Maison Solutions Inc. Class A Common Stock (MSS) — Financial statements
Income statement, balance sheet, and cash flow for Maison Solutions Inc. Class A Common Stock — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 124↑114.0% | 58↑4.8% | 55↑32.0% | 42↑1.9% | 41 | |
| Cost of Revenue | 98↑110.8% | 46↑8.1% | 43↑27.5% | 34↑2.5% | 33 | |
| Gross Profit | 26↑126.7% | 12↓6.7% | 12↑50.3% | 8↓0.3% | 8 | |
| Operating Expenses | ||||||
| R&D Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General & Administrative Expenses | 8↑89.2% | 4↑7.2% | 4↑29.6% | 3↑71.3% | 2 | |
| Selling & Marketing Expenses | 20↑94.2% | 10↑19.8% | 8↑38.7% | 6↑1.8% | 6 | |
| SG&A Expenses | 28↑92.7% | 14↑15.8% | 12↑35.7% | 9↑17.5% | 8 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Operating Expenses | 28↑92.7% | 14↑15.8% | 12↑35.7% | 9↑17.5% | 8 | |
| Total Costs & Expenses | 125↑106.6% | 61↑9.8% | 55↑29.2% | 43↑5.3% | 41 | |
| Operating Results | ||||||
| Operating Income | -1↑53.2% | -3↓3332.6% | 0.08↑110.1% | -0.83↓249.4% | 0.55 | |
| Depreciation & Amortization | 1↑124.2% | 0.46↑24.7% | 0.37↓15.3% | 0.44↓24.4% | 0.58 | |
| EBITDA | -0.23↑89.8% | -2↓593.7% | 0.45↑216.7% | -0.39↓134.4% | 1 | |
| EBIT | -1↑53.2% | -3↓3332.6% | 0.08↑110.1% | -0.83↓249.4% | 0.55 | |
| Interest & Other Income | ||||||
| Net Interest Income | -1↓839.9% | -0.12↓391.6% | 0.04↓2.0% | 0.04↑173.4% | -0.06 | |
| Interest Income | 0.00 | 0.00↓100.0% | 0.04↓2.0% | 0.04 | 0.00 | |
| Interest Expense | 1↑839.9% | 0.12 | 0.00 | 0.00↓100.0% | 0.06 | |
| Non-Operating Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Income / Expenses | 2↑1073.3% | -0.24↓112.8% | 2↑849.4% | 0.20↓78.1% | 0.91 | |
| Income Before Tax | 1↑137.2% | -3↓249.1% | 2↑415.0% | -0.63↓142.9% | 1 | |
| Income Tax Expense | 0.17↓60.5% | 0.44↑30.9% | 0.34↑1113.1% | 0.03↓93.6% | 0.44 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | 0.92↑127.2% | -3↓306.6% | 2↑350.3% | -0.66↓163.8% | 1 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | 1↑135.0% | -3↓366.8% | 1↑322.4% | -0.56↓162.2% | 0.90 | |
| Bottom-Line Net Income | 1↑135.0% | -3↓366.8% | 1↑322.4% | -0.56↓162.2% | 0.90 | |
| EPS (Basic) | 0.67↑135.3% | -1.90↓380.6% | 0.68↑322.7% | -0.30↓162.2% | 0.49 | |
| EPS (Diluted) | 0.66↑134.7% | -1.90↓380.6% | 0.68↑322.7% | -0.30↓162.2% | 0.49 | |
| Weighted Average Shares | 2↓2.6% | 2↓3.2% | 2↑0.0% | 2↑0.0% | 2 | |
| Weighted Average Diluted Shares | 2↓0.9% | 2↓3.2% | 2↑0.0% | 2↑0.0% | 2 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.