GSIW
GSIW
Garden Stage Limited Ordinary SharesIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2026 | $3.4M ▼ | $8.18M ▲ | $-6.49M ▼ | -190.96% ▼ | $-0.11 ▼ | $-6.45M ▼ |
| Q4-2025 | $5.31M ▲ | $4.12M ▲ | $-1.04M ▼ | -19.63% ▲ | $-0.07 ▼ | $-3.75M ▼ |
| Q2-2025 | $90.2K ▼ | $461.73K ▼ | $-419.37K ▲ | -464.94% ▲ | $-0.03 ▲ | $-410.04K ▲ |
| Q4-2024 | $328.92K ▲ | $2.25M ▲ | $-1.92M ▼ | -583.39% ▼ | $-0.03 ▼ | $-485.28K ▼ |
| Q2-2024 | $95.85K | $745.32K | $15.25M | 15.91K% | $15.25M | $-89.42K |
What's going well?
Gross margins improved dramatically, meaning the company is keeping more from each sale. There are no big one-time charges distorting the results.
What's concerning?
Sales are falling fast, losses are much bigger, and operating costs are rising sharply. The huge jump in share count means each share is now worth less.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2026 | $18.96M ▲ | $32.41M ▲ | $12.56M ▲ | $19.85M ▲ |
| Q4-2025 | $624.58K ▼ | $15.9M ▲ | $9.2M ▲ | $6.7M ▲ |
| Q2-2025 | $1.03M ▼ | $2.01M ▼ | $1.12M ▼ | $888.5K ▼ |
| Q4-2024 | $2.67M ▲ | $16.58M ▲ | $7.3M ▲ | $9.29M ▲ |
| Q2-2024 | $802.72K | $1.03M | $776.59K | $254.94K |
What's financially strong about this company?
The company is sitting on nearly $19 million in cash, with almost no debt and very few near-term bills. Most assets are high quality and liquid, and equity has more than doubled in one quarter.
What are the financial risks or weaknesses?
Retained earnings are deeply negative, showing a history of losses. Receivables have jumped, which could mean customers are paying slower, and payables are also up, which may signal stretched supplier payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2026 | $-6.49M ▼ | $-3.41M ▼ | $0 ▲ | $14.57M ▲ | $11.08M ▲ | $-3.41M ▼ |
| Q4-2025 | $-1.04M ▼ | $-338.97K ▼ | $-402 ▲ | $263.49K ▲ | $-84.44K ▲ | $-339.37K ▼ |
| Q2-2025 | $-419.37K ▲ | $-103.68K ▲ | $-27.9K ▼ | $0 ▼ | $-115.97K ▼ | $-131.58K ▲ |
| Q4-2024 | $-3.84M ▼ | $-7.29M ▼ | $-1.45K ▼ | $9.94M ▲ | $339.33K ▲ | $-7.3M ▼ |
| Q2-2024 | $-95.98K | $26K | $0 | $-31.82K | $-5.82K | $26K |
What's strong about this company's cash flow?
The company was able to raise a large amount of cash by selling new shares, boosting its cash balance to nearly $19 million. For now, it has enough cash to cover several more quarters of losses.
What are the cash flow concerns?
Cash burn is rising quickly, and the business is not generating cash from operations. The company is highly dependent on selling new shares, which dilutes existing shareholders and may not be sustainable.
5-Year Trend Analysis
A comprehensive look at Garden Stage Limited Ordinary Shares's financial evolution and strategic trajectory over the past five years.
Key positives include a recent rebound in revenue, a diversified set of financial services in a major global financial center, and valuable regulatory licenses in Hong Kong. The balance sheet currently carries little debt and maintains a net cash position, and liquidity metrics have improved from earlier periods of stress. The company has also demonstrated an ability to raise equity capital when needed and is actively pursuing partnerships and acquisitions to broaden its capabilities and reach without heavy capital spending.
Major concerns center on the sustainability of the business model. The company has recorded persistent and sizable losses, with deeply negative margins and several years of negative operating and free cash flow. Cash reserves, while still present, have been shrinking since their recent peak, and equity improvements have come mainly from capital raising rather than profits, increasing dilution risk. Competitive and regulatory pressures are significant, and the success of key partnerships and the Mental Form acquisition is not yet proven, adding execution and integration risk on top of already weak financial performance.
The future path for Garden Stage depends heavily on whether it can convert its alliances, acquisitions, and revenue rebound into a stable, profitable, and cash-generative business. There are some encouraging signs in improved liquidity and slightly better margins compared with the worst year, but overall financial trends remain negative, and the company still relies on external funding. Until operating losses are materially reduced and cash generation improves, the outlook is best described as uncertain and highly sensitive to both market conditions and management’s ability to execute on its strategic plans.
About Garden Stage Limited Ordinary Shares
https://www.iwinsec.comGarden Stage Limited, through its subsidiaries, provides securities dealing and brokerage, underwriting and placing, and other financial services in Hong Kong. It also offers asset management services comprising discretionary account management and fund management services. The company was incorporated in 2022 and is headquartered in Central, Hong Kong.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2026 | $3.4M ▼ | $8.18M ▲ | $-6.49M ▼ | -190.96% ▼ | $-0.11 ▼ | $-6.45M ▼ |
| Q4-2025 | $5.31M ▲ | $4.12M ▲ | $-1.04M ▼ | -19.63% ▲ | $-0.07 ▼ | $-3.75M ▼ |
| Q2-2025 | $90.2K ▼ | $461.73K ▼ | $-419.37K ▲ | -464.94% ▲ | $-0.03 ▲ | $-410.04K ▲ |
| Q4-2024 | $328.92K ▲ | $2.25M ▲ | $-1.92M ▼ | -583.39% ▼ | $-0.03 ▼ | $-485.28K ▼ |
| Q2-2024 | $95.85K | $745.32K | $15.25M | 15.91K% | $15.25M | $-89.42K |
What's going well?
Gross margins improved dramatically, meaning the company is keeping more from each sale. There are no big one-time charges distorting the results.
What's concerning?
Sales are falling fast, losses are much bigger, and operating costs are rising sharply. The huge jump in share count means each share is now worth less.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2026 | $18.96M ▲ | $32.41M ▲ | $12.56M ▲ | $19.85M ▲ |
| Q4-2025 | $624.58K ▼ | $15.9M ▲ | $9.2M ▲ | $6.7M ▲ |
| Q2-2025 | $1.03M ▼ | $2.01M ▼ | $1.12M ▼ | $888.5K ▼ |
| Q4-2024 | $2.67M ▲ | $16.58M ▲ | $7.3M ▲ | $9.29M ▲ |
| Q2-2024 | $802.72K | $1.03M | $776.59K | $254.94K |
What's financially strong about this company?
The company is sitting on nearly $19 million in cash, with almost no debt and very few near-term bills. Most assets are high quality and liquid, and equity has more than doubled in one quarter.
What are the financial risks or weaknesses?
Retained earnings are deeply negative, showing a history of losses. Receivables have jumped, which could mean customers are paying slower, and payables are also up, which may signal stretched supplier payments.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2026 | $-6.49M ▼ | $-3.41M ▼ | $0 ▲ | $14.57M ▲ | $11.08M ▲ | $-3.41M ▼ |
| Q4-2025 | $-1.04M ▼ | $-338.97K ▼ | $-402 ▲ | $263.49K ▲ | $-84.44K ▲ | $-339.37K ▼ |
| Q2-2025 | $-419.37K ▲ | $-103.68K ▲ | $-27.9K ▼ | $0 ▼ | $-115.97K ▼ | $-131.58K ▲ |
| Q4-2024 | $-3.84M ▼ | $-7.29M ▼ | $-1.45K ▼ | $9.94M ▲ | $339.33K ▲ | $-7.3M ▼ |
| Q2-2024 | $-95.98K | $26K | $0 | $-31.82K | $-5.82K | $26K |
What's strong about this company's cash flow?
The company was able to raise a large amount of cash by selling new shares, boosting its cash balance to nearly $19 million. For now, it has enough cash to cover several more quarters of losses.
What are the cash flow concerns?
Cash burn is rising quickly, and the business is not generating cash from operations. The company is highly dependent on selling new shares, which dilutes existing shareholders and may not be sustainable.
5-Year Trend Analysis
A comprehensive look at Garden Stage Limited Ordinary Shares's financial evolution and strategic trajectory over the past five years.
Key positives include a recent rebound in revenue, a diversified set of financial services in a major global financial center, and valuable regulatory licenses in Hong Kong. The balance sheet currently carries little debt and maintains a net cash position, and liquidity metrics have improved from earlier periods of stress. The company has also demonstrated an ability to raise equity capital when needed and is actively pursuing partnerships and acquisitions to broaden its capabilities and reach without heavy capital spending.
Major concerns center on the sustainability of the business model. The company has recorded persistent and sizable losses, with deeply negative margins and several years of negative operating and free cash flow. Cash reserves, while still present, have been shrinking since their recent peak, and equity improvements have come mainly from capital raising rather than profits, increasing dilution risk. Competitive and regulatory pressures are significant, and the success of key partnerships and the Mental Form acquisition is not yet proven, adding execution and integration risk on top of already weak financial performance.
The future path for Garden Stage depends heavily on whether it can convert its alliances, acquisitions, and revenue rebound into a stable, profitable, and cash-generative business. There are some encouraging signs in improved liquidity and slightly better margins compared with the worst year, but overall financial trends remain negative, and the company still relies on external funding. Until operating losses are materially reduced and cash generation improves, the outlook is best described as uncertain and highly sensitive to both market conditions and management’s ability to execute on its strategic plans.

CEO
Sze Chan
Compensation Summary
(Year )
Ratings Snapshot
Rating : C+

