Maison Solutions Inc.
MSS Nasdaq Retail-Grocery Stores Financials FY2022–FY2025
Last close · Oct 23, 2026
$1.23
3.5%
Revenue
Total sales reported in the income statement.
$124M
114.0%
vs prior year
Operating margin
Operating income as a share of revenue.
−1.0%
3.6 pts
Net income
Profit after all expenses, interest and tax.
$1.2M
Free cash flow
Cash from operations minus capital spending.
—
Return on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
−7.9%
11.6 pts
Market cap
Last close times the latest diluted share count, so it is approximate.
$44.7M
Oct 23 close
P/E
Last close divided by diluted earnings per share over the last four quarters.
—
On −$0.54 EPS (TTM)
What Maison Solutions Inc. does
No business description yet.
- Legal name
- Maison Solutions Inc.
- Fiscal year ends
- April 30, 2025
- Latest annual report
- 10-K · Aug 14, 2025
- Accession · CIK
- 0001213900-25-075991
0001892292
Revenue and margins
Maison Solutions Inc. had $124M of revenue in fiscal 2025, up 114.0% on the year before.
FY22
Revenue $42.0M
FY23
Revenue $55.4M
FY24
Revenue $58.0M
FY25
Revenue $124M
Q4 '23
Revenue $14.2M
Q1 '24
Revenue $13.8M
Q2 '24
Revenue $13.8M
Q3 '24
Revenue $13.6M
Q4 '24
Revenue $16.9M
Q1 '25
Revenue $28.2M
Q2 '25
Revenue $29.4M
Q3 '25
Revenue $32.3M
Q4 '25
Revenue $34.4M
Q1 '26
Revenue $27.2M
Q2 '26
Revenue $27.6M
Q3 '26
Revenue $29.5M
FY22
Gross 19.7%
Operating −2.0%
Net 1.6%
FCF 3.4%
FY23
Gross 22.5%
Operating 0.2%
Net 2.3%
FCF 0.8%
FY24
Gross 20.0%
Operating −4.7%
Net −5.8%
FCF —
FY25
Gross 21.2%
Operating −1.0%
Net 0.9%
FCF —
Gross
Operating
Net
FCF
Q4 '23
Gross 21.5%
Operating 0.0%
Net 2.3%
FCF —
Q1 '24
Gross 22.6%
Operating −1.6%
Net −0.8%
FCF —
Q2 '24
Gross 22.7%
Operating 1.8%
Net 0.7%
FCF —
Q3 '24
Gross 23.4%
Operating −2.3%
Net −4.0%
FCF —
Q4 '24
Gross 13.0%
Operating −14.4%
Net −16.4%
FCF —
Q1 '25
Gross 28.9%
Operating 7.3%
Net 2.5%
FCF —
Q2 '25
Gross 26.9%
Operating 3.2%
Net −0.9%
FCF —
Q3 '25
Gross 21.8%
Operating 3.7%
Net 3.1%
FCF —
Q4 '25
Gross 9.5%
Operating −15.9%
Net −0.8%
FCF —
Q1 '26
Gross 24.1%
Operating 0.7%
Net −5.7%
FCF —
Q2 '26
Gross 23.4%
Operating −4.9%
Net −18.0%
FCF —
Q3 '26
Gross 25.5%
Operating −9.5%
Net −17.7%
FCF —
Gross
Operating
Net
FCF
Net income and earnings per share
Loss periods are shown in red.
FY22
Net income $0.7M
FY23
Net income $1.3M
FY24
Net income −$3.3M
FY25
Net income $1.2M
Q4 '23
Net income $0.3M
Q1 '24
Net income −$0.1M
Q2 '24
Net income $0.1M
Q3 '24
Net income −$0.5M
Q4 '24
Net income −$2.8M
Q1 '25
Net income $0.7M
Q2 '25
Net income −$0.3M
Q3 '25
Net income $1.0M
Q4 '25
Net income −$0.3M
Q1 '26
Net income −$1.5M
Q2 '26
Net income −$5.0M
Q3 '26
Net income −$5.2M
FY22
Diluted EPS −$0.04
FY23
Diluted EPS $0.08
FY24
Diluted EPS −$0.19
FY25
Diluted EPS $0.07
Q4 '23
Diluted EPS —
Q1 '24
Diluted EPS −$0.01
Q2 '24
Diluted EPS $0.01
Q3 '24
Diluted EPS −$0.03
Q4 '24
Diluted EPS −$0.16
Q1 '25
Diluted EPS $0.04
Q2 '25
Diluted EPS −$0.01
Q3 '25
Diluted EPS $0.06
Q4 '25
Diluted EPS −$0.02
Q1 '26
Diluted EPS −$0.08
Q2 '26
Diluted EPS −$0.23
Q3 '26
Diluted EPS −$0.21
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
FY22
Return on capital —
Return on equity —
Return on assets 2.5%
FY23
Return on capital 12.0%
Return on equity —
Return on assets 4.1%
FY24
Return on capital −19.4%
Return on equity −60.6%
Return on assets −5.7%
FY25
Return on capital −7.9%
Return on equity 10.6%
Return on assets 1.5%
Return on capital
Return on equity
Return on assets
Cash flow
Free cash flow was — in fiscal 2025, — of revenue. Cash from operations minus capital spending.
FY22
Free cash flow $1.4M
FY23
Free cash flow $0.4M
FY24
Free cash flow —
FY25
Free cash flow —
FY22
Cash from operations $1.5M
Capital spending $0.1M
FY23
Cash from operations $0.5M
Capital spending $0.0M
FY24
Cash from operations −$3.5M
Capital spending —
FY25
Cash from operations $4.8M
Capital spending —
Cash from operations
Capital spending
Q4 '23
Cash from operations $0.1M
Capital spending —
Q1 '24
Cash from operations $0.6M
Capital spending —
Q2 '24
Cash from operations −$0.1M
Capital spending —
Q3 '24
Cash from operations −$1.4M
Capital spending —
Q4 '24
Cash from operations −$2.6M
Capital spending —
Q1 '25
Cash from operations $3.6M
Capital spending —
Q2 '25
Cash from operations $1.1M
Capital spending —
Q3 '25
Cash from operations $1.7M
Capital spending —
Q4 '25
Cash from operations −$1.6M
Capital spending —
Q1 '26
Cash from operations $1.1M
Capital spending —
Q2 '26
Cash from operations −$1.7M
Capital spending —
Q3 '26
Cash from operations $1.5M
Capital spending —
Cash from operations
Capital spending
Dividends, buybacks and share count
Maison Solutions Inc. returned — to shareholders in fiscal 2025. The diluted share count fell 0.9%.
FY22
Dividends —
Buybacks —
FY23
Dividends —
Buybacks —
FY24
Dividends —
Buybacks —
FY25
Dividends —
Buybacks —
Dividends
Buybacks
FY22
Diluted shares 0.02B
FY23
Diluted shares 0.02B
FY24
Diluted shares 0.02B
FY25
Diluted shares 0.02B
Balance sheet
Cash, debt and the ratios that show how comfortably Maison Solutions Inc. can carry it.
FY22
Cash $0.9M
Debt —
FY23
Cash $2.6M
Debt $2.6M
FY24
Cash $2.1M
Debt $2.6M
FY25
Cash $0.8M
Debt $2.6M
Cash
Debt
| Fiscal year end | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Cash and short-term investments | $0.9M | $2.6M | $2.1M | $0.8M |
| Debt incl. finance leases | — | $2.6M | $2.6M | $2.6M |
| Net debt / EBITDA | — | 0.1x | — | — |
| Debt / equity | — | 5.0x | 0.2x | 0.2x |
| Interest coverage | — | 2.7x | −21.8x | −1.1x |
| Current ratio | 1.2x | 1.0x | 0.5x | 0.6x |
| Quick ratio | 0.9x | 0.6x | 0.2x | 0.3x |
| Total assets | $26.1M | $34.6M | $82.4M | $77.4M |
| Total liabilities | $26.9M | $33.8M | $71.7M | $65.7M |
| Shareholders' equity | −$0.7M | $0.5M | $10.5M | $11.7M |
| Net debt (− = net cash) | — | $0.1M | $0.5M | $1.8M |
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. “Plan” marks trades under a pre-arranged Rule 10b5-1 plan.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
No open-market insider trades in the last 12 months.
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
| Test | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Net income is positive | ✓ | ✓ | ✕ | ✓ |
| Cash from operations is positive | ✓ | ✓ | ✕ | ✓ |
| Return on assets rose | — | ✓ | ✕ | ✓ |
| Cash from operations exceeds net income | ✓ | ✕ | ✕ | ✓ |
| Debt fell relative to assets | — | — | ✓ | ✕ |
| Current ratio rose | — | ✕ | ✕ | ✓ |
| Share count didn't rise | — | ✓ | ✕ | ✓ |
| Gross margin rose | — | ✓ | ✕ | ✓ |
| Revenue rose relative to assets | — | ✕ | ✕ | ✓ |
| F-score | — / 3 | 5 / 8 | 1 / 9 | 8 / 9 |
| Accruals ratio | −3.2% | 2.5% | 0.3% | −4.5% |
| Altman Z'' | 0.05 | 0.07 | −1.36 | −0.79 |
4 years of figures
Amounts in USD. Hover a ratio’s name for its definition.
| Fiscal year | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|
| Income statement | ||||
| Revenue | $42.0M | $55.4M | $58.0M | $124M |
| Net interest income | $0.0M | $0.0M | −$0.1M | — |
| Gross profit | $8.3M | $12.5M | $11.6M | $26.3M |
| Operating income | −$0.8M | $0.1M | −$2.7M | −$1.3M |
| Interest expense | — | $0.0M | $0.1M | $1.2M |
| Pretax income | −$1.0M | $2.0M | −$2.9M | $1.1M |
| Income tax | $0.0M | $0.3M | $0.4M | $0.2M |
| Net income | $0.7M | $1.3M | −$3.3M | $1.2M |
| Net income to common | −$0.6M | $1.3M | −$3.3M | $1.2M |
| Diluted EPS | −$0.04 | $0.08 | −$0.19 | $0.07 |
| Diluted shares | 0.02B | 0.02B | 0.02B | 0.02B |
| Cash flow | ||||
| Cash from operations | $1.5M | $0.5M | −$3.5M | $4.8M |
| Capital expenditure | $0.1M | $0.0M | — | — |
| Free cash flow | $1.4M | $0.4M | — | — |
| Depreciation and amortization | $0.4M | $0.3M | $0.3M | $1.0M |
| Acquisitions | — | $2.5M | −$2.1M | — |
| Balance sheet | ||||
| Cash and short-term investments | $0.9M | $2.6M | $2.1M | $0.8M |
| Total debt | — | $2.6M | $2.6M | $2.6M |
| Loans, net | $4.4M | — | — | — |
| Current assets | $9.1M | $8.3M | $14.0M | $12.5M |
| Current liabilities | $7.5M | $8.4M | $28.8M | $21.9M |
| Inventory | $2.3M | $3.0M | $6.8M | $5.3M |
| Property and equipment, net | $0.6M | $0.7M | $2.3M | $1.6M |
| Goodwill | — | $2.2M | $14.9M | $14.9M |
| Intangible assets | $0.0M | $0.2M | $8.0M | $7.4M |
| Total assets | $26.1M | $34.6M | $82.4M | $77.4M |
| Total liabilities | $26.9M | $33.8M | $71.7M | $65.7M |
| Shareholders' equity | −$0.7M | $0.5M | $10.5M | $11.7M |
| Margins | ||||
| Gross margin | 19.7% | 22.5% | 20.0% | 21.2% |
| Operating margin | −2.0% | 0.2% | −4.7% | −1.0% |
| EBITDA margin | −1.0% | 0.7% | −4.2% | −0.2% |
| Net margin | 1.6% | 2.3% | −5.8% | 0.9% |
| FCF margin | 3.4% | 0.8% | — | — |
| Net interest share of revenue | 0.1% | 0.1% | −0.2% | — |
| Returns | ||||
| Return on capital | — | 12.0% | −19.4% | −7.9% |
| Return on capital employed | −4.5% | 0.3% | −5.0% | −2.3% |
| Return on equity | — | — | −60.6% | 10.6% |
| Return on assets | 2.5% | 4.1% | −5.7% | 1.5% |
| Growth | ||||
| Revenue growth | — | 32.0% | 4.8% | 114.0% |
| Net income growth | — | 91.1% | −366.8% | — |
| EPS growth | — | — | −337.5% | — |
| FCF growth | — | −69.6% | — | — |
| Share count change | — | 0.0% | 12.0% | −0.9% |
| Financial health | ||||
| Net debt / EBITDA | — | 0.1x | — | — |
| Debt / equity | — | 5.0x | 0.2x | 0.2x |
| Interest coverage | — | 2.7x | −21.8x | −1.1x |
| Current ratio | 1.2x | 1.0x | 0.5x | 0.6x |
| Quick ratio | 0.9x | 0.6x | 0.2x | 0.3x |
| Capital allocation | ||||
| Capex / revenue | 0.1% | 0.1% | — | — |
| Quality scores | ||||
| Piotroski F-score | — | 5.0 | 1.0 | 8.0 |
| Altman Z'' | 0.0 | 0.1 | −1.4 | −0.8 |
| Accruals ratio | −3.2% | 2.5% | 0.3% | −4.5% |
Source: SEC EDGAR XBRL filings (CIK 0001892292). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.