Garden Stage Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-13.84	-4.32	-4.59	-0.21	-0.51
Depreciation & Amortization	1.12	0.06	0.01	0.01	0.01
Stock-Based Compensation	4.53	1.68	1.87	-	-
Other Adjustments	0.11	0.2	0.08	0.07	0.01
Change in Receivables	-7.1	-0.96	5.27	-4.07	0.51
Changes in Accounts Payable	8.6	1.47	-3.41	2.45	-6.95
Changes in Accrued Expenses	-0.01	0.16	0.05	-0.05	-0.02
Changes in Income Taxes Payable	-0.07	0.05	0.02	-	-
Changes in Unearned Revenue	0.16	-	-	-	-
Changes in Other Operating Activities	2.25	0.51	-6.38	-0.08	0.05
Operating Cash Flow	-4.23	-1.15	-7.09	-1.88	-6.92
Operating Cash Flow Growth	-	-	-	-	-
Capital Expenditures	-0.1	-0.22	-0	-0.02	-0.02
Purchases of Intangible Assets	-1.13	-	-	-	-
Purchases of Investments	-0.19	-	-	-	-
Proceeds from Sale of Investments	0.16	-	-	-	-
Cash Acquisitions	-5.05	-	-	-	-
Investing Cash Flow	-6.31	-0.22	-0	-0.02	-0.02
Long-Term Debt Issued	-0.24	0.26	-	-	0
Net Long-Term Debt Issued (Repaid)	-0.24	0.26	-	-	0
Issuance of Common Stock	20.64	-	10.13	0.8	-
Net Common Stock Issued (Repurchased)	20.64	-	10.13	0.8	-
Other Financing Activities	-	-	-0.44	-0.41	-0.04
Financing Cash Flow	20.4	0.26	9.69	0.39	-0.04
Foreign Exchange Rate Adjustments	-0.22	0.05	0.02	-0.02	-0.09
Net Cash Flow	9.64	-1.05	2.62	-1.53	-7.06
Free Cash Flow	-4.34	-1.37	-7.09	-1.9	-6.94
Free Cash Flow Growth	-	-	-	-	-
FCF Margin	-59.61%	-25.00%	-503.54%	-58.25%	-300.82%
Free Cash Flow Per Share	-0.43	-0.15	-0.76	-33.09	-150.78
Levered Free Cash Flow	-2.13	-2.02	-14.31	2.1	-7.45
Unlevered Free Cash Flow	-1.89	-2.29	-14.31	2.1	-7.45

SEC Filings: 10-K · 10-Q