Saturday 17 October 2026 Export MAAS’s income statement to Excel — free account

Maase Inc. - Sponsored ADR

Maase Inc. - Sponsored ADR’s revenue for fiscal 2025 (year ended June 2025) was $109.1 million, down 33.1% from fiscal 2024. Operating cash flow growth for three consecutive years.

12.02 0.59 −4.68%

Follow MAAS

Alert me

Market cap: $5.5B
P/E: 0.0×
Fwd P/E: −54.0×
Dividend yield: —
F-score: 6/9
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 5,490.00

Revenue 45.68

Net Income (398.97)

Free Cash Flow 27.31

Net Debt (0.06)

Current Ratio 53.08

Debt/Equity 0.00

P/E ratio 0.00

Fwd P/E (54.00)

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth (8.69%)

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'25
Cash	24	128	89	0
Receivables	9	149	186	34
Inventory	—	—	—	—
Other	—	51	32	288
	33	328	307	322

	2023	2024	2025	Q'25
Payables	2	61	38	5
ST’ Debt	1	14	11	0
Other	1	1	0	1
	4	117	80	6

Compound Annual Growth %

	10y	5y	3y
Sales	—	42.86%	57.00%
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	41.62%	97.43%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	109
’24	—	—	—	—	163
’23	—	—	—	—	16
’22	—	—	—	—	28
’21	—	—	—	—	30
’20	—	—	—	—	18

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	10
’24	—	—	—	—	8
’23	—	—	—	—	(19)
’22	—	—	—	—	(1)
’21	—	—	—	—	0
’20	—	—	—	—	(13)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	(3)	—
’25	—	10	—	14	10
’24	—	7	—	—	7
’23	—	(19)	—	(18)	(19)
’22	—	(2)	—	(1)	(2)
’21	—	(2)	—	0	(2)
’20	—	(13)	—	(7)	(13)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(324.90)
’24	—	—	—	—	(15.57)
’23	—	—	—	—	(5.99)
’22	—	—	—	—	(8.98)
’21	—	—	—	—	(7.19)
’20	—	—	—	—	(4.79)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	246.60	288.60	221.40	246.00	117.36	15.42	2.41	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	888.00	541.20	546.60	510.00	577.80	603.60	26.40
People
People	Employees	—	—	277	347	350	716	552	288	230	731
	Revenue/emp, $m	—	0.00	0.09	0.09	0.05	0.04	0.05	0.05	0.71	0.15
Income, $m
Income, $m	Revenue	—	23	25	30	18	30	28	16	163	109
	Gross margin, %	—	0.00	0.00	84.70	75.47	76.97	82.07	85.90	39.63	100.00
	EBT	—	7	11	9	(5)	(9)	(9)	(5)	(69)	(49)
	EBT margin, %	—	30.53	43.35	30.22	(27.76)	(29.12)	(32.63)	(30.58)	(42.01)	(45.11)
	Net income	—	6	0	8	(5)	(7)	(9)	(6)	(70)	(64)
	Depreciation	—	—	—	0	1	2	3	2	8	14
Per share, $
Per share, $	Revenue	—	0.36	0.41	31.28	18.19	29.40	27.97	15.67	62.94	14.33
	Earnings	—	0.06	0.11	8.38	(4.79)	(7.19)	(8.98)	(5.99)	(15.57)	(327.06)
	Cash flow	—	(0.05)	0.11	15.09	(12.47)	(0.43)	(1.41)	(18.61)	3.07	1.31
	Capex	—	0.00	0.00	(0.74)	(0.51)	(1.39)	(0.83)	(0.26)	(0.20)	(0.04)
	Free cash flow	—	(0.05)	0.11	14.35	(12.98)	(1.83)	(2.24)	(18.86)	2.86	1.27
	Book value	—	0.35	0.44	62.12	52.06	49.25	38.54	29.71	137.74	39.26
	Shares, m	—	63	63	1	1	1	1	1	3	8
Valuation, ×
Valuation, ×	P/E	—	61.82	61.82	107.23	13,180.00	0.00	0.00	0.00	0.00	0.00
	P/S	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/B	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	EV/Sales	—	0.00	0.00	0.00	(0.80)	(0.99)	(0.73)	(0.48)	(2.47)	(1.67)
	EV/FCF	—	0.00	0.00	0.00	(28.72)	2.27	6.21	0.52	3.54	(6.51)
Cash, $m
Cash, $m	Operating cash flow	—	(3)	7	14	(13)	0	(1)	(19)	8	10
	Capex	—	0	0	(1)	(1)	(1)	(1)	0	(1)	0
	Free cash flow	—	(3)	7	14	(13)	(2)	(2)	(19)	7	10
Balance, $m
Balance, $m	Working capital	—	—	—	57	49	42	34	29	211	227
	Total debt	—	—	—	—	1	2	2	1	14	11
	Net debt	—	(10)	(19)	(63)	(40)	(49)	(46)	(23)	(114)	(77)
	Shareholders’ equity	—	22	28	59	52	50	39	30	357	299
Returns, %
Returns, %	ROA	—	17.93	70.24	15.90	(7.11)	(10.74)	(12.78)	(11.26)	(12.73)	(5.22)
	ROIC	—	0.00	0.00	0.00	(39.37)	(3,788.10)	0.00	(74.86)	(1.22)	(27.26)
	ROE	—	22.44	39.85	17.99	(8.37)	(14.08)	(20.48)	(17.48)	(20.61)	(8.44)

Negative figures in brackets.

All 10 years →

Fiscal years to Jun 2025 · latest quarter Dec 2018

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
VCTR Victory Capital Holdings, Inc.	$6.7B	19.8×	15.3×	+23.96% (above 0%: growing)	+146.38% (above 0%: growing)	+1,893.46% (above 0%: growing)	100.00%	44.50%	Compare
BXSL Blackstone Secured Lending Fund	$5.6B	18.8×	11.4×	−7.06% (below 0%: shrinking)	−94.12% (below 0%: shrinking)	+353.76% (above 0%: growing)	100.00%	85.77%	Compare
MAAS Maase Inc. - Sponsored ADR	$5.5B	— (loss-making)	— (loss-making)	−60.12% (below 0%: shrinking)	+62.50% (above 0%: growing)	+82.86% (above 0%: growing)	0.00%	0.00%
STEP StepStone Group Inc.	$5.2B	— (loss-making)	3.9×	+4.01% (above 0%: growing)	n/m	−1,113.70% (below 0%: shrinking)	100.00%	(54.06%)	Compare
OBDC Blue Owl Capital Corporation	$5.1B	18.1×	12.1×	−17.39% (below 0%: shrinking)	−51.85% (below 0%: shrinking)	−45.84% (below 0%: shrinking)	100.00%	74.72%	Compare
MAIN Main Street Capital Corporation	$5.1B	10.8×	15.2×	+3.89% (above 0%: growing)	+15.33% (above 0%: growing)	+13.70% (above 0%: growing)	100.00%	87.20%	Compare
HASI HA Sustainable Infrastructure Capital, Inc.	$4.7B	55.2×	29.3×	+40.97% (above 0%: growing)	+25.00% (above 0%: growing)	−14.48% (below 0%: shrinking)	100.00%	80.56%	Compare
HLNE Hamilton Lane Inc.	$4.6B	12.3×	12.3×	+56.48% (above 0%: growing)	+49.23% (above 0%: growing)	−40.94% (below 0%: shrinking)	100.00%	45.93%	Compare
OTF Blue Owl Technology Finance Corp.	$4.3B	11.4×	26.7×	+5.81% (above 0%: growing)	−23.26% (below 0%: shrinking)	+22.79% (above 0%: growing)	100.00%	82.00%	Compare
Median of peers	$5.1B	18.1×	13.8×	+4.91%	+15.33%	−0.39%	100.00%	77.64%

All 120 Asset Management stocks →

Maase Inc. - Sponsored ADR (MAAS) key facts

Concern: Maase Inc. - Sponsored ADR’s revenue for fiscal 2025 (year ended June 2025) was $109.1 million, down 33.1% from fiscal 2024.
Maase Inc. - Sponsored ADR (MAAS) is an Asset Management company in the Financial sector, traded in the US as an ADR.
As of October 16, 2026, MAAS traded at $12.02, a market capitalization of $5.5 billion.
Return on equity was −8.44% and debt-to-equity 0.00.
Its Piotroski F-score is 6 out of 9 for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.