Magic Empire Global Limited (MEGL) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	24.3M	11.5M	12.8M	13.8M	11.2M
Cost of Revenue	16.1M	15.9M	16.1M	9.7M	—
Gross Profit	(3.4M)	(4.4M)	(3.4M)	4.1M	11.2M
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	29.6M	5.8M	4.8M	4.8M	12.4M
General & Admin Expense	4.8M	5.8M	4.8M	4.8M	3.0M
Selling & Marketing Expense	—	—	—	—	9.4M
Other Expenses	2.1M	1.8M	2.1M	2.1M	3.3M
Total Operating Expenses	30.5M	7.7M	6.9M	6.9M	15.7M
Cost and Expenses	46.6M	23.5M	23.0M	16.6M	15.7M
Operating Income (EBIT)	(27.9M)	(12.0M)	(10.2M)	(2.8M)	(4.5M)
Non-Operating
Interest Income	34.9M	3.9M	4.5M	4.3M	1.1M
Interest Expense	—	206.8K	61.2K	139.3K	232.0K
Net Interest Income	34.9M	3.7M	4.4M	4.1M	826.2K
Other Non-Op Income/Expense	9.2M	3.7M	5.5M	2.3M	1.0M
Non-Operating Income (excl Interest)	(2.4M)	(3.9M)	(5.6M)	(2.5M)	(1.3M)
EBT (Pre-Tax Income)	(17.0M)	(8.3M)	(4.7M)	(483.8K)	(3.5M)
Income Tax Expense	—	—	—	—	381.8K
Bottom Line
Net Income	(13.0M)	(8.3M)	(4.7M)	(483.8K)	(3.8M)
Earnings from Cont. Ops	(13.1M)	(8.3M)	(4.7M)	(483.8K)	(3.8M)
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	(13.1M)	(8.3M)	(4.7M)	(483.8K)	(3.8M)
Per Share
Basic EPS	($2.57)	($1.63)	($0.93)	($0.10)	($0.23)
Diluted EPS	($2.57)	($1.63)	($0.93)	($0.10)	($0.23)
Revenue Per Share	$4.81	$2.28	$2.52	$2.72	$0.67
Shares
Basic Shares Outstanding	5.1M	5.1M	5.1M	5.1M	16.7M
Diluted Shares Outstanding	5.1M	5.1M	5.1M	5.1M	17.1M
Profitability Metrics
EBITDA	(20.4M)	(6.3M)	(2.6M)	1.8M	(1.3M)
D&A	—	1.8M	2.1M	2.1M	2.0M
EBIT	(21.9M)	(8.1M)	(4.7M)	(344.5K)	(3.2M)

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2025