Galaxy Gaming, Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Galaxy Gaming, Inc. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	12.5	14.9	18.6	21.3	10.2	20	23.4	27.8	31.7	30.9
Cost of revenue	0.13	0.23	0.14	0.23	0.07	0.08	0.2	1.26	1.51	0.78
Gross profit	12.3	14.6	18.4	21.1	10.2	19.9	23.2	26.5	30.2	30.1
Research and development	0.35	0.49	0.93	0.82	0.49	0.52	0.58	0.82	1.06	0.93
Selling, general and administrative	6.73	9.06	11	13.3	8.96	10.6	12.5	15.7	19.7	17.2
Operating income	3.39	2.5	3.91	4.07	-2.26	4.35	6.07	6.73	5.7	8.18
Interest expense	1.21	1.7	1	0.68	0.68	1.51	7.41	9.06	9.07	3.59
Interest income	0	0	0	0.07	0.03	0	0.07	0.61	0.78	0.05
Other non-operating income	-0.85	-1.95	-2.5	-1.12	-0.56	-2.18	-7.64	-8.46	-8.27	-6.55
Pre-tax income	2.54	0.55	1.41	2.95	-2.81	2.16	-1.56	-1.73	-2.57	1.63
Income tax	0.77	0.56	0.2	0.01	-0.61	0.05	0.21	0.08	0.06	0.14
Net income	1.77	-0.01	1.22	2.94	-2.21	2.11	-1.77	-1.81	-2.63	1.48
EBITDA	5.09	4.27	5.75	6.03	-0.03	7.2	8.83	9	8.57	11.4
EPS, basic	0.05	0.00	0.03	0.12	-0.12	0.10	-0.07	-0.07	-0.10	0.06
EPS, diluted	0.04	0.00	0.03	0.11	-0.12	0.10	-0.07	-0.07	-0.10	0.06
Shares, diluted (weighted)	39.6	39.4	41.2	27.1	18.3	21.8	24.8	25.5	25.7	26.2

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	2.3	3.49	6.31	9.69	5.99	16.1	18.2	16.7	18.1	4.31
Receivables	2.14	2.3	2.85	1.83	2.49	4.38	3.45	4.17	4.72	5.74
Inventory	0.43	0.52	0.53	0.67	0.67	0.77
Other current assets	0.19	0.36	0	0	0.01	0.02	0.59	0	1.24	1.39
Total current assets	5.15	6.77	10.2	13.2	11.6	23.1	24.2	22.2	24.2	11.6
Property, plant and equipment	0.36	0.26	0.2	0.14	0.12	0.1	0.14	0.1	0.07	0.12
Lease right-of-use assets				0.31	1.37	1.17	1	0.79	0.53	0.28
Goodwill	1.09	1.09	1.09	1.09	1.09	1.09	1.09	1.09	1.09	1.09
Intangible assets	11.8	10.4	8.89	7.43	16.1	13.6	13.9	12.8	11.4	10.2
Other non-current assets	0.08	0.02			0.12	0.17	0.27	0.32	0.37	0.09
Total assets	19	19.1	21.2	23	30.6	40.5	42	40.5	41	27.5
Accounts payable	0.46	1.04	0.68	0.77	0.47	0.37	1.13	1	2.65	1.88
Accrued liabilities	1.11	0.89	1.38	1.45	1.33	2.67	3.7	2.58	2.83	3.18
Deferred revenue	1.01	1.08	1.44	0.03	0.03	0.04	0.02	0.17		0.29
Short-term debt	1.2	1.16	1.46	1.63	2.22	1.1	0.94	0.85	0.84	2.42
Total current liabilities	4.71	4.87	4.99	4.16	4.25	4.4	6.03	4.88	6.6	8.06
Long-term debt	8.67	7.42	8.65	46.3	49.7	52.1	53	53.2	54.1	36.9
Lease liabilities				0.03	1.22	1.02	0.83	0.59	0.3	0
Total liabilities	14.4	13.7	13.7	50.6	55.4	57.7	59.9	58.7	61.1	45
Total debt	9.87	8.58	10.1	47.9	51.9	53.2	53.9	54.1	55	39.3
Paid-in capital	3.11	3.96	4.73	5.8	10.8	16.4	17.6	19	19.9	20.7
Retained earnings	1.48	1.47	2.68	-33.4	-35.7	-33.5	-35.3	-37.1	-39.8	-38.3
Other comprehensive income					0.04	-0.15	-0.17	-0.12	-0.28	0.1
Shareholders' equity	4.63	5.46	7.46	-27.6	-24.8	-17.3	-17.9	-18.2	-20.1	-17.5
Total equity	4.63	5.46	7.46	-27.6	-24.8	-17.3	-17.9	-18.2	-20.1	-17.5
Total liabilities and equity	19	19.1	21.2	23	30.6	40.5	42	40.5	41	27.5
Shares outstanding	39.3	39.6	39.9	18	22	23.5	24.4	24.8	25.1	25.4

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	1.77	-0.01	1.22	2.94	-2.21	2.11	-1.77	-1.81	-2.63	1.48
Depreciation and amortization	1.7	1.77	1.84	1.95	2.22	2.86	2.76	2.27	2.86	3.21
Stock-based compensation	0.15	0.81	0.78	0.93	0.74	1.53	1.28	1.02	0.92	0.54
Deferred income tax	0.07	0.14	-0.1	-0.06	0.6	0.02	-0.1	-0.01	-0.02	0
Change in receivables	-0.32	-0.17	-0.59	-0.5	-0.24	-2.37	1.08	-0.76	-0.5	-0.74
Change in inventory	-0.18	-0.45	-0.48	-0.34	-0.05	-0.43
Change in payables	-0.96	0.57	-0.35	0.08	-1.08
Cash from operations	4.17	2.84	4.29	4.89	-1.63	6.47	6.39	2.73	4.1	7.7
Capital expenditures			-0.07	-0.11	-0.06	-0.06	-0.12	-0.02	-0.06	-0.12
Acquisitions					-6.39
Cash from investing	-0.08	-0.1	-0.1	-0.16	-6.46	-0.7	-3.42	-2.96	-1.62	-2.83
Debt issued	10.5		11.1
Debt repaid	-12.1	-1.65	-10.7	-1.51	-1.65	-13.1	-1.26	-1.69	-0.94
Stock issued		0.04		0.2	0.28	0.9	0.57	0.38	0.06	0.18
Cash from financing	-2.32	-1.66	-1.44	-1.36	4.39	4.36	-0.75	-1.37	-0.89	-18.9
Exchange rate effect		0.12	-0.02
Net change in cash		1.19	2.73	3.38	-3.69	10.1	2.18	-1.55	1.43	-13.8
Free cash flow			4.22	4.78	-1.7	6.41	6.27	2.71	4.04	7.57
Interest paid	1.22	1.41	0.82	0.68	0.61	0.94	6.05	7.61	7.54	3.43
Income taxes paid	0.07	0.67	0.79	0.45	0.08	0.32	0.08	0.08	0.12	0.17

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $1.61 on September 28, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	98.2%	Gross profit / revenue.
Operating margin	26.7%	Operating income / revenue.
EBITDA margin	37.8%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	16.1%	Pre-tax income / revenue.
Net margin	15.8%	Net income / revenue.
FCF margin	23.8%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	24.1%	Cash from operations / revenue.
Effective tax rate	2.2%	Income tax / pre-tax income, when pre-tax income is positive.
Return on assets (ROA)	18.2%	Net income / average total assets.
Return on invested capital (ROIC)	45.3%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue	1.9%	Research and development expense / revenue.
SG&A / revenue	57.5%	Selling, general and administrative expense / revenue.
Stock-based pay / revenue	1.1%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	0.3%	Capital expenditures / revenue.
D&A / revenue	11.0%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	-2.7%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	9.6%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	24.7%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	-0.4%	Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y	9.0%	Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y	24.3%	Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating income growth, 1y	43.5%	Operating income vs the same period a year earlier. Only from a positive base.
Operating income CAGR, 3y	10.4%	Compound annual growth of operating income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA growth, 1y	33.0%	EBITDA vs the same period a year earlier. Only from a positive base.
EBITDA CAGR, 3y	8.8%	Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow growth, 1y	87.8%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	6.4%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Free cash flow growth, 1y	87.4%	Free cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow CAGR, 3y	6.5%	Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y	-32.9%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	-13.2%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	-2.1%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	2.0%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	1.9%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	7.5%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	1.54x	Current assets / current liabilities.
Quick ratio	1.37x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.68x	(Cash + short-term investments) / current liabilities.
Debt / assets	140.6%	Total debt / total assets.
Liabilities / assets	156.2%	Total liabilities / total assets.
Net debt	$33.1M	Total debt - cash - short-term investments. Negative means more cash than debt.
Net debt / EBITDA	2.82x	Net debt / EBITDA (twelve months), when EBITDA is positive.
Interest coverage	2.55x	Operating income / interest expense.
Working capital	$3.8M	Current assets - current liabilities.
Goodwill and intangibles / assets	4.0%	(Goodwill + intangible assets) / total assets.
Tangible book value	-$16.2M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	1.16x	Revenue / average total assets.
Fixed asset turnover	228x	Revenue / average property, plant and equipment.
Receivables turnover	6.44x	Revenue / average receivables.
Days sales outstanding	57 days	365 x average receivables / revenue.
Days payables	1,059 days	365 x average accounts payable / cost of revenue.
FCF conversion	150.7%	Free cash flow / net income, when net income is positive.
Capex / operating cash flow	1.4%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$0.19	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share	$1.19	Revenue / diluted weighted shares.
FCF per share	$0.28	Free cash flow / diluted weighted shares.
Operating cash flow per share	$0.29	Cash from operations / diluted weighted shares.
Book value per share	-$0.60	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	-$0.64	Tangible book value / shares outstanding.
Cash per share	$0.19	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$40.3M	Share price x shares outstanding.
Enterprise value	$73.4M	Market cap + total debt - cash - short-term investments.
P/E	8.19x	Market cap / net income. Only when net income is positive.
P/S	1.29x	Market cap / revenue.
P/FCF	5.43x	Market cap / free cash flow. Only when free cash flow is positive.
P/OCF	5.36x	Market cap / cash from operations, when positive.
EV/Sales	2.36x	Enterprise value / revenue.
EV/EBIT	8.81x	Enterprise value / operating income, when both are positive.
EV/EBITDA	6.24x	Enterprise value / EBITDA, when both are positive.
EV/FCF	9.90x	Enterprise value / free cash flow, when both are positive.
FCF yield	18.4%	Free cash flow / market cap.
Earnings yield	12.2%	Net income / market cap (the inverse of P/E).

What was Galaxy Gaming, Inc.'s revenue in fiscal 2025?

Galaxy Gaming, Inc. reported revenue of $30.9M for fiscal 2025, 2.7% lower than the year before.

Was Galaxy Gaming, Inc. profitable in fiscal 2025?

Yes. Net income was $1.5M, a net margin of 4.8%.

How much free cash flow did Galaxy Gaming, Inc. generate in fiscal 2025?

Cash from operations of $7.7M minus capital expenditures of $122.9K left free cash flow of $7.6M.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to Galaxy Gaming, Inc.