Greystone Logistics, Inc. (GLGI)

Greystone Logistics Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	60.76	74.17	64.93	76.2	71.08
Revenue Growth (YoY)	-18.08%	14.24%	-14.80%	7.21%	46.22%
Cost of Revenue	51.43	66.4	53.47	64.72	62.84
Gross Profit	9.33	7.77	11.46	11.48	8.24
Selling, General & Admin	5.1	5.2	5.2	4.62	3.92
Other Operating Expenses	0.33	0.28	0.03	0.02	0.01
Operating Expenses	0.19	5.2	5.2	4.62	3.92
Operating Income	4.23	2.57	6.25	6.86	4.32
Interest Income	0.32	0	1.18	1.71	1.84
Interest Expense	1.19	0.84	1.18	1.71	1.84
Other Expense / Income	-5.44	-3.07	1.42	1.95	2.08
Pretax Income	8.85	5.08	5.11	5.17	2.49
Income Tax	2.46	0.54	1.48	0.21	0.44
Net Income	6.34	4.27	3.35	4.7	1.81
Net Income Growth	48.55%	27.24%	-28.66%	160.40%	11.15%
Shares Outstanding (Basic)	28	28	28	28	28
Shares Outstanding (Diluted)	32	32	32	32	29
Shares Change	-0.46%	-0.35%	0.07%	11.49%	0.06%
EPS (Basic)	0.21	0.14	0.11	0.15	0.06
EPS (Diluted)	0.18	0.12	0.10	0.15	0.06
EPS Growth	50.00%	20.00%	-33.33%	141.16%	11.07%
Free Cash Flow	-5.31	0.51	12.28	2.35	-0.19
Free Cash Flow Per Share	-0.17	0.02	0.38	0.07	-0.01
Gross Margin	15.36%	10.48%	17.65%	15.07%	11.59%
Operating Margin	6.96%	3.47%	9.63%	9.00%	6.07%
Profit Margin	10.43%	5.75%	5.17%	6.17%	2.54%
Free Cash Flow Margin	-8.74%	0.68%	18.91%	3.08%	-0.27%
Effective Tax Rate	27.82%	10.54%	29.00%	4.04%	17.48%
EBITDA	14.66	8.22	12.09	12.16	8.86
EBITDA Margin	24.14%	11.08%	18.61%	15.95%	12.47%
Depreciation & Amortization	5.2	5.36	5.8	5.28	4.53
EBIT	9.47	2.86	6.28	6.88	4.33
EBIT Margin	15.58%	3.85%	9.68%	9.02%	6.09%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.