Greystone Logistics Income Statement

Financials in millions USD. Fiscal year is June - May.

Millions USD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	50.78	57.87	61.78	60.76	74.17	64.93
Revenue Growth (YoY)	-6.60%	-6.33%	1.68%	-18.08%	14.24%	-14.80%
Cost of Revenue	44.51	48.39	50.07	51.43	66.4	53.47
Gross Profit	6.27	9.48	11.72	9.33	7.77	11.46
Selling, General & Admin	5.71	5.91	5.17	5.1	5.2	5.2
Other Operating Expenses	-	-	-	-	-0.24	-
Operating Expenses	5.71	5.91	5.17	5.1	4.96	5.2
Operating Income	0.55	3.57	6.55	4.23	2.82	6.25
Interest Expense	-0.92	-1.02	-1.29	-1.19	-0.84	-1.18
Interest & Investment Income	0.1	0.1	0.06	0.32	0	-
Other Non Operating Income (Expenses)	0	0.06	0.15	0.01	0.02	0.01
EBT Excluding Unusual Items	-0.26	2.72	5.47	3.37	1.99	5.09
Gain (Loss) on Sale of Assets	-	-	-	0.57	0.02	0.02
Other Unusual Items	-	-	-	4.91	3.07	-
Pretax Income	-0.26	3.46	6.06	8.85	5.08	5.11
Income Tax Expense	0.68	1.11	1.03	2.46	0.54	1.48
Earnings From Continuing Operations	-0.94	2.35	5.03	6.39	4.55	3.63
Minority Interest in Earnings	-	-	-	-0.05	-0.28	-0.27
Net Income	-0.94	2.35	5.03	6.34	4.27	3.35
Preferred Dividends & Other Adjustments	0.14	0.43	0.59	0.5	0.33	0.32
Net Income to Common	-1.08	1.92	4.44	5.84	3.94	3.03
Net Income Growth	-	-53.24%	-20.68%	48.55%	27.24%	-28.66%
Shares Outstanding (Basic)	28	28	28	28	28	28
Shares Outstanding (Diluted)	28	29	29	32	32	32
Shares Change (YoY)	-3.39%	-0.75%	-10.37%	-0.46%	-0.35%	0.07%
EPS (Basic)	-0.04	0.07	0.16	0.21	0.14	0.11
EPS (Diluted)	-0.04	0.07	0.15	0.20	0.13	0.10
EPS Growth	-	-56.38%	-21.84%	49.23%	27.69%	-28.71%
Free Cash Flow	3.72	4.53	9.59	-5.31	0.51	12.28
Free Cash Flow Per Share	0.14	0.16	0.33	-0.17	0.02	0.38
Gross Margin	12.34%	16.38%	18.96%	15.36%	10.48%	17.65%
Operating Margin	1.09%	6.17%	10.60%	6.96%	3.80%	9.63%
Profit Margin	-2.13%	3.32%	7.19%	9.62%	5.31%	4.67%
Free Cash Flow Margin	7.33%	7.83%	15.53%	-8.74%	0.68%	18.91%
EBITDA	6.39	9.34	12.26	9.44	8.18	12.05
EBITDA Margin	12.59%	16.14%	19.84%	15.54%	11.02%	18.56%
D&A For EBITDA	5.84	5.77	5.71	5.21	5.36	5.8
EBIT	0.55	3.57	6.55	4.23	2.82	6.25
EBIT Margin	1.09%	6.17%	10.60%	6.96%	3.80%	9.63%
Effective Tax Rate	-	32.00%	17.02%	27.82%	10.54%	29.00%

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.