Magic Empire Global Limited (MEGL)

Magic Empire Global Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-4.73	-0.48	-3.84	1.58	4.2
Depreciation & Amortization	2.1	2.11	1.96	3.05	3.34
Other Adjustments	-1.04	2.1	0.62	-0.31	0.2
Change in Receivables	0.51	-0.25	2.68	-2.41	-0.68
Changes in Accrued Expenses	-0.39	0.01	0.74	-0.51	-0.93
Changes in Income Taxes Payable	-	0.59	-0.83	1.53	-6.5
Changes in Unearned Revenue	0.48	-1.89	-0.2	-0.03	-0.81
Changes in Other Operating Activities	-1.58	-2.09	-2.04	-2.22	-2.79
Operating Cash Flow	-4.65	0.09	-0.91	0.68	-3.99
Capital Expenditures	-	-1.9	-	-	-
Purchases of Investments	-8.5	-26.11	-14.5	-	-
Proceeds from Sale of Investments	48.25	-	-	-	-
Other Investing Activities	-	0.1	-0.1	-	-
Investing Cash Flow	39.75	-27.92	-14.6	-	-
Issuance of Common Stock	-	-	140.54	-	-
Net Common Stock Issued (Repurchased)	-	-	140.54	-	-
Common Dividends Paid	-	-1.58	-4	-	-3.75
Other Financing Activities	-	-	-10.9	3.13	-0.05
Financing Cash Flow	-	-1.58	125.63	3.13	-3.8
Net Cash Flow	35.1	-29.41	110.13	3.81	-7.79
Free Cash Flow	-4.65	-1.81	-0.91	0.68	-3.99
FCF Margin	-36.37%	-13.13%	-8.13%	4.02%	-19.53%
Free Cash Flow Per Share	-0.92	-0.36	-0.23	0.18	-1.06
Levered Free Cash Flow	-4.11	-3.66	-4.21	3.39	-3.5
Unlevered Free Cash Flow	-9.61	-5.99	-5.37	3.47	-4.2

Updated Oct 17, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q