Galaxy Payroll Group Cash Flow Statement

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

Millions HKD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-2.19	-27.57	5.51	9.01	22.56	9.69
Depreciation & Amortization	1.24	1.23	1.24	1.25	1.33	1.3
Other Adjustments	0.02	-0.08	0.1	-0.06	0.01	-
Change in Receivables	-0.71	-0.95	-0.41	6.85	-5.6	0.97
Changes in Accounts Payable	0.02	0.01	-0.02	-0.04	-0.02	-0.01
Changes in Accrued Expenses	7.7	0.01	0.8	0.45	-5.4	0.28
Changes in Income Taxes Payable	-0.01	-0.58	-0.49	0.1	1.08	-2.38
Changes in Other Operating Activities	-5.19	0.22	-0.01	-1.47	-1.96	-2.65
Operating Cash Flow	0.91	-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	-0.06	-0.03	-	-0.36
Investing Cash Flow	-0.06	-0.06	-0.06	-0.03	-	-0.36
Long-Term Debt Issued	-	-	-	2	-	5
Long-Term Debt Repaid	-	-	-2	-2.93	-3.97	-2.73
Net Long-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	-0.24	-0.16	0.03	0.01	0.02	0.18
Net Cash Flow	0.86	21.5	-6.62	3.47	-14.05	7.6
Free Cash Flow	0.86	-27.77	6.67	16.06	12	6.83
Free Cash Flow Growth	-	-	-58.49%	33.85%	75.56%	-
FCF Margin	3.09%	-101.25%	22.13%	51.04%	25.58%	19.65%
Free Cash Flow Per Share	0.44	-15.38	4.17	10.04	7.50	4.27
Levered Free Cash Flow	-17.17	-26.75	4.97	8.34	13.63	8.13
Unlevered Free Cash Flow	-17.49	-27.49	6.77	8.89	17.44	5.51

SEC Filings: 10-K · 10-Q