MSS
Maison Solutions Inc.
Price Chart
Latest Quote
$0.71
-0.00 (-0.36%)
Current Price
| Previous Close | $0.72 |
| Open | $0.71 |
| Day High | $0.73 |
| Day Low | $0.70 |
| Volume | 21,498 |
Stock Information
| Shares Outstanding | 2.88M |
| Total Debt | $47.60M |
| Cash Equivalents | $1.52M |
| Revenue | $118.70M |
| Net Income | $-12.23M |
| Sector | Consumer Defensive |
| Industry | Grocery Stores |
| Market Cap | $2.28M |
| EPS (TTM) | $-5.64 |
| Exchange | NCM |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $48.12M |
| Sales | $118.70M |
| Income | $-12.23M |
| Book/sh | $2.94 |
| Cash/sh | $0.53 |
| Employees | 329 |
Financial Ratios
| Quick Ratio | 0.18 |
| Current Ratio | 0.67 |
| Debt/Eq | 629.58 |
Returns & Margins
| ROA | -7.62% |
| ROE | -127.03% |
| Gross Margin | 20.07% |
| Operating Margin | -9.54% |
| Profit Margin | -10.12% |
Ownership
| Insider Ownership | 47.94% |
| Institutional Ownership | 3.49% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 1.43 |
| P/S | 0.02 |
| P/B | 0.24 |
Analyst Data
| Recommendation | none |
| Target Price | $32.50 |
Technical Indicators
| SMA20 | $0.93 |
| SMA50 | $1.10 |
| SMA200 | $3.86 |
| RSI | 21.99 |
| ATR | 0.1889 |
| Shares Float | 1.63M |
| Short Float | 8.55% |
| Short Ratio | 0.41 |
| Volatility | 3.82 |
| Rel Volume | 0.03 |
Performance History
| Week | -10.63% |
| Month | -27.48% |
| Quarter | -51.36% |
| 6 Months | -85.35% |
| YTD | -76.79% |
| Year | -92.06% |
| 10 Years | -99.20% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-24 | $0.71 | 21,498 |
| 2026-06-23 | $0.72 | 69,600 |
| 2026-06-22 | $0.76 | 287,100 |
| 2026-06-18 | $0.73 | 143,400 |
| 2026-06-17 | $0.77 | 330,900 |
| 2026-06-16 | $0.80 | 317,600 |
| 2026-06-15 | $0.88 | 340,800 |
| 2026-06-12 | $0.97 | 287,100 |
| 2026-06-11 | $1.07 | 664,500 |
| 2026-06-10 | $1.00 | 829,600 |
| 2026-06-09 | $1.01 | 9,381,700 |
| 2026-06-08 | $0.97 | 384,200 |
| 2026-06-05 | $1.05 | 212,800 |
| 2026-06-04 | $1.14 | 562,900 |
| 2026-06-03 | $1.12 | 1,718,500 |
| 2026-06-02 | $1.13 | 1,244,600 |
| 2026-06-01 | $0.95 | 75,800 |
| 2026-05-29 | $0.92 | 67,100 |
| 2026-05-28 | $1.02 | 61,700 |
| 2026-05-27 | $0.96 | 56,100 |
| 2026-05-26 | $0.95 | 70,800 |
About Maison Solutions Inc.
Maison Solutions Inc., together with its subsidiaries, operates as a specialty grocery retailer in the United States. The company offers perishable products, such as meat, seafood, vegetables, and fruit; non-perishable products, including grocery products comprising cooking utensils, canned foods, Chinese and Asian seasonings and spices, and snacks, as well as liquor, cigarette, lottery, newspaper, reusable bag, non-food, and health products; and general merchandise, beauty care, pharmacy, and other items and services in its stores. It serves its products online. The company was formerly known as Maison International, Inc. and changed its name to Maison Solutions Inc. in September 2021. Maison Solutions Inc. was incorporated in 2019 and is headquartered in Monterey Park, California.
đ° Latest News
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $97,874,929 | $46,422,064 | $42,947,952 | $33,697,597 |
| Cost Of Revenue | $97,874,929 | $46,422,064 | $42,947,952 | $33,697,597 |
| Total Revenue | $124,217,480 | $58,043,161 | $55,399,112 | $41,984,221 |
| Operating Revenue | $124,217,480 | $58,043,161 | $55,399,112 | $41,984,221 |
| Expenses | ||||
| Total Expenses | $125,482,486 | $60,747,167 | $55,315,465 | $42,810,811 |
| Other Income Expense | $3,527,799 | $-118,201 | $1,849,534 | $155,821 |
| Other Non Operating Income Expenses | $641,551 | $420,341 | $1,849,534 | $155,821 |
| Net Non Operating Interest Income Expense | $-1,167,895 | $-124,260 | $42,606 | $43,481 |
| Total Other Finance Cost | $1,167,895 | $124,260 | $-42,606 | $-43,481 |
| Operating Expense | $27,607,557 | $14,325,103 | $12,367,513 | $9,113,214 |
| Selling And Marketing Expense | $19,718,836 | $10,155,828 | $8,479,578 | $6,112,493 |
| General And Administrative Expense | $7,888,721 | $4,169,275 | $3,887,935 | $3,000,721 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $1,169,273 | $-3,340,206 | $1,251,803 | $-562,744 |
| Net Interest Income | $-1,167,895 | $-124,260 | $42,606 | $43,481 |
| Normalized Income | $-1,692,109 | $-3,340,206 | $1,251,803 | $-562,744 |
| Net Income From Continuing And Discontinued Operation | $1,169,273 | $-3,340,206 | $1,251,803 | $-562,744 |
| Total Operating Income As Reported | $-1,265,006 | $-2,704,006 | $83,647 | $-826,590 |
| Net Income Common Stockholders | $1,169,273 | $-3,340,206 | $1,251,803 | $-562,744 |
| Net Income | $1,169,273 | $-3,340,206 | $1,251,803 | $-562,744 |
| Net Income Including Noncontrolling Interests | $920,909 | $-3,387,029 | $1,639,301 | $-655,026 |
| Net Income Continuous Operations | $920,909 | $-3,387,029 | $1,639,301 | $-655,026 |
| Pretax Income | $1,094,898 | $-2,946,467 | $1,975,787 | $-627,288 |
| Special Income Charges | $2,600,000 | $0 | - | - |
| Earnings From Equity Interest | $-515,740 | $-538,542 | - | - |
| Operating Income | $-1,265,006 | $-2,704,006 | $83,647 | $-826,590 |
| Gross Profit | $26,342,551 | $11,621,097 | $12,451,160 | $8,286,624 |
| Interest Income | - | - | $42,606 | $43,481 |
| Interest Income Non Operating | - | - | $42,606 | $43,481 |
| Per Share | ||||
| Diluted EPS | $0.70 | $-1.90 | $0.68 | $-0.30 |
| Basic EPS | $0.70 | $-1.90 | $0.68 | $-0.30 |
| Other | ||||
| Tax Effect Of Unusual Items | $540,606 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-3,631,509 | $-2,242,138 | $455,343 | $-389,182 |
| Total Unusual Items | $3,401,988 | $0 | - | - |
| Total Unusual Items Excluding Goodwill | $3,401,988 | $0 | - | - |
| Reconciled Depreciation | $1,035,485 | $461,868 | $371,696 | $437,408 |
| EBITDA (Bullshit earnings) | $-229,521 | $-2,242,138 | $455,343 | $-389,182 |
| EBIT | $-1,265,006 | $-2,704,006 | $83,647 | $-826,590 |
| Diluted Average Shares | $1,774,827 | $1,791,386 | $1,850,000 | $1,850,000 |
| Basic Average Shares | $1,745,047 | $1,791,386 | $1,850,000 | $1,850,000 |
| Diluted NI Availto Com Stockholders | $1,169,273 | $-3,340,206 | $1,251,803 | $-562,744 |
| Minority Interests | $248,364 | $46,823 | $-387,498 | $92,282 |
| Tax Provision | $173,989 | $440,562 | $336,486 | $27,738 |
| Gain On Sale Of Ppe | $2,600,000 | $0 | - | - |
| Gain On Sale Of Security | $801,988 | - | - | - |
| Selling General And Administration | $27,607,557 | $14,325,103 | $12,367,513 | $9,113,214 |
| Other Gand A | $7,888,721 | $4,169,275 | $3,887,935 | $3,000,721 |
Fetched: 2026-06-22
Balance Sheet (Annual)
| Metric | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-10,635,392 | $-12,363,763 | $-1,895,230 | $-742,765 |
| Total Assets | $77,362,889 | $82,397,143 | $34,584,022 | $26,099,794 |
| Total Non Current Assets | $64,437,754 | $68,410,577 | $26,298,225 | $17,041,935 |
| Non Current Prepaid Assets | $956,008 | $946,208 | $457,491 | $301,200 |
| Goodwill And Other Intangible Assets | $22,302,661 | $22,861,760 | $2,419,540 | $15,272 |
| Other Intangible Assets | $7,419,812 | $7,978,911 | $197,329 | $15,272 |
| Current Assets | $12,925,135 | $13,986,566 | $8,285,797 | $9,057,859 |
| Prepaid Assets | $2,439,482 | $3,263,711 | $1,547,243 | $727,654 |
| Inventory | $5,754,924 | $6,802,255 | $2,978,986 | $2,320,359 |
| Receivables | $3,955,369 | $1,846,302 | $1,189,802 | $5,111,785 |
| Other Receivables | $694,943 | $1,240,786 | $550,836 | $272,052 |
| Accounts Receivable | $3,131,431 | $571,521 | $604,971 | $409,463 |
| Allowance For Doubtful Accounts Receivable | $-29,493 | - | - | - |
| Gross Accounts Receivable | $3,160,924 | $571,521 | - | - |
| Cash Cash Equivalents And Short Term Investments | $775,360 | $2,074,298 | $2,569,766 | $898,061 |
| Cash And Cash Equivalents | $775,360 | $2,074,298 | $2,569,766 | $898,061 |
| Cash Financial | $775,360 | $2,074,298 | $2,569,766 | $898,061 |
| Other Non Current Assets | - | $1,101 | $1,101 | $74,370 |
| Investmentin Financial Assets | - | $1,261,458 | $0 | - |
| Loans Receivable | - | - | $0 | $4,410,270 |
| Debt | ||||
| Net Debt | $9,513,596 | $15,710,511 | $512,361 | $2,396,796 |
| Total Debt | $51,239,036 | $60,888,739 | $27,555,069 | $20,913,178 |
| Long Term Debt And Capital Lease Obligation | $40,656,890 | $41,511,453 | $25,273,059 | $19,349,074 |
| Long Term Debt | $3,893,003 | $2,496,201 | $2,561,299 | $2,796,605 |
| Current Debt And Capital Lease Obligation | $10,582,146 | $19,377,286 | $2,282,010 | $1,564,104 |
| Current Debt | $6,395,953 | $15,288,608 | $520,828 | $498,252 |
| Other Current Borrowings | $4,949,306 | $15,191,163 | $520,828 | $498,252 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $65,722,860 | $71,678,023 | $33,791,765 | $26,946,838 |
| Total Non Current Liabilities Net Minority Interest | $42,976,262 | $42,908,827 | $25,419,104 | $19,404,224 |
| Other Non Current Liabilities | $131,228 | $125,114 | - | - |
| Derivative Product Liabilities | $1,004,230 | $0 | - | - |
| Tradeand Other Payables Non Current | $131,228 | $125,114 | $105,637 | $55,150 |
| Non Current Deferred Liabilities | $1,183,914 | $1,272,260 | $40,408 | $0 |
| Non Current Deferred Taxes Liabilities | $1,183,914 | $1,272,260 | $40,408 | $0 |
| Current Liabilities | $22,746,598 | $28,769,196 | $8,372,661 | $7,542,614 |
| Current Deferred Liabilities | $701,929 | $965,696 | $449,334 | $370,929 |
| Current Notes Payable | $4,887,094 | $15,126,065 | $150,000 | $0 |
| Payables And Accrued Expenses | $11,462,523 | $8,426,214 | $5,641,317 | $5,607,581 |
| Interest Payable | $186,076 | $136,388 | $127,638 | $97,818 |
| Payables | $10,190,809 | $7,322,309 | $4,975,152 | $5,092,669 |
| Other Payable | $339,681 | $404,188 | $26,878 | $889,244 |
| Total Tax Payable | $815,676 | $561,507 | $990,012 | $474,338 |
| Income Tax Payable | $661,408 | $442,518 | $961,034 | $443,150 |
| Accounts Payable | $8,522,628 | $5,865,028 | $3,570,902 | $3,374,532 |
| Other Current Liabilities | - | $15,126,065 | $150,000 | - |
| Equity | ||||
| Common Stock Equity | $11,667,269 | $10,497,997 | $524,310 | $-727,493 |
| Total Equity Gross Minority Interest | $11,640,029 | $10,719,120 | $792,257 | $-847,044 |
| Stockholders Equity | $11,667,269 | $10,497,997 | $524,310 | $-727,493 |
| Retained Earnings | $-1,648,223 | $-2,817,495 | $522,710 | $-729,093 |
| Long Term Equity Investment | $1,086,158 | $1,539,898 | $203,440 | $203,440 |
| Investments In Other Ventures Under Equity Method | $1,086,158 | $1,539,898 | $203,440 | $203,440 |
| Other | ||||
| Ordinary Shares Number | $1,969,047 | $1,969,047 | $1,850,000 | $1,850,000 |
| Share Issued | $1,969,047 | $1,969,047 | $1,850,000 | $1,850,000 |
| Tangible Book Value | $-10,635,392 | $-12,363,763 | $-1,895,230 | $-742,765 |
| Invested Capital | $21,956,225 | $28,282,806 | $3,606,437 | $2,567,364 |
| Working Capital | $-9,821,463 | $-14,782,630 | $-86,864 | $1,515,245 |
| Capital Lease Obligations | $40,950,080 | $43,103,930 | $24,472,942 | $17,618,321 |
| Total Capitalization | $15,560,272 | $12,994,198 | $3,085,609 | $2,069,112 |
| Minority Interest | $-27,240 | $221,123 | $267,947 | $-119,551 |
| Additional Paid In Capital | $13,313,523 | $13,313,523 | $0 | - |
| Capital Stock | $1,969 | $1,969 | $1,600 | $1,600 |
| Common Stock | $1,969 | $1,969 | $1,600 | $1,600 |
| Long Term Capital Lease Obligation | $36,763,887 | $39,015,252 | $22,711,760 | $16,552,469 |
| Current Deferred Revenue | $701,929 | $965,696 | $449,334 | $370,929 |
| Current Capital Lease Obligation | $4,186,193 | $4,088,678 | $1,761,182 | $1,065,852 |
| Line Of Credit | $1,446,647 | $97,445 | $0 | - |
| Current Accrued Expenses | $1,271,714 | $1,103,905 | $666,165 | $514,912 |
| Dueto Related Parties Current | $512,824 | $491,586 | $387,360 | $354,555 |
| Investments And Advances | $1,086,158 | $1,539,898 | $203,440 | $203,440 |
| Goodwill | $14,882,849 | $14,882,849 | $2,222,211 | $0 |
| Net PPE | $40,092,927 | $43,061,610 | $23,216,653 | $16,447,653 |
| Accumulated Depreciation | $-8,810,606 | $-8,334,220 | $-3,889,702 | $-3,432,838 |
| Gross PPE | $48,903,533 | $51,395,830 | $27,106,355 | $19,880,491 |
| Leases | $2,386,693 | $2,269,819 | $486,644 | $480,530 |
| Other Properties | $42,575,332 | $45,184,503 | $23,556,523 | $16,906,591 |
| Machinery Furniture Equipment | $3,941,508 | $3,941,508 | $3,063,188 | $2,493,370 |
| Properties | $0 | $0 | $0 | $0 |
| Finished Goods | $5,754,924 | $6,802,255 | $2,978,986 | $2,320,359 |
| Duefrom Related Parties Current | $128,995 | $33,995 | $33,995 | $20,000 |
| Available For Sale Securities | - | $1,261,458 | - | - |
Fetched: 2026-06-22
Cash Flow Statement (Annual)
| Metric | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $4,580,775 | $-6,835,278 | $434,803 | $1,423,689 |
| Operating Activities | ||||
| Operating Cash Flow | $4,756,130 | $-3,503,146 | $484,191 | $1,487,476 |
| Cash Flow From Continuing Operating Activities | $4,756,130 | $-3,503,146 | $484,191 | $1,487,476 |
| Operating Gains Losses | $-286,248 | $538,542 | - | - |
| Investing Activities | ||||
| Capital Expenditure | $-175,355 | $-3,332,132 | $-49,388 | $-63,787 |
| Investing Cash Flow | $-237,355 | $-10,132,834 | $1,860,882 | $-3,284,997 |
| Cash Flow From Continuing Investing Activities | $-237,355 | $-10,132,834 | $1,860,882 | $-3,284,997 |
| Net Other Investing Changes | - | - | $4,410,270 | $-3,221,210 |
| Financing Activities | ||||
| Issuance Of Capital Stock | $0 | $13,313,892 | $0 | - |
| Financing Cash Flow | $-5,818,814 | $13,140,512 | $-746,637 | $1,981,297 |
| Cash Flow From Continuing Financing Activities | $-5,818,814 | $13,140,512 | $-746,637 | $1,981,297 |
| Net Common Stock Issuance | $0 | $13,313,892 | $0 | - |
| Common Stock Issuance | $0 | $13,313,892 | $0 | - |
| Net Other Financing Charges | - | - | $11,005 | $64,827 |
| Other | ||||
| Repayment Of Debt | $-9,579,005 | $-520,825 | $-746,637 | $0 |
| Issuance Of Debt | $3,760,191 | $347,445 | $0 | $1,981,297 |
| Interest Paid Supplemental Data | $1,032,962 | $104,451 | $70,795 | $73,759 |
| Income Tax Paid Supplemental Data | $116,369 | $973,656 | $8,481 | $4,000 |
| End Cash Position | $775,360 | $2,075,399 | $2,570,867 | $972,431 |
| Beginning Cash Position | $2,075,399 | $2,570,867 | $972,431 | $788,655 |
| Changes In Cash | $-1,300,039 | $-495,468 | $1,598,436 | $183,776 |
| Net Issuance Payments Of Debt | $-5,818,814 | $-173,380 | $-746,637 | $1,981,297 |
| Net Short Term Debt Issuance | $1,425,191 | $-23,380 | $-383,906 | $64,827 |
| Short Term Debt Payments | $0 | $-370,825 | $-383,906 | $0 |
| Short Term Debt Issuance | $1,425,191 | $347,445 | - | $64,827 |
| Net Long Term Debt Issuance | $-7,244,005 | $-150,000 | $-362,731 | $1,916,470 |
| Long Term Debt Payments | $-9,579,005 | $-150,000 | $-362,731 | $0 |
| Long Term Debt Issuance | $2,335,000 | $0 | $0 | $1,916,470 |
| Net Business Purchase And Sale | $-62,000 | $-6,800,702 | $-2,500,000 | $0 |
| Sale Of Business | $0 | $2,074,298 | - | - |
| Purchase Of Business | $-62,000 | $-8,875,000 | $-2,500,000 | $0 |
| Net Intangibles Purchase And Sale | $0 | $-2,950,000 | $0 | $-5,242 |
| Purchase Of Intangibles | $0 | $-2,950,000 | $0 | $-5,242 |
| Net PPE Purchase And Sale | $-175,355 | $-382,132 | $-49,388 | $-58,545 |
| Purchase Of PPE | $-175,355 | $-382,132 | $-49,388 | $-58,545 |
| Change In Working Capital | $2,812,520 | $-1,038,868 | $-1,619,391 | $1,689,831 |
| Change In Other Working Capital | $-263,768 | $503,326 | $68,037 | $194,077 |
| Change In Other Current Liabilities | $513,802 | $400,913 | $203,940 | $187,139 |
| Change In Payables And Accrued Expense | $3,021,186 | $-109,355 | $-901,757 | $2,083,564 |
| Change In Accrued Expense | $138,581 | $342,592 | $-503,338 | $641,537 |
| Change In Payable | $2,882,605 | $-451,947 | $-398,419 | $1,442,027 |
| Change In Account Payable | $2,657,601 | $47,092 | $-751,328 | $1,431,386 |
| Change In Tax Payable | $218,890 | $-518,516 | $334,622 | $16,041 |
| Change In Income Tax Payable | $218,890 | $-518,516 | $334,622 | $16,041 |
| Change In Prepaid Assets | $814,429 | $-2,205,185 | $-813,938 | $-721,252 |
| Change In Inventory | $770,431 | $914,356 | $343,513 | $-391,258 |
| Change In Receivables | $-2,043,560 | $-542,923 | $-519,186 | $337,561 |
| Changes In Account Receivables | $-2,589,403 | $-67,980 | $-14,428 | $264,041 |
| Other Non Cash Items | $55,417 | - | - | - |
| Asset Impairment Charge | $306,393 | $-65,961 | $95,710 | $0 |
| Deferred Tax | $-88,346 | $-11,698 | $-3,125 | $0 |
| Deferred Income Tax | $-88,346 | $-11,698 | $-3,125 | $0 |
| Depreciation Amortization Depletion | $1,035,485 | $461,868 | $371,696 | $437,408 |
| Depreciation And Amortization | $1,035,485 | $461,868 | $371,696 | $437,408 |
| Gain Loss On Investment Securities | $-286,248 | $538,542 | - | - |
| Net Income From Continuing Operations | $920,909 | $-3,387,029 | $1,639,301 | $-655,026 |
| Provisionand Write Offof Assets | - | - | $-130,056 | $15,263 |
| Depreciation | - | - | $371,696 | $437,408 |
Fetched: 2026-06-22