GSIW
Garden Stage Limited
Price Chart
No historical data available
Latest Quote
$16.55
+1.13 (+7.33%)
Current Price
| Previous Close | $15.42 |
| Open | $15.00 |
| Day High | $17.65 |
| Day Low | $14.30 |
| Volume | 152,785 |
Stock Information
| Shares Outstanding | 1.46M |
| Total Debt | $81K |
| Cash Equivalents | $6.83M |
| Revenue | $7.24M |
| Net Income | $-13.84M |
| Sector | Financial Services |
| Industry | Capital Markets |
| Market Cap | $24.20M |
| EPS (TTM) | $-1.38 |
| Exchange | NCM |
Recent Price History
No history data available. Data will be fetched automatically.
About Garden Stage Limited
Garden Stage Limited, through its subsidiaries, provides financial services in Hong Kong. It offers placing and underwriting; securities dealing and brokerage; asset management; investment advisory; introduction and referral services; and due diligence services. The company was incorporated in 2022 and is headquartered in Central, Hong Kong. Garden Stage Limited operates as a subsidiary of Oriental Moon Tree Limited.
đ° Latest News
No news articles available at the moment. Check back later for updates on GSIW.
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: 2026-08-29
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: 2026-08-29
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: 2026-08-29