Greystone Logistics Inc
OTC:GLGI
Income Statement
Earnings Waterfall
Greystone Logistics Inc
Income Statement
Greystone Logistics Inc
| May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
12
N/A
|
14
+14%
|
17
+19%
|
20
+17%
|
21
+7%
|
20
-7%
|
18
-6%
|
17
-8%
|
17
-1%
|
17
+1%
|
16
-5%
|
16
-2%
|
16
+3%
|
17
+4%
|
19
+11%
|
19
+4%
|
21
+6%
|
21
+4%
|
22
+5%
|
23
+3%
|
24
+4%
|
26
+6%
|
24
-5%
|
24
-1%
|
24
+0%
|
23
-3%
|
23
-3%
|
23
+0%
|
23
+3%
|
23
-2%
|
23
-2%
|
22
-4%
|
22
+3%
|
22
-2%
|
22
+2%
|
24
+7%
|
26
+10%
|
29
+9%
|
33
+17%
|
37
+10%
|
40
+9%
|
42
+6%
|
43
+1%
|
46
+8%
|
49
+5%
|
57
+16%
|
62
+9%
|
67
+8%
|
71
+7%
|
72
+1%
|
76
+7%
|
79
+3%
|
76
-3%
|
75
-1%
|
71
-5%
|
66
-7%
|
65
-1%
|
62
-4%
|
62
+1%
|
70
+13%
|
74
+5%
|
78
+6%
|
75
-5%
|
66
-12%
|
61
-8%
|
59
-3%
|
63
+6%
|
63
+1%
|
62
-2%
|
58
-6%
|
54
-6%
|
55
+1%
|
58
+6%
|
55
-5%
|
51
-8%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(18)
|
(18)
|
(18)
|
(17)
|
(20)
|
(22)
|
(24)
|
(28)
|
(30)
|
(33)
|
(34)
|
(35)
|
(39)
|
(42)
|
(49)
|
(53)
|
(58)
|
(63)
|
(63)
|
(68)
|
(68)
|
(65)
|
(63)
|
(58)
|
(54)
|
(53)
|
(52)
|
(55)
|
(62)
|
(66)
|
(70)
|
(66)
|
(57)
|
(51)
|
(48)
|
(50)
|
(51)
|
(50)
|
(48)
|
(47)
|
(46)
|
(48)
|
(47)
|
(45)
|
|
| Gross Profit |
1
N/A
|
1
+60%
|
3
+90%
|
3
+31%
|
4
+12%
|
4
-4%
|
4
-5%
|
3
-11%
|
4
+15%
|
3
-2%
|
3
-1%
|
4
+2%
|
3
-13%
|
3
-13%
|
2
-19%
|
2
+1%
|
2
-2%
|
3
+38%
|
4
+27%
|
4
+8%
|
5
+21%
|
5
+9%
|
5
-4%
|
5
-2%
|
5
+3%
|
6
+12%
|
6
-3%
|
6
-2%
|
5
-5%
|
5
-15%
|
3
-24%
|
4
+15%
|
4
+1%
|
4
-10%
|
5
+34%
|
4
-11%
|
5
+10%
|
5
+1%
|
5
+7%
|
7
+34%
|
7
+9%
|
8
+12%
|
8
-1%
|
8
-9%
|
7
-7%
|
8
+8%
|
8
+7%
|
8
+1%
|
8
+0%
|
8
-1%
|
9
+6%
|
11
+27%
|
11
+5%
|
12
+5%
|
13
+8%
|
11
-12%
|
11
0%
|
10
-13%
|
8
-21%
|
8
+2%
|
8
-3%
|
9
+13%
|
9
+3%
|
9
-4%
|
9
+8%
|
11
+17%
|
13
+18%
|
12
-4%
|
12
-5%
|
10
-18%
|
8
-18%
|
9
+11%
|
9
+9%
|
8
-17%
|
6
-22%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(0)
+58%
|
1
N/A
|
2
+94%
|
2
+13%
|
2
-8%
|
2
-15%
|
1
-27%
|
2
+47%
|
2
-11%
|
2
-1%
|
2
+3%
|
1
-34%
|
1
-36%
|
0
-85%
|
0
+20%
|
0
+83%
|
1
+400%
|
2
+75%
|
2
+11%
|
3
+38%
|
3
+11%
|
3
-8%
|
3
N/A
|
3
+2%
|
4
+19%
|
3
-4%
|
3
-8%
|
3
-9%
|
2
-29%
|
1
-48%
|
2
+55%
|
2
+11%
|
1
-26%
|
3
+85%
|
2
-23%
|
2
+11%
|
2
0%
|
2
+10%
|
4
+67%
|
4
+11%
|
5
+18%
|
5
-1%
|
5
-14%
|
4
-11%
|
4
+11%
|
5
+7%
|
5
-4%
|
4
-6%
|
4
-5%
|
4
+5%
|
6
+48%
|
7
+8%
|
7
+8%
|
8
+10%
|
7
-18%
|
6
-6%
|
5
-25%
|
6
+24%
|
5
-6%
|
3
-53%
|
4
+43%
|
4
+5%
|
4
+7%
|
4
+2%
|
6
+35%
|
7
+31%
|
7
-2%
|
7
-10%
|
4
-42%
|
3
-11%
|
4
+23%
|
4
-14%
|
2
-37%
|
1
-76%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
4
|
4
|
4
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(2)
+23%
|
(1)
+65%
|
1
N/A
|
1
+41%
|
1
-15%
|
1
-8%
|
0
-44%
|
1
+107%
|
1
-13%
|
1
-11%
|
1
+4%
|
1
-32%
|
0
-68%
|
(0)
N/A
|
(0)
-5%
|
(1)
-93%
|
(0)
+94%
|
1
N/A
|
1
+35%
|
2
+89%
|
2
+20%
|
2
-10%
|
2
N/A
|
2
+10%
|
3
+26%
|
3
-5%
|
2
-12%
|
2
-12%
|
1
-40%
|
0
-81%
|
1
+263%
|
1
+20%
|
1
-45%
|
2
+207%
|
1
-35%
|
1
+17%
|
1
-2%
|
1
+8%
|
3
+110%
|
3
+10%
|
4
+23%
|
4
-2%
|
3
-20%
|
3
-16%
|
3
+13%
|
3
+8%
|
3
-11%
|
2
-13%
|
2
-12%
|
2
+9%
|
5
+89%
|
5
+14%
|
6
+13%
|
7
+15%
|
5
-20%
|
5
-5%
|
7
+32%
|
5
-27%
|
5
-6%
|
5
+10%
|
4
-28%
|
4
+2%
|
7
+81%
|
9
+30%
|
10
+9%
|
11
+18%
|
8
-30%
|
6
-23%
|
4
-32%
|
2
-40%
|
3
+28%
|
3
+9%
|
1
-58%
|
(0)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
5
|
5
|
6
|
5
|
4
|
6
|
4
|
4
|
5
|
3
|
3
|
6
|
6
|
7
|
8
|
5
|
5
|
4
|
2
|
3
|
2
|
1
|
(1)
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
+18%
|
(1)
+50%
|
0
N/A
|
0
+320%
|
0
-19%
|
0
-9%
|
0
-97%
|
0
+4 700%
|
0
-23%
|
0
-24%
|
0
+11%
|
0
-68%
|
(0)
N/A
|
(1)
-219%
|
(1)
-5%
|
(1)
+11%
|
0
N/A
|
1
+550%
|
1
+27%
|
2
+81%
|
3
+21%
|
2
-9%
|
2
+1%
|
2
-3%
|
3
+27%
|
3
-5%
|
2
-10%
|
3
+6%
|
1
-48%
|
1
-47%
|
1
+57%
|
0
-95%
|
(0)
N/A
|
1
N/A
|
0
-75%
|
0
+109%
|
0
-8%
|
0
+24%
|
1
+313%
|
2
+30%
|
2
+29%
|
2
-2%
|
1
-44%
|
1
+6%
|
1
+19%
|
2
+9%
|
2
+13%
|
1
-24%
|
1
-12%
|
1
+14%
|
3
+125%
|
4
+37%
|
5
+10%
|
5
+12%
|
4
-22%
|
3
-26%
|
5
+70%
|
4
-24%
|
4
-5%
|
4
+6%
|
2
-45%
|
2
+3%
|
5
+138%
|
6
+9%
|
6
+7%
|
7
+18%
|
4
-46%
|
4
+13%
|
3
-32%
|
2
-38%
|
3
+37%
|
2
-25%
|
1
-67%
|
(1)
N/A
|
|
| EPS (Diluted) |
-0.13
N/A
|
-0.11
+15%
|
-0.05
+55%
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.03
N/A
|
0
N/A
|
0.03
N/A
|
0.04
+33%
|
0.08
+100%
|
0.1
+25%
|
0.09
-10%
|
0.09
N/A
|
0.08
-11%
|
0.1
+25%
|
0.09
-10%
|
0.08
-11%
|
0.09
+12%
|
0.04
-56%
|
0.02
-50%
|
0.04
+100%
|
0
N/A
|
-0.01
N/A
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.05
+400%
|
0.06
+20%
|
0.07
+17%
|
0.07
N/A
|
0.05
-29%
|
0.04
-20%
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.11
+120%
|
0.13
+18%
|
0.15
+15%
|
0.17
+13%
|
0.13
-24%
|
0.09
-31%
|
0.16
+78%
|
0.12
-25%
|
0.12
N/A
|
0.12
N/A
|
0.07
-42%
|
0.07
N/A
|
0.17
+143%
|
0.18
+6%
|
0.2
+11%
|
0.24
+20%
|
0.13
-46%
|
0.15
+15%
|
0.11
-27%
|
0.06
-45%
|
0.09
+50%
|
0.07
-22%
|
0.02
-71%
|
-0.04
N/A
|
|