ZYBERNO
Stock Report
Updated Sep 1, 2026

GARDEN STAGE LIMITED (GSIW)

Financial Services • NASDAQ

$16.55

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
16.0/100
POOR BUSINESS
GARDEN STAGE LIMITED (GSIW) scores 16/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
N/A (Requires more data)
Requires fair value calculation and current price data
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.01x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):CRITICAL (-59.2%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

GARDEN STAGE LIMITED (GSIW) stock report — Zyberno Score 16/100 (POOR BUSINESS). Full financial analysis on Zyberno.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:16.55
Market Cap:$165.49M

Valuation Multiples (3)

P/B Ratio:6.83x
P/S Ratio:22.74x
Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$158.82M

Price Action & Momentum (2)

B. Profitability Assessment

Return Metrics (3)

Reinvestment Rate:-16.2%
Fundamental Growth Rate (g):9.6%

Margin Analysis (1)

Ebitda Margin:-188.9%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.72x
Quick Ratio:1.67x
Cash Ratio:0.39x

Leverage Analysis (3)

Debt To Equity Ttm:0.01x
Debt-to-Equity Ratio:0.01x
Debt To Ebitda:-999.00x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:12,800,319.00
Cash And Cash Equivalents:6,830,477.00
Long Term Debt:$80.71K
Net Debt:-$6.67M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$7.28M
Cost Of Revenue Ttm:$266.35K

Profitability Breakdown (2)

$7.01M-$13.86M

Bottom Line Performance (3)

-$13.84M
Income Before Tax:-$13.86M
Ebitda Ttm:-13,753,072.00

Operating Expenses (5)

Operating Expenses:21,139,849.00
R And D Expense:0.00
Sga Expense:0.00
Income Tax Expense:-$22.79K
Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:0.0%
Ebitda Margin:-188.9%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$41.93M
Current Assets:$30.50M
Ppe Net:160,457.00
Goodwill:0.00
Intangible Assets:$11.10M

Liability Structure (4)

Total Liabilities:17,703,121.00
Current Liabilities:17,703,121.00
Long Term Debt:$80.71K
Short Term Debt:$80.71K

Equity & Capital (3)

Equity:$24.22M
Retained Earnings:-$22.82M
Common Stock:11,703,750.00

Working Capital Items (3)

Accounts Receivable:0.00
Inventory:947,571.00
Accounts Payable:0.00

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:4,529,716.00
C. Cash Flow Analysis

Operating Activities (2)

-$4.23M-$6.93M

Investment Activities (1)

Investing Cash Flow:-$6.31M

Financing Activities (3)

Financing Cash Flow:$20.40M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:20,641,722.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:107,940.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$1.38

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.73
Operating Cash Flow Per Share:-$0.42

Book Value & Capital (2)

Book Value Per Share:$2.42
Cash Per Share:0.68

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.17x
Working Capital Turnover Ttm:0.57x

Receivables Management (2)

Receivables Turnover Ttm:-999.00x
Days Sales Outstanding Ttm:-999.00

Inventory Management (2)

Inventory Turnover Ttm:0.28x
Days Inventory Outstanding Ttm:1,298.53

Payables & Cash Cycle (2)

Days Payable Outstanding:-999.00
Cash Conversion Cycle:1,298.53
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:100.00
Quality Score:40.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (2)

Reinvestment Rate:-16.2%
Fundamental Growth Rate (g):9.6%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:GSIW
Company Name:GARDEN STAGE LIMITED
Sector:Financial Services
Industry:Security & Commodity Brokers, Dealers, Exchanges & Services
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:10.00M
Shares Outstanding Basic:10.00M
Shares Outstanding Diluted:10.00M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-09-01 04:36:01 UTC
Data Timestamp:2026-08-20T13:44:39.647088
Scroll to Top