Maison Solutions Inc. Class A Common Stock (MSS)

MSS Income Statement

Revenue, expenses, and profitability analysis

MSS Quarterly Income Statement (USD)

Quarterly Report	TTM	01/31/2026	10/31/2025	07/31/2025	04/30/2025	01/31/2025	10/31/2024	07/31/2024	04/30/2024
Revenue	113.733M	29.545M	27.625M	27.165M	29.399M	34.149M	31.020M	29.649M	16.926M
Cost of Goods Sold	90.797M	22.003M	21.173M	20.606M	27.015M	26.608M	22.868M	21.384M	14.823M
Gross Profit	22.937M	7.542M	6.452M	6.559M	2.383M	7.542M	8.152M	8.266M	2.103M
Gross Profit Margin	25.5%	25.5%	23.4%	24.1%	8.1%	22.1%	26.3%	27.9%	12.4%
Total Operating Expenses	31.614M	10.361M	7.809M	6.375M	7.069M	6.427M	7.480M	6.631M	4.537M
Research & Development	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Selling, General & Administrative	31.614M	10.361M	7.809M	6.375M	7.069M	6.427M	7.480M	6.631M	4.537M
Operating Income (EBIT)	-8.677M	-2.818M	-1.357M	184K	-4.686M	1.114M	671K	1.635M	-2.434M
Operating Margin	-9.5%	-9.5%	-4.9%	0.7%	-15.9%	3.3%	2.2%	5.5%	-14.4%
Income Before Tax (EBT)	-12.383M	-5.161M	-5.302M	-511K	-1.410M	1.004M	247K	1.254M	-2.900M
Interest Income	—	—	—	—	—	—	—	—	—
Interest Expense	2.465M	719K	620K	652K	473K	269K	242K	183K	28K
Other Income/Expense	-3.707M	-2.343M	-3.945M	-695K	3.276M	-111K	-424K	-381K	-466K
Net Income	-12.011M	-5.215M	-4.968M	-1.542M	-287K	1.012M	-256K	701K	-2.778M
Income Tax Expense	-751K	50K	-89K	321K	-1.034M	8K	563K	636K	16K
Net Profit Margin	-17.7%	-17.7%	-18.0%	-5.7%	-1.0%	3.0%	-0.8%	2.4%	-16.4%
EBITDA	-10.863M	-2.599M	-4.461M	405K	-4.209M	1.523M	750K	1.704M	-2.246M
EBITDA Margin	-8.8%	-8.8%	-16.1%	1.5%	-14.3%	4.5%	2.4%	5.7%	-13.3%
Depreciation & Amortization	916K	219K	221K	221K	256K	252K	261K	267K	188K
EPS Basic	-5.32	-2.06	-2.30	-0.80	-0.17	0.58	-0.15	0.40	-1.40
EPS Diluted	-5.36	-2.10	-2.30	-0.80	-0.16	0.58	-0.15	0.40	-1.40
Shares Outstanding	2.531M	2.531M	2.130M	1.969M	1.745M	1.745M	1.745M	1.745M	1.969M
Diluted Shares Outstanding	3.647M	3.647M	2.552M	2.186M	1.775M	1.745M	1.745M	1.745M	1.969M

MSS Annual Income Statement (USD)

Annual Report	04/30/2025	04/30/2024	04/30/2023	04/30/2022	04/30/2021
Revenue	124.217M	58.043M	55.399M	41.984M	41.195M
Cost of Goods Sold	97.875M	46.422M	42.948M	33.698M	32.885M
Gross Profit	26.343M	11.621M	12.451M	8.287M	8.311M
Gross Profit Margin	21.2%	20.0%	22.5%	19.7%	20.2%
Total Operating Expenses	27.608M	14.325M	12.368M	9.113M	7.757M
Research & Development	0.00	0.00	0.00	0.00	0.00
Selling, General & Administrative	27.608M	14.325M	12.368M	9.113M	7.757M
Operating Income (EBIT)	-1.265M	-2.704M	84K	-827K	553K
Operating Margin	-1.0%	-4.7%	0.2%	-2.0%	1.3%
Income Before Tax (EBT)	1.095M	-2.946M	1.976M	-627K	1.463M
Interest Income	—	—	43K	43K	—
Interest Expense	1.168M	124K	—	—	59K
Other Income/Expense	2.360M	-242K	1.892M	199K	909K
Net Income	1.169M	-3.340M	1.252M	-563K	904K
Income Tax Expense	174K	441K	336K	28K	436K
Net Profit Margin	0.9%	-5.8%	2.3%	-1.3%	2.2%
EBITDA	-230K	-2.242M	454K	-389K	1.132M
EBITDA Margin	-0.2%	-3.9%	0.8%	-0.9%	2.7%
Depreciation & Amortization	1.035M	462K	371K	437K	579K
EPS Basic	0.67	-1.90	0.68	-0.30	0.49
EPS Diluted	0.66	-1.90	0.68	-0.30	0.49
Shares Outstanding	1.745M	1.791M	1.850M	1.850M	1.850M
Diluted Shares Outstanding	1.775M	1.791M	1.850M	1.850M	1.850M

Values are displayed in USD. Negative numbers shown in red.

Values are displayed in USD. Negative numbers are shown in red.

About Maison Solutions Inc. Class A Common Stock

Maison Solutions Inc., along with its affiliated entities, functions as a niche grocery retailer across California. The company offers a wide array of products, including fresh perishables like meats, seafood, fruits, and vegetables. Its inventory also features non-perishable goods such as kitchenware, canned foods, specialized Chinese and Asian spices and seasonings, and snack items. Additionally, its establishments provide alcoholic beverages, tobacco, lottery services, newspapers, reusable shopping bags, various household essentials, health and beauty products, general merchandise, pharmaceutical items, and fuel. Customers can acquire these items both in its physical stores and through its digital platform. Established in 2019, the firm was formerly known as Maison International, Inc. until it rebranded to Maison Solutions Inc. in September 2021, and its primary operations are based in Monterey Park, California.

Monterey Park, DE

376 employees

maisonsolutionsinc.com

Consumer Defensive / Grocery Stores

Sector: Consumer Defensive
Industry: Grocery Stores
CEO: Jun Xu

View full financials