Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

Garden Stage Limited (GSIW)

Every figure this model derived for GSIW, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-03-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 104,711 PaymentsToAcquireOtherPropertyPlantAndEquipment 2026-03-31
cash 17,523,381 CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents 2026-03-31
current assets 30,503,440 AssetsCurrent 2026-03-31
current liabilities 17,703,121 LiabilitiesCurrent 2026-03-31
equity 24,221,979 StockholdersEquity 2026-03-31
ocf -4,234,334 NetCashProvidedByUsedInOperatingActivities 2026-03-31
revenue 7,278,837 Revenues 2026-03-31
sbc 4,529,716 ShareBasedCompensation 2026-03-31

The ratios

The figures themselves rather than their scores — what somebody looking up GSIW on one particular measure came for.

RatioValue
cash operating margin-126.71
current ratio1.72
current ratio reported1.72
dilution pct7.74
ev owner earnings-11.51
ev sales14.02
fcf margin-59.61
growth cv1.68
operating margin-190.43
owner earnings margin-121.84
revenue growth33.16
revenue growth per share23.6
roic-49.38
rule of 40-157.27
sbc pct revenue62.23

Everything else this filing tags

213 more elements from GSIW's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
IncomeTaxReconciliationStateAndLocalIncomeTaxes2,000,000,000,0002026-03-31 4HKD
AdditionalPaidInCapitalCommonStock47,326,9962026-03-31 8USD
Assets41,925,1002026-03-31 8USD
LiabilitiesAndStockholdersEquity41,925,1002026-03-31 8USD
RetainedEarningsAccumulatedDeficit-22,824,8422026-03-31 8USD
OperatingExpenses21,139,8492026-03-31 12USD
ProceedsFromIssuanceOfCommonStock20,641,7222026-03-31 3USD
NetCashProvidedByUsedInFinancingActivities20,398,9982026-03-31 11USD
Liabilities17,703,1212026-03-31 8USD
RestrictedCashAndCashEquivalents17,521,3392026-03-31 8USD
CommonStockSharesIssued15,625,0002025-03-31 7shares
CommonStockSharesOutstanding15,625,0002025-03-31 7shares
NotesPayableCurrent15,477,6832026-03-31 8USD
StockIssuedDuringPeriodValueOther14,681,7222026-03-31 4USD
ComprehensiveIncomeNetOfTax-14,117,6662026-03-31 12USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-13,861,0122026-03-31 12USD
NetIncomeLoss-13,838,2272026-03-31 12USD
CommonStockSharesAuthorized11,703,7502026-03-31 8shares
ProceedsFromIssuanceInitialPublicOffering11,500,0002023-12-05 3USD
AssetsNoncurrent11,421,6602026-03-31 6USD
IntangibleAssetsNetExcludingGoodwill11,101,5392026-03-31 9USD
FiniteLivedIntangibleAssetsNet11,037,7282026-03-31 1USD
AssetAcquisitionConsiderationTransferred10,750,0002026-03-31 1USD
RestrictedCash10,692,9042026-03-31 12USD
RestrictedCashCurrent10,692,9042026-03-31 8USD
WeightedAverageNumberOfDilutedSharesOutstanding9,999,5062026-03-31 12shares
WeightedAverageNumberOfSharesOutstandingBasic9,999,5062026-03-31 12shares
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect9,637,7572026-03-31 12USD
StockIssuedDuringPeriodValueNewIssues9,343,4132024-03-31 4USD
IncreaseDecreaseInPayablesToCustomers7,523,2192026-03-31 12USD
Cash6,830,4772026-03-31 13USD
NetCashProvidedByUsedInInvestingActivities-6,310,1932026-03-31 11USD
ReceivablesFromBrokersDealersAndClearingOrganizations6,240,4722026-03-31 8USD
Deposits6,240,0002023-04-03 2HKD
ProfessionalFees5,848,5082026-03-31 12USD
AssetAcquisitionConsiderationTransferredEquityInterestIssuedAndIssuable5,700,0002026-03-31 1USD
StockIssuedDuringPeriodValueAcquisitions5,700,0002026-03-31 1USD
StockIssuedDuringPeriodValueShareBasedCompensationGross5,295,5202026-03-31 3USD
OtherAssetsMiscellaneous5,210,6772024-09-30 4USD
IncreaseDecreaseInBrokerDealerRelatedReceivablesPayablesNet5,160,8562026-03-31 12USD
PaymentsToAcquireOtherProductiveAssets5,050,0002026-03-31 1USD
AssetAcquisitionConsiderationTransferredContingentConsideration5,000,0002026-03-31 1USD
AllocatedShareBasedCompensationExpense4,529,7162026-03-31 7USD
LaborAndRelatedExpense3,988,0252026-03-31 12USD
FloorBrokerageExchangeAndClearanceFees3,976,5062026-03-31 12USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-3,327,8752026-03-31 6USD
PrepaidExpenseCurrent3,191,8662026-03-31 8USD
PrepaidExpenseCurrentAndNoncurrent3,191,8662026-03-31 4USD
BusinessDevelopment3,006,8402026-03-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive2,723,9532026-03-31 1USD
CommunicationsAndInformationTechnology2,694,5392026-03-31 12USD
ReceivablesFromCustomers2,512,4792026-03-31 8USD
IncomeTaxReconciliationOtherAdjustments-2,287,0672026-03-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths2,038,3832026-03-31 1USD
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature2,025,4752023-03-31 2USD
OtherAccountsPayableAndAccruedLiabilities2,000,0002026-03-31 1CNY
IncreaseDecreaseInOtherReceivables1,936,4412026-03-31 12USD
OperatingLossCarryforwards1,721,5732026-03-31 8USD
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts1,684,6422025-03-31 2USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo1,633,3302026-03-31 1USD
PrepaidExpenseNoncurrent1,619,4242025-03-31 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree1,589,6082026-03-31 1USD
StockIssuedDuringPeriodSharesStockOptionsExercised1,562,5002023-04-24 4shares
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive1,526,2272026-03-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour1,526,2272026-03-31 1USD
RevenueFromContractWithCustomerIncludingAssessedTax1,408,4692024-03-31 3USD
OtherUnderwritingExpense1,366,3202023-12-05 4USD
IncreaseDecreaseInOtherCurrentAssets-1,242,6192024-09-30 6USD
PaymentsToAcquireIntangibleAssets1,127,1742026-03-31 1USD
IncreaseDecreaseInPayablesToBrokerDealers1,072,5672026-03-31 12USD
AmortizationOfIntangibleAssets1,015,5532026-03-31 1USD
FiniteLivedIntangibleAssetsAccumulatedAmortization-1,011,4302026-03-31 1USD
IncreaseDecreaseInInventories951,4342026-03-31 1USD
InventoryNet947,5712026-03-31 1USD
InventoryRawMaterialsNetOfReserves947,5712026-03-31 1USD
StockIssuedDuringPeriodValueRestrictedStockAwardGross842,3212024-09-30 2USD
DepositLiabilityCurrent794,9032023-03-31 1USD
Deposits794,9032023-04-03 2USD
PrepaidExpenseAndOtherAssets766,4342026-03-31 1USD
AccruedLiabilitiesAndOtherLiabilities521,9622026-03-31 8USD
IntangibleAssetsNetExcludingGoodwill500,0002024-10-01 2HKD
DeferredCosts442,7622023-03-31 3USD
PaymentsOfStockIssuanceCosts435,8352024-03-31 8USD
BrokerageCommissionsRevenue391,0602024-03-31 3USD
LeaseholdImprovementsGross314,8342026-03-31 8USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-310,3482026-03-31 8USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability288,9282024-03-31 4USD
DeferredTaxAssetsOperatingLossCarryforwards284,0592026-03-31 8USD
DeferredTaxAssetsValuationAllowance284,0592026-03-31 15USD
OtherAccountsPayableAndAccruedLiabilities281,0472026-03-31 1USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-279,4392026-03-31 12USD
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax279,4392026-03-31 12USD
CostOfRevenue266,3492024-09-30 1USD
ProceedsFromRelatedPartyDebt263,4852025-03-31 1USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes256,2832026-03-31 4USD
InterestAndOtherIncome254,9882026-03-31 12USD
ProceedsFromRepaymentsOfRelatedPartyDebt-242,7242026-03-31 5USD
PaymentsToAcquirePropertyPlantAndEquipment218,2352025-03-31 8USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-216,7142026-03-31 12USD
PaymentsToAcquireEquitySecuritiesFvNi192,1382026-03-31 1USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance185,7802026-03-31 12USD
ValuationAllowanceDeferredTaxAssetChangeInAmount185,7802026-03-31 4USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment174,4752026-03-31 8USD
OtherGeneralAndAdministrativeExpense173,5002026-03-31 12USD
ProceedsFromSaleOfEquitySecuritiesFvNi163,8302026-03-31 1USD
PropertyPlantAndEquipmentNet160,4572026-03-31 8USD
IncreaseDecreaseInContractWithCustomerLiability158,1222026-03-31 1USD
ContractWithCustomerRefundLiabilityNoncurrent157,4802026-03-31 1USD
UnderwritingIncomeLoss152,6382024-03-31 3USD
OccupancyNet149,9132026-03-31 12USD
ProvisionForOtherLosses141,8622026-03-31 6USD
AllowanceForDoubtfulAccountsReceivable141,1612026-03-31 8USD
OtherIncome125,7362024-03-31 3USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear123,5552024-09-30 1USD
IncreaseDecreaseInOperatingLeaseLiability-123,0162026-03-31 11USD
OperatingLeasePayments123,0162026-03-31 6USD
ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1-115,8482025-03-31 5USD
Depreciation107,9402026-03-31 12USD
AccruedProfessionalFeesCurrent102,9972026-03-31 2USD
OperatingLeaseRightOfUseAssetAmortizationExpense102,1412026-03-31 12USD
OperatingLeaseExpense102,1412026-03-31 6USD
OperatingLeaseRightOfUseAsset88,1732026-03-31 8USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo82,2642025-03-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree81,7802024-03-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDue81,6782026-03-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths81,6782026-03-31 4USD
OperatingLeaseLiabilityNoncurrent81,2842025-03-31 6USD
LiabilitiesNoncurrent81,2842025-03-31 5USD
OperatingLeaseLiability80,7052026-03-31 8USD
OperatingLeaseLiabilityCurrent80,7052026-03-31 8USD
DepositAssets79,0522026-03-31 8USD
OtherAssets78,3512026-03-31 8USD
IncomeTaxesPaidNet66,9492026-03-31 4USD
TaxesPayableCurrent63,9012025-03-31 6USD
IncreaseDecreaseInIncomeTaxes-63,7052026-03-31 8USD
OtherAssetsCurrent52,4202026-03-31 8USD
InterestIncomeSecuritiesUSTreasuryAndOtherUSGovernment50,8222023-03-31 1USD
InterestIncomeSecuritiesOtherUSGovernment50,8222023-03-31 2USD
AssetAcquisitionConsiderationTransferredTransactionCost50,0002026-03-31 1USD
DeferredIncomeTaxAssetsNet45,5602026-03-31 8USD
DeferredTaxAssetsGross45,5602026-03-31 6USD
InterestIncomeOperating43,9272024-03-31 3USD
CostsIncurredDevelopmentCosts37,6092026-03-31 12USD
ProvisionForOtherCreditLosses36,9452026-03-31 7USD
ProvisionForDoubtfulAccounts36,8462026-03-31 7USD
InterestIncomeDepositsWithFinancialInstitutions34,7662026-03-31 12USD
EquitySecuritiesFvNi31,1502026-03-31 1USD
InvestmentIncomeNet30,6222023-03-31 2USD
OtherAssetsNoncurrent25,9312026-03-31 8USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts23,4072026-03-31 7USD
IncomeTaxExpenseBenefit-22,7852026-03-31 12USD
DeferredTaxAssetsPropertyPlantAndEquipment22,1532026-03-31 7USD
DeferredIncomeTaxExpenseBenefit-21,9112026-03-31 12USD
CapitalizedComputerSoftwareGross19,0772026-03-31 8USD
OtherLiabilitiesCurrent16,4732026-03-31 3USD
GainLossOnSaleOfPropertyPlantEquipment-15,3192025-03-31 3USD
GainLossOnDispositionOfAssets114,1072026-03-31 1USD
GainLossOnSaleOfOtherAssets14,1072026-03-31 1USD
AccruedEmployeeBenefitsCurrent13,4182026-03-31 2USD
AccountsPayableAndOtherAccruedLiabilitiesCurrent8,5822026-03-31 2USD
DeferredTaxAssetsLiabilitiesNet8,4302024-09-30 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross7,8132026-03-31 5shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber7,0322026-03-31 4shares
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities-5,6372026-03-31 12USD
IncomeTaxReconciliationNondeductibleExpense5,3582026-03-31 12USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber4,6882026-03-31 2shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber4,6882026-03-31 2shares
IncreaseDecreaseInIncomeTaxesReceivable4,1182026-03-31 1USD
RepaymentsOfRelatedPartyDebt3,8952024-03-31 2USD
IncomeTaxReconciliationPriorYearIncomeTaxes-2,8142026-03-31 7USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares2,3442026-03-31 3shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares2,3442025-12-01 3shares
CommonStockValue1,5632025-03-31 7USD
FurnitureAndFixturesGross1,0212026-03-31 8USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount9732026-03-31 4USD
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease8992026-03-31 2USD
CurrentIncomeTaxExpenseBenefit-8742026-03-31 8USD
DeferredIncomeTaxLiabilities8682024-09-30 1USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment8682024-09-30 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod7812026-03-31 4shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateFairValue6712026-03-31 4USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice4002026-03-31 4USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice4002026-03-31 4USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice4002026-03-31 4USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice4002026-03-31 2USD/shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue4002026-03-31 2USD/shares
ExchangeFees2252025-03-31 2USD
AllowanceForDoubtfulOtherReceivablesCurrent382024-09-30 4USD
ProvisionForLoanLossesExpensed-372025-03-31 4USD
ForeignCurrencyExchangeRateTranslation182026-03-31 8pure
ForeignCurrencyExchangeRateRemeasurement182024-03-31 3pure
DerivativeAverageForwardExchangeRate182026-03-31 9pure
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights122023-04-24 4USD/shares
EarningsPerShareBasic12026-03-31 12USD/shares
EarningsPerShareDiluted12026-03-31 12USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate12026-03-31 4pure
SaleOfStockPercentageOfOwnershipAfterTransaction12026-03-31 10pure
NumberOfOperatingSegments12026-03-31 2segment
NumberOfReportableSegments12026-03-31 2segment
ConversionOfStockSharesConverted112026-03-06 1shares
EffectiveIncomeTaxRateReconciliationOtherAdjustments02024-09-30 2pure
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate02025-03-31 3pure
EffectiveIncomeTaxRateReconciliationTaxCreditsOther02026-03-31 4pure
EffectiveIncomeTaxRateReconciliationTaxSettlements02024-03-31 1pure
InvestmentInterestRate02026-03-31 2pure
OperatingLeaseWeightedAverageDiscountRatePercent02026-03-31 8pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate02026-03-31 4pure
SharesIssuedPricePerShare02025-06-16 1USD/shares
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance-02026-03-31 5pure
EffectiveIncomeTaxRateContinuingOperations02026-03-31 9pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpense-02026-03-31 3pure
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes-02025-03-31 2pure
CommonStockParOrStatedValuePerShare02026-03-31 8USD/shares

What to be careful about

What this model itself distrusts about GSIW's figures. Written by the derivation as it ran, not added afterwards.