Galaxy Payroll Group Limited (GLXG)

Galaxy Payroll Group Cash Flow Statement

Financials in millions HKD. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Net Income	-27.57	5.51	9.01	22.56	9.69
Depreciation & Amortization	1.23	1.24	1.25	1.33	1.3
Other Adjustments	-0.08	0.1	-0.06	0.01	-
Change in Receivables	-0.95	-0.41	6.85	-5.6	0.97
Changes in Accounts Payable	0.01	-0.02	-0.04	-0.02	-0.01
Changes in Accrued Expenses	0.01	0.8	0.45	-5.4	0.28
Changes in Income Taxes Payable	-0.58	-0.49	0.1	1.08	-2.38
Changes in Other Operating Activities	0.22	-0.01	-1.47	-1.96	-2.65
Operating Cash Flow	-27.71	6.73	16.09	12	7.2
Operating Cash Flow Growth	-	-58.19%	34.06%	66.74%	-
Capital Expenditures	-0.06	-0.06	-0.03	-	-0.36
Investing Cash Flow	-0.06	-0.06	-0.03	-	-0.36
Short-Term Debt Issued	-	-	2	-	5
Short-Term Debt Repaid	-	-2	-2.93	-3.97	-2.73
Net Short-Term Debt Issued (Repaid)	-	-2	-0.93	-3.97	2.27
Issuance of Common Stock	55.06	-	-	-	-
Net Common Stock Issued (Repurchased)	55.06	-	-	-	-
Common Dividends Paid	-5.87	-9.46	-9.88	-18.92	-1.5
Other Financing Activities	0.08	-1.82	-1.78	-3.16	-
Financing Cash Flow	49.27	-13.29	-12.59	-26.05	0.77
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.16	0.03	0.01	0.02	0.18
Net Cash Flow	21.5	-6.62	3.47	-14.05	7.6
Free Cash Flow	-27.77	6.67	16.06	12	6.83
Free Cash Flow Growth	-	-58.49%	33.85%	75.56%	-
FCF Margin	-101.25%	22.13%	51.04%	25.58%	19.65%
Free Cash Flow Per Share	-	4.17	10.04	7.50	4.27
Levered Free Cash Flow	-26.75	4.97	8.34	13.63	8.13
Unlevered Free Cash Flow	-27.49	6.77	8.89	17.44	2.98

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q