Valuation for LAAB - findataslice

	Greentech Innovations, Inc.
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29	2023-Nov-30	2023-Aug-31	2023-May-31	2023-Feb-28	2022-Nov-30	2022-Aug-31	2022-May-31	2022-Feb-28	2021-Nov-30	2021-Aug-31	2021-May-31	2021-Feb-28	2020-Nov-30	2020-Aug-31						2019-Feb-28	2018-Nov-30	2018-Aug-31		2018-Feb-28	2017-Nov-30	2017-Aug-31	2017-May-31	2017-Feb-28	2016-Nov-30	2016-Aug-31	2016-May-31	2016-Feb-29	2015-Nov-30	2015-Aug-31	2015-May-31	2015-Feb-28
Fiscal Period		Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2020						Q3-FY2019	Q2-FY2019	Q1-FY2019		Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015
Close Price of Common Stock
Market Cap of Common Stock
Market Cap of Common Stock QoQ%
Market Cap of Common Stock YoY%
Common Shares Outstanding	606,475	606,475	606,475	60,647,380	60,647,380	60,647,380	606,475	60,647,380	60,647,380	60,647,380	60,647,380	60,648,433	60,648,433	60,648,433	60,647,380	5,500,000	60,648,433	60,648,433	60,648,433	60,648,433	60,648,433	60,648,433						14,100,000	14,100,000	14,100,000		14,100,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	14,000,000	12,105,000	11,500,000	11,500,000	11,500,000	11,500,000	11,500,000
Common Shares Outstanding QoQ%	.00%	.00%	(99.00%)	.00%	.00%	9,899.98%	(99.00%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	1,002.68%	(90.93%)	.00%	.00%	.00%	.00%								.00%	.00%			.71%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	15.66%	5.26%	.00%	.00%	.00%	.00%
Common Shares Outstanding YoY%	(99.00%)	(99.00%)	.00%	.00%	.00%	.00%	(99.00%)	.00%	.00%	.00%	.00%	1,002.70%	.00%	.00%	.00%	(90.93%)	.00%					330.13%						.00%	.71%	.71%		.71%	.00%	.00%	.00%	.00%	.00%	.00%	15.66%	21.74%	21.74%	21.74%	5.26%	.00%
Total Revenue TTM
Total Revenue																						0$							221$	334$		5,834$
Total Revenue QoQ%																													(33.83%)
Total Revenue YoY%																						(100.00%)
Gross Margin																													100.00%	100.00%		42.36%
Earnings to Common Shareholders TTM		(54,261$)	(60,650$)	(60,096$)	(61,627$)	(63,301$)	(65,101$)	(66,672$)	(65,963$)	(64,430$)	(61,242$)	(60,423$)	(59,801$)	(62,301$)	(59,635$)	(59,635$)	(62,443$)	(66,214$)														(46,403$)	(13,490$)	(14,956$)	(15,591$)	(16,496$)	(15,066$)	(27,400$)	(28,689$)	(24,780$)	(25,220$)	(15,468$)	(13,676$)	(14,220$)	(14,930$)
Earnings to Common Shareholders		(18,597$)	(11,951$)	(11,786$)	(11,927$)	(24,986$)	(11,397$)	(13,317$)	(13,601$)	(26,786$)	(12,968$)	(12,608$)	(12,068$)	(23,598$)	(12,149$)	(11,986$)	(14,568$)	(20,932$)	(12,149$)	(14,794$)	(18,339$)	(38,305$)						(9,200$)	(14,001$)	(8,915$)		(36,143$)	(2,000$)	(3,000$)	(5,260$)	(3,230$)	(3,466$)	(3,635$)	(6,165$)	(1,800$)	(15,800$)	(4,924$)	(2,256$)	(2,240$)	(6,048$)	(3,132$)	(2,800$)	(2,950$)
Earnings to Common Shareholders QoQ%		(55.61%)	(1.40%)	1.18%	52.27%	(119.23%)	14.42%	2.09%	49.22%	(106.56%)	(2.86%)	(4.48%)	48.86%	(94.24%)	(1.36%)	17.72%	30.40%	(72.29%)	17.88%	19.33%								34.29%	(57.05%)			(1,707.15%)	33.33%	42.97%	(62.85%)	6.81%	4.65%	41.04%	(242.50%)	88.61%	(220.88%)	(118.26%)	(.71%)	62.96%	(93.10%)	(11.86%)	5.09%
Earnings to Common Shareholders YoY%		25.57%	(4.86%)	11.50%	12.31%	6.72%	12.11%	(5.62%)	(12.70%)	(13.51%)	(6.74%)	(5.19%)	17.16%	(12.74%)	.00%	18.98%	20.56%					(329.67%)						74.55%	(600.05%)	(197.17%)		(1,018.98%)	42.30%	17.47%	14.68%	(79.44%)	78.06%	26.18%	(173.27%)	19.64%	(161.24%)	(57.22%)	19.43%	24.07%
Profit Margin																													(6,335.29%)	(2,669.16%)		(619.52%)
Equity to Common Shareholders		(452,960$)	(434,363$)	(422,412$)	(410,626$)	(398,699$)	(373,713$)	(362,316$)	(348,999$)	(335,398$)	(308,612$)	(295,644$)	(283,036$)	(270,968$)	(247,370$)	(235,221$)	(223,235$)	(208,667$)	(187,735$)	(175,586$)	(163,492$)	(152,554$)						(78,859$)	(69,659$)	(55,658$)		(36,143$)	(16,213$)	(14,213$)	(11,213$)	(5,953$)	(2,723$)	743$	4,378$	10,543$	12,343$	28,143$	(4,833$)	(8,577$)			2,843$
Equity to Common Shareholders QoQ		(18,597$)	(11,951$)	(11,786$)	(11,927$)	(24,986$)	(11,397$)	(13,317$)	(13,601$)	(26,786$)	(12,968$)	(12,608$)	(12,068$)	(23,598$)	(12,149$)	(11,986$)	(14,568$)	(20,932$)	(12,149$)	(12,094$)								(9,200$)	(14,001$)			(19,930$)	(2,000$)	(3,000$)	(5,260$)	(3,230$)	(3,466$)	(3,635$)	(6,165$)	(1,800$)	(15,800$)	32,976$	3,744$
Equity to Common Shareholders QoQ%		(4.28%)	(2.83%)	(2.87%)	(2.99%)	(6.69%)	(3.15%)	(3.82%)	(4.06%)	(8.68%)	(4.39%)	(4.46%)	(4.45%)	(9.54%)	(5.17%)	(5.37%)	(6.98%)	(11.15%)	(6.92%)	(7.40%)								(13.21%)	(25.16%)			(122.93%)	(14.07%)	(26.76%)	(88.36%)	(118.62%)	(466.49%)	(83.03%)	(58.48%)	(14.58%)	(56.14%)	682.31%	43.65%
Equity to Common Shareholders YoY		(54,261$)	(60,650$)	(60,096$)	(61,627$)	(63,301$)	(65,101$)	(66,672$)	(65,963$)	(64,430$)	(61,242$)	(60,423$)	(59,801$)	(62,301$)	(59,635$)	(59,635$)	(59,743$)					(96,896$)						(42,716$)	(53,446$)	(41,445$)		(30,190$)	(13,490$)	(14,956$)	(15,591$)	(16,496$)	(15,066$)	(27,400$)	9,211$	19,120$			(7,676$)
Equity to Common Shareholders YoY%		(13.61%)	(16.23%)	(16.59%)	(17.66%)	(18.87%)	(21.10%)	(22.55%)	(23.31%)	(23.78%)	(24.76%)	(25.69%)	(26.79%)	(29.86%)	(31.77%)	(33.96%)	(36.54%)					(174.09%)						(118.19%)	(329.65%)	(291.60%)		(507.14%)	(495.41%)	(2,012.92%)	(356.12%)	(156.46%)	(122.06%)	(97.36%)	190.59%	222.92%			(270.00%)
Dividends Paid
Additional Paid-In Capital QoQ		0$	60,041$	0$	0$	(60,041$)	60,041$	0$	0$	0$	1$	0$	0$	(1$)	1$	0$	0$	0$	0$	2,700$								0$	0$			(100$)	16,213$	0$	0$	0$	0$	0$	0$	0$	0$	36,005$
Treasury Stock
Treasury Stock QoQ
Price to Sales
Price to Earnings
Price to Book
Goodwill
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets								400$	400$	400$	400$			400$	400$	400$			400$
Other Intangible Assets QoQ								0$	0$	0$				0$	0$
Amortization of Intangible Assets
Forward Price to Sales MRQ
Forward Price to Earnings MRQ
Total Assets								400$	400$	400$	400$	400$	400$	400$	400$	400$	400$	400$	400$	400$	0$	0$							3,951$	3,730$		2,471$		0$	0$	4,304$	7,534$	6,500$	14,935$	15,600$	22,900$	36,900$	11,224$	7,480$			6,100$
Total Assets QoQ								0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	400$									221$					0$	(4,304$)	(3,230$)	1,034$	(8,435$)	(665$)	(7,300$)	(14,000$)	25,676$	3,744$
Total Assets YoY								0$	0$	0$	0$	0$	0$	0$	0$	0$	400$					(3,730$)								3,730$		(1,833$)		(6,500$)	(14,935$)	(11,296$)	(15,366$)	(30,400$)	3,711$	8,120$			5,124$
Total Liabilities		452,960$	434,363$	422,412$	410,626$	398,699$	373,713$	362,716$	349,399$	335,798$	308,612$	296,044$	283,436$	271,368$	247,770$	235,621$	223,635$	209,067$	188,135$	175,986$	163,492$	152,554$						78,859$	73,610$	59,388$		38,614$		14,213$	11,213$	10,257$	10,257$	5,757$	10,557$	5,057$	10,557$	8,757$	16,057$	16,057$			3,257$
Total Liabilities QoQ		18,597$	11,951$	11,786$	11,927$	24,986$	10,997$	13,317$	13,601$	27,186$	12,568$	12,608$	12,068$	23,598$	12,149$	11,986$	14,568$	20,932$	12,149$	12,494$								5,249$	14,222$					3,000$	956$	0$	4,500$	(4,800$)	5,500$	(5,500$)	1,800$	(7,300$)	0$
Total Liabilities YoY		54,261$	60,650$	59,696$	61,227$	62,901$	65,101$	66,672$	65,963$	64,430$	60,842$	60,423$	59,801$	62,301$	59,635$	59,635$	60,143$					93,166$						40,245$		45,175$		28,357$		8,456$	656$	5,200$	(300$)	(3,000$)	(5,500$)	(11,000$)			12,800$
Current Ratio																				-									.05x	.06x		.06x				.42x	.73x	1.13x	1.41x	3.08x	2.17x	4.21x	.70x	.47x			1.87x
Total Current Assets																				0$									3,951$	3,730$		2,471$				4,304$	7,534$	6,500$	14,935$	15,600$	22,900$	36,900$	11,224$	7,480$			6,100$
Total Current Assets QoQ																													221$							(3,230$)	1,034$	(8,435$)	(665$)	(7,300$)	(14,000$)	25,676$	3,744$
Total Current Liabilities		452,960$	434,363$	422,412$	410,626$	398,699$	373,713$	362,716$	349,399$	335,798$	308,612$	296,044$	283,436$	271,368$	247,770$	235,621$	223,635$	209,067$	188,135$	175,986$	163,492$	152,554$						78,859$	73,610$	59,388$		38,614$		14,213$	11,213$	10,257$	10,257$	5,757$	10,557$	5,057$	10,557$	8,757$	16,057$	16,057$			3,257$
Total Current Liabilities QoQ		18,597$	11,951$	11,786$	11,927$	24,986$	10,997$	13,317$	13,601$	27,186$	12,568$	12,608$	12,068$	23,598$	12,149$	11,986$	14,568$	20,932$	12,149$	12,494$								5,249$	14,222$					3,000$	956$	0$	4,500$	(4,800$)	5,500$	(5,500$)	1,800$	(7,300$)	0$
Debt to Asset Ratio								906.79x	873.50x	839.50x	771.53x	740.11x	708.59x	678.42x	619.43x	589.05x	559.09x	522.67x	470.34x	439.97x									18.63x	15.92x		15.63x				2.38x	1.36x	.89x	.71x	.32x	.46x	.24x	1.43x	2.15x			.53x
Long Term Debt
Long Term Debt QoQ
Long Term Debt YoY
Capital Lease Obligations
Interest Expenses		7,448$	7,449$	7,286$	7,368$	7,448$	7,449$	7,367$	7,368$	7,448$	7,449$	7,286$	7,368$	7,448$	7,449$	7,286$	7,368$	7,448$	7,449$	9,820$	14,139$	22,397$
Cash and Cash Equivalents																				0$	0$	0$														2,000$	4,000$	6,500$	13,800$	15,600$	22,900$	36,900$	10,600$					1,743$
Cash and Cash Equivalents QoQ																				0$																(2,000$)	(2,500$)	(7,300$)	(1,800$)	(7,300$)	(14,000$)	26,300$
Cash and Cash Equivalents YoY																																				(13,600$)	(18,900$)	(30,400$)	3,200$
Interest Income