MSS
Maison Solutions Inc.
NASDAQ · Consumer Defensive · Grocery Stores · US
$1.03
+4.99%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 113.7M | 124.2M | 58.0M | 55.4M | 42.0M |
| Cost of Revenue | 90.8M | 97.9M | 46.4M | 42.9M | 33.7M |
| Gross Profit | 22.9M | 26.3M | 11.6M | 12.5M | 8.3M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 31.6M | 27.6M | 14.3M | 12.4M | 9.1M |
| General & Admin Expense | 13.1M | 7.9M | 4.2M | 3.9M | 3.0M |
| Selling & Marketing Expense | 18.5M | 19.7M | 10.2M | 8.5M | 6.1M |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 31.6M | 27.6M | 14.3M | 12.4M | 9.1M |
| Cost and Expenses | 122.4M | 125.5M | 60.7M | 55.3M | 42.8M |
| Operating Income (EBIT) | (8.7M) | (1.3M) | (2.7M) | 83.6K | (826.6K) |
| Non-Operating | |||||
| Interest Income | — | — | — | 42.6K | 43.5K |
| Interest Expense | 2.5M | 1.2M | 124.3K | — | — |
| Net Interest Income | (2.5M) | (1.2M) | (124.3K) | 42.6K | 43.5K |
| Other Non-Op Income/Expense | (3.7M) | 2.4M | (242.5K) | 1.9M | 199.3K |
| Non-Operating Income (excl Interest) | 4.8M | — | 118.2K | — | — |
| EBT (Pre-Tax Income) | (12.4M) | 1.1M | (2.9M) | 2.0M | (627.3K) |
| Income Tax Expense | (751.5K) | 174.0K | 440.6K | 336.5K | 27.7K |
| Bottom Line | |||||
| Net Income | (12.0M) | 1.2M | (3.3M) | 1.3M | (562.7K) |
| Earnings from Cont. Ops | (11.6M) | 920.9K | (3.4M) | 1.6M | (655.0K) |
| Earnings from Discont. Ops | (584.7K) | — | — | — | — |
| Bottom Line Net Income | (12.0M) | 1.2M | (3.3M) | 1.3M | (562.7K) |
| Per Share | |||||
| Basic EPS | ($12.77) | $3.35 | ($0.19) | $3.39 | ($1.52) |
| Diluted EPS | ($12.60) | $3.30 | ($0.19) | $3.39 | ($1.52) |
| Revenue Per Share | $4.49 | $355.91 | $3.24 | $149.73 | $113.47 |
| Shares | |||||
| Basic Shares Outstanding | 25.3M | 349010 | 17.9M | 370000 | 370000 |
| Diluted Shares Outstanding | 36.5M | 354965 | 17.9M | 370000 | 370000 |
| Profitability Metrics | |||||
| EBITDA | (12.5M) | (229.5K) | (2.4M) | 455.3K | (389.2K) |
| D&A | 916.9K | 1.0M | 461.9K | 371.7K | 437.4K |
| EBIT | (13.4M) | (1.3M) | (2.8M) | 83.6K | (826.6K) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jan 1, 2026