Green Street Capital Corp.

JAGR

JAGRGreen Street Capital Corp. US flag

Other OTC

0.00

USD

- -

9,302.00Market Cap

Profitability (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Return on Common Equity (%)	- -	- -	- -	- -	11.74	1.16	- -
Return on Assets (%)	- -	-4.79	-11.39	6.09	6.32	0.31	-22.63
Return on Capital (%)	- -	- -	- -	13.14	9.51	3.42	- -
Return on Invested Capital (%)	- -	- -	- -	0.47	15.02	3.01	- -
Gross Margin (%)	50	49.02	49.33	41	43.94	47.28	41.24
EBITDA Margin (%)	12	1.96	-4	5.03	11.47	7.82	0.98
Operating Margin (%)	9	-1.96	-9.33	0.24	7.28	1.42	-5.9
Incremental Operating Margin (%)	- -	- -	- -	18.31	26.17	-130.53	- -
Pretax Margin (%)	9	-3.92	-10	3.64	4	0.21	-8.64
Profit Margin (%)	5	-2.61	-6	2.3	2.42	0.13	-9.31
Net Income to Common Margin (%)	5	-2.61	-6	2.3	2.42	0.13	-9.31
Effective Tax Rate (%)	44.44	- -	- -	36.96	39.5	39.43	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	11.74	1.16	- -

Credit (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Total Debt	- -	- -	1	2	4	1	3
ST Debt	- -	- -	- -	1	3	1	2
LT Debt	- -	- -	1	1	1	1	1
Total Debt/EBITDA	0.33	1.33	-2	1.58	1.02	0.56	9.92
Net Debt/EBITDA	-3.83	-1	0.17	1.41	0.81	-0.31	3.41
Total Debt/EBIT	0.44	-1.33	-0.86	33.36	1.61	3.09	-1.64
Net Debt/EBIT	-5.11	1	0.07	29.72	1.28	-1.69	-0.56
EBITDA to Interest Expense	- -	- -	- -	- -	18.58	9.28	1.36
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	6.18	-1.74	-0.27
EBIT to Interest Expense	- -	- -	- -	- -	11.79	1.69	-8.19
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.44	-2.35	-15.07	60.83	48.87	1.99	-21.64
Long-Term Debt/Equity (%)	4.41	4.69	14.29	8.58	9.3	11.19	13.26
Long-Term Debt/Capital (%)	50	150	800	6.6	6.06	45.42	145.93
Long-Term Debt/Total Assets (%)	3.66	3.53	10.96	5.22	4.55	5.9	4.59
Total Debt/Equity (%)	5.88	6.25	21.43	29.95	53.57	20.86	71.67
Total Debt/Capital (%)	66.67	200	1,200	23.05	34.88	84.71	788.77
Total Debt/Total Assets (%)	4.88	4.71	16.44	18.22	26.18	11.01	24.79
Net Debt to Equity	-67.65	-4.69	-1.79	26.69	42.81	-11.41	24.66
Net Debt/Capital (%)	104.55	60	8.33	21.06	28.14	-321.81	-237.41
EBITDA	1	- -	-1	1	4	3	- -
EBITDA-CapEx	1	-3	-1	1	1	- -	- -
Operating Income (Loss)	1	- -	-1	- -	2	- -	-2

Liquidity (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Cash Ratio	5.56	0.41	1.18	0.07	0.02	0.34	0.11
Current Ratio	7	2.47	3.09	2.28	1.52	1.58	1.07
Quick Ratio	6.78	2.18	2.55	2.01	1.3	1.34	1.04
CFO/Avg Current Liab	- -	-0.54	0.07	-0.75	0.4	1.32	-0.3
Common Equity/Total Assets	2.44	-2.35	-15.07	60.83	48.87	1.99	-21.64
Long-Term Debt/Equity (%)	4.41	4.69	14.29	8.58	9.3	11.19	13.26
Long-Term Debt/Capital (%)	50	150	800	6.6	6.06	45.42	145.93
Long-Term Debt/Total Assets (%)	3.66	3.53	10.96	5.22	4.55	5.9	4.59
Total Debt/Equity (%)	5.88	6.25	21.43	29.95	53.57	20.86	71.67
Total Debt/Capital (%)	66.67	200	1,200	23.05	34.88	84.71	788.77
Total Debt/Total Assets (%)	4.88	4.71	16.44	18.22	26.18	11.01	24.79
CFO/Total Liabilities	78.57	-33.33	5.88	-37.09	23.99	108.62	-22.69
CFO/CapEx	1.83	-0.23	0.33	-4.74	0.72	2.2	-4.95
Altman's Z-Score	14.34	8.94	2.59	3.74	3.83	3.45	1.91

Working Capital (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Accounts Receivable Turnover	- -	- -	- -	8.48	5.29	6.46	6.07
Days Sales Outstanding	- -	- -	- -	43.06	69.01	56.52	60.14
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	12	11.69	19.73	12.17	9.88	12.42
Accounts Payable Turnover Days	- -	30.42	31.22	18.5	29.98	36.94	29.38
Cash Conversion Cycle	- -	-30.42	-31.22	24.56	39.03	19.59	30.76
Inventory to Cash Days	- -	- -	- -	43.06	69.01	56.52	60.14
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Market Capitalization	28	23	2	5	7	6	1
- Cash & Cash Equivalents	5	1	1	- -	- -	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	2	4	1	3
Enterprise Value	23	23	2	7	11	6	3
Total Capital	1	- -	- -	8	11	2	- -
Total Debt/Capital (%)	66.67	200	1,200	23.05	34.88	84.71	788.77
Total Debt / EV	0.02	0.02	0.6	0.26	0.34	0.25	0.85
EV/Sales	2.32	1.51	0.13	0.31	0.34	0.18	0.11
EV/EBITDA	19.37	76.78	- -	6.08	2.99	2.24	11.72
EV/EBIT	25.82	- -	- -	128.12	4.71	12.33	- -
EV/Cash Flow to Firm	21.13	- -	20.09	- -	5.86	0.84	- -
EV/Free Cash Flow to Firm	13.67	9.6	5.02	- -	2.54	0.58	- -
Diluted Market Cap	28	23	2	5	7	6	1
Diluted Enterprise Value	23	23	2	7	11	6	3
EV per Share	20.45	13.82	1.43	4.88	7.48	3.99	2.4
TTM Sales	10	15	15	23	31	33	30
TTM EBITDA	1	- -	-1	1	4	3	- -
TTM Operating Income	1	- -	-1	- -	2	- -	-2
TTM Cash Flow to Firm	1	-1	- -	-1	2	7	-2
TTM Free Cash Flow to Firm	2	2	- -	-1	4	10	-1

Multiples (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Price/Free Cash Flow	16.38	9.72	5.27	-4.7	1.81	0.6	-0.95
EV/EBIT	25.82	- -	- -	128.12	4.71	12.33	- -
Enterprise Value	23	23	2	7	11	6	3
Low Price	22	12	1	2	3	3.2	0.6
EV/Sales	2.32	1.51	0.13	0.31	0.34	0.18	0.11
EV/EBITDA	19.37	76.78	- -	6.08	2.99	2.24	11.72
Price/Earnings	55.68	- -	- -	10.22	9.48	139.38	- -
Price/Earnings Average	51.15	-88.94	-7.85	9.97	12.34	169.51	-1.18
Price/Earnings High	56.82	-108.33	-19.53	21.81	24.71	327.54	-2.66
Price/Earnings Low	50	-50	-1.56	5.45	5.69	111.5	-0.31
Price/Book Value	139.2	-116.67	-1.92	0.88	1.05	22.19	-0.52
Price/Book Value Average	127.87	-177.87	-6.43	0.86	1.37	26.98	-1.3
Price/Book Value High	142.05	-216.67	-15.98	1.89	2.74	52.14	-2.93
Price/Book Value Low	125	-100	-1.28	0.47	0.63	17.75	-0.34
Price/Tangible Book Value	4.09	4.32	0.46	1.03	1.18	0.84	0.32
Price/Tangible Book Value Average	3.76	6.59	1.54	1.01	1.53	1.02	0.82
Price/Tangible Book Value High	4.18	8.02	3.82	2.21	3.07	1.96	1.83
Price/Tangible Book Value Low	3.68	3.7	0.31	0.55	0.71	0.67	0.21
Price/Sales	2.78	1.53	0.14	0.23	0.23	0.18	0.04
Price/Sales Average	2.56	2.33	0.47	0.23	0.3	0.21	0.11
Price/Sales High	2.84	2.83	1.17	0.5	0.6	0.41	0.25
Price/Sales Low	2.5	1.31	0.09	0.13	0.14	0.14	0.03
Price/Cash Flow	25.31	-33.33	21.09	-3.7	4.18	0.86	-0.76
Price/Cash Flow Average	23.25	-50.82	70.69	-3.61	5.44	1.04	-1.9
Price/Cash Flow High	25.83	-61.9	175.78	-7.9	10.9	2.02	-4.27
Price/Cash Flow Low	22.73	-28.57	14.06	-1.97	2.51	0.69	-0.49
Price/Free Cash Flow Average	15.04	14.82	17.67	-4.59	2.36	0.73	-2.38
Price/Free Cash Flow High	16.71	18.06	43.95	-10.04	4.72	1.41	-5.35
Price/Free Cash Flow Low	14.71	8.33	3.52	-2.51	1.09	0.48	-0.62
EV/Sales Average	2.1	2.31	0.46	0.3	0.41	0.21	0.18
EV/Sales High	2.38	2.81	1.17	0.57	0.71	0.41	0.32
EV/Sales Low	2.04	1.29	0.09	0.2	0.25	0.14	0.1
EV/EBITDA Average	17.48	117.58	-11.62	5.97	3.59	2.73	18.52
EV/EBITDA High	19.84	143.44	-29.13	11.38	6.2	5.27	32.63
EV/EBITDA Low	17	65.67	-2.18	3.9	2.19	1.79	10.16
EV/EBIT Average	23.3	-117.58	-4.98	125.73	5.66	15	-3.07
EV/EBIT High	26.45	-143.44	-12.48	239.76	9.77	29.02	-5.4
EV/EBIT Low	22.67	-65.67	-0.93	82.23	3.45	9.86	-1.68
Last Price	24.5	14	1.5	3.75	5	4	0.92
High Price	25	26	12.5	8	13.04	9.4	5.2
Enterprise Value Average	21	35	7	7	13	7	5
Enterprise Value High	24	43	17	13	22	14	10
Enterprise Value Low	20	20	1	5	8	5	3

Profitability (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Return on Common Equity (%)	- -	- -	- -	- -	11.74	1.16	- -
Return on Assets (%)	- -	-4.79	-11.39	6.09	6.32	0.31	-22.63
Return on Capital (%)	- -	- -	- -	13.14	9.51	3.42	- -
Return on Invested Capital (%)	- -	- -	- -	0.47	15.02	3.01	- -
Gross Margin (%)	50	49.02	49.33	41	43.94	47.28	41.24
EBITDA Margin (%)	12	1.96	-4	5.03	11.47	7.82	0.98
Operating Margin (%)	9	-1.96	-9.33	0.24	7.28	1.42	-5.9
Incremental Operating Margin (%)	- -	- -	- -	18.31	26.17	-130.53	- -
Pretax Margin (%)	9	-3.92	-10	3.64	4	0.21	-8.64
Profit Margin (%)	5	-2.61	-6	2.3	2.42	0.13	-9.31
Net Income to Common Margin (%)	5	-2.61	-6	2.3	2.42	0.13	-9.31
Effective Tax Rate (%)	44.44	- -	- -	36.96	39.5	39.43	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	11.74	1.16	- -

Credit (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Total Debt	- -	- -	1	2	4	1	3
ST Debt	- -	- -	- -	1	3	1	2
LT Debt	- -	- -	1	1	1	1	1
Total Debt/EBITDA	0.33	1.33	-2	1.58	1.02	0.56	9.92
Net Debt/EBITDA	-3.83	-1	0.17	1.41	0.81	-0.31	3.41
Total Debt/EBIT	0.44	-1.33	-0.86	33.36	1.61	3.09	-1.64
Net Debt/EBIT	-5.11	1	0.07	29.72	1.28	-1.69	-0.56
EBITDA to Interest Expense	- -	- -	- -	- -	18.58	9.28	1.36
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	6.18	-1.74	-0.27
EBIT to Interest Expense	- -	- -	- -	- -	11.79	1.69	-8.19
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	2.44	-2.35	-15.07	60.83	48.87	1.99	-21.64
Long-Term Debt/Equity (%)	4.41	4.69	14.29	8.58	9.3	11.19	13.26
Long-Term Debt/Capital (%)	50	150	800	6.6	6.06	45.42	145.93
Long-Term Debt/Total Assets (%)	3.66	3.53	10.96	5.22	4.55	5.9	4.59
Total Debt/Equity (%)	5.88	6.25	21.43	29.95	53.57	20.86	71.67
Total Debt/Capital (%)	66.67	200	1,200	23.05	34.88	84.71	788.77
Total Debt/Total Assets (%)	4.88	4.71	16.44	18.22	26.18	11.01	24.79
Net Debt to Equity	-67.65	-4.69	-1.79	26.69	42.81	-11.41	24.66
Net Debt/Capital (%)	104.55	60	8.33	21.06	28.14	-321.81	-237.41
EBITDA	1	- -	-1	1	4	3	- -
EBITDA-CapEx	1	-3	-1	1	1	- -	- -
Operating Income (Loss)	1	- -	-1	- -	2	- -	-2

Liquidity (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Cash Ratio	5.56	0.41	1.18	0.07	0.02	0.34	0.11
Current Ratio	7	2.47	3.09	2.28	1.52	1.58	1.07
Quick Ratio	6.78	2.18	2.55	2.01	1.3	1.34	1.04
CFO/Avg Current Liab	- -	-0.54	0.07	-0.75	0.4	1.32	-0.3
Common Equity/Total Assets	2.44	-2.35	-15.07	60.83	48.87	1.99	-21.64
Long-Term Debt/Equity (%)	4.41	4.69	14.29	8.58	9.3	11.19	13.26
Long-Term Debt/Capital (%)	50	150	800	6.6	6.06	45.42	145.93
Long-Term Debt/Total Assets (%)	3.66	3.53	10.96	5.22	4.55	5.9	4.59
Total Debt/Equity (%)	5.88	6.25	21.43	29.95	53.57	20.86	71.67
Total Debt/Capital (%)	66.67	200	1,200	23.05	34.88	84.71	788.77
Total Debt/Total Assets (%)	4.88	4.71	16.44	18.22	26.18	11.01	24.79
CFO/Total Liabilities	78.57	-33.33	5.88	-37.09	23.99	108.62	-22.69
CFO/CapEx	1.83	-0.23	0.33	-4.74	0.72	2.2	-4.95
Altman's Z-Score	14.34	8.94	2.59	3.74	3.83	3.45	1.91

Working Capital (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Accounts Receivable Turnover	- -	- -	- -	8.48	5.29	6.46	6.07
Days Sales Outstanding	- -	- -	- -	43.06	69.01	56.52	60.14
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	12	11.69	19.73	12.17	9.88	12.42
Accounts Payable Turnover Days	- -	30.42	31.22	18.5	29.98	36.94	29.38
Cash Conversion Cycle	- -	-30.42	-31.22	24.56	39.03	19.59	30.76
Inventory to Cash Days	- -	- -	- -	43.06	69.01	56.52	60.14
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Market Capitalization	28	23	2	5	7	6	1
- Cash & Cash Equivalents	5	1	1	- -	- -	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	1	2	4	1	3
Enterprise Value	23	23	2	7	11	6	3
Total Capital	1	- -	- -	8	11	2	- -
Total Debt/Capital (%)	66.67	200	1,200	23.05	34.88	84.71	788.77
Total Debt / EV	0.02	0.02	0.6	0.26	0.34	0.25	0.85
EV/Sales	2.32	1.51	0.13	0.31	0.34	0.18	0.11
EV/EBITDA	19.37	76.78	- -	6.08	2.99	2.24	11.72
EV/EBIT	25.82	- -	- -	128.12	4.71	12.33	- -
EV/Cash Flow to Firm	21.13	- -	20.09	- -	5.86	0.84	- -
EV/Free Cash Flow to Firm	13.67	9.6	5.02	- -	2.54	0.58	- -
Diluted Market Cap	28	23	2	5	7	6	1
Diluted Enterprise Value	23	23	2	7	11	6	3
EV per Share	20.45	13.82	1.43	4.88	7.48	3.99	2.4
TTM Sales	10	15	15	23	31	33	30
TTM EBITDA	1	- -	-1	1	4	3	- -
TTM Operating Income	1	- -	-1	- -	2	- -	-2
TTM Cash Flow to Firm	1	-1	- -	-1	2	7	-2
TTM Free Cash Flow to Firm	2	2	- -	-1	4	10	-1

Multiples (USD)

API Chat

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Price/Free Cash Flow	16.38	9.72	5.27	-4.7	1.81	0.6	-0.95
EV/EBIT	25.82	- -	- -	128.12	4.71	12.33	- -
Enterprise Value	23	23	2	7	11	6	3
Low Price	22	12	1	2	3	3.2	0.6
EV/Sales	2.32	1.51	0.13	0.31	0.34	0.18	0.11
EV/EBITDA	19.37	76.78	- -	6.08	2.99	2.24	11.72
Price/Earnings	55.68	- -	- -	10.22	9.48	139.38	- -
Price/Earnings Average	51.15	-88.94	-7.85	9.97	12.34	169.51	-1.18
Price/Earnings High	56.82	-108.33	-19.53	21.81	24.71	327.54	-2.66
Price/Earnings Low	50	-50	-1.56	5.45	5.69	111.5	-0.31
Price/Book Value	139.2	-116.67	-1.92	0.88	1.05	22.19	-0.52
Price/Book Value Average	127.87	-177.87	-6.43	0.86	1.37	26.98	-1.3
Price/Book Value High	142.05	-216.67	-15.98	1.89	2.74	52.14	-2.93
Price/Book Value Low	125	-100	-1.28	0.47	0.63	17.75	-0.34
Price/Tangible Book Value	4.09	4.32	0.46	1.03	1.18	0.84	0.32
Price/Tangible Book Value Average	3.76	6.59	1.54	1.01	1.53	1.02	0.82
Price/Tangible Book Value High	4.18	8.02	3.82	2.21	3.07	1.96	1.83
Price/Tangible Book Value Low	3.68	3.7	0.31	0.55	0.71	0.67	0.21
Price/Sales	2.78	1.53	0.14	0.23	0.23	0.18	0.04
Price/Sales Average	2.56	2.33	0.47	0.23	0.3	0.21	0.11
Price/Sales High	2.84	2.83	1.17	0.5	0.6	0.41	0.25
Price/Sales Low	2.5	1.31	0.09	0.13	0.14	0.14	0.03
Price/Cash Flow	25.31	-33.33	21.09	-3.7	4.18	0.86	-0.76
Price/Cash Flow Average	23.25	-50.82	70.69	-3.61	5.44	1.04	-1.9
Price/Cash Flow High	25.83	-61.9	175.78	-7.9	10.9	2.02	-4.27
Price/Cash Flow Low	22.73	-28.57	14.06	-1.97	2.51	0.69	-0.49
Price/Free Cash Flow Average	15.04	14.82	17.67	-4.59	2.36	0.73	-2.38
Price/Free Cash Flow High	16.71	18.06	43.95	-10.04	4.72	1.41	-5.35
Price/Free Cash Flow Low	14.71	8.33	3.52	-2.51	1.09	0.48	-0.62
EV/Sales Average	2.1	2.31	0.46	0.3	0.41	0.21	0.18
EV/Sales High	2.38	2.81	1.17	0.57	0.71	0.41	0.32
EV/Sales Low	2.04	1.29	0.09	0.2	0.25	0.14	0.1
EV/EBITDA Average	17.48	117.58	-11.62	5.97	3.59	2.73	18.52
EV/EBITDA High	19.84	143.44	-29.13	11.38	6.2	5.27	32.63
EV/EBITDA Low	17	65.67	-2.18	3.9	2.19	1.79	10.16
EV/EBIT Average	23.3	-117.58	-4.98	125.73	5.66	15	-3.07
EV/EBIT High	26.45	-143.44	-12.48	239.76	9.77	29.02	-5.4
EV/EBIT Low	22.67	-65.67	-0.93	82.23	3.45	9.86	-1.68
Last Price	24.5	14	1.5	3.75	5	4	0.92
High Price	25	26	12.5	8	13.04	9.4	5.2
Enterprise Value Average	21	35	7	7	13	7	5
Enterprise Value High	24	43	17	13	22	14	10
Enterprise Value Low	20	20	1	5	8	5	3

	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
Shares Outstanding	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	2	1	1	1	1	1
Basic Weighted Avg Shares	1	2	1	1	1	1	1
Revenue per Share	8.8	9.18	10.67	15.96	21.83	22.76	20.98
EBITDA per Share	1.06	0.18	-0.43	0.8	2.5	1.78	0.2
Operating Income per Share	0.79	-0.18	-1	0.04	1.59	0.32	-1.24
Basic EPS, GAAP	0.44	-0.24	-0.64	0.37	0.53	0.03	-1.95
Basic EPS from Cont Ops	0.44	-0.24	-0.64	0.37	0.53	0.03	-1.95
Diluted EPS, GAAP	0.44	-0.24	-0.64	0.37	0.51	0.03	-1.95
Diluted EPS from Cont Ops	0.44	-0.24	-0.64	0.37	0.51	0.03	-1.95
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.97	-0.42	0.07	-1.01	1.2	4.66	-1.22
Free Cash Flow per Basic Share	0.44	-2.28	-0.14	-1.23	-0.48	2.54	-1.46
Cash & Equivalents per Share	4.4	0.42	0.92	0.14	0.07	1.01	0.55
Book Value per Share	0.18	-0.12	-0.78	4.24	4.76	0.18	-1.77
Tangible Book Value per Share	5.98	3.24	3.27	3.63	4.25	4.79	2.83

Green Street Capital Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)