Detailed financial statements for Magic Empire Global Limited (MEGL): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Based in Central, Hong Kong, Magic Empire Global Limited, established in 2016, delivers a suite of financial and corporate advisory services to businesses operating in Hong Kong. These services encompass initial public offering sponsorship, comprehensive and impartial financial guidance, support for post-listing regulatory adherence, and underwriting assistance.
Analysis Summary
Magic Empire Global Limited reported revenue of $11.5M in the most recent fiscal year, growing at a 5-year CAGR of -10.8%.
Trailing-twelve-month margins: gross margin 0.0%, operating margin -153.0%, net margin -71.9%.
At the current price of $1.14, MEGL has negative trailing earnings (P/E not meaningful) and an ROE of -6.75%. Market capitalisation stands at $9M.
Balance sheet quality for MEGL: current ratio of 38.9, net cash position of $117.7M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | $28.0M | $20.4M | $16.9M | $11.2M | $13.8M | $12.8M | $11.5M |
| Cost of Revenue | 0 | $10.5M | $8.8M | 0 | $9.7M | $16.1M | $15.9M |
| Gross Profit | $28.0M | $20.2M | $8.1M | $11.2M | $4.1M | -$3.4M | -$4.4M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $10.9M | $11.7M | $2.3M | $12.4M | $4.8M | $4.8M | $5.8M |
| Operating Expenses | $16.0M | $16.4M | $6.4M | $15.7M | $6.9M | $6.9M | $7.7M |
| Operating Income | $11.9M | $3.9M | $1.7M | -$4.5M | -$2.8M | -$10.2M | -$12.0M |
| EBITDA | $15.3M | $8.0M | $4.8M | -$1.3M | $1.8M | -$2.6M | -$6.3M |
| Interest Expense | 0 | 0 | $82200 | $232000 | $139296 | $61232 | $206828 |
| Pre-tax Income | $11.8M | $4.6M | $1.6M | -$3.5M | -$483812 | -$4.7M | -$8.3M |
| Income Tax | $1.8M | $431511 | $70184 | $381820 | 0 | 0 | 0 |
| Net Income | $10.0M | $4.2M | $1.6M | -$3.8M | -$483812 | -$4.7M | -$8.3M |
| EPS | $0.67 | $0.21 | $0.11 | $-0.23 | $-0.10 | $-0.93 | $-1.63 |
| EPS (Diluted) | $0.67 | $0.21 | $0.11 | $-0.23 | $-0.10 | $-0.93 | $-1.63 |
| Shares Outstanding (Diluted) | $15.0M | $20.0M | $15.0M | $17.1M | $5.1M | $5.1M | $5.1M |
Balance Sheet (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $15.7M | $7.9M | $11.7M | $121.8M | $92.4M | $127.5M | $120.7M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $2.1M | $4.1M | $5.2M | $3.2M | $2.8M | $2.2M | $458418 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $15.7M | $13.3M | $11.7M | $126.1M | $96.3M | $130.6M | $122.2M |
| Property, Plant & Equipment | $6.4M | $3.0M | $5.5M | $3.6M | $3.4M | $5.5M | $3.7M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $25.5M | $16.3M | $25.7M | $144.1M | $138.3M | $136.1M | $125.8M |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term Debt | $2.6M | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | $1.8M | 0 | $16.5M | $6.0M | $4.0M | $3.5M | $3.1M |
| Long-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $22.0M | $12.4M | $20.2M | $7.8M | $4.0M | $6.6M | $4.6M |
| Retained Earnings | $3.5M | $3.9M | $5.5M | -$2.3M | -$4.4M | -$9.1M | -$17.4M |
| Total Equity | $3.5M | $3.9M | $5.5M | $136.3M | $134.3M | $129.5M | $121.2M |
| Total Debt | $5.0M | $2.4M | $5.5M | $3.7M | $1.7M | $4.3M | $3.1M |
| Net Debt | -$10.7M | -$5.5M | -$6.2M | -$118.2M | -$90.7M | -$123.2M | -$117.7M |
| Working Capital | $13.9M | $13.3M | -$4.8M | $120.0M | $92.3M | $127.1M | $119.0M |
Cash Flow (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Income | $10.0M | $4.2M | $1.5M | -$3.8M | -$483812 | -$4.7M | -$8.3M |
| Depreciation & Amortization | $3.3M | $3.3M | $3.0M | $2.0M | $2.1M | $2.1M | $1.8M |
| Stock-based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | -$4.8M | -$11.7M | -$5.1M | $1.4M | -$2.3M | -$975000 | $267197 |
| Operating Cash Flow | $8.0M | -$4.0M | $678653 | -$910364 | $94490 | -$4.7M | -$6.8M |
| Capital Expenditure | -$1.4M | 0 | 0 | 0 | -$1.9M | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -$7.0M | -$3.8M | 0 | -$4.0M | -$1.6M | 0 | 0 |
| Free Cash Flow | $6.6M | -$4.0M | $678653 | -$910364 | -$1.8M | -$4.7M | -$6.8M |
Growth & Margins (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -27.0% | -17.4% | -33.6% | +23.2% | -7.3% | -9.8% | |
| Net Income Growth (YoY) | -58.1% | -62.4% | -343.4% | +87.4% | -877.7% | -75.7% | |
| EPS Growth (YoY) | -68.7% | -47.6% | -309.1% | +58.5% | -873.8% | -75.3% | |
| Shares Change (YoY) | +33.3% | -25.0% | +13.8% | -70.3% | -0.0% | +0.0% | |
| FCF Growth (YoY) | -160.1% | +117.0% | -234.1% | -98.9% | -156.8% | -45.8% | |
| Gross Margin | 100.0% | 99.0% | 48.0% | 100.0% | 29.6% | -26.3% | -37.8% |
| Operating Margin | 42.6% | 18.9% | 10.3% | -40.2% | -20.4% | -80.0% | -104.2% |
| EBITDA Margin | 54.7% | 39.0% | 28.3% | -11.3% | 12.8% | -20.1% | -54.3% |
| Net Margin | 35.8% | 20.6% | 9.4% | -34.3% | -3.5% | -37.0% | -72.1% |
| FCF Margin | 23.7% | -19.5% | 4.0% | -8.1% | -13.1% | -36.4% | -58.8% |
| Effective Tax Rate | 14.9% | 9.3% | 4.3% | -11.0% | -0.0% | -0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.44 | $-0.20 | $0.05 | $-0.05 | $-0.36 | $-0.92 | $-1.34 |
| Dividends Per Share | $0.47 | $0.19 | $0.00 | $0.23 | $0.31 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $15.0M | $20.0M | $15.0M | $16.7M | $5.1M | $5.1M | $5.1M |
What to look at in Banking companies
- Efficiency Ratio (<=55%) — Operating expenses / revenue. Top banks below 55%.
- ROA (>=1%) — How much they earn per dollar of assets. ROE misleads in banks due to leverage.
- ROTCE (>=12%) — Return on Tangible Common Equity. Strips goodwill and intangibles.
- Equity / Assets (Tier 1 proxy) (>=8%) — Capital ratio proxy. FMP does not expose regulatory Tier 1 directly.
- P/B (1.0-1.5x) — Classic banking metric. <1x can be opportunity or distress.
- Sustainable dividend yield (>=2%, <8%) — EU banks pay 5-7% normally. >8% is distress signal.
Profitability
| Return on Equity | -6.75% |
| Return on Invested Capital | -14.22% |
| Return on Assets | -6.60% |
| Gross Margin | 0.00% |
| Operating Margin | -153.00% |
| Net Margin | -71.92% |
Financial Health
| Debt / Equity | 0.03 |
| Current Ratio | 38.87 |
| Piotroski F-Score | 2 |
| Altman Z-Score | 6.77 |
Key Ratios (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| P/E | 4510.51 | 14326.01 | 27498.05 | -175.19 | -386.72 | -18.04 | -5.63 |
| P/B | 13023.75 | 15309.31 | 8236.14 | 4.94 | 1.39 | 0.66 | 0.38 |
| P/S | 1621.23 | 2947.05 | 2689.38 | 60.11 | 13.56 | 6.65 | 4.03 |
| Gross Margin | 100.0% | 99.0% | 48.0% | 100.0% | 29.6% | -26.3% | -37.8% |
| Operating Margin | 42.6% | 18.9% | 10.3% | -40.2% | -20.4% | -80.0% | -104.2% |
| Net Margin | 35.8% | 20.6% | 9.4% | -34.3% | -3.5% | -37.0% | -72.1% |
Related companies: ABTS · AIFU · CNF · GSIW · NCPL · OXBR · SHFS
Explore sector: Financial Services · Investment - Banking & Investment Services
More sections of MEGL: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks