GSIW Chart
About

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.

Fundamentals
Scroll to Statements
Sector Financial Services Industry Capital Markets Market Cap 27.99M
Enterprise Value 18.11M Income -7.54M Sales 8.09M
Book/sh 0.09 Cash/sh 0.05 Dividend Yield —
Payout 0.00% Employees — IPO —
P/E — Forward P/E — PEG —
P/S 3.46 P/B 1.41 P/C —
EV/EBITDA — EV/Sales 2.24 Quick Ratio 1.34
Current Ratio 2.51 Debt/Eq 0.71 LT Debt/Eq —
EPS (ttm) -0.18 EPS next Y — EPS Growth —
Revenue Growth 4.15% Earnings — ROA -31.39%
ROE -56.35% ROIC — Gross Margin 5.34%
Oper. Margin -192.20% Profit Margin -93.20% Shs Outstand 218.15M
Shs Float 210.57M Short Float 0.24% Short Ratio 0.82
Short Interest — 52W High 1.79 52W Low 0.09
Beta 2.04 Avg Volume 394.81K Volume 485.23K
Target Price — Recom None Prev Close $0.13
Price $0.13 Change -1.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.13
Latest analyst target
3. DCF / Fair value
—
Simplified FCF or EPS-based estimate
Ratings
Current target
$0.13
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Line Item2025-03-312024-03-312023-03-312022-03-31
TaxEffectOfUnusualItems-2.53K0.000.000.00
TaxRateForCalcs0.170.170.000.17
NormalizedEBITDA-4.14M-4.54M-176.76K-563.12K
TotalUnusualItems-15.32K0.000.000.00
TotalUnusualItemsExcludingGoodwill-15.32K0.000.000.00
NetIncomeFromContinuingOperationNetMinorityInterest-4.32M-4.59M-207.17K-510.90K
ReconciledDepreciation165.74K82.24K81.58K11.17K
ReconciledCostOfRevenue5.04M3.28M2.23M2.27M
EBITDA-4.16M-4.54M-176.76K-563.12K
EBIT-4.32M-4.62M-258.34K-574.29K
NetInterestIncome58.09K38.67K47.83K60.84K
InterestIncome58.09K38.67K47.83K60.84K
NormalizedIncome-4.30M-4.59M-207.17K-510.90K
NetIncomeFromContinuingAndDiscontinuedOperation-4.32M-4.59M-207.17K-510.90K
TotalExpenses9.73M5.98M3.42M2.82M
RentExpenseSupplemental169.87K95.42K85.22K49.47K
DilutedAverageShares15.62M13.61M14.75M15.00M
BasicAverageShares15.62M13.61M14.75M15.00M
DilutedEPS-0.28-0.34-0.01-0.03
BasicEPS-0.28-0.34-0.01-0.03
DilutedNIAvailtoComStockholders-4.32M-4.59M-207.17K-510.90K
NetIncomeCommonStockholders-4.32M-4.59M-207.17K-510.90K
NetIncome-4.32M-4.59M-207.17K-510.90K
NetIncomeIncludingNoncontrollingInterests-4.32M-4.59M-207.17K-510.90K
NetIncomeContinuousOperations-4.32M-4.59M-207.17K-510.90K
TaxProvision43.23K13.36K-524.00792.00
PretaxIncome-4.27M-4.58M-207.69K-510.11K
OtherIncomeExpense-10.11K5.26K2.83K3.34K
OtherNonOperatingIncomeExpenses5.21K5.26K2.83K3.34K
SpecialIncomeCharges-15.32K0.000.000.00
GainOnSaleOfPPE-15.32K0.000.00
GainOnSaleOfBusiness0.00-422.00
NetNonOperatingInterestIncomeExpense58.09K38.67K47.83K60.84K
InterestIncomeNonOperating58.09K38.67K47.83K60.84K
OperatingIncome-4.32M-4.62M-258.34K-574.29K
OperatingExpense4.58M2.63M1.11M535.73K
OtherOperatingExpenses-50.82K-65.15K
ProvisionForDoubtfulAccounts98.02K7.67K0.00
DepreciationAmortizationDepletionIncomeStatement58.76K9.42K10.46K5.12K
DepreciationAndAmortizationInIncomeStatement58.76K9.42K10.46K5.12K
DepreciationIncomeStatement58.76K9.42K10.46K5.12K
SellingGeneralAndAdministration4.42M2.61M1.15M530.60K
SellingAndMarketingExpense1.51M1.61M236.11K158.19K
GeneralAndAdministrativeExpense2.91M999.45K916.14K372.42K
OtherGandA2.74M904.03K830.92K322.95K
RentAndLandingFees169.87K95.42K85.22K49.47K
GrossProfit255.26K-1.99M853.54K-38.57K
CostOfRevenue5.15M3.36M2.30M2.28M
TotalRevenue5.40M1.36M3.16M2.24M
OperatingRevenue5.40M1.36M3.16M2.24M
Line Item2025-03-312024-03-312023-03-312022-03-31
OrdinarySharesNumber15.62M15.62M14.75M14.75M
ShareIssued15.62M15.62M14.75M14.75M
TotalDebt199.10K289.92K69.58K137.76K
TangibleBookValue6.64M9.22M1.88M64.86K
InvestedCapital6.70M9.29M1.95M128.70K
WorkingCapital4.66M5.16M1.32M-97.61K
NetTangibleAssets6.64M9.22M1.88M64.86K
CapitalLeaseObligations199.10K289.92K69.58K137.76K
CommonStockEquity6.70M9.29M1.95M128.70K
TotalCapitalization6.70M9.29M1.95M128.70K
TotalEquityGrossMinorityInterest6.70M9.29M1.95M128.70K
StockholdersEquity6.70M9.29M1.95M128.70K
OtherEquityInterest-1.15K-19.00
GainsLossesNotAffectingRetainedEarnings-30.91K-80.82K1.03K1.03K
OtherEquityAdjustments-30.91K-80.82K1.03K1.03K
RetainedEarnings-8.99M-4.67M-79.50K127.67K
AdditionalPaidInCapital15.72M14.03M2.02M0.00
CapitalStock1.56K1.56K1.15K1.15K
CommonStock1.56K1.56K1.15K1.15K
TotalLiabilitiesNetMinorityInterest9.20M7.30M11.18M10.10M
TotalNonCurrentLiabilitiesNetMinorityInterest81.28K197.93K0.0070.10K
NonCurrentDeferredLiabilities0.00361.000.00
NonCurrentDeferredTaxesLiabilities0.00361.000.00
LongTermDebtAndCapitalLeaseObligation81.28K197.93K0.0069.74K
LongTermCapitalLeaseObligation81.28K197.93K0.0069.74K
CurrentLiabilities9.12M7.10M11.18M10.03M
OtherCurrentLiabilities794.90K
CurrentDebtAndCapitalLeaseObligation117.82K91.99K69.58K68.02K
CurrentCapitalLeaseObligation117.82K91.99K69.58K68.02K
PayablesAndAccruedExpenses9.00M7.01M10.32M9.97M
CurrentAccruedExpenses248.30K83.48K23.13K70.84K
Payables8.75M6.92M10.30M9.89M
OtherPayable2.03M416.64K1.35M
DuetoRelatedPartiesCurrent260.06K0.007.10K2.04M
TotalTaxPayable63.90K15.86K0.00
IncomeTaxPayable63.90K15.86K0.00
AccountsPayable8.43M6.91M10.29M7.86M
TotalAssets15.90M16.58M13.13M10.23M
TotalNonCurrentAssets2.13M4.33M626.97K296.42K
OtherNonCurrentAssets3.96M29.30K48.58K29.62K
NonCurrentPrepaidAssets1.69M3.96M
NonCurrentDeferredAssets23.91K2.66K442.93K35.75K
NonCurrentDeferredTaxesAssets23.91K2.66K163.000.00
GoodwillAndOtherIntangibleAssets64.27K63.89K63.69K63.84K
NetPPE350.53K301.20K91.06K148.25K
AccumulatedDepreciation-67.45K-59.09K-49.51K-39.16K
GrossPPE417.98K360.29K140.57K187.41K
Leases212.06K33.80K33.70K13.12K
OtherProperties185.68K280.90K62.87K131.75K
MachineryFurnitureEquipment20.24K45.59K44.01K42.54K
Properties0.000.000.000.00
CurrentAssets13.77M12.26M12.50M9.94M
OtherCurrentAssets2.45M71.89K38.73K104.82K
RestrictedCash7.26M6.27M5.49M7.00M
PrepaidAssets4.15M2.45M
Receivables1.73M865.57K6.11M2.05M
OtherReceivables4.61M1.19M1.73M
DuefromRelatedPartiesCurrent0.003.86K0.00
AccountsReceivable1.73M861.71K6.11M2.05M
AllowanceForDoubtfulAccountsReceivable-105.11K-6.64K0.00
GrossAccountsReceivable1.84M868.35K6.11M
CashCashEquivalentsAndShortTermInvestments624.58K2.67M828.69K838.05K
CashAndCashEquivalents624.58K2.67M828.69K838.05K
CashFinancial624.58K2.67M828.69K838.05K
Line Item2025-03-312024-03-312023-03-312022-03-31
FreeCashFlow-1.37M-7.09M-1.90M-6.94M
IssuanceOfCapitalStock0.0010.13M796.00K0.00
CapitalExpenditure-218.24K-1.45K-22.19K-18.31K
InterestPaidSupplementalData0.000.00
IncomeTaxPaidSupplementalData16.57K0.000.0083.11K
EndCashPosition7.89M8.94M6.32M7.84M
BeginningCashPosition8.94M6.32M7.84M14.90M
EffectOfExchangeRateChanges50.75K19.27K-15.46K-85.44K
ChangesInCash-1.10M2.60M-1.51M-6.97M
FinancingCashFlow263.49K9.69M388.35K-35.43K
CashFlowFromContinuingFinancingActivities263.49K9.69M388.35K-35.43K
NetOtherFinancingCharges263.49K-439.73K-407.65K-35.43K
CashDividendsPaid0.00-116.08K
CommonStockDividendPaid0.00-116.08K
NetCommonStockIssuance0.0010.13M796.00K0.00
CommonStockIssuance0.0010.13M796.00K0.00
InvestingCashFlow-218.24K-1.45K-22.19K-18.31K
CashFlowFromContinuingInvestingActivities-218.24K-1.45K-22.19K-18.31K
NetPPEPurchaseAndSale-218.24K-1.45K-22.19K-18.31K
PurchaseOfPPE-218.24K-1.45K-22.19K-18.31K
OperatingCashFlow-1.15M-7.09M-1.88M-6.92M
CashFlowFromContinuingOperatingActivities-1.15M-7.09M-1.88M-6.92M
ChangeInWorkingCapital1.23M-4.46M-1.75M-6.42M
ChangeInOtherCurrentLiabilities-102.64K-70.53K-70.41K0.00
ChangeInOtherCurrentAssets-6.31M-14.10K46.26K-47.26K
ChangeInPayablesAndAccruedExpense1.68M-3.34M2.41M-6.97M
ChangeInAccruedExpense164.02K53.16K-47.61K-20.13K
ChangeInPayable1.52M-3.40M2.45M-6.95M
ChangeInAccountPayable1.38M-1.51M835.92K-6.02M
ChangeInTaxPayable47.86K15.86K0.000.00
ChangeInIncomeTaxPayable47.86K15.86K0.000.00
ChangeInPrepaidAssets607.79K-6.31M-14.10K
ChangeInReceivables-963.43K5.27M-4.07M507.64K
ChangesInAccountReceivables-469.44K1.25M-644.84K-26.24K
StockBasedCompensation1.68M1.87M0.000.00
ProvisionandWriteOffofAssets98.02K7.67K0.000.00
DeferredTax-21.19K-2.50K-524.00792.00
DeferredIncomeTax-21.19K-2.50K-524.00792.00
DepreciationAmortizationDepletion165.74K82.24K81.58K11.17K
DepreciationAndAmortization165.74K82.24K81.58K11.17K
Depreciation165.74K82.24K81.58K11.17K
OperatingGainsLosses15.32K422.00
GainLossOnSaleOfPPE15.32K0.000.00
GainLossOnSaleOfBusiness0.00422.00
NetIncomeFromContinuingOperations-4.32M-4.59M-207.17K-510.90K
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for GSIW
Date User Asset Broker Type Position Size Entry Price Patterns