Symbols / MSS $0.13 -8.17% Maison Solutions Inc.

Consumer Defensive • Grocery Stores • United States • NCM
MSS Chart
About

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.

Fundamentals
Scroll to Statements
Sector Consumer Defensive Industry Grocery Stores Market Cap 4.11M
Enterprise Value 50.04M Income -12.23M Sales 118.70M
Book/sh 0.29 Cash/sh 0.05 Dividend Yield —
Payout 0.00% Employees 329 IPO —
P/E — Forward P/E 1.50 PEG —
P/S 0.03 P/B 0.46 P/C —
EV/EBITDA -5.87 EV/Sales 0.42 Quick Ratio 0.18
Current Ratio 0.67 Debt/Eq 629.58 LT Debt/Eq —
EPS (ttm) -0.56 EPS next Y 0.09 EPS Growth —
Revenue Growth -8.60% Earnings 2026-03-17 17:00 ROA -7.62%
ROE -127.03% ROIC — Gross Margin 20.07%
Oper. Margin -9.54% Profit Margin -10.12% Shs Outstand 27.45M
Shs Float 13.85M Short Float 30.16% Short Ratio 0.58
Short Interest — 52W High 3.96 52W Low 0.12
Beta 5.21 Avg Volume 1.52M Volume 1.01M
Target Price $4.50 Recom None Prev Close $0.15
Price $0.13 Change -8.17%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$4.50
Mean price target
2. Current target
$0.13
Latest analyst target
3. DCF / Fair value
$-1.56
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.13
Low
$4.50
High
$4.50
Mean
$4.50

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-12-30 main Ascendiant Capital Buy → Buy $5
2025-09-24 main Ascendiant Capital Buy → Buy $4
2025-09-23 main Ascendiant Capital Buy → Buy $4
2025-09-15 init Ascendiant Capital — → Buy $4
News
RSS: Latest MSS news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2025-03-17 CAO XI Chief Operating Officer — 58 $1.21 $70
2025-03-14 CAO XI Chief Operating Officer — 58 $1.21 $71
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-04-30 2024-04-30 2023-04-30 2022-04-30
Total Revenue
124.22
+114.01%
58.04
+4.77%
55.40
+31.95%
41.98
Operating Revenue
124.22
+114.01%
58.04
+4.77%
55.40
+31.95%
41.98
Cost Of Revenue
97.87
+110.84%
46.42
+8.09%
42.95
+27.45%
33.70
Reconciled Cost Of Revenue
97.87
+110.84%
46.42
+8.09%
42.95
+27.45%
33.70
Gross Profit
26.34
+126.68%
11.62
-6.67%
12.45
+50.26%
8.29
Operating Expense
27.61
+92.72%
14.33
+15.83%
12.37
+35.71%
9.11
Selling General And Administration
27.61
+92.72%
14.33
+15.83%
12.37
+35.71%
9.11
Selling And Marketing Expense
19.72
+94.16%
10.16
+19.77%
8.48
+38.73%
6.11
General And Administrative Expense
7.89
+89.21%
4.17
+7.24%
3.89
+29.57%
3.00
Other Gand A
7.89
+89.21%
4.17
+7.24%
3.89
+29.57%
3.00
Total Expenses
125.48
+106.57%
60.75
+9.82%
55.32
+29.21%
42.81
Operating Income
-1.27
+53.22%
-2.70
-3332.64%
0.08
+110.12%
-0.83
Total Operating Income As Reported
-1.27
+53.22%
-2.70
-3332.64%
0.08
+110.12%
-0.83
EBITDA
-0.23
+89.76%
-2.24
-592.41%
0.46
+217.00%
-0.39
Normalized EBITDA
-3.63
-61.97%
-2.24
-592.41%
0.46
+217.00%
-0.39
Reconciled Depreciation
1.04
+124.20%
0.46
+24.26%
0.37
-15.02%
0.44
EBIT
-1.27
+53.22%
-2.70
-3332.64%
0.08
+110.12%
-0.83
Total Unusual Items
3.40
0.00
—
—
Total Unusual Items Excluding Goodwill
3.40
0.00
—
—
Special Income Charges
2.60
0.00
—
—
Net Income
1.17
+135.01%
-3.34
-366.83%
1.25
+322.45%
-0.56
Pretax Income
1.09
+137.16%
-2.95
-249.13%
1.98
+414.97%
-0.63
Net Non Operating Interest Income Expense
-1.17
-839.88%
-0.12
-391.65%
0.04
-2.01%
0.04
Net Interest Income
-1.17
-839.88%
-0.12
-391.65%
0.04
-2.01%
0.04
Interest Income Non Operating
—
—
0.04
-2.01%
0.04
Interest Income
—
—
0.04
-2.01%
0.04
Other Income Expense
3.53
+3084.58%
-0.12
-106.39%
1.85
+1086.96%
0.16
Other Non Operating Income Expenses
0.64
+52.63%
0.42
-77.27%
1.85
+1086.96%
0.16
Gain On Sale Of Security
0.80
—
—
—
Tax Provision
0.17
-60.51%
0.44
+30.93%
0.34
+1113.09%
0.03
Tax Rate For Calcs
0.00
-24.33%
0.00
+23.31%
0.00
+285.31%
0.00
Tax Effect Of Unusual Items
0.54
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
0.92
+127.19%
-3.39
-306.61%
1.64
+350.27%
-0.66
Net Income From Continuing Operation Net Minority Interest
1.17
+135.01%
-3.34
-366.83%
1.25
+322.45%
-0.56
Net Income From Continuing And Discontinued Operation
1.17
+135.01%
-3.34
-366.83%
1.25
+322.45%
-0.56
Net Income Continuous Operations
0.92
+127.19%
-3.39
-306.61%
1.64
+350.27%
-0.66
Minority Interests
0.25
+430.43%
0.05
+112.08%
-0.39
-519.91%
0.09
Normalized Income
-1.69
+49.34%
-3.34
-366.83%
1.25
+322.45%
-0.56
Net Income Common Stockholders
1.17
+135.01%
-3.34
-366.83%
1.25
+322.45%
-0.56
Diluted EPS
0.07
+136.84%
-0.19
-380.80%
0.07
+322.44%
-0.03
Basic EPS
0.07
+136.84%
-0.19
-380.80%
0.07
+322.44%
-0.03
Basic Average Shares
17.45
-2.59%
17.91
-3.17%
18.50
+0.00%
18.50
Diluted Average Shares
17.75
-0.92%
17.91
-3.17%
18.50
+0.00%
18.50
Diluted NI Availto Com Stockholders
1.17
+135.01%
-3.34
-366.83%
1.25
+322.45%
-0.56
Earnings From Equity Interest
-0.52
+4.23%
-0.54
—
—
Gain On Sale Of PPE
2.60
0.00
—
—
Total Other Finance Cost
1.17
+839.88%
0.12
+391.65%
-0.04
+2.01%
-0.04
Line Item Trend 2025-04-30 2024-04-30 2023-04-30 2022-04-30
Total Assets
77.36
-6.11%
82.40
+138.25%
34.58
+32.51%
26.10
Current Assets
12.93
-7.59%
13.99
+68.80%
8.29
-8.52%
9.06
Cash Cash Equivalents And Short Term Investments
0.78
-62.62%
2.07
-19.28%
2.57
+186.15%
0.90
Cash And Cash Equivalents
0.78
-62.62%
2.07
-19.28%
2.57
+186.15%
0.90
Cash Financial
0.78
-62.62%
2.07
-19.28%
2.57
+186.15%
0.90
Receivables
3.96
+114.23%
1.85
+55.18%
1.19
-76.72%
5.11
Accounts Receivable
3.13
+447.91%
0.57
-5.53%
0.60
+47.75%
0.41
Gross Accounts Receivable
3.16
+453.07%
0.57
—
—
Allowance For Doubtful Accounts Receivable
-0.03
—
—
—
Other Receivables
0.69
-43.99%
1.24
+125.26%
0.55
+102.47%
0.27
Loans Receivable
—
—
0.00
-100.00%
4.41
Inventory
5.75
-15.40%
6.80
+128.34%
2.98
+28.38%
2.32
Finished Goods
5.75
-15.40%
6.80
+128.34%
2.98
+28.38%
2.32
Prepaid Assets
2.44
-25.25%
3.26
+110.94%
1.55
+112.63%
0.73
Total Non Current Assets
64.44
-5.81%
68.41
+160.13%
26.30
+54.31%
17.04
Net PPE
40.09
-6.89%
43.06
+85.48%
23.22
+41.15%
16.45
Gross PPE
48.90
-4.85%
51.40
+89.61%
27.11
+36.35%
19.88
Accumulated Depreciation
-8.81
-5.72%
-8.33
-114.26%
-3.89
-13.31%
-3.43
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
3.94
+0.00%
3.94
+28.67%
3.06
+22.85%
2.49
Other Properties
42.58
-5.77%
45.18
+91.81%
23.56
+39.33%
16.91
Leases
2.39
+5.15%
2.27
+366.42%
0.49
+1.27%
0.48
Goodwill And Other Intangible Assets
22.30
-2.45%
22.86
+844.88%
2.42
+15742.98%
0.02
Goodwill
14.88
+0.00%
14.88
+569.73%
2.22
0.00
Other Intangible Assets
7.42
-7.01%
7.98
+3943.46%
0.20
+1192.10%
0.02
Investments And Advances
1.09
-29.47%
1.54
+656.93%
0.20
+0.00%
0.20
Long Term Equity Investment
1.09
-29.47%
1.54
+656.93%
0.20
+0.00%
0.20
Non Current Prepaid Assets
0.96
+1.04%
0.95
+106.83%
0.46
+51.89%
0.30
Other Non Current Assets
—
0.00
+0.00%
0.00
-98.52%
0.07
Total Liabilities Net Minority Interest
65.72
-8.31%
71.68
+112.12%
33.79
+25.40%
26.95
Current Liabilities
22.75
-20.93%
28.77
+243.61%
8.37
+11.00%
7.54
Payables And Accrued Expenses
11.46
+36.03%
8.43
+49.37%
5.64
+0.60%
5.61
Payables
10.19
+39.17%
7.32
+47.18%
4.98
-2.31%
5.09
Accounts Payable
8.52
+45.31%
5.87
+64.25%
3.57
+5.82%
3.37
Other Payable
0.34
-15.96%
0.40
+1403.79%
0.03
-96.98%
0.89
Current Accrued Expenses
1.27
+15.20%
1.10
+65.71%
0.67
+29.37%
0.51
Total Tax Payable
0.82
+45.27%
0.56
-43.28%
0.99
+108.71%
0.47
Income Tax Payable
0.66
+49.46%
0.44
-53.95%
0.96
+116.86%
0.44
Current Debt And Capital Lease Obligation
10.58
-45.39%
19.38
+749.13%
2.28
+45.90%
1.56
Current Debt
6.40
-58.17%
15.29
+2835.44%
0.52
+4.53%
0.50
Other Current Borrowings
4.95
-67.42%
15.19
+2816.73%
0.52
+4.53%
0.50
Current Capital Lease Obligation
4.19
+2.39%
4.09
+132.16%
1.76
+65.24%
1.07
Current Deferred Liabilities
0.70
-27.31%
0.97
+114.92%
0.45
+21.14%
0.37
Current Deferred Revenue
0.70
-27.31%
0.97
+114.92%
0.45
+21.14%
0.37
Other Current Liabilities
—
15.13
+9984.04%
0.15
—
Total Non Current Liabilities Net Minority Interest
42.98
+0.16%
42.91
+68.81%
25.42
+31.00%
19.40
Long Term Debt And Capital Lease Obligation
40.66
-2.06%
41.51
+64.25%
25.27
+30.62%
19.35
Long Term Debt
3.89
+55.96%
2.50
-2.54%
2.56
-8.41%
2.80
Long Term Capital Lease Obligation
36.76
-5.77%
39.02
+71.78%
22.71
+37.21%
16.55
Tradeand Other Payables Non Current
0.13
+4.89%
0.13
+18.44%
0.11
+91.54%
0.06
Non Current Deferred Liabilities
1.18
-6.94%
1.27
+3048.53%
0.04
0.00
Non Current Deferred Taxes Liabilities
1.18
-6.94%
1.27
+3048.53%
0.04
0.00
Other Non Current Liabilities
0.13
+4.89%
0.13
—
—
Stockholders Equity
11.67
+11.14%
10.50
+1902.25%
0.52
+172.07%
-0.73
Common Stock Equity
11.67
+11.14%
10.50
+1902.25%
0.52
+172.07%
-0.73
Capital Stock
0.00
+0.00%
0.00
+23.06%
0.00
+0.00%
0.00
Common Stock
0.00
+0.00%
0.00
+23.06%
0.00
+0.00%
0.00
Share Issued
19.69
+0.00%
19.69
+6.44%
18.50
+0.00%
18.50
Ordinary Shares Number
19.69
+0.00%
19.69
+6.44%
18.50
+0.00%
18.50
Additional Paid In Capital
13.31
+0.00%
13.31
0.00
—
Retained Earnings
-1.65
+41.50%
-2.82
-639.02%
0.52
+171.69%
-0.73
Minority Interest
-0.03
-112.32%
0.22
-17.48%
0.27
+324.13%
-0.12
Total Equity Gross Minority Interest
11.64
+8.59%
10.72
+1252.99%
0.79
+193.53%
-0.85
Total Capitalization
15.56
+19.75%
12.99
+321.12%
3.09
+49.13%
2.07
Working Capital
-9.82
+33.56%
-14.78
-16918.13%
-0.09
-105.73%
1.52
Invested Capital
21.96
-22.37%
28.28
+684.23%
3.61
+40.47%
2.57
Total Debt
51.24
-15.85%
60.89
+120.97%
27.56
+31.76%
20.91
Net Debt
9.51
-39.44%
15.71
+2966.30%
0.51
-78.62%
2.40
Capital Lease Obligations
40.95
-5.00%
43.10
+76.13%
24.47
+38.91%
17.62
Net Tangible Assets
-10.64
+13.98%
-12.36
-552.36%
-1.90
-155.16%
-0.74
Tangible Book Value
-10.64
+13.98%
-12.36
-552.36%
-1.90
-155.16%
-0.74
Available For Sale Securities
—
1.26
—
—
Current Notes Payable
4.89
-67.69%
15.13
+9984.04%
0.15
0.00
Derivative Product Liabilities
1.00
0.00
—
—
Duefrom Related Parties Current
0.13
+279.45%
0.03
+0.00%
0.03
+69.98%
0.02
Dueto Related Parties Current
0.51
+4.32%
0.49
+26.91%
0.39
+9.25%
0.35
Interest Payable
0.19
+36.43%
0.14
+6.86%
0.13
+30.49%
0.10
Investmentin Financial Assets
—
1.26
0.00
—
Investments In Other Ventures Under Equity Method
1.09
-29.47%
1.54
+656.93%
0.20
+0.00%
0.20
Line Of Credit
1.45
+1384.58%
0.10
0.00
—
Line Item Trend 2025-04-30 2024-04-30 2023-04-30 2022-04-30
Operating Cash Flow
4.76
+235.77%
-3.50
-823.50%
0.48
-67.45%
1.49
Cash Flow From Continuing Operating Activities
4.76
+235.77%
-3.50
-823.50%
0.48
-67.45%
1.49
Net Income From Continuing Operations
0.92
+127.19%
-3.39
-306.61%
1.64
+350.27%
-0.66
Depreciation Amortization Depletion
1.04
+124.20%
0.46
+24.26%
0.37
-15.02%
0.44
Depreciation
—
—
0.37
-15.02%
0.44
Depreciation And Amortization
1.04
+124.20%
0.46
+24.26%
0.37
-15.02%
0.44
Other Non Cash Items
0.06
—
—
—
Provisionand Write Offof Assets
—
—
-0.13
-952.10%
0.02
Asset Impairment Charge
0.31
+564.51%
-0.07
-168.92%
0.10
0.00
Deferred Tax
-0.09
-655.22%
-0.01
-274.34%
-0.00
0.00
Deferred Income Tax
-0.09
-655.22%
-0.01
-274.34%
-0.00
0.00
Operating Gains Losses
-0.29
-153.15%
0.54
—
—
Gain Loss On Investment Securities
-0.29
-153.15%
0.54
—
—
Change In Working Capital
2.81
+370.73%
-1.04
+35.85%
-1.62
-195.83%
1.69
Change In Receivables
-2.04
-276.40%
-0.54
-4.57%
-0.52
-253.81%
0.34
Changes In Account Receivables
-2.59
-3709.07%
-0.07
-371.17%
-0.01
-105.46%
0.26
Change In Inventory
0.77
-15.74%
0.91
+166.18%
0.34
+187.80%
-0.39
Change In Prepaid Assets
0.81
+136.93%
-2.21
-170.93%
-0.81
-12.85%
-0.72
Change In Payables And Accrued Expense
3.02
+2862.73%
-0.11
+87.87%
-0.90
-143.28%
2.08
Change In Accrued Expense
0.14
-59.55%
0.34
+168.06%
-0.50
-178.46%
0.64
Change In Payable
2.88
+737.82%
-0.45
-13.44%
-0.40
-127.63%
1.44
Change In Account Payable
2.66
+5543.42%
0.05
+106.27%
-0.75
-152.49%
1.43
Change In Other Working Capital
-0.26
-152.41%
0.50
+639.78%
0.07
-64.94%
0.19
Change In Other Current Liabilities
0.51
+28.16%
0.40
+96.58%
0.20
+8.98%
0.19
Investing Cash Flow
-0.24
+97.66%
-10.13
-644.52%
1.86
+156.65%
-3.28
Cash Flow From Continuing Investing Activities
-0.24
+97.66%
-10.13
-644.52%
1.86
+156.65%
-3.28
Net PPE Purchase And Sale
-0.18
+54.11%
-0.38
-673.73%
-0.05
+15.64%
-0.06
Purchase Of PPE
-0.18
+54.11%
-0.38
-673.73%
-0.05
+15.64%
-0.06
Capital Expenditure
-0.18
+94.74%
-3.33
-6646.85%
-0.05
+22.57%
-0.06
Net Business Purchase And Sale
-0.06
+99.09%
-6.80
-172.03%
-2.50
0.00
Purchase Of Business
-0.06
+99.30%
-8.88
-255.00%
-2.50
0.00
Net Intangibles Purchase And Sale
0.00
+100.00%
-2.95
0.00
+100.00%
-0.01
Purchase Of Intangibles
0.00
+100.00%
-2.95
0.00
+100.00%
-0.01
Net Other Investing Changes
—
—
4.41
+236.91%
-3.22
Financing Cash Flow
-5.82
-144.28%
13.14
+1859.96%
-0.75
-137.68%
1.98
Cash Flow From Continuing Financing Activities
-5.82
-144.28%
13.14
+1859.96%
-0.75
-137.68%
1.98
Net Issuance Payments Of Debt
-5.82
-3256.10%
-0.17
+76.78%
-0.75
-137.68%
1.98
Issuance Of Debt
3.76
+982.24%
0.35
0.00
-100.00%
1.98
Repayment Of Debt
-9.58
-1739.20%
-0.52
+30.24%
-0.75
0.00
Long Term Debt Issuance
2.33
0.00
0.00
-100.00%
1.92
Long Term Debt Payments
-9.58
-6286.00%
-0.15
+58.65%
-0.36
0.00
Net Long Term Debt Issuance
-7.24
-4729.34%
-0.15
+58.65%
-0.36
-118.93%
1.92
Short Term Debt Issuance
1.43
+310.19%
0.35
—
0.06
Short Term Debt Payments
0.00
+100.00%
-0.37
+3.41%
-0.38
0.00
Net Short Term Debt Issuance
1.43
+6195.77%
-0.02
+93.91%
-0.38
-692.20%
0.06
Net Common Stock Issuance
0.00
-100.00%
13.31
0.00
—
Net Other Financing Charges
—
—
0.01
-83.02%
0.06
Changes In Cash
-1.30
-162.39%
-0.50
-131.00%
1.60
+769.77%
0.18
Beginning Cash Position
2.08
-19.27%
2.57
+164.38%
0.97
+23.30%
0.79
End Cash Position
0.78
-62.64%
2.08
-19.27%
2.57
+164.38%
0.97
Free Cash Flow
4.58
+167.02%
-6.84
-1672.04%
0.43
-69.46%
1.42
Interest Paid Supplemental Data
1.03
+888.94%
0.10
+47.54%
0.07
-4.02%
0.07
Income Tax Paid Supplemental Data
0.12
-88.05%
0.97
+11380.44%
0.01
+112.02%
0.00
Change In Income Tax Payable
0.22
+142.21%
-0.52
-254.96%
0.33
+1986.04%
0.02
Change In Tax Payable
0.22
+142.21%
-0.52
-254.96%
0.33
+1986.04%
0.02
Common Stock Issuance
0.00
-100.00%
13.31
0.00
—
Issuance Of Capital Stock
0.00
-100.00%
13.31
0.00
—
Sale Of Business
0.00
-100.00%
2.07
—
—
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category