NASDAQ : GLXG
Galaxy Payroll Group Limited — Financial statements
Industrials · Staffing & Employment Services · Hong Kong
Last price 0.6387 USD (Oct 30, 2026, 4:00 PM EDT) · Market cap 3.81M
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Galaxy Payroll Group Limited (GLXG) reported revenue of 28.82M HKD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year July - June; amounts in HKD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Revenue | 28.82M | 28.82M | 27.43M | 30.12M | 31.47M | 46.92M |
| Cost of Revenue | 18.32M | 18.32M | 15.75M | 13.95M | 13.00M | 11.70M |
| Gross Profit | 10.49M | 10.49M | 11.68M | 16.17M | 18.47M | 35.22M |
| Selling, General & Admin | 21.56M | 21.56M | 20.83M | 9.05M | 8.18M | 8.14M |
| Research & Development | 18.69M | |||||
| Operating Expenses | 21.57M | 21.57M | 39.44M | 9.15M | 8.12M | 8.14M |
| Operating Income | -11.08M | -11.08M | -27.76M | 7.02M | 10.35M | 27.08M |
| Interest Expense | -47.96K | -47.96K | -59.77K | -34.67K | -123.27K | -238.74K |
| Interest & Investment Income | 695.13K | 695.13K | 757.38K | 221.72K | 186.39K | 5.14K |
| Other Non Operating Income (Expenses) | 21.39K | 21.39K | 27.66K | 77.76K | 402.97K | 411.69K |
| Pretax Income | -10.41M | -10.41M | -27.03M | 7.29M | 10.82M | 27.25M |
| Income Tax Expense | 215.83K | 215.83K | 535.59K | 1.78M | 1.81M | 4.70M |
| Net Income | -10.63M | -10.63M | -27.57M | 5.51M | 9.01M | 22.56M |
| Net Income to Common | -10.63M | -10.63M | -27.57M | 5.51M | 9.01M | 22.56M |
| Shares Outstanding (Basic) | 2.81M | 2.81M | 1.81M | 1.60M | 1.60M | 1.60M |
| Shares Outstanding (Diluted) | 2.81M | 2.81M | 1.81M | 1.60M | 1.60M | 1.60M |
| EPS (Basic) | -3.78 | -3.78 | -15.27 | 3.44 | 5.63 | 14.10 |
| EPS (Diluted) | -3.78 | -3.78 | -15.27 | 3.44 | 5.63 | 14.10 |
| Free Cash Flow | -8.21M | -8.21M | -27.77M | 6.67M | 16.06M | 12.00M |
| Free Cash Flow Per Share | -2.92 | -2.92 | -15.38 | 4.17 | 10.04 | 7.50 |
| Dividend Per Share | 1.45 | 1.15 | ||||
| Gross Margin | 36.41% | 36.41% | 42.59% | 53.69% | 58.69% | 75.07% |
| Operating Margin | -38.45% | -38.45% | -101.20% | 23.32% | 32.89% | 57.71% |
| Profit Margin | -36.88% | -36.88% | -100.51% | 18.28% | 28.64% | 48.08% |
| Free Cash Flow Margin | -28.49% | -28.49% | -101.25% | 22.13% | 51.04% | 25.58% |
| EBITDA | -10.97M | -10.97M | -27.65M | 7.13M | 10.50M | 27.25M |
| EBITDA Margin | -38.06% | -38.06% | -100.81% | 23.68% | 33.38% | 58.09% |
| D&A For EBITDA | 110.38K | 110.38K | 106.90K | 110.21K | 154.46K | 176.60K |
| EBIT | -11.08M | -11.08M | -27.76M | 7.02M | 10.35M | 27.08M |
| EBIT Margin | -38.45% | -38.45% | -101.20% | 23.32% | 32.89% | 57.71% |
| Effective Tax Rate | 24.47% | 16.69% | 17.23% | |||
| Revenue as Reported | 28.82M | 28.82M | 27.43M | 30.12M | 31.47M | 46.92M |
| Advertising Expenses | 145.67K | 107.24K | 6.82K | 161.26K |
Balance sheet
Fiscal year July - June; amounts in HKD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 28.09M | 28.09M | 32.19M | 10.86M | 16.44M | 12.97M |
| Cash & Short-Term Investments | 28.09M | 28.09M | 32.19M | 10.86M | 16.44M | 12.97M |
| Accounts Receivable | 3.26M | 3.26M | 3.58M | 2.56M | 2.25M | 9.03M |
| Other Receivables | 432.12K | 753.72K | 1.46M | 1.73M | ||
| Receivables | 3.26M | 3.26M | 4.01M | 3.31M | 3.71M | 10.77M |
| Prepaid Expenses | 6.66M | 6.66M | 153.82K | 698.58K | 614.54K | 26.08K |
| Restricted Cash | 1.01M | 1.00M | ||||
| Other Current Assets | 1.39M | 1.34M | 2.38M | 1.87M | ||
| Total Current Assets | 38.01M | 38.01M | 37.75M | 16.20M | 24.15M | 26.63M |
| Property, Plant & Equipment | 2.42M | 2.42M | 1.39M | 2.54M | 1.19M | 2.47M |
| Long-Term Deferred Charges | 7.33M | 4.94M | 3.16M | |||
| Other Long-Term Assets | 515.11K | 515.11K | 514.82K | 502.81K | ||
| Total Assets | 40.95M | 40.95M | 39.14M | 26.59M | 30.28M | 32.76M |
| Accounts Payable | 61.53K | 61.53K | 48.62K | 41.82K | 66.08K | 105.09K |
| Accrued Expenses | 11.86M | 11.86M | 4.08M | 4.10M | 2.28M | 2.28M |
| Current Portion of Long-Term Debt | 2.00M | 2.93M | ||||
| Current Portion of Leases | 1.05M | 1.05M | 945.80K | 1.10M | 960.10K | 1.11M |
| Current Income Taxes Payable | 2.51M | 2.51M | 2.68M | 3.26M | 3.74M | 3.64M |
| Current Unearned Revenue | 28.20K | 47.00K | 65.80K | 196.60K | ||
| Other Current Liabilities | 3.97M | 10.32M | 10.82M | 6.30M | ||
| Total Current Liabilities | 15.48M | 15.48M | 11.74M | 18.86M | 19.94M | 16.57M |
| Long-Term Leases | 1.24M | 1.24M | 291.15K | 1.25M | 990.96K | |
| Total Liabilities | 16.72M | 16.72M | 12.04M | 20.11M | 19.94M | 17.56M |
| Common Stock | 327.54K | 327.54K | 105.24K | 77.63K | 77.63K | 77.63K |
| Additional Paid-In Capital | 71.22M | 71.22M | 48.29M | 40.00K | 40.00K | 40.00K |
| Retained Earnings | -31.81M | -31.81M | -21.19M | 6.38M | 10.26M | 15.07M |
| Comprehensive Income & Other | -15.51M | -15.51M | -112.17K | -23.28K | -36.48K | 9.10K |
| Shareholders' Equity | 24.23M | 24.23M | 27.10M | 6.48M | 10.34M | 15.20M |
| Total Liabilities & Equity | 40.95M | 40.95M | 39.14M | 26.59M | 30.28M | 32.76M |
| Total Debt | 2.29M | 2.29M | 1.24M | 2.34M | 2.96M | 5.04M |
| Net Cash (Debt) | 25.80M | 25.80M | 30.95M | 8.51M | 13.48M | 7.93M |
| Net Cash Per Share | 9.18 | 9.18 | 17.14 | 5.32 | 8.42 | 4.96 |
| Filing Date Shares Outstanding | 5.96M | 5.96M | 2.16M | 1.80M | 1.60M | 1.60M |
| Total Common Shares Outstanding | 5.96M | 5.96M | 2.16M | 1.60M | 1.60M | 1.60M |
| Working Capital | 22.54M | 22.54M | 26.00M | -2.66M | 4.22M | 10.07M |
| Book Value Per Share | 4.06 | 4.06 | 12.54 | 4.05 | 6.46 | 9.50 |
| Tangible Book Value | 24.23M | 24.23M | 27.10M | 6.48M | 10.34M | 15.20M |
| Tangible Book Value Per Share | 4.06 | 4.06 | 12.54 | 4.05 | 6.46 | 9.50 |
| Machinery | 869.50K | 801.85K | 744.67K | 722.87K | ||
| Leasehold Improvements | 229.62K | 229.62K | 229.62K | 229.62K |
Cash flow statement
Fiscal year July - June; amounts in HKD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Net Income | -10.63M | -10.63M | -27.57M | 5.51M | 9.01M | 22.56M |
| Depreciation & Amortization | 1.25M | 1.25M | 1.23M | 1.24M | 1.25M | 1.33M |
| Stock-Based Compensation | 3.57M | 3.57M | ||||
| Provision & Write-off of Bad Debts | 12.11K | 12.11K | -77.22K | 101.60K | -61.36K | 5.25K |
| Change in Accounts Receivable | 308.58K | 308.58K | -948.56K | -407.38K | 6.85M | -5.60M |
| Change in Accounts Payable | 12.91K | 12.91K | 6.80K | -24.25K | -39.02K | -19.50K |
| Change in Income Taxes | -171.77K | -171.77K | -580.10K | -485.88K | 100.26K | 1.08M |
| Change in Other Net Operating Assets | -2.49M | -2.49M | 232.28K | 797.17K | -1.02M | -7.36M |
| Operating Cash Flow | -8.14M | -8.14M | -27.71M | 6.73M | 16.09M | 12.00M |
| Capital Expenditures | -73.80K | -73.80K | -63.36K | -59.45K | -25.30K | |
| Investing Cash Flow | -73.80K | -73.80K | -63.36K | -59.45K | -25.30K | |
| Long-Term Debt Issued | 77.63K | 2.00M | ||||
| Long-Term Debt Repaid | -2.00M | -2.93M | -3.97M | |||
| Net Debt Issued (Repaid) | 77.63K | -2.00M | -933.28K | -3.97M | ||
| Issuance of Common Stock | 3.93M | 3.93M | 55.06M | |||
| Common Dividends Paid | -5.87M | -9.46M | -9.88M | -18.92M | ||
| Other Financing Activities | -1.82M | -1.78M | -3.16M | |||
| Financing Cash Flow | 3.93M | 3.93M | 49.27M | -13.29M | -12.59M | -26.05M |
| Foreign Exchange Rate Adjustments | 180.05K | 180.05K | -164.50K | 26.45K | 10.83K | 18.22K |
| Net Cash Flow | -4.10M | -4.10M | 21.33M | -6.59M | 3.48M | -14.03M |
| Free Cash Flow | -8.21M | -8.21M | -27.77M | 6.67M | 16.06M | 12.00M |
| Free Cash Flow Margin | -28.49% | -28.49% | -101.25% | 22.13% | 51.04% | 25.58% |
| Free Cash Flow Per Share | -2.92 | -2.92 | -15.38 | 4.17 | 10.04 | 7.50 |
| Levered Free Cash Flow | -6.52M | -6.52M | -23.40M | 8.71M | 18.01M | 3.39M |
| Unlevered Free Cash Flow | -6.49M | -6.49M | -23.37M | 8.73M | 18.09M | 3.54M |
| Cash Interest Paid | 46.00 | 34.67K | 123.27K | 238.74K | ||
| Cash Income Tax Paid | 1.12M | 2.13M | 1.71M | 3.62M | ||
| Change in Working Capital | -2.34M | -2.34M | -1.29M | -120.35K | 5.89M | -11.90M |
Ratios
Fiscal year July - June; amounts in HKD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 3.99M | 7.39M | 10.01M | |||
| Enterprise Value | 704.14K | 3.24M | 6.04M | |||
| Last Close Price | 0.64 | 1.24 | 5.56 | |||
| PS Ratio | 1.04 | 2.01 | 2.86 | |||
| PB Ratio | 1.23 | 2.39 | 2.90 | |||
| P/TBV Ratio | 1.23 | 2.39 | 2.90 | |||
| EV/Sales Ratio | 0.14 | 0.88 | 1.73 | |||
| Debt / Equity Ratio | 0.09 | 0.09 | 0.05 | 0.36 | 0.29 | 0.33 |
| Debt / EBITDA Ratio | 0.28 | 0.25 | 0.18 | |||
| Debt / FCF Ratio | 0.35 | 0.18 | 0.42 | |||
| Net Debt / Equity Ratio | -1.06 | -1.06 | -1.14 | -1.31 | -1.30 | -0.52 |
| Net Debt / EBITDA Ratio | 2.35 | 2.35 | 1.12 | -1.19 | -1.28 | -0.29 |
| Net Debt / FCF Ratio | 3.14 | 3.14 | 1.11 | -1.28 | -0.84 | -0.66 |
| Asset Turnover | 0.72 | 0.72 | 0.83 | 1.06 | 1.00 | 1.34 |
| Quick Ratio | 2.03 | 2.03 | 3.08 | 0.75 | 1.01 | 1.43 |
| Current Ratio | 2.46 | 2.46 | 3.21 | 0.86 | 1.21 | 1.61 |
| Return on Equity (ROE) | -41.40% | -41.40% | -164.22% | 65.48% | 70.56% | 202.65% |
| Return on Assets (ROA) | -17.29% | -17.29% | -52.80% | 15.44% | 20.52% | 48.42% |
| Return on Invested Capital (ROIC) | 308.43% | |||||
| Return on Capital Employed (ROCE) | -43.50% | -43.50% | -101.30% | 90.90% | 100.10% | 167.20% |
| Earnings Yield | -71.94% | -18.33% | -35.09% | |||
| FCF Yield | -27.48% | -14.16% | -35.35% | |||
| Payout Ratio | 171.85% | 109.69% | 83.89% | |||
| Buyback Yield / Dilution | -55.70% | -55.70% | -12.85% | |||
| Total Shareholder Return | -55.70% | -55.70% | -12.85% |