MeritValue

TRANSUITE.ORG INC.

TRSOdata completeness 75%7 fiscal years on file

Data notes: no data for concept 'capex'; no data for concept 'totalDebt'; no data for concept 'investmentsAtFairValue'; no data for concept 'netInvestmentIncome'; no data for concept 'gainsOnRealEstateSales'; no data for concept 'realEstateImpairment'; no data for concept 'dividendsPaid'

i. The business — what you’d actually own
FigureFY 2022FY 2023FY 2024FY 2024FY 2025
Revenue$10,9091$59,0032$02$03$115,0004
Net income−$30,5885−$14,8196−$363,0806−$374,8777−$37.2M7
Operating cash flow−$17,9608−$114,3349−$191,8829−$180,53210−$69,28210
Capital expenditure—————
Free cash flow (derived)—————
Total debt—————
Cash & equivalents$3711$10,81512$012$013$3,70513
Diluted shares4.0M4.0M4.0M4.0M24.4M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
−$0.2
your share of equity
Profit it earned you last year
−$15.24
Free cash flow it threw off
—
Debt you’d be carrying
—

10 shares is a claim on −$0.2 of net worth that earned you −$15.24 last year.

iii. Is this a good business?
Moat signal · return on equity
— avg · 5y

Not enough data in the filings for a return-on-capital reading.

seeing a moat in the numbers →
Management signal · capital allocation
+509% shares · 5y

Share count is up 509% over 5 years — owners have been diluted. Worth asking what they got for it.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.5.0
DCF · Growth Exit 10Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
normalized (5y-median) earnings non-positive — EPV undefined
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts
  1. 10-K · period ending 2022-11-30 · accession 0001758699-24-000012 (Revenues)
  2. 10-K · period ending 2023-11-30 · accession 0001640334-25-000412 (Revenues)
  3. 10-K · period ending 2024-12-31 · accession 0001640334-26-000952 (Revenues)
  4. 10-K · period ending 2025-12-31 · accession 0001640334-26-000952 (RevenueFromContractWithCustomerExcludingAssessedTax)
  5. 10-K · period ending 2022-11-30 · accession 0001758699-24-000012 (NetIncomeLoss)
  6. 10-K · period ending 2023-11-30 · accession 0001640334-25-000412 (NetIncomeLoss)
  7. 10-K · period ending 2024-12-31 · accession 0001640334-26-000952 (NetIncomeLoss)
  8. 10-K · period ending 2022-11-30 · accession 0001758699-24-000012 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2023-11-30 · accession 0001640334-25-000412 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2024-12-31 · accession 0001640334-26-000952 (NetCashProvidedByUsedInOperatingActivities)
  11. 10-K · period ending 2022-11-30 · accession 0001758699-24-000012 (CashAndCashEquivalentsAtCarryingValue)
  12. 10-K · period ending 2023-11-30 · accession 0001640334-25-000412 (CashAndCashEquivalentsAtCarryingValue)
  13. 10-K · period ending 2024-12-31 · accession 0001640334-26-000952 (CashAndCashEquivalentsAtCarryingValue)