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

Maison Solutions Inc.

Maison Solutions Inc.’s revenue for fiscal 2025 (year ended April 2025) was $124.2 million, up 114.0% from fiscal 2024. In the quarter to January 2026, revenue fell 8.59%, EPS fell 450.0%, free cash flow fell 59.7% and total debt rose 71.8%, each against the same quarter a year earlier. Revenue growth for three consecutive years; insiders bought in the last twelve months.

1.29 0.09 −6.52%

Follow MSS

Alert me

Market cap: $1.2M
P/E: 0.0×
Fwd P/E: −0.2×
Dividend yield: —
F-score: 8/9
Altman Z: 1.53
Beneish M: −1.73
Dividend safety: n/a

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

Insider Decisions trades per month

Total buys 0.06

Total sells 0.29

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	2	—	—	—	2	—	—
Sell	—	—	—	—	—	—	—	—	—	3	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 1.20

Revenue 118.70

Net Income (12.22)

Free Cash Flow (3.66)

Net Debt 7.46

Current Ratio 0.67

Debt/Equity 1.19

P/E ratio 0.00

Fwd P/E (0.22)

P/S ratio 0.01

P/B ratio 0.09

Past 5Y EPS Growth —

This Y EPS Growth 104.97%

Next Y EPS Growth (5.15%)

Next Y revenue growth (10.48%)

Next 5Y EPS Growth —

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

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 0.26%

10-year low 10-year high

P/B against its own 10 years 0.26%

10-year low 10-year high

EV/Sales against its own 10 years 0.26%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	3	2	1	2
Receivables	1	2	4	2
Inventory	3	7	6	6
Other	—	—	—	—
	8	14	13	13

	2023	2024	2025	Q'26
Payables	4	6	9	8
ST’ Debt	—	—	—	2
Other	0	1	1	1
	8	29	23	19

Compound Annual Growth %

	10y	5y	3y
Sales	—	—	43.56%
Cash Flow	—	—	47.32%
Earnings	—	—	0.00%
Book Value	—	—	0.00%

Revenue $m

	Jul	Oct	Jan	Apr	Year
’26	27	28	30	—	—
’25	28	29	32	34	124
’24	14	14	14	17	58
’23	11	14	16	14	55
’22	—	—	—	—	42

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Jul	Oct	Jan	Apr	Year
’26	1	(2)	2	—	—
’25	4	1	2	(2)	5
’24	1	0	(1)	(3)	(4)
’23	1	(2)	1	0	0
’22	—	—	—	1	1

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Jul	Oct	Jan	Apr	Year
’26	1	(4)	1	—	—
’25	3	1	2	(2)	5
’24	1	(2)	(3)	(3)	(7)
’23	1	(2)	1	0	0
’22	—	—	—	1	1

Fiscal quarters ending in the months shown.

EPS $

	Jul	Oct	Jan	Apr	Year
’26	(4.00)	(11.50)	(10.50)	—	—
’25	2.00	(0.50)	3.00	(0.50)	3.50
’24	(0.50)	0.27	(1.50)	(8.00)	(9.45)
’23	(1.78)	1.85	3.77	1.28	5.12
’22	—	—	—	—	(2.05)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	—	—	67.00	30.05	14.75	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	—	—	1,148.50	99.00	198.00
People
People	Employees	—	—	—	—	—	—	—	174	355	378
	Revenue/emp, $m	—	—	—	—	—	0.00	0.00	0.32	0.16	0.33
Income, $m
Income, $m	Revenue	—	—	—	—	—	41	42	55	58	124
	Gross margin, %	—	—	—	—	—	20.17	19.74	22.48	20.02	21.21
	EBT	—	—	—	—	—	1	(1)	2	(3)	1
	EBT margin, %	—	—	—	—	—	3.55	(1.49)	3.57	(5.08)	0.88
	Net income	—	—	—	—	—	0	(1)	2	(3)	1
	Depreciation	—	—	—	—	—	1	0	0	0	1
Per share, $
Per share, $	Revenue	—	—	—	—	—	2.57	131.20	173.12	162.00	355.92
	Earnings	—	—	—	—	—	0.06	(2.05)	5.12	(9.45)	3.50
	Cash flow	—	—	—	—	—	0.07	4.65	1.51	(9.78)	13.63
	Capex	—	—	—	—	—	0.00	(0.20)	(0.15)	(9.30)	(0.50)
	Free cash flow	—	—	—	—	—	0.07	4.45	1.36	(19.08)	13.13
	Book value	—	—	—	—	—	(0.05)	(2.65)	2.48	29.92	33.35
	Shares, m	—	—	—	—	—	16	0	0	0	0
Valuation, ×
Valuation, ×	P/E	—	—	—	—	—	69.94	69.94	69.94	0.00	14.20
	P/S	—	—	—	—	—	2.48	2.48	2.48	0.33	0.14
	P/B	—	—	—	—	—	187.28	187.28	187.28	1.79	1.50
	EV/Sales	—	—	—	—	—	2.54	2.54	2.54	0.38	0.18
	EV/FCF	—	—	—	—	—	294.02	294.02	294.02	(5.64)	7.31
Cash, $m
Cash, $m	Operating cash flow	—	—	—	—	—	1	1	0	(4)	5
	Capex	—	—	—	—	—	0	0	0	(3)	0
	Free cash flow	—	—	—	—	—	1	1	0	(7)	5
Balance, $m
Balance, $m	Working capital	—	—	—	—	—	2	2	0	(15)	(10)
	Total debt	—	—	—	—	—	3	3	3	2	4
	Net debt	—	—	—	—	—	2	2	0	0	3
	Shareholders’ equity	—	—	—	—	—	(1)	(1)	1	11	12
Returns, %
Returns, %	ROA	—	—	—	—	—	0.00	(2.16)	4.13	(5.71)	1.46
	ROIC	—	—	—	—	—	0.00	(49.13)	6.67	(15.17)	(5.36)
	ROE	—	—	—	—	—	0.00	71.40	(4,576.97)	(58.03)	10.46

Negative figures in brackets.

All 10 years →

Fiscal years to Apr 2025 · latest quarter Jan 2026

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
WMK Weis Markets, Inc.	$1.9B	18.7×	16.0×	+4.64% (above 0%: growing)	−8.91% (below 0%: shrinking)	+16,012.87% (above 0%: growing)	25.75%	2.28%	Compare
IMKTA Ingles Markets, Incorporated	$1.6B	15.4×	— (loss-making)	+1.64% (above 0%: growing)	−1.42% (below 0%: shrinking)	−4.33% (below 0%: shrinking)	24.30%	2.52%	Compare
GO Grocery Outlet Holding Corp.	$1.3B	— (loss-making)	— (loss-making)	+1.10% (above 0%: growing)	+20.00% (above 0%: growing)	−95.75% (below 0%: shrinking)	30.24%	1.32%	Compare
ASAIY Sendas Distribuidora S.A. Sponsored ADR	$1.3B	17.9×	9.6×	+13.15% (above 0%: growing)	+157.14% (above 0%: growing)	+90.96% (above 0%: growing)	19.21%	7.24%	Compare
NGVC Natural Grocers by Vitamin Cottage, Inc.	$705.2M	14.9×	14.2×	+1.84% (above 0%: growing)	−5.88% (below 0%: shrinking)	+130.15% (above 0%: growing)	29.28%	4.48%	Compare
VLGEA Village Super Market, Inc.	$592.1M	11.3×	12.3×	+1.65% (above 0%: growing)	−20.17% (below 0%: shrinking)	−11.05% (below 0%: shrinking)	28.24%	2.85%	Compare
DNUT Krispy Kreme, Inc.	$537.8M	— (loss-making)	— (loss-making)	−12.84% (below 0%: shrinking)	n/m	+71.54% (above 0%: growing)	74.01%	(3.32%)	Compare
DDL Dingdong (Cayman) Limited Sponsored ADR	$390.1M	5.7×	10.6×	−98.71% (below 0%: shrinking)	+200.00% (above 0%: growing)	−81.43% (below 0%: shrinking)	15.27%	(96.20%)	Compare
MSS Maison Solutions Inc.	$1.2M	— (loss-making)	— (loss-making)	−8.59% (below 0%: shrinking)	n/m	−59.74% (below 0%: shrinking)	25.53%	(9.54%)
Median of peers	$982.6M	15.1×	12.3×	+1.65%	−1.42%	+33.61%	27.00%	2.40%

All 12 Grocery Stores stocks →

Maison Solutions Inc. (MSS) key facts

Strength: Maison Solutions Inc.’s revenue for fiscal 2025 (year ended April 2025) was $124.2 million, up 114.0% from fiscal 2024.
Maison Solutions Inc. (MSS) is a Grocery Stores company in the Consumer Defensive sector, listed on Nasdaq.
As of October 16, 2026, MSS traded at $1.29, a market capitalization of $1.2 million.
Return on equity was 10.5% and debt-to-equity 1.19.
Its Piotroski F-score is 8 out of 9 and its Altman Z-score is 1.53 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.