marketcaparena
Search

    MSS

    Maison Solutions Inc.

    Company overview

    Market capitalization
    —
    Employees
    329
    Latest publication
    2026-09-29
    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.

    Company website

    Financial statements

    Income Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ3 20262026-01-31 · USDQ2 20262025-10-31 · USDQ1 20262025-07-31 · USDQ4 20252025-04-30 · USDQ3 20252025-01-31 · USDQ2 20252024-10-31 · USDQ1 20252024-07-31 · USDQ4 20242024-04-30 · USD
    Total Revenue29,544,900USD27,624,503USD27,165,134USD29,398,953USD34,149,223USD31,019,924USD29,649,380USD16,926,163USD
    Cost Of Revenue22,002,534USD21,172,664USD20,606,000USD27,015,461USD26,607,590USD22,868,137USD21,383,741USD14,823,401USD
    Gross Profit7,542,366USD6,451,839USD6,559,134USD2,383,492USD7,541,633USD8,151,787USD8,265,639USD2,102,762USD
    Selling General Administrative6,000,170USD3,010,952USD1,607,830USD7,069,203USD1,574,752USD2,116,050USD1,730,871USD1,466,615USD
    Selling And Marketing Expenses4,360,369USD4,797,906USD4,767,089USD—4,852,417USD5,364,371USD4,899,893USD3,171,285USD
    Total Operating Expenses10,360,539USD7,808,858USD6,374,919USD34,084,664USD6,427,169USD7,480,421USD6,630,764USD4,536,677USD
    Operating Income-2,818,173USD-1,357,019USD184,215USD-4,685,711USD1,114,464USD671,366USD1,634,875USD-2,433,920USD
    Interest Expense718,833USD620,320USD652,409USD—269,059USD242,380USD183,387USD28,304USD
    Net Interest Income-718,833USD-620,320USD-652,409USD-473,069USD-269,059USD-242,380USD-183,387USD-28,304USD
    Income Before Tax-5,161,452USD-5,301,599USD-510,609USD-1,409,738USD1,003,581USD247,000USD1,254,054USD-2,900,387USD
    Income Tax Expense50,393USD-88,676USD320,543USD—8,416USD563,096USD636,228USD15,840USD
    Tax Provision50,393USD-88,676USD320,543USD-1,033,751USD8,416USD563,096USD636,228USD15,840USD
    Net Income-5,214,676USD-4,967,742USD-1,541,533USD-287,389USD1,011,763USD-256,009USD700,908USD-2,777,778USD
    Net Income From Continuing Ops-5,211,845USD-5,212,923USD-831,152USD-375,987USD995,165USD-316,095USD617,826USD-2,916,227USD
    Ebit-2,818,173USD-4,681,279USD184,215USD—1,271,155USD489,381USD1,437,441USD-2,433,919USD
    Ebitda-2,599,272USD-4,460,519USD404,974USD—1,523,205USD750,029USD1,704,336USD-2,245,980USD
    Depreciation And Amortization218,901USD220,760USD220,759USD—252,050USD260,648USD266,895USD187,939USD
    Reconciled Depreciation219,482USD220,760USD220,759USD255,892USD252,050USD260,648USD266,895USD187,392USD
    Total Other Income Expense Net-2,343,279USD-3,944,580USD-694,824USD3,749,042USD-110,883USD-424,365USD-380,821USD-466,472USD
    Minority Interest-2,632USD4,144USD115,118USD88,598USD16,598USD60,086USD83,082USD138,449USD
    Unclassified Operating Expenses———27,015,461USD————
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Income Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-04-30 · USDFY 20242024-04-30 · USDFY 20232023-04-30 · USDFY 20222022-04-30 · USDFY 20212021-04-30 · USD
    Total Revenue124,217,480USD58,043,161USD55,399,112USD41,984,221USD41,195,276USD
    Cost Of Revenue97,874,929USD46,422,064USD42,947,952USD33,697,597USD32,884,774USD
    Gross Profit26,342,551USD11,621,097USD12,451,160USD8,286,624USD8,310,502USD
    Selling General Administrative7,888,721USD4,169,275USD3,887,935USD3,000,721USD1,751,562USD
    Selling And Marketing Expenses19,718,836USD10,155,828USD8,479,578USD6,112,493USD6,005,538USD
    Total Operating Expenses27,607,557USD14,325,103USD12,367,513USD9,113,214USD7,757,100USD
    Operating Income-1,265,006USD-2,704,006USD83,647USD-826,590USD553,402USD
    Interest Expense1,167,895USD124,260USD——59,209USD
    Net Interest Income-1,167,895USD-124,260USD42,606USD43,481USD-59,209USD
    Income Before Tax1,094,898USD-2,946,467USD1,975,787USD-627,288USD1,462,845USD
    Income Tax Expense173,989USD440,562USD336,486USD27,738USD436,055USD
    Tax Provision173,989USD440,562USD336,486USD27,738USD436,055USD
    Net Income1,169,273USD-3,340,206USD1,251,803USD-562,744USD904,079USD
    Net Income From Continuing Ops920,909USD-3,387,029USD1,639,301USD-655,026USD1,026,790USD
    Ebit-1,265,006USD-2,704,006USD83,650USD-826,589USD553,402USD
    Ebitda-229,521USD-2,242,138USD454,180USD-389,182USD1,132,276USD
    Depreciation And Amortization1,035,485USD461,868USD370,530USD437,407USD578,874USD
    Reconciled Depreciation1,035,485USD461,868USD371,696USD437,408USD578,874USD
    Total Other Income Expense Net2,359,904USD-242,461USD1,892,140USD199,302USD909,443USD
    Minority Interest248,364USD46,823USD-387,498USD92,282USD-122,711USD
    Interest Income——42,606USD43,481USD—
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Balance sheet Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ3 20262026-01-31 · USDQ2 20262025-10-31 · USDQ1 20262025-07-31 · USDQ4 20252025-04-30 · USDQ3 20252025-01-31 · USDQ2 20252024-10-31 · USDQ1 20252024-07-31 · USDQ4 20242024-04-30 · USD
    Total Assets72,088,742USD75,439,211USD73,339,754USD77,362,889USD82,742,879USD82,736,642USD82,084,750USD82,412,286USD
    Intangible Assets7,000,488USD7,140,262USD7,280,037USD7,419,812USD7,559,586USD7,699,361USD7,839,136USD7,978,911USD
    Other Current Assets4,660,342USD2,852,157USD4,031,974USD—2,994,998USD4,346,674USD3,368,802USD3,263,711USD
    Total Liab64,528,539USD63,967,446USD63,356,376USD65,722,860USD70,726,863USD71,715,791USD70,747,804USD71,693,166USD
    Total Stockholder Equity7,704,073USD11,618,267USD10,125,736USD11,667,269USD11,954,660USD10,942,897USD11,198,906USD10,497,997USD
    Other Current Liab3,712,390USD2,418,485USD1,099,360USD—2,835,372USD3,503,188USD2,659,636USD2,589,273USD
    Common Stock2,616USD2,447USD1,969USD—1,969USD1,969USD1,969USD1,969USD
    Capital Stock2,616USD2,447USD1,969USD1,969USD1,969USD1,969USD1,969USD1,969USD
    Retained Earnings-13,372,174USD-8,157,498USD-3,189,756USD-1,648,223USD-1,360,832USD-2,372,595USD-2,116,586USD-2,817,495USD
    Good Will14,882,849USD14,882,849USD14,882,849USD14,882,849USD16,957,147USD16,957,147USD16,957,147USD16,957,147USD
    Cash1,518,958USD1,365,377USD1,070,802USD775,360USD445,357USD355,670USD588,896USD2,074,298USD
    Cash And Short Term Investments1,518,958USD1,365,377USD1,070,802USD—445,357USD355,670USD588,896USD—
    Total Current Assets12,573,308USD14,135,786USD13,335,948USD12,925,135USD15,306,094USD14,340,319USD12,630,076USD11,912,268USD
    Total Current Liabilities18,787,943USD18,325,098USD23,119,707USD22,746,598USD26,807,834USD29,985,268USD28,405,787USD28,769,196USD
    Net Debt45,977,420USD46,880,354USD44,595,609USD9,513,596USD53,166,511USD54,050,214USD56,468,002USD61,050,041USD
    Short Term Debt6,320,033USD6,263,900USD11,798,979USD—11,038,039USD18,169,743USD16,110,229USD19,377,286USD
    Short Long Term Debt2,852,719USD2,816,080USD6,387,507USD6,395,953USD6,874,757USD11,215,342USD11,996,510USD15,288,608USD
    Short Long Term Debt Total47,496,378USD48,245,731USD45,666,411USD—53,611,868USD54,405,884USD57,056,898USD61,050,041USD
    Long Term Debt7,287,504USD7,655,397USD3,555,660USD3,893,003USD2,445,976USD2,462,852USD2,479,594USD2,496,201USD
    Long Term Investments162,665USD237,665USD237,665USD1,086,158USD1,097,798USD1,168,820USD1,333,095USD1,539,898USD
    Net Receivables768,868USD3,796,416USD2,342,699USD3,131,431USD1,208,824USD751,638USD1,321,623USD1,846,302USD
    Inventory5,625,140USD6,121,836USD5,890,473USD5,754,924USD10,656,915USD8,886,337USD7,350,755USD6,802,255USD
    Accounts Payable7,824,467USD8,004,136USD8,480,452USD8,522,628USD10,501,531USD9,056,643USD7,486,265USD5,394,423USD
    Property Plant Equipment Net35,558,665USD36,149,545USD36,747,247USD40,092,927USD40,864,046USD41,624,787USD42,379,088USD43,061,610USD
    Property Plant Equipment Gross44,068,604USD44,597,060USD45,113,777USD48,903,533USD49,558,536USD50,207,001USD50,840,428USD51,395,830USD
    Common Stock Shares Outstanding3,646,685shares2,552,157shares2,186,439shares1,969,047shares1,745,048shares1,745,048shares1,745,048shares1,969,048shares
    Non Current Assets Total59,515,434USD61,303,425USD60,003,806USD64,437,754USD67,436,785USD68,396,323USD69,454,674USD70,500,018USD
    Non Current Liabilities Total45,740,596USD45,642,348USD40,236,669USD42,976,262USD43,919,029USD41,730,523USD42,342,017USD42,923,970USD
    Non Current Liabilities Other126,512USD130,028USD130,028USD131,228USD2,782,378USD——125,114USD
    Non Currrent Assets Other1,910,767USD2,893,104USD856,008USD—958,208USD946,208USD946,208USD946,208USD
    Net Working Capital-6,214,635USD-4,189,312USD-9,783,759USD-9,821,463USD-11,501,740USD-15,644,949USD-15,775,711USD-16,856,928USD
    Unclassified Current Liabilities-1,921,666USD-1,809,113USD-5,322,019USD7,828,017USD-5,211,604USD-12,770,446USD-10,744,663USD-14,846,090USD
    Unclassified Non Current Liabilities38,326,580USD37,856,923USD36,550,981USD38,952,031USD38,690,675USD39,267,671USD39,862,423USD40,302,655USD
    Unclassified Equity21,071,015USD19,770,871USD13,311,554USD13,313,523USD13,311,554USD13,311,554USD13,311,554USD13,311,554USD
    Current Deferred Revenue—631,610USD675,428USD—769,739USD810,798USD897,810USD965,696USD
    Unclassified Current Assets———3,263,420USD———-2,074,298USD
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Balance sheet Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-04-30 · USDFY 20242024-04-30 · USDFY 20232023-04-30 · USDFY 20222022-04-30 · USDFY 20212021-04-30 · USD
    Total Assets77,362,889USD82,412,286USD34,584,022USD26,099,794USD23,262,302USD
    Intangible Assets7,419,812USD7,978,911USD197,329USD15,272USD10,030USD
    Other Current Assets2,439,482USD4,503,396USD1,547,243USD999,706USD4,858USD
    Total Liab65,722,860USD71,693,166USD33,791,765USD26,946,838USD23,454,320USD
    Total Stockholder Equity11,667,269USD10,497,997USD524,310USD-727,493USD-164,749USD
    Other Current Liab2,660,592USD2,975,789USD1,545,713USD1,758,711USD866,341USD
    Common Stock1,969USD1,969USD1,600USD1,600USD1,600USD
    Capital Stock1,969USD1,969USD1,600USD1,600USD1,600USD
    Retained Earnings-1,648,223USD-2,817,495USD522,710USD-729,093USD-166,349USD
    Good Will14,882,849USD16,957,147USD2,222,211USD0USD—
    Cash775,360USD2,074,298USD2,569,766USD898,061USD714,285USD
    Cash And Short Term Investments775,360USD1,101USD2,569,766USD898,061USD714,285USD
    Total Current Assets12,925,135USD11,912,268USD8,285,797USD9,057,859USD4,891,643USD
    Total Current Liabilities22,746,598USD28,769,196USD8,372,661USD7,542,614USD4,735,365USD
    Current Deferred Revenue701,929USD965,696USD449,334USD370,929USD176,852USD
    Net Debt50,463,676USD60,888,739USD24,985,303USD20,015,117USD19,252,285USD
    Short Term Debt10,582,146USD19,377,286USD2,282,010USD1,564,104USD1,308,165USD
    Short Long Term Debt6,395,953USD15,288,608USD520,828USD498,252USD304,619USD
    Short Long Term Debt Total51,239,036USD60,888,739USD27,555,069USD20,913,178USD19,966,570USD
    Long Term Debt3,893,003USD2,496,201USD2,561,299USD2,796,605USD1,073,767USD
    Long Term Investments1,086,158USD1,539,898USD203,440USD203,440USD0USD
    Net Receivables3,955,369USD605,516USD1,189,802USD4,839,733USD2,228,136USD
    Inventory5,754,924USD6,802,255USD2,978,986USD2,320,359USD1,944,364USD
    Accounts Payable7,986,255USD5,394,423USD3,105,592USD3,374,532USD1,943,145USD
    Property Plant Equipment Net40,092,927USD43,061,610USD23,216,653USD16,447,653USD17,983,513USD
    Property Plant Equipment Gross48,903,533USD51,395,830USD27,106,355USD19,880,491USD20,978,943USD
    Common Stock Shares Outstanding1,774,827shares1,791,387shares1,850,000shares1,850,000shares1,850,000shares
    Non Current Assets Total64,437,754USD70,500,018USD26,298,225USD17,041,935USD18,370,659USD
    Non Current Liabilities Total42,976,262USD42,923,970USD25,419,104USD19,404,224USD18,718,955USD
    Non Current Liabilities Other131,228USD125,114USD———
    Non Currrent Assets Other956,008USD962,452USD1,101USD74,370USD377,116USD
    Net Working Capital-9,821,463USD-16,856,928USD-86,864USD1,515,245USD156,278USD
    Unclassified Current Liabilities-5,580,277USD-15,232,606USD———
    Unclassified Non Current Liabilities38,952,031USD40,302,655USD22,857,805USD16,607,619USD17,645,188USD
    Unclassified Equity13,311,554USD13,311,554USD———
    Short Term Investments—1,101USD———
    Unclassified Current Assets—-2,074,298USD———
    Other Assets——458,592USD——
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Cash flow Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ3 20262026-01-31 · USDQ2 20262025-10-31 · USDQ1 20262025-07-31 · USDQ4 20252025-04-30 · USDQ3 20252025-01-31 · USDQ2 20252024-10-31 · USDQ1 20252024-07-31 · USDQ4 20242024-04-30 · USD
    Net Income-5,212,044USD-4,971,886USD-1,656,651USD-287,389USD995,165USD-316,095USD617,826USD-2,777,778USD
    Depreciation219,482USD220,760USD220,759USD255,892USD252,050USD260,648USD266,895USD187,939USD
    Stock Based Compensation846,325USD1,075,730USD——0USD———
    Other Non Cash Items5,351,861USD3,058,009USD1,678,035USD—65,672USD3,507,915USD411,407USD-2,164,741USD
    Change To Account Receivables40,661USD14,115USD230,742USD-2,620,292USD18,774USD234,128USD-227,984USD592,265USD
    Change To Inventory527,809USD-237,446USD-394,209USD4,967,563USD-1,798,219USD-1,645,809USD-753,104USD954,503USD
    Change In Working Capital251,245USD-1,073,755USD928,095USD-679,357USD382,948USD-2,306,720USD2,306,720USD-396,318USD
    Total Cash From Operating Activities1,548,269USD-1,723,180USD1,086,701USD-1,630,013USD1,678,612USD1,122,141USD3,585,390USD-2,615,707USD
    Capital Expenditures2,038,096USD-2,037,096USD-1,000USD-20,928USD-21,342USD-102,631USD-102,631USD-65,048USD
    Free Cash Flow3,586,365USD-3,760,276USD1,086,701USD-1,650,941USD1,657,270USD1,224,772USD3,482,759USD-2,680,755USD
    Total Cashflows From Investing Activities-881,017USD-2,037,096USD-1,000USD—-21,342USD-92,454USD-102,631USD-7,065,049USD
    Net Borrowings-513,671USD4,054,851USD-790,259USD-93,354USD-1,567,583USD-1,262,913USD-2,894,964USD—
    Total Cash From Financing Activities-513,671USD4,054,851USD-790,259USD-93,354USD-1,567,583USD-1,262,913USD-2,894,964USD274,130USD
    Change In Cash153,581USD294,575USD295,442USD-1,744,295USD89,687USD-233,226USD587,795USD-9,405,525USD
    Begin Period Cash Flow1,365,377USD1,070,802USD775,360USD445,357USD355,670USD588,896USD1,101USD9,406,626USD
    End Period Cash Flow1,518,958USD1,365,377USD1,070,802USD775,360USD445,357USD355,670USD588,896USD1,101USD
    Other Cashflows From Investing Activities-2,919,113USD-2,037,096USD-1,000USD—-21,342USD-92,454USD-102,631USD—
    Other Cashflows From Financing Activities-513,671USD4,054,851USD-790,259USD—-1,567,583USD—-102,631USD-7,065,049USD
    Unclassified Investing Cash Flow—2,037,096USD——————
    Unclassified Financing Cash Flow—-4,054,851USD——1,567,583USD——7,339,179USD
    Investments——-1,000USD-20,928USD-21,342USD-92,454USD-102,631USD-7,065,049USD
    Issuance Of Capital Stock———0USD0USD——0USD
    Unclassified Operating Cash Flow———————2,535,191USD
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Cash flow Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-04-30 · USDFY 20242024-04-30 · USDFY 20232023-04-30 · USDFY 20222022-04-30 · USDFY 20212021-04-30 · USD
    Net Income920,909USD-3,387,029USD1,639,301USD-655,026USD1,026,790USD
    Depreciation1,035,485USD461,868USD371,696USD437,408USD578,874USD
    Other Non Cash Items75,562USD472,581USD95,710USD15,263USD31,553USD
    Change To Account Receivables-2,043,560USD-67,980USD-14,428USD264,041USD-411,678USD
    Change To Inventory770,431USD914,356USD343,513USD-391,258USD-420,013USD
    Change In Working Capital2,812,520USD-1,038,868USD-1,619,391USD1,689,831USD-528,084USD
    Total Cash From Operating Activities4,756,130USD-3,503,146USD484,191USD1,487,476USD1,109,133USD
    Capital Expenditures-175,355USD-3,332,132USD-49,388USD-63,787USD-37,153USD
    Free Cash Flow4,580,775USD-6,835,278USD434,803USD1,423,689USD1,071,980USD
    Investments-237,355USD-12,207,132USD1,860,882USD-3,284,997USD-1,226,213USD
    Total Cashflows From Investing Activities-237,355USD-12,207,132USD1,860,882USD-3,284,997USD-1,226,213USD
    Net Borrowings-5,818,814USD-173,380USD-746,637USD1,981,297USD—
    Total Cash From Financing Activities-5,818,814USD13,140,512USD-746,637USD1,981,297USD-650,994USD
    Issuance Of Capital Stock0USD13,313,892USD0USD——
    Change In Cash-1,300,039USD-2,569,766USD1,598,436USD183,776USD-768,074USD
    Begin Period Cash Flow2,075,399USD2,570,867USD972,431USD788,655USD1,556,729USD
    End Period Cash Flow775,360USD1,101USD2,570,867USD972,431USD788,655USD
    Other Cashflows From Investing Activities—-4,825,000USD4,410,270USD-3,221,210USD-1,189,060USD
    Other Cashflows From Financing Activities—-12,207,132USD1,860,882USD-3,284,997USD-125,702USD
    Unclassified Investing Cash Flow—8,157,132USD-4,360,882USD3,284,997USD1,226,213USD
    Unclassified Financing Cash Flow—12,207,132USD-1,860,882USD3,284,997USD—
    Change To Liabilities——68,037USD0USD0USD
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Operating metrics

    No operating metrics are currently published for this company.

    Revenue breakdown

    PeriodDimensionBusiness / regionRevenueCurrencySource
    Q3 2026Quarterly · 2026-01-31ProductNonperishables14,460,158USD0001213900-26-029204
    Q3 2026Quarterly · 2026-01-31ProductPerishables15,084,742USD0001213900-26-029204
    Q2 2026Quarterly · 2025-10-31ProductNonperishables13,216,517USD0001213900-25-124433
    Q2 2026Quarterly · 2025-10-31ProductPerishables14,407,986USD0001213900-25-124433
    Q2 2026Quarterly · 2025-10-31ProductSupermarket104,011USD0001213900-25-124433
    FY 2024Yearly · 2024-04-30ProductNonperishables26,684,571USD0001213900-25-075991
    FY 2024Yearly · 2024-04-30ProductPerishables31,358,590USD0001213900-25-075991
    Q3 2024Quarterly · 2024-01-31ProductSupermarket — Nonperishables6,355,010USD0001213900-24-023587
    Q3 2024Quarterly · 2024-01-31ProductSupermarket — Perishables7,243,469USD0001213900-24-023587
    Q1 2024Quarterly · 2023-07-31ProductNonperishables6,028,469USD0001213900-24-081017
    Q1 2024Quarterly · 2023-07-31ProductPerishables7,723,846USD0001213900-24-081017
    FY 2023Yearly · 2023-04-30ProductNonperishables24,107,326USD0001213900-24-068336
    FY 2023Yearly · 2023-04-30ProductPerishables31,291,786USD0001213900-24-068336
    Q3 2023Quarterly · 2023-01-31ProductSupermarket — Nonperishables6,935,219USD0001213900-24-023587
    Q3 2023Quarterly · 2023-01-31ProductSupermarket — Perishables8,701,876USD0001213900-24-023587

    Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.