Valuation for CSUI - findataslice

	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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	70,680,938	70,680,938	70,680,938	70,680,938	70,680,938	70,680,938	70,680,938	46,254,938	46,254,938	46,254,938	44,254,938	44,254,938	44,254,938	40,654,938	40,654,938	40,654,938				34,500,000	34,500,000	34,500,000	34,500,000	34,500,000	34,500,000	34,500,000	34,500,000	34,500,000	57,100,000	2,855,000	2,855,000	57,100,000	2,855,000	2,855,000	2,855,000	2,855,000	2,000,000	2,000,000		2,000,000
QoQ%	.00%	.00%	.00%	.00%	.00%	.00%	52.81%	.00%	.00%	4.52%	.00%	.00%	8.86%	.00%	.00%					.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	(39.58%)	1,900.00%	.00%	(95.00%)	1,900.00%	.00%	.00%	.00%	42.75%	.00%
YoY%	.00%	.00%	.00%	52.81%	52.81%	52.81%	59.71%	4.52%	4.52%	13.77%	8.86%	8.86%				17.84%				.00%	.00%	.00%	.00%	.00%	(39.58%)	1,108.41%	1,108.41%	(39.58%)	1,900.00%	.00%	.00%	1,900.00%	42.75%	42.75%		42.75%
Price to Sales
Price to Earnings
Price to Book
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%
TTM				22,500$	30,000$	30,000$	30,000$	30,000$	30,000$	25,000$											129,616$	187,147$	223,111$	242,739$	171,503$	113,972$	66,782$	7,530$	0$	0$	6,500$	6,500$	15,592$	15,592$	12,892$	14,192$	5,100$
TTM_QoQ%				(25.00%)	.00%	.00%	.00%	.00%	20.00%												(30.74%)	(16.12%)	(8.09%)	41.54%	50.48%	70.66%	786.88%	.00%	.00%	(100.00%)	.00%	(58.31%)	.00%	20.94%	(9.16%)	178.28%
TTM_YoY%				(25.00%)	.00%	20.00%															(24.42%)	64.20%	234.09%	3,123.63%	.00%	.00%	927.42%	15.85%	(100.00%)	(100.00%)	(49.58%)	(54.20%)	205.73%
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%
QoQ					.00%	.00%	27.81%	(34.21%)	(.03%)	.00%	.00%	.03%										(70.65%)	(117.22%)	57.13%	74.26%	(21.59%)	(145.14%)											9.86%
YoY					(6.40%)	(6.43%)	(6.43%)	(34.24%)	.00%													(56.48%)	(7.42%)	(35.34%)										(8.83%)
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$)
QoQ%		11.30%	(56.32%)	19.03%	27.65%	(23.34%)	9.57%	(31.65%)	(23.98%)	16.36%	3.90%	59.58%									37.42%	43.18%	(1,061.75%)	78.28%	54.62%	(11.99%)	(2,425.39%)	4.87%	(18.43%)	42.19%	(39.67%)	(23.54%)	(1,831.62%)			(409.24%)	(244.63%)
YoY%		18.77%	(12.96%)	34.66%	(6.25%)	(82.06%)	(23.46%)	(31.20%)	59.72%												10.29%	34.94%	(28.23%)	(178.74%)	(1,121.01%)	(3,086.21%)	(1,544.95%)	9.03%	(18.14%)	(1,826.92%)		70.48%	(21.70%)	(109.11%)		(4,267.90%)
TTM		(280,380$)	(297,709$)	(288,013$)	(316,693$)	(312,766$)	(271,159$)	(256,937$)	(237,256$)	(330,447$)											(330,623$)	(337,331$)	(387,532$)	(351,318$)	(342,238$)	(282,376$)	(143,219$)	(22,728$)	(23,232$)	(22,412$)	(18,137$)
TTM_QoQ%		5.82%	(3.37%)	9.06%	(1.26%)	(15.34%)	(5.54%)	(8.30%)	28.20%												1.99%	12.95%	(10.31%)	(2.65%)	(21.20%)	(97.16%)	(530.14%)	2.17%	(3.66%)	(23.57%)
TTM_YoY%		10.36%	(9.79%)	(12.10%)	(33.48%)	5.35%															3.39%	(19.46%)	(170.59%)	(1,445.75%)	(1,373.13%)	(1,159.93%)	(689.65%)
Operating Margin					(890.51%)	(1,230.79%)	(997.85%)	(1,103.43%)	(838.15%)	(676.03%)	(808.23%)	(841.01%)	(6,242.08%)									(832.58%)	(415.16%)	(17.98%)	(113.33%)	(304.44%)	(216.52%)	(67.46%)						(3.60%)		(208.02%)		67.58%
QoQ					340.28%	(232.93%)	105.57%	(265.28%)	(162.12%)	132.20%	32.79%	5,401.07%										(417.41%)	(397.19%)	95.36%	191.11%	(87.93%)	(149.05%)
YoY					(52.36%)	(554.76%)	(189.63%)	(262.41%)	5,403.93%													(528.13%)	(198.65%)	49.49%										(71.18%)
Net Income		22,392$	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$)	(433$)
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%							13.72%	43.18%	(215.92%)	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%)	34.94%	(28.23%)	(925.04%)	(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%)
TTM		110,181$	92,851$	(456,142$)	(1,499,594$)	(1,597,083$)	(1,656,942$)	(1,186,613$)	(254,744$)	(346,872$)	(322,125$)	(351,547$)									(390,685$)	(375,243$)	(425,444$)	(389,230$)	(342,238$)	(282,376$)	(143,219$)	(22,728$)	(23,232$)	(22,412$)	(18,137$)	(16,422$)	(29,751$)	(28,945$)	(26,143$)	(26,673$)	(8,193$)
TTM_QoQ%		18.66%	120.36%	69.58%	6.10%	3.61%	(39.64%)	(365.81%)	26.56%	(7.68%)	8.37%										(4.12%)	11.80%	(9.30%)	(13.73%)	(21.20%)	(97.16%)	(530.14%)	2.17%	(3.66%)	(23.57%)	(10.44%)	44.80%	(2.79%)	(10.72%)	1.99%	(225.56%)
TTM_YoY%		106.90%	105.60%	61.56%	(488.67%)	(360.42%)	(414.38%)	(237.54%)													(14.16%)	(32.89%)	(197.06%)	(1,612.56%)	(1,373.13%)	(1,159.93%)	(689.65%)	(38.40%)	21.91%	22.57%	30.62%	38.43%	(263.13%)
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%)
QoQ					326.04%	7,201.97%	6,186.65%	(12,414.81%)	(175.69%)	132.80%	32.79%	5,507.87%										(417.41%)	(349.05%)	47.22%	191.11%	(87.93%)	(149.05%)											576.35%
YoY					1,299.85%	798.12%	(6,271.05%)	(12,424.92%)	5,497.76%													(528.13%)	(198.65%)	1.35%										(71.18%)
Equity to Common Shareholders		(1,765,673$)	(1,788,065$)	(1,801,972$)	(1,846,339$)	(1,875,854$)	(1,880,916$)	(1,345,830$)	(476,975$)	(409,001$)	(384,204$)	(329,447$)	(272,231$)	(226,129$)	(196,079$)	(274,092$)					(205,263$)	(124,619$)	(551,169$)	(386,508$)	(326,490$)	(252,015$)	(108,349$)	19,941$	(24,979$)	(19,639$)	(15,130$)	(7,331$)	(1,747$)	2,772$	3,006$	9,090$	24,418$	7,051$		1,567$
QoQ		22,392$	13,907$	44,367$	29,515$	5,062$	(535,086$)	(868,855$)	(67,974$)	(24,797$)	(54,757$)	(57,216$)	(46,102$)	(30,050$)	78,013$						(80,644$)	426,550$	(164,661$)	(60,018$)	(74,475$)	(143,666$)	(128,290$)	44,920$	(5,340$)	(4,509$)	(7,799$)	(5,584$)	(4,519$)	(234$)	(6,084$)	(15,328$)	17,367$
QoQ%		1.25%	.77%	2.40%	1.57%	.27%	(39.76%)	(182.16%)	(16.62%)	(6.45%)	(16.62%)	(21.02%)	(20.39%)	(15.33%)	28.46%						(64.71%)	77.39%	(42.60%)	(18.38%)	(29.55%)	(132.60%)	(643.35%)	179.83%	(27.19%)	(29.80%)	(106.38%)	(319.63%)	(163.02%)	(7.78%)	(66.93%)	(62.77%)	246.31%
YoY		110,181$	92,851$	(456,142$)	(1,369,364$)	(1,466,853$)	(1,496,712$)	(1,016,383$)	(204,744$)	(182,872$)	(188,125$)	(55,355$)									121,227$	127,396$	(442,820$)	(406,449$)	(301,511$)	(232,376$)	(93,219$)	27,272$	(23,232$)	(22,411$)	(18,136$)	(16,421$)	(26,165$)	(4,279$)		7,523$
YoY%		5.87%	4.94%	(33.89%)	(287.09%)	(358.64%)	(389.56%)	(308.51%)	(75.21%)	(80.87%)	(95.94%)	(20.20%)									37.13%	50.55%	(408.70%)	(2,038.26%)	(1,207.06%)	(1,183.24%)	(616.12%)	372.01%	(1,329.82%)	(808.48%)	(603.33%)	(180.65%)	(107.16%)	(60.69%)		480.09%
Dividends Paid
Additional Paid-In Capital QoQ		0$	0$	0$	0$	0$	0$	105,804$													0$	511,165$	0$	0$	0$	0$	0$	51,695$	(33,340$)	0$	33,340$	(33,340$)	0$	0$	0$	3,495$	20,555$
Treasury Stock
QoQ
Goodwill																								0$	(65,675$)	(65,675$)	65,675$	65,675$				0$
QoQ%																								100.00%	.00%	(200.00%)	.00%
YoY%																								(100.00%)				.00%
Other Intangible Assets																									(15,675$)	(15,675$)	(15,675$)	(15,675$)
QoQ																									0$	0$	0$
Amortization of Intangible Assets
Total Assets		510,025$	570,344$	635,075$	691,107$	751,847$	833,847$	896,623$	525,937$			346,303$									58,571$	59,250$	286,588$	383,525$				66,043$	10,466$	11,841$	13,565$	15,289$	17,014$	18,737$	36,106$	22,184$	20,566$	1,725$		1,920$
QoQ		(60,319$)	(64,731$)	(56,032$)	(60,740$)	(82,000$)	(62,776$)	370,686$													(679$)	(227,338$)	(96,937$)					55,577$	(1,375$)	(1,724$)	(1,724$)	(1,725$)	(1,723$)	(17,369$)	13,922$	1,618$	18,841$
YoY		(241,822$)	(263,503$)	(261,548$)	165,170$			550,320$																317,482$				50,754$	(6,548$)	(6,896$)	(22,541$)	(6,895$)	(3,552$)	17,012$		20,264$
Total Liabilities		2,275,698$	2,358,409$	2,437,047$	2,537,446$	2,627,701$	2,714,763$	2,242,453$	1,002,912$			675,750$									(205,263$)	(124,619$)	(551,169$)	(386,508$)	391,979$	445,819$	516,507$	332,586$	23,346$	24,721$	26,445$	28,169$	29,893$	31,872$	36,106$	38,190$	33,518$	16,151$		4,947$
QoQ		(82,711$)	(78,638$)	(100,399$)	(90,255$)	(87,062$)	472,310$	1,239,541$													(80,644$)	426,550$	(164,661$)	(778,487$)	(53,840$)	(70,688$)	183,921$	309,240$	(1,375$)	(1,724$)	(1,724$)	(1,724$)	(1,979$)	(4,234$)	(2,084$)	4,672$	17,367$
YoY		(352,003$)	(356,354$)	194,594$	1,534,534$			1,566,703$													(597,242$)	(570,438$)	(1,067,676$)	(719,094$)	368,633$	421,098$	490,062$	304,417$	(6,547$)	(7,151$)	(9,661$)	(10,021$)	(3,625$)	15,721$		33,243$
Current Ratio		.19x	.24x	.33x	.38x	.48x	.74x	.52x	-			.01x									.20x	.29x	.10x	.23x	(.13x)	(.22x)	.34x	.56x	.27x	.29x	.31x	.46x	.41x	.45x	.47x	.55x	1.42x	1.59x		.90x
Total Current Assets		75,822$	88,420$	106,841$	117,933$	135,063$	174,744$	196,453$	44$			4,699$									53,451$	53,541$	74,514$	157,023$	(83,886$)	(122,388$)	163,079$	173,505$	12,880$	12,880$	12,880$	12,880$	12,879$	13,135$	15,646$	16,006$	12,952$	14,426$		3,027$
QoQ		(12,598$)	(18,421$)	(11,092$)	(17,130$)	(39,681$)	(21,709$)	196,409$													(90$)	(20,973$)	(82,509$)	240,909$	38,502$	(285,467$)	(10,426$)	160,625$	0$	0$	0$	1$	(256$)	(2,511$)	(360$)	3,054$	(1,474$)
Total Current Liabilities		392,402$	361,621$	325,520$	311,179$	278,647$	236,794$	381,000$	409,868$			333,791$									263,834$	183,869$	765,341$	697,617$	633,747$	558,181$	485,203$	309,023$	48,325$	44,360$	41,575$	28,169$	31,640$	29,100$	33,100$	29,100$	9,100$	9,100$		3,380$
QoQ		30,781$	36,101$	14,341$	32,532$	41,853$	(144,206$)	(28,868$)													79,965$	(581,472$)	67,724$	63,870$	75,566$	72,978$	176,180$	260,698$	3,965$	2,785$	13,406$	(3,471$)	2,540$	(4,000$)	4,000$	20,000$	0$
Debt to Asset Ratio		4.46x	4.14x	3.84x	3.67x	3.49x	3.26x	2.50x	1.91x			1.95x									(3.50x)	(2.10x)	(1.92x)	(1.01x)				5.04x	2.23x	2.09x	1.95x	1.84x	1.76x	1.70x	1.00x	1.72x	1.63x	9.36x		2.58x
Long Term Debt				610,701$	610,701$	610,701$	610,701$	424,612$													0$		68,794$	68,794$	86,509$
QoQ				0$	0$	0$	186,089$																0$	(17,715$)
YoY				186,089$																	(86,509$)
Capital Lease Obligations		106,842$	106,216$	105,137$	103,617$	101,669$	99,307$	166,093$	239,486$			356,956$									0$				60,868$	195,394$
Cash and Cash Equivalents		2,625$	305$	2,850$	50$	4,100$	25,742$	28,562$	44$			199$									0$	0$	0$	5$	(7,855$)	(26,871$)	67,203$	84,181$	6,187$	6,187$	6,187$	6,187$	6,186$	6,339$	6,187$	6,187$	9,062$	10,296$		1,065$
QoQ		2,320$	(2,545$)	2,800$	(4,050$)	(21,642$)	(2,820$)	28,518$													0$	0$	(5$)	7,860$	19,016$	(94,074$)	(16,978$)	77,994$	0$	0$	0$	1$	(153$)	152$	0$	(2,875$)	(1,234$)
YoY		(1,475$)	(25,437$)	(25,712$)	6$			28,363$													7,855$	26,871$	(67,203$)	(84,176$)	(14,042$)	(33,058$)	61,016$	77,994$	1$	(152$)	0$	0$	(2,876$)	(3,957$)		5,122$
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$
Interest Income