)	-0.21	1.04	-1.93	-0.02	-0.08
Total Non-Operating Income (Expense)	3.71	5.5	2.33	1.04	-0.08
Pretax Income	-8.31	-4.73	-0.48	-3.46	1.65
Provision for Income Taxes	-	-	-	0.38	0.07
Net Income	-8.31	-4.73	-0.48	-3.84	1.58
Net Income to Common	-8.31	-4.73	-0.48	-3.84	1.58
Net Income Growth	-	-	-	-	-62.41%
Shares Outstanding (Basic)	5	5	5	4	4
Shares Outstanding (Diluted)	5	5	5	4	4
Shares Change (YoY)	-	-	18.62%	13.84%	-
EPS (Basic)	-1.64	-0.93	-0.10	-0.90	0.44
EPS (Diluted)	-1.64	-0.93	-0.10	-0.90	0.44
EPS Growth	-	-	-	-	-60.71%
Free Cash Flow	-6.78	-4.65	-1.81	-0.91	0.68
Free Cash Flow Per Share	-1.34	-0.92	-0.36	-0.21	0.18
Dividends Per Share	-	-	-	-	1.080
Dividend Growth	-	-	-	-	8.00%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-104.24%	-79.99%	-20.39%	-40.21%	10.25%
Profit Margin	-72.07%	-37.00%	-3.51%	-34.31%	9.36%
FCF Margin	-58.82%	-36.37%	-13.13%	-8.13%	4.02%
EBITDA	-11.64	-9.84	-2.6	-4.44	2.42
EBITDA Margin	-100.93%	-77.01%	-18.87%	-39.65%	14.37%
EBIT	-12.02	-10.23	-2.81	-4.5	1.73
EBIT Margin	-104.24%	-79.99%	-20.39%	-40.21%	10.25%
Effective Tax Rate	0.00%	0.00%	0.00%	-11.03%	4.26%

SEC Filings: 10-K · 10-Q