Maison Solutions Inc. (MSS) Income Statement
MSS FY2025 at a glance
Fiscal year ended April 30, 2025 · U.S. dollarsMSS revenue and net income
Where MSS's revenue goes
FY2025Each bar shows an amount and its share of revenue. MSS kept 0.9% of revenue as net income.
MSS profit margins
MSS growth rates
to FY2025| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Revenue | +114.0% | +43.6% | — | — |
| Gross profit | +126.7% | +47.0% | — | — |
| Operating income | — | — | — | — |
| Net income | — | — | — | — |
| EPS (diluted) | — | — | — | — |
1-year change and average annual growth (CAGR) over 3, 5 and 10 fiscal years. "—" when a starting value was zero or negative.
MSS quarterly EPS vs estimates
Maison Solutions beat the analyst EPS estimate in 0 of the last 3 quarters.
MSS income statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Revenue | $124.2M | $58.0M | $55.4M | $42.0M | $41.2M |
| Cost of revenue | $97.9M | $46.4M | $42.9M | $33.7M | $32.9M |
| Gross profit | $26.3M | $11.6M | $12.5M | $8.3M | $8.3M |
| Sales, general & admin | $27.6M | $14.3M | $12.4M | $9.1M | $7.8M |
| Total operating expenses | $27.6M | $14.3M | $12.4M | $9.1M | $7.8M |
| Operating income | −$1.3M | −$2.7M | $83,647 | −$826,590 | $553,402 |
| Interest income | — | — | $42,606 | $43,481 | — |
| Interest expense | $1.2M | $124,260 | — | — | $59,209 |
| Income before taxes | $1.1M | −$2.9M | $2.0M | −$627,288 | $1.5M |
| Income taxes | $173,989 | $440,562 | $336,486 | $27,738 | $436,055 |
| Net income | $1.2M | −$3.3M | $1.3M | −$562,744 | $904,079 |
| EBITDA | −$229,521 | −$2.2M | $455,343 | −$389,182 | $1.1M |
| EPS (diluted) | $1.31 | −$8.18 | $3.73 | −$1.52 | — |
| Gross margin | 21.2% | 20.0% | 22.5% | 19.7% | 20.2% |
| Operating margin | −1.0% | −4.7% | 0.2% | −2.0% | 1.3% |
| Net margin | 0.9% | −5.8% | 2.3% | −1.3% | 2.2% |
| Jan '26 | Oct '25 | Jul '25 | Apr '25 | Jan '25 | Oct '24 | Jul '24 | Apr '24 | Jan '24 | Oct '23 | Jul '23 | Apr '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $29.5M | $27.6M | $27.2M | $29.4M | $34.1M | $31.0M | $29.6M | $16.9M | $13.6M | $13.8M | $13.8M | $14.2M |
| Cost of revenue | $22.0M | $21.2M | $20.6M | $27.0M | $26.6M | $22.9M | $21.4M | $14.8M | $10.4M | $10.6M | $10.6M | $11.1M |
| Gross profit | $7.5M | $6.5M | $6.6M | $2.4M | $7.5M | $8.2M | $8.3M | $2.1M | $3.2M | $3.1M | $3.1M | $3.1M |
| Sales, general & admin | $10.4M | $7.8M | $6.4M | $7.1M | $6.4M | $7.5M | $6.6M | $4.5M | $3.5M | $2.9M | $3.3M | $3.0M |
| Total operating expenses | $10.4M | $7.8M | $6.4M | $34.1M | $6.4M | $7.5M | $6.6M | $4.5M | $3.5M | $2.9M | $3.3M | $3.0M |
| Operating income | −$2.8M | −$1.4M | $184,215 | −$4.7M | $1.1M | $671,366 | $1.6M | −$2.4M | −$307,169 | $253,823 | −$216,745 | $3,453 |
| Interest expense | $718,833 | $620,320 | $652,409 | — | $269,059 | $242,380 | $183,387 | $28,304 | $19,425 | $29,965 | $46,566 | — |
| Income before taxes | −$5.2M | −$5.3M | −$510,609 | −$1.4M | $1.0M | $247,000 | $1.3M | −$2.9M | −$376,900 | $238,638 | $92,182 | $558,355 |
| Income taxes | $50,393 | −$88,676 | $320,543 | — | $8,416 | $563,096 | $636,228 | $15,840 | $158,656 | $147,160 | $118,906 | $147,335 |
| Net income | −$5.2M | −$5.0M | −$1.5M | −$287,389 | $1.0M | −$256,009 | $700,908 | −$2.8M | −$548,954 | $91,465 | −$104,939 | $331,177 |
| EBITDA | −$2.6M | −$4.5M | $404,974 | −$4.2M | $1.5M | $750,029 | $1.7M | −$2.2M | −$160,144 | $328,818 | $205,984 | $62,600 |
| EPS (diluted) | −$6.40 | −$3.92 | −$2.00 | −$0.02 | $0.06 | −$0.73 | $2.01 | −$7.05 | −$1.39 | $0.27 | — | — |
| Gross margin | 25.5% | 23.4% | 24.1% | 8.1% | 22.1% | 26.3% | 27.9% | 12.4% | 23.4% | 22.7% | 22.6% | 21.5% |
| Operating margin | −9.5% | −4.9% | 0.7% | −15.9% | 3.3% | 2.2% | 5.5% | −14.4% | −2.3% | 1.8% | −1.6% | 0.0% |
| Net margin | −17.7% | −18.0% | −5.7% | −1.0% | 3.0% | −0.8% | 2.4% | −16.4% | −4.0% | 0.7% | −0.8% | 2.3% |
Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported in MSS's financial statements (latest annual report filed August 14, 2025); data from EODHD. Sales, general & administrative expenses include sales and marketing.
MSS financial results
In fiscal year 2025 (ended April 30, 2025), Maison Solutions reported revenue of $124.2 million, up 114.0% from the year before. It had net income of $1.2 million, a net profit margin of 0.9%. Diluted earnings per share came to $1.31.
See the MSS stock overview for the latest quote and news, or the MSS chart for price history and technical indicators.
MSS income statement FAQ
What is Maison Solutions's annual revenue?
Maison Solutions reported total revenue of $124.2 million for fiscal year 2025, which ended on April 30, 2025. That was up 114.0% from $58.0 million the previous year.
Is Maison Solutions profitable?
Yes. Maison Solutions reported net income of $1.2 million in fiscal 2025, a net profit margin of 0.9%; its operating margin was −1.0%.
What is Maison Solutions's gross margin?
Maison Solutions's gross margin was 21.2% in fiscal 2025: for every $100 of revenue, Maison Solutions kept $21 after the direct cost of its products and services.
What are Maison Solutions's earnings per share?
Maison Solutions earned $1.31 per diluted share in fiscal 2025, compared with $-8.18 a year earlier.
When does Maison Solutions's fiscal year end?
Maison Solutions's fiscal year ends in April. The latest annual report covers the year ended April 30, 2025 and was filed on August 14, 2025.