GLXG
GLXG
Galaxy Payroll Group LimitedIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $221.66K ▼ | $430.9K ▲ | $-321.11K ▼ | -144.86% ▼ | $-0.18 ▼ | $-313.39K ▼ |
| Q2-2025 | $883.55K ▲ | $213.98K ▼ | $-129.66K ▲ | -14.68% ▲ | $-0.08 ▲ | $-124.1K ▲ |
| Q1-2025 | $882.76K ▼ | $832.52K ▲ | $-504.47K ▼ | -57.15% ▼ | $-0.29 ▼ | $-511.39K ▼ |
| Q4-2024 | $966.99K ▲ | $276.56K ▲ | $55.37K ▼ | 5.73% ▼ | $0.04 ▼ | $84.69K ▼ |
| Q3-2024 | $964.96K | $275.98K | $215.97K | 22.38% | $0.13 | $283.54K |
What's going well?
Gross margin improved sharply, meaning the company is keeping more from each sale. Other income provided a small boost. The company may be investing heavily in R&D to fuel future growth.
What's concerning?
Revenue collapsed by 75% and losses more than doubled. Operating expenses, especially R&D, soared to unsustainable levels compared to sales. Dilution is also creeping up, hurting existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $522.36K ▼ | $635.09K ▼ | $195.32K ▲ | $439.77K ▼ |
| Q2-2025 | $539.89K ▼ | $965.53K ▼ | $189.2K ▼ | $776.33K ▼ |
| Q1-2025 | $32.58M ▲ | $58.26M ▲ | $11.42M ▼ | $46.84M ▲ |
| Q4-2024 | $10.86M | $26.59M | $20.11M | $6.48M |
| Q3-2024 | $10.86M | $26.59M | $20.11M | $6.48M |
What's financially strong about this company?
GLXG has over $522 million in cash, almost no debt, and a very high-quality asset base with no risky intangibles. They can easily cover all bills and have no liquidity worries.
What are the financial risks or weaknesses?
Shareholder equity and total assets dropped sharply this quarter, and retained earnings are deeply negative, showing a history of losses. Receivables are growing faster than sales, which could signal slower customer payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-3.92M ▼ | $0 ▼ | $0 | $0 ▲ | $0 ▼ | $0 ▼ |
| Q4-2024 | $55.37K ▲ | $70.52K ▲ | $0 ▲ | $-34.08K ▲ | $37.25K ▲ | $70.52K ▲ |
| Q2-2024 | $34.8K ▼ | $39.63K ▼ | $-973 ▼ | $-183.54K ▼ | $-143.33K ▼ | $38.66K ▼ |
| Q4-2023 | $90.66K ▲ | $130.12K ▼ | $-190.11 ▲ | $-48.55K ▲ | $0 | $129.93K ▼ |
| Q2-2023 | $56.06K | $131.76K | $-221.82 | $-156.47K | $0 | $131.54K |
What's strong about this company's cash flow?
There are no cash flow strengths this quarter—previous quarter showed some cash generation, but that has disappeared.
What are the cash flow concerns?
The company has no cash left, no cash flow from operations, and reported a large non-cash loss. This is a critical situation and raises serious questions about survival.
5-Year Trend Analysis
A comprehensive look at Galaxy Payroll Group Limited's financial evolution and strategic trajectory over the past five years.
Historically, Galaxy Payroll demonstrated that its business model can be highly profitable and cash generative, with strong margins, good operating cash flow, and low reliance on debt. Its focus on the Asia-Pacific region, deep knowledge of local regulations, and integrated HRIS platform, combined with employer-of-record services, give it a distinctive strategic position. The company has also shown willingness to invest in innovation, particularly AI‑driven HR tools, and has raised external capital through an IPO and follow-on financing to support its plans.
The most pressing concerns are the near-collapse in revenue, the move from strong profits to losses, and the erosion of cash and equity, all of which point to severe operational distress. The balance sheet is now thin, leaving limited room to absorb further shocks or extended losses. Competitive pressures are intense, and the company must keep up with rapid technological change while also reassuring customers and partners about its stability. Execution risk around its innovation strategy is high, especially given the need to do more with fewer financial resources.
The outlook for Galaxy Payroll is highly uncertain and hinges on whether management can stabilize the core business, rebuild revenue, and successfully deliver on its technology and AI roadmap. If the company can restore client volumes and monetize its platform and EOR capabilities, its historically strong margins suggest that profitability could recover. Conversely, if the revenue collapse reflects permanent loss of market position or if innovation efforts fail to gain traction, the current balance sheet and cash flow profile leave little margin for prolonged setbacks. Observers should treat forward-looking expectations with caution until there is clearer evidence of sustained operational recovery.
About Galaxy Payroll Group Limited
https://www.galaxy-hk.comGalaxy Payroll Group Limited, through its subsidiaries, provides payroll outsourcing, employment, and consultancy and market research services. It has operations in Hong Kong, Macau, the People's Republic of China, Taiwan, Japan, Australia, Thailand, Malaysia, Vietnam, India, Indonesia, and the Philippines. The company was founded in 2013 and is based in Sheung Wan, Hong Kong.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $221.66K ▼ | $430.9K ▲ | $-321.11K ▼ | -144.86% ▼ | $-0.18 ▼ | $-313.39K ▼ |
| Q2-2025 | $883.55K ▲ | $213.98K ▼ | $-129.66K ▲ | -14.68% ▲ | $-0.08 ▲ | $-124.1K ▲ |
| Q1-2025 | $882.76K ▼ | $832.52K ▲ | $-504.47K ▼ | -57.15% ▼ | $-0.29 ▼ | $-511.39K ▼ |
| Q4-2024 | $966.99K ▲ | $276.56K ▲ | $55.37K ▼ | 5.73% ▼ | $0.04 ▼ | $84.69K ▼ |
| Q3-2024 | $964.96K | $275.98K | $215.97K | 22.38% | $0.13 | $283.54K |
What's going well?
Gross margin improved sharply, meaning the company is keeping more from each sale. Other income provided a small boost. The company may be investing heavily in R&D to fuel future growth.
What's concerning?
Revenue collapsed by 75% and losses more than doubled. Operating expenses, especially R&D, soared to unsustainable levels compared to sales. Dilution is also creeping up, hurting existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $522.36K ▼ | $635.09K ▼ | $195.32K ▲ | $439.77K ▼ |
| Q2-2025 | $539.89K ▼ | $965.53K ▼ | $189.2K ▼ | $776.33K ▼ |
| Q1-2025 | $32.58M ▲ | $58.26M ▲ | $11.42M ▼ | $46.84M ▲ |
| Q4-2024 | $10.86M | $26.59M | $20.11M | $6.48M |
| Q3-2024 | $10.86M | $26.59M | $20.11M | $6.48M |
What's financially strong about this company?
GLXG has over $522 million in cash, almost no debt, and a very high-quality asset base with no risky intangibles. They can easily cover all bills and have no liquidity worries.
What are the financial risks or weaknesses?
Shareholder equity and total assets dropped sharply this quarter, and retained earnings are deeply negative, showing a history of losses. Receivables are growing faster than sales, which could signal slower customer payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-3.92M ▼ | $0 ▼ | $0 | $0 ▲ | $0 ▼ | $0 ▼ |
| Q4-2024 | $55.37K ▲ | $70.52K ▲ | $0 ▲ | $-34.08K ▲ | $37.25K ▲ | $70.52K ▲ |
| Q2-2024 | $34.8K ▼ | $39.63K ▼ | $-973 ▼ | $-183.54K ▼ | $-143.33K ▼ | $38.66K ▼ |
| Q4-2023 | $90.66K ▲ | $130.12K ▼ | $-190.11 ▲ | $-48.55K ▲ | $0 | $129.93K ▼ |
| Q2-2023 | $56.06K | $131.76K | $-221.82 | $-156.47K | $0 | $131.54K |
What's strong about this company's cash flow?
There are no cash flow strengths this quarter—previous quarter showed some cash generation, but that has disappeared.
What are the cash flow concerns?
The company has no cash left, no cash flow from operations, and reported a large non-cash loss. This is a critical situation and raises serious questions about survival.
5-Year Trend Analysis
A comprehensive look at Galaxy Payroll Group Limited's financial evolution and strategic trajectory over the past five years.
Historically, Galaxy Payroll demonstrated that its business model can be highly profitable and cash generative, with strong margins, good operating cash flow, and low reliance on debt. Its focus on the Asia-Pacific region, deep knowledge of local regulations, and integrated HRIS platform, combined with employer-of-record services, give it a distinctive strategic position. The company has also shown willingness to invest in innovation, particularly AI‑driven HR tools, and has raised external capital through an IPO and follow-on financing to support its plans.
The most pressing concerns are the near-collapse in revenue, the move from strong profits to losses, and the erosion of cash and equity, all of which point to severe operational distress. The balance sheet is now thin, leaving limited room to absorb further shocks or extended losses. Competitive pressures are intense, and the company must keep up with rapid technological change while also reassuring customers and partners about its stability. Execution risk around its innovation strategy is high, especially given the need to do more with fewer financial resources.
The outlook for Galaxy Payroll is highly uncertain and hinges on whether management can stabilize the core business, rebuild revenue, and successfully deliver on its technology and AI roadmap. If the company can restore client volumes and monetize its platform and EOR capabilities, its historically strong margins suggest that profitability could recover. Conversely, if the revenue collapse reflects permanent loss of market position or if innovation efforts fail to gain traction, the current balance sheet and cash flow profile leave little margin for prolonged setbacks. Observers should treat forward-looking expectations with caution until there is clearer evidence of sustained operational recovery.

CEO
Wai Hong Lao
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2025-09-08 | Reverse | 1:10 |
Ratings Snapshot
Rating : C

