GSIW
Garden Stage Limited
Price Chart
Latest Quote
$27.75
-0.85 (-2.97%)
Current Price
| Previous Close | $28.60 |
| Open | $27.75 |
| Day High | $27.75 |
| Day Low | $27.75 |
| Volume | 350 |
Stock Information
| Shares Outstanding | 1.41M |
| Total Debt | $141K |
| Cash Equivalents | $10.30M |
| Revenue | $8.09M |
| Net Income | $-7.54M |
| Sector | Financial Services |
| Industry | Capital Markets |
| Market Cap | $39.19M |
| EPS (TTM) | $-35.26 |
| Exchange | NCM |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $20.11M |
| Sales | $8.09M |
| Income | $-7.54M |
| Book/sh | $18.20 |
| Cash/sh | $7.29 |
Financial Ratios
| Quick Ratio | 1.34 |
| Current Ratio | 2.51 |
| Debt/Eq | 0.71 |
Returns & Margins
| ROA | -31.39% |
| ROE | -56.35% |
| Gross Margin | 5.34% |
| Operating Margin | -192.20% |
| Profit Margin | -93.20% |
Ownership
| Insider Ownership | 6.13% |
| Institutional Ownership | 2.57% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| P/S | 4.85 |
| P/B | 1.52 |
Analyst Data
| Recommendation | none |
Technical Indicators
| SMA20 | $30.29 |
| SMA50 | $29.52 |
| SMA200 | $27.67 |
| RSI | 45.84 |
| ATR | 3.2325 |
| Shares Float | 1.05M |
| Short Float | 0.94% |
| Short Ratio | 3.03 |
| Volatility | 4.00 |
| Rel Volume | 0.06 |
Performance History
| Week | -2.63% |
| Month | -9.02% |
| Quarter | +59.57% |
| 6 Months | +5.92% |
| YTD | +5.11% |
| Year | -90.50% |
| 10 Years | -98.64% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-23 | $27.75 | 400 |
| 2026-06-22 | $28.60 | 9,000 |
| 2026-06-18 | $35.00 | 38,400 |
| 2026-06-17 | $30.71 | 6,000 |
| 2026-06-16 | $27.10 | 4,600 |
| 2026-06-15 | $28.50 | 20,500 |
| 2026-06-12 | $30.70 | 0 |
| 2026-06-11 | $30.70 | 2,300 |
| 2026-06-10 | $30.85 | 1,600 |
| 2026-06-09 | $30.21 | 1,300 |
| 2026-06-08 | $31.88 | 0 |
| 2026-06-05 | $31.88 | 15,100 |
| 2026-06-04 | $29.50 | 10,500 |
| 2026-06-03 | $30.17 | 7,700 |
| 2026-06-02 | $29.80 | 0 |
| 2026-06-01 | $29.80 | 2,000 |
| 2026-05-29 | $28.60 | 800 |
| 2026-05-28 | $32.00 | 0 |
| 2026-05-27 | $32.00 | 10,400 |
| 2026-05-26 | $30.00 | 0 |
About Garden Stage Limited
Garden Stage Limited, through its subsidiaries, provides financial services in Hong Kong. It offers securities dealing and brokerage services; underwriting and placing services; investment advisory services; due diligence services; introduction and referral services; and asset management services, such as account and fund management services. The company was incorporated in 2022 and is headquartered in Central, Hong Kong. Garden Stage Limited is a subsidiary of Oriental Moon Tree Limited.
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $5,040,713 | $3,283,753 | $2,233,157 | $2,274,771 |
| Cost Of Revenue | $5,147,686 | $3,356,569 | $2,304,281 | $2,280,823 |
| Total Revenue | $5,402,944 | $1,364,542 | $3,157,823 | $2,242,256 |
| Operating Revenue | $5,402,944 | $1,364,542 | $3,157,823 | $2,242,256 |
| Expenses | ||||
| Total Expenses | $9,725,332 | $5,984,588 | $3,416,167 | $2,816,549 |
| Rent Expense Supplemental | $169,866 | $95,416 | $85,220 | $49,470 |
| Other Income Expense | $-10,114 | $5,259 | $2,826 | $3,342 |
| Other Non Operating Income Expenses | $5,205 | $5,259 | $2,826 | $3,342 |
| Net Non Operating Interest Income Expense | $58,094 | $38,668 | $47,825 | $60,838 |
| Operating Expense | $4,577,646 | $2,628,019 | $1,111,886 | $535,726 |
| Selling And Marketing Expense | $1,514,960 | $1,611,485 | $236,112 | $158,185 |
| General And Administrative Expense | $2,905,902 | $999,445 | $916,141 | $372,419 |
| Other Operating Expenses | - | - | $-50,822 | - |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Net Interest Income | $58,094 | $38,668 | $47,825 | $60,838 |
| Interest Income | $58,094 | $38,668 | $47,825 | $60,838 |
| Normalized Income | $-4,304,851 | $-4,589,478 | $-207,169 | $-510,905 |
| Net Income From Continuing And Discontinued Operation | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Net Income Common Stockholders | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Net Income | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Net Income Including Noncontrolling Interests | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Net Income Continuous Operations | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Pretax Income | $-4,274,408 | $-4,576,119 | $-207,693 | $-510,113 |
| Special Income Charges | $-15,319 | $0 | $0 | $0 |
| Interest Income Non Operating | $58,094 | $38,668 | $47,825 | $60,838 |
| Operating Income | $-4,322,388 | $-4,620,046 | $-258,344 | $-574,293 |
| Depreciation Amortization Depletion Income Statement | $58,762 | $9,421 | $10,455 | $5,122 |
| Depreciation And Amortization In Income Statement | $58,762 | $9,421 | $10,455 | $5,122 |
| Depreciation Income Statement | $58,762 | $9,421 | $10,455 | $5,122 |
| Gross Profit | $255,258 | $-1,992,027 | $853,542 | $-38,567 |
| Per Share | ||||
| Diluted EPS | $-0.28 | $-0.34 | $-0.01 | $-0.03 |
| Basic EPS | $-0.28 | $-0.34 | $-0.01 | $-0.03 |
| Other | ||||
| Tax Effect Of Unusual Items | $-2,528 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-4,141,334 | $-4,537,809 | $-176,765 | $-563,119 |
| Total Unusual Items | $-15,319 | $0 | $0 | $0 |
| Total Unusual Items Excluding Goodwill | $-15,319 | $0 | $0 | $0 |
| Reconciled Depreciation | $165,735 | $82,237 | $81,579 | $11,174 |
| EBITDA (Bullshit earnings) | $-4,156,653 | $-4,537,809 | $-176,765 | $-563,119 |
| EBIT | $-4,322,388 | $-4,620,046 | $-258,344 | $-574,293 |
| Diluted Average Shares | $15,625,000 | $13,611,189 | $14,750,000 | $15,000,000 |
| Basic Average Shares | $15,625,000 | $13,611,189 | $14,750,000 | $15,000,000 |
| Diluted NI Availto Com Stockholders | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Tax Provision | $43,234 | $13,359 | $-524 | $792 |
| Gain On Sale Of Ppe | $-15,319 | $0 | $0 | - |
| Provision For Doubtful Accounts | $98,022 | $7,668 | $0 | - |
| Selling General And Administration | $4,420,862 | $2,610,930 | $1,152,253 | $530,604 |
| Other Gand A | $2,736,036 | $904,029 | $830,921 | $322,949 |
| Rent And Landing Fees | $169,866 | $95,416 | $85,220 | $49,470 |
| Gain On Sale Of Business | - | - | - | $0 |
Fetched: 2026-06-15
Balance Sheet (Annual)
| Metric | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $6,638,135 | $9,221,597 | $1,883,312 | $64,865 |
| Total Assets | $15,899,405 | $16,583,833 | $13,130,831 | $10,231,883 |
| Total Non Current Assets | $2,126,422 | $4,327,407 | $626,974 | $296,416 |
| Non Current Prepaid Assets | $1,687,714 | $3,959,651 | - | - |
| Non Current Deferred Assets | $23,909 | $2,660 | $442,925 | $35,749 |
| Non Current Deferred Taxes Assets | $23,909 | $2,660 | $163 | $0 |
| Goodwill And Other Intangible Assets | $64,268 | $63,891 | $63,694 | $63,837 |
| Current Assets | $13,772,983 | $12,256,426 | $12,503,857 | $9,935,467 |
| Restricted Cash | $7,261,041 | $6,272,350 | $5,488,511 | $7,004,751 |
| Prepaid Assets | $4,153,742 | $2,452,655 | - | - |
| Receivables | $1,733,617 | $865,569 | $6,114,764 | $2,053,940 |
| Accounts Receivable | $1,733,617 | $861,711 | $6,114,764 | $2,053,940 |
| Allowance For Doubtful Accounts Receivable | $-105,115 | $-6,641 | $0 | - |
| Gross Accounts Receivable | $1,838,732 | $868,352 | $6,114,764 | - |
| Cash Cash Equivalents And Short Term Investments | $624,583 | $2,665,852 | $828,689 | $838,051 |
| Cash And Cash Equivalents | $624,583 | $2,665,852 | $828,689 | $838,051 |
| Cash Financial | $624,583 | $2,665,852 | $828,689 | $838,051 |
| Other Non Current Assets | - | $3,959,651 | $29,299 | $48,583 |
| Other Current Assets | - | $2,452,655 | $71,893 | $38,725 |
| Other Receivables | - | - | $4,607,918 | $1,189,111 |
| Debt | ||||
| Total Debt | $199,102 | $289,922 | $69,584 | $137,760 |
| Long Term Debt And Capital Lease Obligation | $81,284 | $197,932 | $0 | $69,740 |
| Current Debt And Capital Lease Obligation | $117,818 | $91,990 | $69,584 | $68,020 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $9,197,002 | $7,298,345 | $11,183,825 | $10,103,181 |
| Total Non Current Liabilities Net Minority Interest | $81,284 | $197,932 | $0 | $70,101 |
| Current Liabilities | $9,115,718 | $7,100,413 | $11,183,825 | $10,033,080 |
| Payables And Accrued Expenses | $8,997,900 | $7,008,423 | $10,319,338 | $9,965,060 |
| Payables | $8,749,602 | $6,924,944 | $10,296,206 | $9,894,221 |
| Total Tax Payable | $63,901 | $15,855 | $0 | - |
| Income Tax Payable | $63,901 | $15,855 | $0 | - |
| Accounts Payable | $8,425,637 | $6,909,089 | $10,289,109 | $7,857,094 |
| Non Current Deferred Liabilities | - | - | $0 | $361 |
| Non Current Deferred Taxes Liabilities | - | - | $0 | $361 |
| Other Current Liabilities | - | - | $794,903 | - |
| Other Payable | - | - | $2,030,523 | $416,642 |
| Equity | ||||
| Common Stock Equity | $6,702,403 | $9,285,488 | $1,947,006 | $128,702 |
| Total Equity Gross Minority Interest | $6,702,403 | $9,285,488 | $1,947,006 | $128,702 |
| Stockholders Equity | $6,702,403 | $9,285,488 | $1,947,006 | $128,702 |
| Gains Losses Not Affecting Retained Earnings | $-30,909 | $-80,824 | $1,026 | $1,028 |
| Other Equity Adjustments | $-30,909 | $-80,824 | $1,026 | $1,028 |
| Retained Earnings | $-8,986,615 | $-4,668,973 | $-79,495 | $127,674 |
| Other Equity Interest | - | - | - | $-1,148 |
| Other | ||||
| Ordinary Shares Number | $15,625,000 | $15,625,000 | $14,750,000 | $14,750,000 |
| Share Issued | $15,625,000 | $15,625,000 | $14,750,000 | $14,750,000 |
| Tangible Book Value | $6,638,135 | $9,221,597 | $1,883,312 | $64,865 |
| Invested Capital | $6,702,403 | $9,285,488 | $1,947,006 | $128,702 |
| Working Capital | $4,657,265 | $5,156,013 | $1,320,032 | $-97,613 |
| Capital Lease Obligations | $199,102 | $289,922 | $69,584 | $137,760 |
| Total Capitalization | $6,702,403 | $9,285,488 | $1,947,006 | $128,702 |
| Additional Paid In Capital | $15,718,364 | $14,033,722 | $2,024,327 | $0 |
| Capital Stock | $1,563 | $1,563 | $1,148 | $1,148 |
| Common Stock | $1,563 | $1,563 | $1,148 | $1,148 |
| Long Term Capital Lease Obligation | $81,284 | $197,932 | $0 | $69,740 |
| Current Capital Lease Obligation | $117,818 | $91,990 | $69,584 | $68,020 |
| Current Accrued Expenses | $248,298 | $83,479 | $23,132 | $70,839 |
| Dueto Related Parties Current | $260,064 | $0 | $7,097 | $2,037,127 |
| Net PPE | $350,531 | $301,205 | $91,056 | $148,247 |
| Accumulated Depreciation | $-67,453 | $-59,086 | $-49,513 | $-39,160 |
| Gross PPE | $417,984 | $360,291 | $140,569 | $187,407 |
| Leases | $212,059 | $33,800 | $33,696 | $13,121 |
| Other Properties | $185,684 | $280,903 | $62,868 | $131,745 |
| Machinery Furniture Equipment | $20,241 | $45,588 | $44,005 | $42,541 |
| Properties | $0 | $0 | $0 | $0 |
| Duefrom Related Parties Current | $0 | $3,858 | $0 | - |
Fetched: 2026-06-15
Cash Flow Statement (Annual)
| Metric | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-1,366,809 | $-7,092,218 | $-1,898,490 | $-6,938,342 |
| Operating Activities | ||||
| Operating Cash Flow | $-1,148,574 | $-7,090,770 | $-1,876,296 | $-6,920,029 |
| Cash Flow From Continuing Operating Activities | $-1,148,574 | $-7,090,770 | $-1,876,296 | $-6,920,029 |
| Operating Gains Losses | $15,319 | - | - | - |
| Investing Activities | ||||
| Capital Expenditure | $-218,235 | $-1,448 | $-22,194 | $-18,313 |
| Investing Cash Flow | $-218,235 | $-1,448 | $-22,194 | $-18,313 |
| Cash Flow From Continuing Investing Activities | $-218,235 | $-1,448 | $-22,194 | $-18,313 |
| Financing Activities | ||||
| Issuance Of Capital Stock | $0 | $10,133,680 | $796,001 | $0 |
| Financing Cash Flow | $263,485 | $9,693,950 | $388,346 | $-35,431 |
| Cash Flow From Continuing Financing Activities | $263,485 | $9,693,950 | $388,346 | $-35,431 |
| Net Other Financing Charges | $263,485 | $-439,730 | $-407,655 | $-35,431 |
| Net Common Stock Issuance | $0 | $10,133,680 | $796,001 | $0 |
| Common Stock Issuance | $0 | $10,133,680 | $796,001 | $0 |
| Cash Dividends Paid | - | - | - | $0 |
| Common Stock Dividend Paid | - | - | - | $0 |
| Other | ||||
| Income Tax Paid Supplemental Data | $16,565 | $0 | $0 | $83,106 |
| End Cash Position | $7,885,624 | $8,938,202 | $6,317,200 | $7,842,802 |
| Beginning Cash Position | $8,938,202 | $6,317,200 | $7,842,802 | $14,902,015 |
| Effect Of Exchange Rate Changes | $50,746 | $19,270 | $-15,458 | $-85,440 |
| Changes In Cash | $-1,103,324 | $2,601,732 | $-1,510,144 | $-6,973,773 |
| Net PPE Purchase And Sale | $-218,235 | $-1,448 | $-22,194 | $-18,313 |
| Purchase Of PPE | $-218,235 | $-1,448 | $-22,194 | $-18,313 |
| Change In Working Capital | $1,226,543 | $-4,460,199 | $-1,750,182 | $-6,421,090 |
| Change In Other Current Liabilities | $-102,636 | $-70,534 | $-70,407 | $0 |
| Change In Payables And Accrued Expense | $1,684,822 | $-3,343,072 | $2,405,353 | $-6,974,990 |
| Change In Accrued Expense | $164,017 | $53,161 | $-47,614 | $-20,132 |
| Change In Payable | $1,520,805 | $-3,396,233 | $2,452,967 | $-6,954,858 |
| Change In Account Payable | $1,382,549 | $-1,513,641 | $835,925 | $-6,023,797 |
| Change In Tax Payable | $47,863 | $15,856 | $0 | $0 |
| Change In Income Tax Payable | $47,863 | $15,856 | $0 | $0 |
| Change In Prepaid Assets | $607,790 | $-6,312,352 | $-14,099 | - |
| Change In Receivables | $-963,433 | $5,265,759 | $-4,071,029 | $507,645 |
| Changes In Account Receivables | $-469,439 | $1,253,197 | $-644,840 | $-26,237 |
| Stock Based Compensation | $1,684,642 | $1,871,499 | $0 | $0 |
| Provisionand Write Offof Assets | $98,022 | $7,668 | $0 | $0 |
| Deferred Tax | $-21,193 | $-2,497 | $-524 | $792 |
| Deferred Income Tax | $-21,193 | $-2,497 | $-524 | $792 |
| Depreciation Amortization Depletion | $165,735 | $82,237 | $81,579 | $11,174 |
| Depreciation And Amortization | $165,735 | $82,237 | $81,579 | $11,174 |
| Depreciation | $165,735 | $82,237 | $81,579 | $11,174 |
| Gain Loss On Sale Of PPE | $15,319 | $0 | $0 | - |
| Net Income From Continuing Operations | $-4,317,642 | $-4,589,478 | $-207,169 | $-510,905 |
| Change In Other Current Assets | - | $-6,312,352 | $-14,099 | $46,255 |
| Interest Paid Supplemental Data | - | - | - | $0 |
| Gain Loss On Sale Of Business | - | - | - | $0 |
Fetched: 2026-06-15