Magic Empire Global Ltd MEGL
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.21
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $1.5M | $1.6M | $1.8M | $1.4M | — | — |
| SG&A | $3.0M | $3.0M | $2.1M | $2.0M | — | — |
| Total operating expenses | $3.0M | $3.0M | $2.1M | $2.0M | — | — |
| Operating income | -$1.5M | -$1.3M | -$360.1K | -$577.2K | — | — |
| Pre-tax income | -$1.1M | -$608.9K | -$61.9K | -$443.6K | — | — |
| Income tax | — | — | — | $48.9K | — | — |
| Net income | -$1.1M | -$608.9K | -$61.9K | -$492.5K | — | — |
| EPS, basic | -0.21 | -0.12 | -0.00 | -0.03 | — | — |
| EPS, diluted | -0.21 | -0.12 | -0.00 | -0.03 | — | — |
| Shares, diluted (wtd. avg.) | 5.1M | 5.1M | 5.1M | 4.3M | 15.0M | 15.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Receivables | $58.1K | $231.0K | $294.8K | $254.9K | — | — |
| Total current assets | $15.7M | $16.8M | $12.3M | $16.2M | — | — |
| Property, plant and equipment | $119.9K | $169.2K | $217.0K | $217.0K | — | — |
| Total assets | $16.2M | $17.5M | $17.7M | $18.5M | — | — |
| Total current liabilities | $403.9K | $455.9K | $510.7K | $772.5K | — | — |
| Total liabilities | $592.5K | $850.3K | $510.7K | $996.4K | — | — |
| Retained earnings | -$2.2M | -$1.2M | -$564.7K | -$300.6K | — | — |
| Total equity | $15.6M | $16.7M | $17.2M | $17.5M | — | — |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating cash flow | -$871.3K | -$598.6K | $12.1K | -$116.7K | — | — |
| Depreciation and amortisation | $49.0K | $49.0K | $26.9K | $8.0K | — | — |
| Capital expenditure | — | — | $243.9K | — | — | — |
| Investing cash flow | — | $5.1M | -$3.6M | -$1.9M | — | — |
| Financing cash flow | — | — | -$202.5K | $16.1M | — | — |
| Dividends paid | — | — | $202.5K | $512.7K | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-016153.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|
| Revenue | — | — | $1.4M | $1.8M | $1.6M | $1.5M |
| Gross profit | — | — | — | — | — | — |
| Net income | — | — | -$492.5K | -$61.9K | -$608.9K | -$1.1M |
Others in SIC 6199
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AXP | AMERICAN EXPRESS CO | $211.52B | 20.4x | 6.4% |
| MSTR | Strategy Inc | $51.47B | — | 3.0% |
| COIN | Coinbase Global, Inc. | $43.32B | 37.0x | 9.4% |
| SYF | Synchrony Financial | $23.96B | 7.9x | — |
| CRCL | Circle Internet Group, Inc. | $21.32B | — | 624.0% |
| SOFI | SoFi Technologies, Inc. | $18.88B | 37.5x | 23.1% |
| BMNR | BITMINE IMMERSION TECHNOLOGIES, INC. | $13.51B | 1.7x | 84.1% |
| CHYM | Chime Financial, Inc. | $11.23B | — | 30.7% |