Greystone Logistics, Inc. Financial Ratios — GLGI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-7.28	20.05	21.22	21.08	2.53	3.38	8.07	5.19	4.68	10.49	7.44	9.54	13.31	9.88	4.79
Return on Capital (%)	- -	- -	- -	- -	-1.54	-2.25	-7.44	-7.91	-12.59	-32.28	-19.65	-20.89	-41.83	-55.35	-27.66
Return on Invested Capital (%)	- -	- -	- -	- -	8.88	10.57	16.44	11.77	12.11	18.82	13.12	8.14	18.11	12.78	6.15
Gross Margin (%)	10.46	20.41	21.83	22.78	18.05	18.03	18.66	14.48	11.59	15.07	17.65	10.48	15.36	18.96	16.38
EBITDA Margin (%)	6.04	16.98	18.5	18.09	14.75	14.23	18.05	15.82	12.45	15.93	18.56	11.02	23.62	19.88	16.15
Operating Margin (%)	1.09	12.16	12.74	12.51	8.32	8.33	11.12	8.24	6.07	9	9.63	3.8	15.05	10.6	6.17
Incremental Operating Margin (%)	-18.81	74.23	-180.14	21.16	93.18	8.36	16.5	-5.25	1.39	49.57	5.36	-37.19	-47.18	-254.09	76.08
Pretax Margin (%)	-4.13	7.89	9.32	8.92	4.67	5.06	8.14	5.44	3.51	6.79	7.86	6.85	14.57	9.81	5.97
Profit Margin (%)	-3.76	9.71	10.76	12.5	1.72	2.29	5.01	3.34	2.54	6.17	5.17	5.75	10.43	8.14	4.06
Net Income to Common Margin (%)	-3.76	8.71	9.4	11.11	0.26	1.03	4.15	2.55	1.94	5.64	4.67	5.31	9.62	7.19	3.32
Effective Tax Rate (%)	- -	- -	- -	- -	41.41	37.21	31.05	29.22	17.48	4.04	29	10.54	27.82	17.02	32
Dvd Payout Ratio (%)	- -	-7.45	-8.42	118.74	-5.22	-0.77	1.41	1.71	-5.96	0.58	2.35	-1.9	-0.83	3.03	-0.08
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Total Debt	16	12	11	15	13	15	22	23	30	28	20	16	23	19	16
ST Debt	4	1	1	4	2	2	5	4	5	6	5	6	3	3	3
LT Debt	12	11	10	11	10	13	17	19	25	22	15	10	20	16	14
Total Debt/EBITDA	13.28	2.94	2.47	3.42	3.83	4.1	2.99	3	3.34	2.34	1.65	1.92	1.57	1.54	1.74
Net Debt/EBITDA	13.14	2.89	2.39	3.26	3.64	3.86	2.38	2.44	2.42	1.78	0.98	1.26	1.15	0.62	1.02
Total Debt/EBIT	73.66	4.1	3.59	4.94	6.78	7.01	4.85	5.76	6.85	4.14	3.18	5.57	2.47	2.89	4.55
Net Debt/EBIT	72.9	4.03	3.47	4.72	6.45	6.6	3.87	4.69	4.96	3.15	1.89	3.67	1.8	1.17	2.67
EBITDA to Interest Expense	1.14	4.57	5.38	5.01	4.02	4.35	5.96	5.6	4.82	7.12	10.23	9.71	12.07	9.51	9.18
EBITDA-CapEx/Interest Expense	0.06	3.68	4.63	2.36	2.81	-0.67	3.73	0.71	1	3.43	7.76	2.43	4.35	7.34	3.53
EBIT to Interest Expense	0.21	3.27	3.7	3.46	2.27	2.54	3.67	2.92	2.35	4.02	5.31	3.35	7.69	5.07	3.51
Interest Expense	1	1	1	1	1	1	1	1	2	2	1	1	1	1	1
Common Equity/Total Assets	-565.29	-489.3	-484.19	-353.35	-385.43	-260.87	-188.33	-154.14	-118.39	-100.74	-100.1	-87.08	-68.63	-56.55	-60.1
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1,477.31	775.83	655.34	270.29	132.16	65.38	102.7	67.77	68.92
Long-Term Debt/Capital (%)	-29.94	-22.65	-20.92	-26.17	-24.49	-34.11	-54.24	-65.52	-122.53	-127.87	-65.73	-43.31	-175.99	-152.84	-120.43
Long-Term Debt/Total Assets (%)	112.32	86.88	80.19	66.75	71.34	62.6	59.05	54.54	57.86	47.47	34.01	21.55	40.52	31.1	29.8
Total Debt/Equity (%)	-169.51	-186.62	-272.6	-1,048.5	-1,107.96	-2,122.96	1,894.35	963.21	776.54	347.85	176.94	104	115.6	78.89	81.78
Total Debt/Capital (%)	-39.79	-25.36	-23.83	-36.07	-29.91	-39.47	-69.55	-81.34	-145.19	-164.56	-87.99	-68.89	-198.1	-177.93	-142.91
Total Debt/Total Assets (%)	149.28	97.27	91.35	91.99	87.11	72.43	75.72	67.71	68.56	61.09	45.53	34.29	45.61	36.2	35.36
Net Debt to Equity	-167.76	-183.6	-263.51	-1,000.7	-1,055.21	-1,999.07	1,510.79	784.67	561.62	264.89	105.04	68.45	84.3	31.88	47.99
Net Debt/Capital (%)	-39.22	-24.84	-22.85	-33.87	-28.08	-36.33	-54.45	-65.39	-98.91	-117.6	-43.75	-39.84	-136.15	-46.52	-73.83
EBITDA	1	4	4	4	3	4	7	8	9	12	12	8	14	12	9
EBITDA-CapEx	- -	3	4	2	2	-1	5	1	2	6	9	2	5	9	4
Operating Income (Loss)	- -	3	3	3	2	2	4	4	4	7	6	3	9	7	4

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Cash Ratio	0.02	0.02	0.06	0.1	0.11	0.1	0.05	0.03	0.09	0.07	0.29	0.16	0.12	0.81	0.23
Current Ratio	0.38	0.48	0.59	0.86	0.76	0.85	0.81	0.69	0.78	0.8	0.83	0.72	1.83	2.34	1.64
Quick Ratio	0.31	0.36	0.41	0.44	0.49	0.69	0.65	0.43	0.57	0.52	0.6	0.49	1	1.72	1.03
CFO/Avg Current Liab	0.01	0.27	0.29	0.33	0.56	0.42	0.65	0.7	0.52	0.6	1	0.39	0.31	1.88	1.49
Common Equity/Total Assets	-565.29	-489.3	-484.19	-353.35	-385.43	-260.87	-188.33	-154.14	-118.39	-100.74	-100.1	-87.08	-68.63	-56.55	-60.1
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	1,477.31	775.83	655.34	270.29	132.16	65.38	102.7	67.77	68.92
Long-Term Debt/Capital (%)	-29.94	-22.65	-20.92	-26.17	-24.49	-34.11	-54.24	-65.52	-122.53	-127.87	-65.73	-43.31	-175.99	-152.84	-120.43
Long-Term Debt/Total Assets (%)	112.32	86.88	80.19	66.75	71.34	62.6	59.05	54.54	57.86	47.47	34.01	21.55	40.52	31.1	29.8
Total Debt/Equity (%)	-169.51	-186.62	-272.6	-1,048.5	-1,107.96	-2,122.96	1,894.35	963.21	776.54	347.85	176.94	104	115.6	78.89	81.78
Total Debt/Capital (%)	-39.79	-25.36	-23.83	-36.07	-29.91	-39.47	-69.55	-81.34	-145.19	-164.56	-87.99	-68.89	-198.1	-177.93	-142.91
Total Debt/Total Assets (%)	149.28	97.27	91.35	91.99	87.11	72.43	75.72	67.71	68.56	61.09	45.53	34.29	45.61	36.2	35.36
CFO/Total Liabilities	0.56	11.77	12.97	12.6	21.24	13.28	22.83	25.47	17.33	22.54	46.75	21.65	12.91	43.84	39.42
CFO/CapEx	0.1	2.76	3.36	0.96	3.33	0.67	2.32	1.2	0.97	1.37	5.23	1.08	0.42	4.42	1.79
Altman's Z-Score	-6.52	-4.45	-3.92	-2.48	-3.26	-1.95	-0.62	-0.27	0.48	1.04	1.14	0.9	1.47	1.74	0.78

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Accounts Receivable Turnover	12.15	10.77	9.72	11	12.82	8.24	7.22	8.75	12.61	11.73	11.54	14.01	11.19	13.7	13.59
Days Sales Outstanding	30.04	33.88	37.55	33.18	28.46	44.27	50.57	41.72	28.94	31.11	31.64	26.05	32.62	26.63	26.86
Inventory Turnover	30.76	25.63	18.82	13.61	12	15.8	22.53	17.78	22.01	18.89	13.94	17.58	11.96	11.98	13.16
Days Inventory Outstanding	11.86	14.24	19.4	26.81	30.42	23.11	16.2	20.53	16.58	19.32	26.19	20.76	30.51	30.46	27.74
Accounts Payable Turnover	8.04	11.88	8.95	15.4	22.87	8.87	6.73	8.3	11.16	11.59	12.13	11.59	9.28	14.11	12.48
Accounts Payable Turnover Days	45.38	30.73	40.76	23.7	15.96	41.15	54.26	43.98	32.69	31.5	30.08	31.5	39.31	25.86	29.25
Cash Conversion Cycle	-3.47	17.4	16.18	36.29	42.93	26.23	12.51	18.27	12.83	18.93	27.75	15.32	23.81	31.23	25.35
Inventory to Cash Days	18.17	19.65	18.15	6.36	-1.96	21.16	34.37	21.18	12.36	11.8	5.46	5.29	2.11	-3.83	-0.88
Inventories	1	1	1	2	1	1	2	3	3	4	3	4	4	4	3
Raw Materials	- -	1	1	1	1	1	1	1	1	2	3	2	2	2	2
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	1	1	1	2	1	2	1	2	2	2	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Market Capitalization	3	3	8	13	8	7	8	11	16	26	36	22	24	34	- -
- Cash & Cash Equivalents	- -	- -	- -	1	1	1	1	- -	1	1	4	3	1	6	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	1	1	1	1	1	1	1	1	1	1	1	- -	- -	- -
+ Total Debt	16	12	11	15	13	15	22	23	30	28	20	16	23	19	16
Enterprise Value	23	16	20	28	21	23	31	35	45	54	52	36	46	47	15
Total Capital	-41	-47	-46	-40	-42	-39	-31	-28	-20	-17	-23	-23	-11	-11	-11
Total Debt/Capital (%)	-39.79	-25.36	-23.83	-36.07	-29.91	-39.47	-69.55	-81.34	-145.19	-164.56	-87.99	-68.89	-198.1	-177.93	-142.91
Total Debt / EV	0.7	0.76	0.55	0.51	0.6	0.68	0.71	0.66	0.65	0.52	0.38	0.43	0.5	0.4	1.11
EV/Sales	1.14	0.65	0.82	1.2	0.95	0.86	0.76	0.72	0.64	0.71	0.81	0.49	0.75	0.76	0.25
EV/EBITDA	18.88	3.84	4.46	6.65	6.41	6.06	4.23	4.53	5.12	4.47	4.36	4.41	3.18	3.83	1.57
EV/EBIT	104.75	5.37	6.48	9.61	11.36	10.36	6.87	8.69	10.5	7.91	8.39	12.81	4.99	7.19	4.12
EV/Cash Flow to Firm	19.46	4.65	6.37	8.22	5.57	6.58	4.32	3.85	5.44	5.28	3.28	4.88	9.65	3.49	1.34
EV/Free Cash Flow to Firm	9.85	3.76	5.32	4.97	4.41	2.92	3.13	2.21	2.95	3.28	2.77	2.67	3.28	2.89	0.88
Diluted Market Cap	3	3	9	14	8	7	9	11	16	29	41	25	27	35	- -
Diluted Enterprise Value	23	16	20	29	21	23	31	35	46	58	58	39	49	48	15
EV per Share	0.9	0.6	0.76	1.08	0.78	0.82	1.08	1.23	1.6	1.91	1.85	1.27	1.61	1.66	- -
TTM Sales	21	24	24	23	22	26	40	49	71	76	65	74	61	62	58
TTM EBITDA	1	4	4	4	3	4	7	8	9	12	12	8	14	12	9
TTM Operating Income	- -	3	3	3	2	2	4	4	4	7	6	3	9	7	4
TTM Cash Flow to Firm	1	3	3	3	4	3	7	9	8	10	16	7	5	13	11
TTM Free Cash Flow to Firm	2	4	4	6	5	8	10	16	15	17	19	14	14	16	17

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Price/Free Cash Flow	2.03	0.95	3.15	3.2	1.94	1.01	0.97	0.77	1.17	1.97	2.25	1.97	2.07	2.27	- -
EV/EBIT	104.75	5.37	6.48	9.61	11.36	10.36	6.87	8.69	10.5	7.91	8.39	12.81	4.99	7.19	4.12
Enterprise Value	23	16	20	28	21	23	31	35	45	54	52	36	46	47	15
Low Price	0.04	0.04	0.08	0.29	0.22	0.14	0.21	0.29	0.39	0.3	0.66	0.71	0.43	0.75	0.89
EV/Sales	1.14	0.65	0.82	1.2	0.95	0.86	0.76	0.72	0.64	0.71	0.81	0.49	0.75	0.76	0.25
EV/EBITDA	18.88	3.84	4.46	6.65	6.41	6.06	4.23	4.53	5.12	4.47	4.36	4.41	3.18	3.83	1.57
Price/Earnings	- -	1.37	3.57	5.13	140.58	26.51	5.12	8.92	11.54	6	11.79	5.63	4.06	7.64	- -
Price/Earnings Average	-3.3	1.09	3.98	4.06	180.87	24.78	4.26	9.66	11.51	3.49	9.15	7.23	3.4	6.7	- -
Price/Earnings High	-5.43	1.49	8.19	5.53	281.16	32.62	5.8	13.73	15.86	6.26	13.76	10.61	4.34	14.97	- -
Price/Earnings Low	-1.36	0.5	0.92	2.92	103.09	14.27	3.58	6.63	8.03	1.98	6.18	5.12	2.08	4.78	- -
Price/Book Value	-0.04	-0.05	-0.14	-0.24	-0.15	-0.13	-0.16	-0.21	-0.31	-0.55	-0.82	-0.56	-0.7	-1.15	- -
Price/Book Value Average	-0.04	-0.04	-0.15	-0.19	-0.19	-0.12	-0.13	-0.23	-0.31	-0.32	-0.63	-0.71	-0.58	-1.01	- -
Price/Book Value High	-0.07	-0.05	-0.32	-0.26	-0.29	-0.16	-0.18	-0.32	-0.43	-0.58	-0.95	-1.05	-0.75	-2.25	- -
Price/Book Value Low	-0.02	-0.02	-0.04	-0.14	-0.11	-0.07	-0.11	-0.16	-0.22	-0.18	-0.43	-0.51	-0.36	-0.72	- -
Price/Tangible Book Value	-0.27	-0.44	-1.98	-8.64	-6.26	-9.63	7.45	4.62	4.17	3.16	3.18	1.47	1.21	1.42	- -
Price/Tangible Book Value Average	-0.26	-0.35	-2.2	-6.84	-8.06	-9.01	6.21	5	4.16	1.84	2.46	1.89	1.02	1.24	- -
Price/Tangible Book Value High	-0.43	-0.48	-4.54	-9.32	-12.52	-11.86	8.45	7.11	5.73	3.3	3.7	2.77	1.3	2.77	- -
Price/Tangible Book Value Low	-0.11	-0.16	-0.51	-4.91	-4.59	-5.19	5.22	3.44	2.9	1.04	1.66	1.34	0.62	0.89	- -
Price/Sales	0.13	0.12	0.34	0.57	0.36	0.27	0.21	0.23	0.22	0.34	0.55	0.3	0.39	0.55	- -
Price/Sales Average	0.12	0.1	0.37	0.45	0.47	0.26	0.18	0.25	0.22	0.2	0.43	0.38	0.33	0.48	- -
Price/Sales High	0.2	0.13	0.77	0.61	0.73	0.34	0.24	0.35	0.31	0.35	0.64	0.56	0.42	1.08	- -
Price/Sales Low	0.05	0.04	0.09	0.32	0.27	0.15	0.15	0.17	0.16	0.11	0.29	0.27	0.2	0.34	- -
Price/Cash Flow	22.45	1.3	3.88	6.18	2.45	2.47	1.36	1.37	2.33	2.99	2.35	3.34	6.13	2.74	- -
Price/Cash Flow Average	21.88	1.04	4.32	4.89	3.15	2.31	1.13	1.49	2.32	1.74	1.83	4.29	5.13	2.4	- -
Price/Cash Flow High	35.91	1.41	8.89	6.67	4.89	3.04	1.54	2.11	3.2	3.12	2.75	6.3	6.55	5.36	- -
Price/Cash Flow Low	8.98	0.47	1	3.52	1.79	1.33	0.95	1.02	1.62	0.99	1.23	3.04	3.14	1.71	- -
Price/Free Cash Flow Average	1.98	0.76	3.5	2.54	2.49	0.94	0.81	0.83	1.17	1.15	1.75	2.53	1.73	1.99	- -
Price/Free Cash Flow High	3.24	1.04	7.21	3.45	3.88	1.24	1.1	1.18	1.61	2.06	2.63	3.71	2.21	4.45	- -
Price/Free Cash Flow Low	0.81	0.35	0.81	1.82	1.42	0.54	0.68	0.57	0.82	0.65	1.18	1.79	1.06	1.42	- -
EV/Sales Average	1.14	0.63	0.86	1.08	1.05	0.85	0.73	0.74	0.64	0.57	0.69	0.57	0.69	0.69	0.25
EV/Sales High	1.22	0.66	1.26	1.25	1.31	0.93	0.79	0.84	0.72	0.73	0.9	0.75	0.78	1.29	0.25
EV/Sales Low	1.06	0.58	0.58	0.96	0.85	0.74	0.7	0.66	0.57	0.48	0.55	0.46	0.56	0.56	0.25
EV/EBITDA Average	18.83	3.7	4.66	5.99	7.12	5.94	4.04	4.65	5.12	3.58	3.69	5.18	2.91	3.49	1.57
EV/EBITDA High	20.15	3.91	6.8	6.89	8.88	6.5	4.39	5.3	5.8	4.56	4.85	6.81	3.29	6.48	1.57
EV/EBITDA Low	17.62	3.4	3.11	5.29	5.76	5.18	3.88	4.16	4.58	3.04	2.94	4.17	2.37	2.8	1.57
EV/EBIT Average	104.45	5.17	6.77	8.66	12.61	10.14	6.55	8.92	10.49	6.33	7.11	15.05	4.56	6.55	4.12
EV/EBIT High	111.76	5.46	9.88	9.97	15.72	11.12	7.12	10.18	11.88	8.07	9.35	19.78	5.17	12.15	4.12
EV/EBIT Low	97.73	4.74	4.52	7.65	10.2	8.84	6.29	7.99	9.39	5.38	5.67	12.11	3.72	5.25	4.12
Last Price	0.1	0.11	0.31	0.51	0.3	0.26	0.3	0.39	0.56	0.91	1.26	0.78	0.84	1.2	1.31
High Price	0.16	0.12	0.71	0.55	0.6	0.32	0.34	0.6	0.77	0.95	1.47	1.47	0.9	2.35	1.98
Enterprise Value Average	23	15	21	25	23	22	29	36	45	43	44	42	42	43	15
Enterprise Value High	25	16	30	29	29	24	32	41	51	55	58	56	47	80	15
Enterprise Value Low	22	14	14	22	19	19	28	32	41	37	35	34	34	34	15

Shares Outstanding	26	26	26	26	27	28	28	28	28	28	28	28	28	28	27
Diluted Weighted Avg Shares	26	26	27	28	28	28	29	29	29	32	32	32	32	29	- -
Basic Weighted Avg Shares	26	26	26	26	27	28	28	28	28	28	28	28	28	28	- -
Revenue per Share	0.79	0.93	0.92	0.9	0.83	0.95	1.41	1.71	2.51	2.69	2.29	2.61	2.15	2.18	- -
EBITDA per Share	0.05	0.16	0.17	0.16	0.12	0.14	0.26	0.27	0.31	0.43	0.42	0.29	0.51	0.43	- -
Operating Income per Share	0.01	0.11	0.12	0.11	0.07	0.08	0.16	0.14	0.15	0.24	0.22	0.1	0.32	0.23	- -
Basic EPS, GAAP	-0.03	0.08	0.09	0.1	- -	0.01	0.06	0.04	0.05	0.15	0.11	0.14	0.21	0.16	- -
Basic EPS from Cont Ops	-0.03	0.1	0.11	0.12	0.02	0.03	0.08	0.07	0.07	0.17	0.13	0.16	0.23	0.18	- -
Diluted EPS, GAAP	-0.03	0.08	0.08	0.09	- -	0.01	0.06	0.04	0.05	0.13	0.09	0.12	0.18	0.15	- -
Diluted EPS from Cont Ops	-0.03	0.1	0.1	0.11	0.02	0.03	0.08	0.06	0.07	0.15	0.11	0.14	0.2	0.17	- -
Dividend per Share	- -	- -	- -	0.15	0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.01	0.02	0.03	- -
Cash Flow per Share	- -	0.08	0.08	0.08	0.12	0.11	0.22	0.28	0.24	0.3	0.54	0.23	0.14	0.44	- -
Free Cash Flow per Basic Share	-0.04	0.05	0.06	- -	0.09	-0.05	0.13	0.05	-0.01	0.08	0.43	0.02	-0.19	0.34	- -
Cash & Equivalents per Share	0.01	0.01	0.01	0.03	0.02	0.03	0.02	0.01	0.04	0.04	0.15	0.11	0.02	0.21	- -
Book Value per Share	-2.39	-2.32	-2.23	-2.13	-2.06	-2	-1.9	-1.85	-1.8	-1.65	-1.54	-1.4	-1.2	-1.05	- -
Tangible Book Value per Share	-0.37	-0.25	-0.16	-0.06	-0.05	-0.03	0.04	0.08	0.13	0.29	0.4	0.53	0.69	0.85	- -

Greystone Logistics, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)