Maison Solutions Inc. MSS

Consumer discretionary SIC 5411 - Retail-Grocery Stores NAICS Retail Trade › Food and Beverage Retailers › Grocery and Convenience Retailers › Supermarkets and Other Grocery Retailers (except Convenience Retailers) derived Nasdaq

Inc., a Delaware corporation, except where the context requires otherwise.

offering traditional Asian food and merchandise to modern U.S. consumers, in particular to the members of Asian-American communities.

We are committed to providing Asian fresh produce, meat, seafood, and other daily necessities in a manner that caters to traditional Asian-American family

values and cultural norms, while also accounting for the new and faster-paced lifestyle of younger generations and the diverse communities

Last close 1.23 2026-10-23
Market cap $31.0M estimated share count
52-week range 1.15 - 38.77

Valuation FY2024 figures against the last close

P/S0.2x
P/E17.5x
P/FCF6.5x
EV/EBITDA—
Dividend yield—
Diluted EPS0.07

Annual financial statements

Income statement

Fiscal year FY2024FY2023FY2025FY2022FY2021FY2020
Revenue $124.2M$58.0M—$55.4M$42.0M—
Cost of revenue $97.9M$46.4M—$42.9M$33.7M—
Gross profit $26.3M$11.6M—$12.5M$8.3M—
SG&A $7.9M$4.2M—$3.9M$3.0M—
Total operating expenses $27.6M$14.3M—$12.4M$9.1M—
Operating income -$1.3M-$2.7M—$83.6K-$826.6K—
Interest expense $1.2M$124.3K—$42.6K$43.5K—
Pre-tax income $1.1M-$2.9M—$2.0M$682.8K—
Income tax $174.0K$440.6K—$336.5K$27.7K—
Net income $1.2M-$3.3M—$1.3M$655.0K—
EPS, basic 0.07-0.19—0.08-0.04—
EPS, diluted 0.07-0.19—0.08-0.04—
Shares, diluted (wtd. avg.) 17.7M17.9M—16.0M16.0M—

Balance sheet

Fiscal year FY2024FY2023FY2025FY2022FY2021FY2020
Cash and equivalents $775.4K$2.1M—$2.6M$972.4K$788.7K
Receivables $2.7M$111.9K—$315.4K——
Inventory $5.8M$6.8M—$3.0M$2.3M—
Total current assets $12.9M$14.0M—$8.3M$9.1M—
Property, plant and equipment $2.0M$2.3M—$671.5K$552.4K—
Goodwill $14.9M$14.9M—$2.2M——
Other intangibles $7.4M$8.0M—$197.3K$15.3K—
Total assets $77.4M$82.4M—$34.6M$26.1M—
Accounts payable $8.0M$5.4M—$3.1M$3.4M—
Total current liabilities $22.7M$28.8M—$8.4M$7.5M—
Long-term debt $2.6M$2.6M————
Total liabilities $65.7M$71.7M—$33.8M$26.9M—
Retained earnings -$1.6M-$2.8M—$522.7K-$729.1K—
Total equity $11.7M$10.5M—$792.3K-$847.0K-$192.0K

Cash flow

Fiscal year FY2024FY2023FY2025FY2022FY2021FY2020
Operating cash flow $4.8M-$3.5M—$484.2K$1.5M—
Depreciation and amortisation —$267.3K—$326.9K$397.6K—
Capital expenditure ———$49.4K$58.5K—
Investing cash flow -$237.4K-$10.1M—$1.9M-$3.3M—
Financing cash flow -$5.8M$13.1M—-$746.6K$2.0M—

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001213900-25-075991.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -50M 0 50M 100M 150M Revenue, FY2021: 42M Gross profit, FY2021: 8.3M Net income, FY2021: 655K Revenue, FY2022: 55.4M Gross profit, FY2022: 12.5M Net income, FY2022: 1.3M Revenue, FY2023: 58M Gross profit, FY2023: 11.6M Net income, FY2023: -3.3M Revenue, FY2024: 124.2M Gross profit, FY2024: 26.3M Net income, FY2024: 1.2M FY2020 FY2021 FY2022 FY2025 FY2023 FY2024
Fiscal year FY2020FY2021FY2022FY2025FY2023FY2024
Revenue — $42.0M $55.4M — $58.0M $124.2M
Gross profit — $8.3M $12.5M — $11.6M $26.3M
Net income — $655.0K $1.3M — -$3.3M $1.2M

Recent filings and events

  • Delisting notice The exchange has told the company it no longer meets the rules for staying listed - usually price, market cap, or filings that are late. Item 3.01
  • Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
  • Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
  • Regulation FD disclosure Item 7.01
  • Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Shareholder rights changed The terms attaching to the shares themselves have changed. Item 3.03
  • Charter or fiscal year changed A change to the company's governing documents, or to when its year ends. Item 5.03
  • Regulation FD disclosure Item 7.01
  • Material agreement signed Item 1.01
  • Material agreement signed Item 1.01
  • Acquisition or disposal completed A purchase or sale of a significant business or asset has closed. Item 2.01

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 5411

TickerCompanyMarket capP/ERevenue growth
KR KROGER CO $40.91B 43.4x 0.4%
ACI Albertsons Companies, Inc. $6.78B 34.9x 3.5%
SFM Sprouts Farmers Market, Inc. $6.18B 12.5x 14.1%
WMK WEIS MARKETS INC $1.95B 21.6x 3.5%
GO Grocery Outlet Holding Corp. $1.32B — 7.3%
NGVC Natural Grocers by Vitamin Cottage, Inc. $725.0M 15.7x 7.2%
HCWC HEALTHY CHOICE WELLNESS CORP. $367.7M — 12.7%
IMKTA INGLES MARKETS INC — — -5.4%