Garden Stage Cash Flow Statement

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

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Net Income	-7.54	-4.32	-4.59	-0.21	-0.51
Depreciation & Amortization	0.19	0.17	0.08	0.08	0.01
Stock-Based Compensation	2.83	1.68	1.87	-	-
Other Adjustments	0.05	0.09	0.01	-0	0
Change in Receivables	-4.69	-0.96	5.27	-4.07	0.51
Changes in Accrued Expenses	0.18	0.16	0.05	-0.05	-0.02
Changes in Income Taxes Payable	0.06	0.05	0.02	-	-
Changes in Other Operating Activities	5.16	1.98	-9.79	2.37	-6.91
Operating Cash Flow	-3.75	-1.15	-7.09	-1.88	-6.92
Capital Expenditures	-0	-0.22	-0	-0.02	-0.02
Investing Cash Flow	-0	-0.22	-0	-0.02	-0.02
Long-Term Debt Issued	-	0.26	-	-	0
Long-Term Debt Repaid	-0.18	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-0.18	0.26	-	-	0
Issuance of Common Stock	14.75	-	10.13	0.8	-
Net Common Stock Issued (Repurchased)	14.75	-	10.13	0.8	-
Other Financing Activities	-	-	-0.44	-0.41	-0.04
Financing Cash Flow	14.83	0.26	9.69	0.39	-0.04
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.09	0.05	0.02	-0.02	-0.09
Net Cash Flow	10.99	-1.05	2.62	-1.53	-7.06
Free Cash Flow	-3.75	-1.37	-7.09	-1.9	-6.94
FCF Margin	-45.96%	-25.00%	-503.54%	-58.25%	-300.82%
Free Cash Flow Per Share	-20.52	-17.50	-104.21	-33.09	-150.78
Levered Free Cash Flow	-2.14	-1.92	-14.23	2.17	-7.45
Unlevered Free Cash Flow	-1.95	-2.18	-14.23	2.17	-7.45

Updated Jan 20, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q