Magic Empire Global Cash Flow 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
Net Income	-8.31	-4.73	-0.48	-3.84	1.58
Depreciation & Amortization	0.38	0.38	0.21	0.06	0.7
Other Adjustments	1.66	0.67	4	2.52	2.04
Change in Receivables	1.79	0.51	-0.25	2.68	-2.41
Changes in Accrued Expenses	-0	-0.39	0.01	0.74	-0.51
Changes in Income Taxes Payable	-	-	0.59	-0.83	1.53
Changes in Unearned Revenue	-0.79	0.48	-1.89	-0.2	-0.03
Changes in Other Operating Activities	-1.51	-1.58	-2.09	-2.04	-2.22
Operating Cash Flow	-6.78	-4.65	0.09	-0.91	0.68
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	-
Other Financing Activities	-	-	-	-10.9	3.13
Financing Cash Flow	-	-	-1.58	125.63	3.13
Net Cash Flow	-6.78	35.1	-29.41	110.13	3.81
Free Cash Flow	-6.78	-4.65	-1.81	-0.91	0.68
FCF Margin	-58.82%	-36.37%	-13.13%	-8.13%	4.02%
Free Cash Flow Per Share	-1.34	-0.92	-0.36	-0.21	0.18
Levered Free Cash Flow	-10.23	-5.83	-5.56	-6.11	1.04
Unlevered Free Cash Flow	-13.94	-11.33	-7.89	-7.26	1.12

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q