Income Statement for CSUI

	CANNABIS SUISSE CORP. (CSUI)
	Q1-CY2026	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
Balance Sheet Date		2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29												2021-Feb-28	2020-Nov-30	2020-Aug-31	2020-May-31	2020-Feb-29	2019-Nov-30	2019-Aug-31	2019-May-31	2019-Feb-28	2018-Nov-30	2018-Aug-31	2018-May-31	2018-Feb-28	2017-Nov-30	2017-Aug-31	2017-May-31	2017-Feb-28	2016-Nov-30
Fiscal Period		Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024												Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017
Total Revenue				0$	7,500$	7,500$	7,500$	7,500$	7,500$	7,500$	7,500$	7,500$	2,500$								0$	11,226$	39,624$	78,766$	57,531$	47,190$	59,252$	7,530$	0$	0$	0$	0$	0$	6,500$	0$	9,092$	0$	3,800$	1,300$	0$
QoQ%				(100.00%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	200.00%									(100.00%)	(71.67%)	(49.69%)	36.91%	21.91%	(20.36%)	686.88%	.00%	.00%	.00%	.00%	.00%	(100.00%)	.00%	(100.00%)	.00%	(100.00%)	192.31%	.00%
YoY%				(100.00%)	.00%	.00%	.00%	.00%	200.00%												(100.00%)	(76.21%)	(33.13%)	946.03%	.00%	.00%	.00%	.00%	.00%	(100.00%)	.00%	(100.00%)	.00%	71.05%	(100.00%)	.00%
Cost Of Revenue				0$	7,356$	7,356$	7,356$	9,442$	6,876$	6,874$	6,874$	6,874$	2,292$								0$	28,841$	73,807$	54,383$	72,588$	94,585$	105,970$	2,538$	0$	0$	0$	0$	0$	2,303$	0$	2,413$	0$	1,011$	474$	0$
Gross Profit				0$	144$	144$	144$	(1,942$)	624$	626$	626$	626$	208$								0$	(17,615$)	(34,183$)	24,383$	(15,057$)	(47,395$)	(46,718$)	4,992$	0$	0$	0$	0$	0$	4,197$	0$	6,679$	0$	2,789$	826$	0$
Gross Margin					1.92%	1.92%	1.92%	(25.89%)	8.32%	8.35%	8.35%	8.35%	8.32%									(156.91%)	(86.27%)	30.96%	(26.17%)	(100.43%)	(78.85%)	66.30%						64.57%		73.46%		73.40%	63.54%
Operating Expenses		74,980$	84,535$	54,077$	66,932$	92,453$	74,983$	80,815$	63,485$	51,328$	61,243$	63,702$	156,260$								58,494$	75,850$	130,321$	38,543$	50,145$	96,271$	81,572$	10,072$	5,340$	(4,509$)	(7,799$)	35,652$	(4,520$)	(4,431$)	(6,084$)	(25,592$)	(3,714$)	(221$)	(7,440$)	(433$)
Operating Income		(74,980$)	(84,535$)	(54,077$)	(66,788$)	(92,309$)	(74,839$)	(82,757$)	(62,861$)	(50,702$)	(60,617$)	(63,076$)	(156,052$)								(58,494$)	(93,465$)	(164,504$)	(14,160$)	(65,202$)	(143,666$)	(128,290$)	(5,080$)	(5,340$)	(4,509$)	(7,799$)	(5,584$)	(4,520$)	(234$)		(18,913$)	(3,714$)	2,568$		(433$)
Operating Margin					(890.51%)	(1,230.79%)	(997.85%)	(1,103.43%)	(838.15%)	(676.03%)	(808.23%)	(841.01%)	(6,242.08%)									(832.58%)	(415.16%)	(17.98%)	(113.33%)	(304.44%)	(216.52%)	(67.46%)						(3.60%)		(208.02%)		67.58%
Interest Income
Interest Expenses		16,120$	16,297$	16,296$	15,943$	16,120$	14,849$	13,454$	5,113$	4,095$	4,140$	4,140$	4,050$								33,131$				0$
Income Before Tax		22,392$	13,907$	44,367$	29,515$	5,062$	(535,086$)	(999,085$)	(67,974$)	(54,797$)	(64,757$)	(67,216$)	(160,102$)	(30,050$)	(94,179$)						(80,644$)	(93,465$)	(164,504$)	(52,072$)	(65,202$)	(143,666$)	(128,290$)	(5,080$)	(5,340$)	(4,509$)	(7,799$)	(5,584$)	(4,520$)	(234$)	(6,084$)	(18,913$)	(3,714$)	2,568$	(6,614$)	(433$)
Tax Expenses																														0$				0$
Net Income		22,392$	13,907$	44,367$	29,515$	5,062$	(535,086$)	(999,085$)	(67,974$)	(54,797$)	(64,757$)	(67,216$)	(160,102$)	(30,050$)	(94,179$)						(80,644$)	(93,465$)	(164,504$)	(52,072$)	(65,202$)	(143,666$)	(128,290$)	(5,080$)	(5,340$)	(4,509$)	(7,799$)	(5,584$)	(4,520$)	(234$)	(6,084$)	(18,913$)	(3,714$)	2,568$	(6,614$)	(433$)
Profit Margin					393.53%	67.49%	(7,134.48%)	(13,321.13%)	(906.32%)	(730.63%)	(863.43%)	(896.21%)	(6,404.08%)									(832.58%)	(415.16%)	(66.11%)	(113.33%)	(304.44%)	(216.52%)	(67.46%)						(3.60%)		(208.02%)		67.58%	(508.77%)
TTM				(2,027.30%)	(4,998.65%)	(5,323.61%)	(5,523.14%)	(3,955.38%)	(849.15%)	(1,387.49%)											(301.42%)	(200.51%)	(190.69%)	(160.35%)	(199.55%)	(247.76%)	(214.46%)	(301.83%)			(279.03%)	(252.65%)	(190.81%)	(185.64%)	(202.79%)	(187.94%)	(160.65%)
Earnings to Minority																						8,528$		(2$)					1$
Earnings to Common Shareholders		22,392$	13,907$	44,367$	29,515$	5,062$	(535,086$)	(999,085$)	(67,974$)	(54,797$)	(64,757$)	(67,216$)	(160,102$)	(30,050$)	(94,179$)						(80,644$)	(101,993$)	(164,504$)	(52,070$)	(65,202$)	(143,666$)	(128,290$)	(5,080$)	(5,340$)	(4,509$)	(7,799$)	(5,584$)	(4,520$)	(234$)	(6,084$)	(18,913$)	(3,714$)	2,568$	(6,614$)	(433$)
QoQ%		61.01%	(68.66%)	50.32%	483.07%	100.95%	46.44%	(1,369.81%)	(24.05%)	15.38%	3.66%	58.02%	(432.79%)	68.09%							20.93%	38.00%	(215.93%)	20.14%	54.62%	(11.99%)	(2,425.39%)	4.87%	(18.43%)	42.19%	(39.67%)	(23.54%)	(1,831.62%)	96.15%	67.83%	(409.24%)	(244.63%)	138.83%	(1,427.48%)
YoY%		342.36%	102.60%	104.44%	143.42%	109.24%	(726.30%)	(1,386.38%)	57.54%	(82.35%)	31.24%										(23.68%)	29.01%	(28.23%)	(925.00%)	(1,121.01%)	(3,086.21%)	(1,544.95%)	9.03%	(18.14%)	(1,826.92%)	(28.19%)	70.48%	(21.70%)	(109.11%)	8.01%	(4,267.90%)
Earnings Per Share, Basic		0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.02$)	0.00$	0.00$	0.00$		0.00$
Earnings Per Share, Diluted		0.00$	0.00$		0.00$	0.00$	(0.01$)		0.00$	0.00$											0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Unlevered FCF Per Share, Diluted		0.00$	0.00$		0.00$	0.00$	0.00$			0.00$											0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$		0.00$
Average Shares, Basic		70,680,938	70,680,938	70,680,938	70,680,938	70,680,938	70,680,938	52,920,060	46,254,938	45,837,356	44,254,938		42,553,839
Average Shares, Diluted		205,880,618	203,498,313		198,303,589	195,823,835	70,680,938		46,254,938	45,837,356											34,500,000	34,500,000	34,500,000	38,664,384	34,500,000	34,500,000	34,500,000	36,606,848	57,100,000	57,100,000	57,100,000	165,590,000	57,100,000	2,855,000	2,855,000	2,749,921	2,653,556	2,008,543	2,000,000	219,178
EBIT		38,512$	30,204$	60,663$	45,458$	21,182$	(520,237$)	(985,631$)	(62,861$)	(50,702$)	(60,617$)	(63,076$)	(156,052$)	(30,050$)	(94,179$)						(47,513$)	(93,465$)	(164,504$)	(52,072$)	(65,202$)	(143,666$)	(128,290$)	(5,080$)	(5,340$)	(4,509$)	(7,799$)	(5,584$)	(4,520$)	(234$)	(6,084$)	(18,913$)	(3,714$)	2,568$	(6,614$)	(433$)
EBITDA		38,512$	30,204$	60,663$	45,458$	21,182$	(520,237$)	(985,631$)	(62,861$)	(50,702$)	(60,617$)	(63,076$)	(156,052$)	(30,050$)	(94,179$)						(46,834$)	(89,302$)	(160,343$)	(44,485$)	(61,041$)	(136,023$)	(127,611$)	(3,356$)	(3,964$)	(2,785$)	(6,075$)	(3,860$)	(2,796$)	1,490$	(4,360$)	(16,325$)	(3,714$)	2,568$	(6,614$)	(400$)