Galaxy Digital Holdings Ltd
OTC:BRPHF
Cash Flow Statement
Cash Flow Statement
Galaxy Digital Holdings Ltd
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(7)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(12)
|
(11)
|
(9)
|
(7)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(15)
|
(37)
|
(34)
|
(8)
|
(8)
|
(133)
|
(142)
|
(159)
|
(134)
|
103
|
312
|
254
|
355
|
402
|
178
|
73
|
(193)
|
(523)
|
(409)
|
(195)
|
(107)
|
455
|
473
|
363
|
416
|
79
|
(327)
|
(246)
|
275
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
20
|
27
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
61
|
15
|
(4)
|
(28)
|
(112)
|
(63)
|
(43)
|
(49)
|
36
|
60
|
47
|
52
|
66
|
31
|
21
|
121
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
28
|
38
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
15
|
36
|
34
|
8
|
8
|
133
|
142
|
159
|
134
|
(103)
|
(359)
|
(300)
|
(446)
|
(507)
|
(223)
|
(88)
|
233
|
586
|
456
|
210
|
121
|
(488)
|
(534)
|
(410)
|
(466)
|
(123)
|
182
|
(108)
|
(895)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
(5)
|
(8)
|
3
|
3
|
8
|
11
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(3)
|
(1)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
27
|
36
|
|
| Change in Working Capital |
(0)
|
(0)
|
(1)
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
52
|
70
|
24
|
(19)
|
(41)
|
(103)
|
(28)
|
(50)
|
(31)
|
9
|
(19)
|
(18)
|
(17)
|
(20)
|
(40)
|
254
|
639
|
1 229
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-81%
|
(2)
-26%
|
(3)
-60%
|
(5)
-49%
|
(6)
-16%
|
(8)
-32%
|
(9)
-13%
|
(9)
-3%
|
(11)
-20%
|
(10)
+3%
|
(11)
-7%
|
(11)
+5%
|
(10)
+8%
|
(8)
+15%
|
(6)
+29%
|
(4)
+35%
|
(1)
+62%
|
(1)
+34%
|
(0)
+52%
|
(0)
+18%
|
(0)
+9%
|
(1)
-66%
|
(0)
+42%
|
(0)
+30%
|
(0)
-9%
|
0
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
+20%
|
(0)
-1%
|
(0)
+1%
|
(0)
+3%
|
(0)
+33%
|
(0)
+16%
|
(0)
+2%
|
(0)
-32%
|
(0)
-27%
|
(0)
-9%
|
(0)
+24%
|
(0)
+37%
|
(0)
-12%
|
(0)
+31%
|
(0)
-60%
|
(0)
-28%
|
(0)
+20%
|
(0)
-14%
|
(0)
+7%
|
(0)
+9%
|
(0)
-5%
|
(0)
-197%
|
(0)
+7%
|
(0)
+17%
|
(0)
+8%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
6
-11%
|
4
-46%
|
(20)
N/A
|
(49)
-150%
|
(60)
-22%
|
(91)
-52%
|
(77)
+16%
|
(65)
+15%
|
(58)
+10%
|
(26)
+55%
|
(17)
+37%
|
(18)
-11%
|
(16)
+11%
|
(18)
-9%
|
(19)
-4%
|
153
N/A
|
326
+113%
|
757
+132%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(92)
|
(396)
|
(635)
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(229)
|
(229)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
0
|
0
|
(39)
|
12
|
10
|
43
|
82
|
107
|
110
|
80
|
35
|
7
|
20
|
(89)
|
(93)
|
(85)
|
57
|
61
|
(69)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+6%
|
(0)
-2%
|
(0)
-31%
|
(0)
+51%
|
(0)
-14%
|
(0)
-54%
|
(0)
+10%
|
(0)
+29%
|
(10)
-5 266%
|
(0)
+99%
|
(0)
+27%
|
(0)
+20%
|
10
N/A
|
(0)
N/A
|
(0)
+67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(229)
N/A
|
(229)
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(49)
N/A
|
0
N/A
|
0
N/A
|
(39)
N/A
|
12
N/A
|
10
-18%
|
43
+329%
|
82
+88%
|
107
+32%
|
110
+2%
|
80
-27%
|
35
-56%
|
7
-80%
|
20
+194%
|
(89)
N/A
|
(93)
-4%
|
(85)
+8%
|
(35)
+60%
|
(336)
-872%
|
(704)
-110%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
12
|
11
|
12
|
0
|
20
|
20
|
20
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
222
|
238
|
238
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
34
|
35
|
19
|
(2)
|
(47)
|
(48)
|
(30)
|
(12)
|
0
|
(0)
|
107
|
112
|
105
|
104
|
445
|
469
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(165)
|
(163)
|
222
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(40)
|
(49)
|
|
| Other |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(19)
|
|
| Cash from Financing Activities |
12
N/A
|
12
-4%
|
11
-3%
|
12
+8%
|
0
-100%
|
20
+979 300%
|
20
N/A
|
20
0%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
0%
|
(1)
+47%
|
(1)
N/A
|
1
N/A
|
1
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
222
N/A
|
229
+3%
|
229
0%
|
0
N/A
|
7
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
49
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
34
N/A
|
35
+1%
|
19
-46%
|
(2)
N/A
|
(47)
-2 726%
|
(48)
-1%
|
(30)
+37%
|
(12)
+61%
|
0
N/A
|
(0)
N/A
|
107
N/A
|
112
+5%
|
105
-6%
|
(71)
N/A
|
239
N/A
|
622
+160%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
11
N/A
|
10
-11%
|
9
-8%
|
9
-5%
|
(5)
N/A
|
14
N/A
|
12
-14%
|
11
-9%
|
11
-1%
|
(21)
N/A
|
(11)
+50%
|
(11)
-6%
|
(11)
+5%
|
0
N/A
|
(10)
N/A
|
(7)
+25%
|
(5)
+37%
|
(2)
+52%
|
0
N/A
|
1
+331%
|
0
-91%
|
0
+53%
|
(1)
N/A
|
(0)
+42%
|
(0)
+30%
|
(0)
-9%
|
0
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
+20%
|
(0)
-1%
|
(0)
+1%
|
(0)
+3%
|
(0)
+33%
|
(0)
+16%
|
(0)
+2%
|
(0)
-32%
|
(0)
-27%
|
(0)
-9%
|
(0)
+4%
|
(0)
+33%
|
(0)
-4%
|
(0)
+20%
|
(0)
-7%
|
(0)
-35%
|
(0)
+15%
|
(0)
-8%
|
(0)
+28%
|
(0)
+13%
|
222
N/A
|
(0)
N/A
|
(0)
-1%
|
(0)
+16%
|
(222)
-83 086%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
6
-11%
|
14
+116%
|
27
+91%
|
(4)
N/A
|
2
N/A
|
(11)
N/A
|
(17)
-51%
|
(3)
+81%
|
(9)
-171%
|
(3)
+66%
|
(9)
-215%
|
2
N/A
|
2
+0%
|
2
+1%
|
1
-44%
|
47
+4 746%
|
229
+383%
|
675
+195%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-109%
|
(2)
-23%
|
(4)
-57%
|
(5)
-47%
|
(6)
-10%
|
(8)
-33%
|
(9)
-13%
|
(9)
-2%
|
(11)
-20%
|
(11)
+3%
|
(11)
-6%
|
(11)
+5%
|
(10)
+8%
|
(8)
+15%
|
(6)
+29%
|
(4)
+35%
|
(1)
+62%
|
(1)
+34%
|
(0)
+52%
|
(0)
+18%
|
(0)
+9%
|
(1)
-66%
|
(0)
+42%
|
(0)
+30%
|
(0)
-9%
|
0
N/A
|
(0)
N/A
|
(0)
-19%
|
(0)
+20%
|
(0)
-1%
|
(0)
+1%
|
(0)
+3%
|
(0)
+33%
|
(0)
+16%
|
(0)
+2%
|
(0)
-32%
|
(0)
-27%
|
(0)
-9%
|
(0)
+24%
|
(0)
+37%
|
(0)
-12%
|
(0)
+31%
|
(0)
-60%
|
(0)
-28%
|
(0)
+20%
|
(0)
-14%
|
(0)
+7%
|
(0)
+9%
|
(0)
-5%
|
(0)
-197%
|
(0)
+7%
|
(0)
+17%
|
(0)
+8%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
6
-11%
|
4
-46%
|
(20)
N/A
|
(49)
-150%
|
(60)
-22%
|
(91)
-52%
|
(77)
+16%
|
(65)
+15%
|
(58)
+10%
|
(26)
+55%
|
(17)
+37%
|
(18)
-11%
|
(16)
+11%
|
(18)
-9%
|
(19)
-4%
|
61
N/A
|
(71)
N/A
|
123
N/A
|
|