Garden Stage (GSIW) Cash Flow: Operating & Free Cash Flow

Garden Stage Cash Flow Statement Analysis

Values in millions USD

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Garden Stage Limited (GSIW) - Annual data in millions USD
Breakdown	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period ending	Mar 2026	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021
Operating Activities
Net Income	-13.84	-4.32	-4.59	-0.03	-0.07	-0.33
Depreciation & Amortization	1.22	0.17	0.08	0.01	0.01	0.00
Deferred Income Tax	0.00	-0.02	0.00	0.00	0.00	0.00
Stock Based Compensation	0.00	1.68	1.87	0.00	0.00	0.00
Change in Working Capital	3.84	1.23	-4.46	-0.22	-6.42	10.82
Change in Accounts Receivable	-7.10	-0.96	5.27	-0.52	0.07	-2.43
Change in Inventory	-0.95	0.00	0.00	0.00	0.00	0.00
Change in Accounts Payable	8.60	1.47	-3.41	0.31	-6.95	13.21
Change in Other Working Capital	3.29	1.98	-9.79	-0.02	0.00	0.04
Other Operating Activities	4.55	0.09	0.01	0.23	0.83	0.00
Net Cash from Operating Activities	-4.23	-1.15	-7.09	-0.24	-6.92	10.49
Investing Activities
Capital Expenditures	-0.10	-0.22	0.00	0.00	-0.02	0.00
Acquisitions	-5.05	0.00	0.00	0.00	0.00	0.00
Purchases of Investments	-0.19	0.00	0.00	0.00	0.00	0.00
Sales/Maturities of Investments	0.16	0.00	0.00	0.00	0.00	0.00
Net Cash from Investing Activities	-6.31	-0.22	0.00	0.00	-0.02	0.00
Financing Activities
Debt Repayment	0.00	0.00	0.00	0.00	0.00	0.00
Common Stock Issued	20.64	0.00	10.13	0.80	0.00	0.00
Dividends Paid	0.00	0.00	0.00	0.00	0.00	-0.12
Other Financing Activities	-0.24	0.26	-0.44	-0.41	-0.04	0.38
Net Cash from Financing Activities	20.40	0.26	9.69	0.05	-0.04	0.27
Summary
Effect of Forex Changes on Cash	-0.22	0.05	0.02	-0.02	-0.09	-0.02
Net Change in Cash	9.64	-1.05	2.62	-0.20	-7.06	10.74
Cash at Beginning of Period	7.89	8.94	6.32	1.00	14.90	4.16
Cash at End of Period	17.52	7.89	8.94	0.80	7.84	14.90
Free Cash Flow	-4.34	-1.37	-7.09	-0.24	-6.94	10.49
Supplemental Disclosures
Income Taxes Paid	-	0.02	-	-	-0.08	0.04

Source: Company financial statements from annual and quarterly filings. Data as of Mar 31, 2026. Data sources and methodology

Frequently Asked Questions About Garden Stage Cash Flow

What is Garden Stage's free cash flow?

Garden Stage had negative free cash flow of $4.34M in fiscal 2026 (fiscal year ended Mar 31, 2026), operating cash flow of −$4.23M minus $104.72K of capital expenditures.

How much does Garden Stage spend on capital expenditures?

Garden Stage spent $104.72K on capital expenditures in fiscal 2026, compared with $218.24K a year earlier.

Does Garden Stage pay dividends or buy back shares?

Garden Stage's cash flow statement for fiscal 2026 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition