Symbols / GSIW $17.14 +0.00% Garden Stage Limited

Financial Services • Capital Markets • Hong Kong • NCM
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 24.21M
Enterprise Value 8.54M Income -7.54M Sales 8.09M
Book/sh 18.20 Cash/sh 9.44 Dividend Yield
Payout 0.00% Employees IPO
P/E Forward P/E PEG
P/S 2.99 P/B 0.94 P/C
EV/EBITDA EV/Sales 1.06 Quick Ratio 1.34
Current Ratio 2.51 Debt/Eq 0.71 LT Debt/Eq
EPS (ttm) -35.27 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 1.41M
Shs Float 1.05M Short Float 2.11% Short Ratio 0.21
Short Interest 52W High 358.00 52W Low 8.00
Beta 2.48 Avg Volume 49.58K Volume 106.00
Target Price Recom None Prev Close $17.14
Price $17.14 Change 0.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$16.87
Latest analyst target
3. DCF / Fair value
Simplified FCF or EPS-based estimate
Ratings
Current target
$16.87
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-03-31 2024-03-31 2023-03-31 2022-03-31
Total Revenue
5.40
+295.95%
1.36
-56.79%
3.16
+40.83%
2.24
Operating Revenue
5.40
+295.95%
1.36
-56.79%
3.16
+40.83%
2.24
Cost Of Revenue
5.15
+53.36%
3.36
+45.67%
2.30
+1.03%
2.28
Reconciled Cost Of Revenue
5.04
+53.50%
3.28
+47.05%
2.23
-1.83%
2.27
Gross Profit
0.26
+112.81%
-1.99
-333.38%
0.85
+2313.14%
-0.04
Operating Expense
4.58
+74.19%
2.63
+136.36%
1.11
+107.55%
0.54
Selling General And Administration
4.42
+69.32%
2.61
+126.59%
1.15
+117.16%
0.53
Selling And Marketing Expense
1.51
-5.99%
1.61
+582.51%
0.24
+49.26%
0.16
General And Administrative Expense
2.91
+190.75%
1.00
+9.09%
0.92
+146.00%
0.37
Other Gand A
2.74
+202.65%
0.90
+8.80%
0.83
+157.29%
0.32
Other Operating Expenses
-0.05
Total Expenses
9.73
+62.51%
5.98
+75.18%
3.42
+21.29%
2.82
Operating Income
-4.32
+6.44%
-4.62
-1688.33%
-0.26
+55.02%
-0.57
EBITDA
-4.16
+8.40%
-4.54
-2467.14%
-0.18
+68.61%
-0.56
Normalized EBITDA
-4.14
+8.74%
-4.54
-2467.14%
-0.18
+68.61%
-0.56
Reconciled Depreciation
0.17
+101.53%
0.08
+0.81%
0.08
+630.08%
0.01
EBIT
-4.32
+6.44%
-4.62
-1688.33%
-0.26
+55.02%
-0.57
Total Unusual Items
-0.02
0.00
0.00
0.00
Total Unusual Items Excluding Goodwill
-0.02
0.00
0.00
0.00
Special Income Charges
-0.02
0.00
0.00
0.00
Net Income
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Pretax Income
-4.27
+6.59%
-4.58
-2103.31%
-0.21
+59.28%
-0.51
Net Non Operating Interest Income Expense
0.06
+50.24%
0.04
-19.15%
0.05
-21.39%
0.06
Net Interest Income
0.06
+50.24%
0.04
-19.15%
0.05
-21.39%
0.06
Interest Income Non Operating
0.06
+50.24%
0.04
-19.15%
0.05
-21.39%
0.06
Interest Income
0.06
+50.24%
0.04
-19.15%
0.05
-21.39%
0.06
Other Income Expense
-0.01
-292.32%
0.01
+86.09%
0.00
-15.44%
0.00
Other Non Operating Income Expenses
0.01
-1.03%
0.01
+86.09%
0.00
-15.44%
0.00
Gain On Sale Of Business
0.00
Tax Provision
0.04
+223.63%
0.01
+2649.43%
-0.00
-166.16%
0.00
Tax Rate For Calcs
0.00
+0.00%
0.00
+6439.83%
0.00
-98.47%
0.00
Tax Effect Of Unusual Items
-0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Net Income From Continuing Operation Net Minority Interest
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Net Income From Continuing And Discontinued Operation
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Net Income Continuous Operations
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Normalized Income
-4.30
+6.20%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Net Income Common Stockholders
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Diluted EPS
-0.28
+18.05%
-0.34
-2300.74%
-0.01
+58.76%
-0.03
Basic EPS
-0.28
+18.05%
-0.34
-2300.74%
-0.01
+58.76%
-0.03
Basic Average Shares
15.62
+14.80%
13.61
-7.72%
14.75
-1.67%
15.00
Diluted Average Shares
15.62
+14.80%
13.61
-7.72%
14.75
-1.67%
15.00
Diluted NI Availto Com Stockholders
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Depreciation Amortization Depletion Income Statement
0.06
+523.73%
0.01
-9.89%
0.01
+104.12%
0.01
Depreciation And Amortization In Income Statement
0.06
+523.73%
0.01
-9.89%
0.01
+104.12%
0.01
Depreciation Income Statement
0.06
+523.73%
0.01
-9.89%
0.01
+104.12%
0.01
Gain On Sale Of PPE
-0.02
0.00
0.00
Provision For Doubtful Accounts
0.10
+1178.33%
0.01
0.00
Rent And Landing Fees
0.17
+78.03%
0.10
+11.96%
0.09
+72.27%
0.05
Rent Expense Supplemental
0.17
+78.03%
0.10
+11.96%
0.09
+72.27%
0.05
Line Item Trend 2025-03-31 2024-03-31 2023-03-31 2022-03-31
Total Assets
15.90
-4.13%
16.58
+26.30%
13.13
+28.33%
10.23
Current Assets
13.77
+12.37%
12.26
-1.98%
12.50
+25.85%
9.94
Cash Cash Equivalents And Short Term Investments
0.62
-76.57%
2.67
+221.70%
0.83
-1.12%
0.84
Cash And Cash Equivalents
0.62
-76.57%
2.67
+221.70%
0.83
-1.12%
0.84
Cash Financial
0.62
-76.57%
2.67
+221.70%
0.83
-1.12%
0.84
Receivables
1.73
+100.29%
0.87
-85.84%
6.11
+197.71%
2.05
Accounts Receivable
1.73
+101.18%
0.86
-85.91%
6.11
+197.71%
2.05
Gross Accounts Receivable
1.84
+111.75%
0.87
-85.80%
6.11
Allowance For Doubtful Accounts Receivable
-0.11
-1482.82%
-0.01
0.00
Other Receivables
4.61
+287.51%
1.19
Prepaid Assets
4.15
+69.36%
2.45
Restricted Cash
7.26
+15.76%
6.27
+14.28%
5.49
-21.65%
7.00
Other Current Assets
2.45
+3311.54%
0.07
+85.65%
0.04
Total Non Current Assets
2.13
-50.86%
4.33
+590.21%
0.63
+111.52%
0.30
Net PPE
0.35
+16.38%
0.30
+230.79%
0.09
-38.58%
0.15
Gross PPE
0.42
+16.01%
0.36
+156.31%
0.14
-24.99%
0.19
Accumulated Depreciation
-0.07
-14.16%
-0.06
-19.33%
-0.05
-26.44%
-0.04
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
0.02
-55.60%
0.05
+3.60%
0.04
+3.44%
0.04
Other Properties
0.19
-33.90%
0.28
+346.81%
0.06
-52.28%
0.13
Leases
0.21
+527.39%
0.03
+0.31%
0.03
+156.81%
0.01
Goodwill And Other Intangible Assets
0.06
+0.59%
0.06
+0.31%
0.06
-0.22%
0.06
Non Current Deferred Assets
0.02
+798.83%
0.00
-99.40%
0.44
+1138.99%
0.04
Non Current Deferred Taxes Assets
0.02
+798.83%
0.00
+1531.90%
0.00
0.00
Non Current Prepaid Assets
1.69
-57.38%
3.96
Other Non Current Assets
3.96
+13414.63%
0.03
-39.69%
0.05
Total Liabilities Net Minority Interest
9.20
+26.01%
7.30
-34.74%
11.18
+10.70%
10.10
Current Liabilities
9.12
+28.38%
7.10
-36.51%
11.18
+11.47%
10.03
Payables And Accrued Expenses
9.00
+28.39%
7.01
-32.08%
10.32
+3.56%
9.97
Payables
8.75
+26.35%
6.92
-32.74%
10.30
+4.06%
9.89
Accounts Payable
8.43
+21.95%
6.91
-32.85%
10.29
+30.95%
7.86
Other Payable
2.03
+387.35%
0.42
Current Accrued Expenses
0.25
+197.44%
0.08
+260.88%
0.02
-67.35%
0.07
Total Tax Payable
0.06
+303.03%
0.02
0.00
Income Tax Payable
0.06
+303.03%
0.02
0.00
Current Debt And Capital Lease Obligation
0.12
+28.08%
0.09
+32.20%
0.07
+2.30%
0.07
Current Capital Lease Obligation
0.12
+28.08%
0.09
+32.20%
0.07
+2.30%
0.07
Other Current Liabilities
0.79
Total Non Current Liabilities Net Minority Interest
0.08
-58.93%
0.20
0.00
-100.00%
0.07
Long Term Debt And Capital Lease Obligation
0.08
-58.93%
0.20
0.00
-100.00%
0.07
Long Term Capital Lease Obligation
0.08
-58.93%
0.20
0.00
-100.00%
0.07
Non Current Deferred Liabilities
0.00
-100.00%
0.00
Non Current Deferred Taxes Liabilities
0.00
-100.00%
0.00
Stockholders Equity
6.70
-27.82%
9.29
+376.91%
1.95
+1412.80%
0.13
Common Stock Equity
6.70
-27.82%
9.29
+376.91%
1.95
+1412.80%
0.13
Capital Stock
0.00
+0.00%
0.00
+36.15%
0.00
+0.00%
0.00
Common Stock
0.00
+0.00%
0.00
+36.15%
0.00
+0.00%
0.00
Share Issued
15.62
+0.00%
15.62
+5.93%
14.75
+0.00%
14.75
Ordinary Shares Number
15.62
+0.00%
15.62
+5.93%
14.75
+0.00%
14.75
Additional Paid In Capital
15.72
+12.00%
14.03
+593.25%
2.02
0.00
Retained Earnings
-8.99
-92.48%
-4.67
-5773.29%
-0.08
-162.26%
0.13
Gains Losses Not Affecting Retained Earnings
-0.03
+61.76%
-0.08
-7977.58%
0.00
-0.19%
0.00
Other Equity Adjustments
-0.03
+61.76%
-0.08
-7977.58%
0.00
-0.19%
0.00
Total Equity Gross Minority Interest
6.70
-27.82%
9.29
+376.91%
1.95
+1412.80%
0.13
Total Capitalization
6.70
-27.82%
9.29
+376.91%
1.95
+1412.80%
0.13
Working Capital
4.66
-9.67%
5.16
+290.60%
1.32
+1452.31%
-0.10
Invested Capital
6.70
-27.82%
9.29
+376.91%
1.95
+1412.80%
0.13
Total Debt
0.20
-31.33%
0.29
+316.65%
0.07
-49.49%
0.14
Capital Lease Obligations
0.20
-31.33%
0.29
+316.65%
0.07
-49.49%
0.14
Net Tangible Assets
6.64
-28.02%
9.22
+389.65%
1.88
+2803.43%
0.06
Tangible Book Value
6.64
-28.02%
9.22
+389.65%
1.88
+2803.43%
0.06
Duefrom Related Parties Current
0.00
-100.00%
0.00
0.00
Dueto Related Parties Current
0.26
0.00
-100.00%
0.01
-99.65%
2.04
Other Equity Interest
-0.00
Line Item Trend 2025-03-31 2024-03-31 2023-03-31 2022-03-31
Operating Cash Flow
-1.15
+83.80%
-7.09
-277.91%
-1.88
+72.89%
-6.92
Cash Flow From Continuing Operating Activities
-1.15
+83.80%
-7.09
-277.91%
-1.88
+72.89%
-6.92
Net Income From Continuing Operations
-4.32
+5.92%
-4.59
-2115.33%
-0.21
+59.45%
-0.51
Depreciation Amortization Depletion
0.17
+101.53%
0.08
+0.81%
0.08
+630.08%
0.01
Depreciation
0.17
+101.53%
0.08
+0.81%
0.08
+630.08%
0.01
Depreciation And Amortization
0.17
+101.53%
0.08
+0.81%
0.08
+630.08%
0.01
Stock Based Compensation
1.68
-9.98%
1.87
0.00
0.00
Provisionand Write Offof Assets
0.10
+1178.33%
0.01
0.00
0.00
Deferred Tax
-0.02
-748.74%
-0.00
-376.53%
-0.00
-166.16%
0.00
Deferred Income Tax
-0.02
-748.74%
-0.00
-376.53%
-0.00
-166.16%
0.00
Operating Gains Losses
0.02
Gain Loss On Sale Of PPE
0.02
0.00
0.00
Change In Working Capital
1.23
+127.50%
-4.46
-154.84%
-1.75
+72.74%
-6.42
Change In Receivables
-0.96
-118.30%
5.27
+229.35%
-4.07
-901.94%
0.51
Changes In Account Receivables
-0.47
-137.46%
1.25
+294.34%
-0.64
-2357.75%
-0.03
Change In Prepaid Assets
0.61
+109.63%
-6.31
-44671.63%
-0.01
Change In Payables And Accrued Expense
1.68
+150.40%
-3.34
-238.98%
2.41
+134.49%
-6.97
Change In Accrued Expense
0.16
+208.53%
0.05
+211.65%
-0.05
-136.51%
-0.02
Change In Payable
1.52
+144.78%
-3.40
-238.45%
2.45
+135.27%
-6.95
Change In Account Payable
1.38
+191.34%
-1.51
-281.07%
0.84
+113.88%
-6.02
Change In Other Current Assets
-6.31
-44671.63%
-0.01
-130.48%
0.05
Change In Other Current Liabilities
-0.10
-45.51%
-0.07
-0.18%
-0.07
0.00
Investing Cash Flow
-0.22
-14971.48%
-0.00
+93.48%
-0.02
-21.19%
-0.02
Cash Flow From Continuing Investing Activities
-0.22
-14971.48%
-0.00
+93.48%
-0.02
-21.19%
-0.02
Net PPE Purchase And Sale
-0.22
-14971.48%
-0.00
+93.48%
-0.02
-21.19%
-0.02
Purchase Of PPE
-0.22
-14971.48%
-0.00
+93.48%
-0.02
-21.19%
-0.02
Capital Expenditure
-0.22
-14971.48%
-0.00
+93.48%
-0.02
-21.19%
-0.02
Gain Loss On Sale Of Business
0.00
Financing Cash Flow
0.26
-97.28%
9.69
+2396.21%
0.39
+1196.06%
-0.04
Cash Flow From Continuing Financing Activities
0.26
-97.28%
9.69
+2396.21%
0.39
+1196.06%
-0.04
Net Common Stock Issuance
0.00
-100.00%
10.13
+1173.07%
0.80
0.00
Common Stock Dividend Paid
0.00
Cash Dividends Paid
0.00
Net Other Financing Charges
0.26
+159.92%
-0.44
-7.87%
-0.41
-1050.56%
-0.04
Changes In Cash
-1.10
-142.41%
2.60
+272.28%
-1.51
+78.35%
-6.97
Effect Of Exchange Rate Changes
0.05
+163.34%
0.02
+224.66%
-0.02
+81.91%
-0.09
Beginning Cash Position
8.94
+41.49%
6.32
-19.45%
7.84
-47.37%
14.90
End Cash Position
7.89
-11.78%
8.94
+41.49%
6.32
-19.45%
7.84
Free Cash Flow
-1.37
+80.73%
-7.09
-273.57%
-1.90
+72.64%
-6.94
Interest Paid Supplemental Data
0.00
Income Tax Paid Supplemental Data
0.02
0.00
0.00
-100.00%
0.08
Change In Income Tax Payable
0.05
+201.86%
0.02
0.00
0.00
Change In Tax Payable
0.05
+201.86%
0.02
0.00
0.00
Common Stock Issuance
0.00
-100.00%
10.13
+1173.07%
0.80
0.00
Issuance Of Capital Stock
0.00
-100.00%
10.13
+1173.07%
0.80
0.00
SEC Filings

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

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category