Magic Empire Global Ltd
NASDAQ:MEGL
Income Statement
Earnings Waterfall
Magic Empire Global Ltd
Income Statement
Magic Empire Global Ltd
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
17
N/A
|
25
+47%
|
11
-55%
|
9
-16%
|
14
+46%
|
15
+12%
|
13
-16%
|
10
-22%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(15)
|
(21)
|
(16)
|
(17)
|
(17)
|
(19)
|
(23)
|
(26)
|
|
| Selling, General & Administrative |
(14)
|
(21)
|
(16)
|
(17)
|
(16)
|
(19)
|
(23)
|
(26)
|
|
| Depreciation & Amortization |
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Operating Income |
2
N/A
|
3
+92%
|
(5)
N/A
|
(7)
-61%
|
(3)
+61%
|
(3)
-13%
|
(10)
-215%
|
(15)
-52%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
0
|
0
|
1
|
3
|
4
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
3
|
5
|
5
|
|
| Pre-Tax Income |
2
N/A
|
3
+98%
|
(3)
N/A
|
(4)
-25%
|
(0)
+89%
|
(1)
-21%
|
(5)
-716%
|
(10)
-110%
|
|
| Net Income | |||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
2
|
3
|
(4)
|
(5)
|
(0)
|
(1)
|
(5)
|
(10)
|
|
| Net Income (Common) |
2
N/A
|
3
+94%
|
(4)
N/A
|
(5)
-20%
|
(0)
+90%
|
(1)
-21%
|
(5)
-716%
|
(10)
-110%
|
|
| EPS (Diluted) |
0.31
N/A
|
0.61
+97%
|
-0.75
N/A
|
-0.9
-20%
|
-0.1
+89%
|
-0.12
-20%
|
-0.93
-675%
|
-1.96
-111%
|
|