For the twelve months ended Jan 31, 2026, Maison Solutions Inc. reported $118.70M of revenue and -$12.13M of net income.
MSS revenue was $29.54M in fiscal Q3 2026 (ended Jan 31, 2026), down 8.6% from a year earlier and up 7.0% from the prior quarter. For the full fiscal 2025 it was $124.22M, up 114.0% from fiscal 2024. It rose in each of the last 3 fiscal years.
MSS net income was -$5.21M in fiscal Q3 2026 (ended Jan 31, 2026), compared with $1.01M a year earlier. For the full fiscal 2025 it was $1.17M, compared with -$3.34M in fiscal 2024.
MSS diluted EPS was -$0.21 in fiscal Q3 2026 (ended Jan 31, 2026). For the full fiscal 2025 it was $0.07, compared with -$0.19 in fiscal 2024.
| Line item | Apr 30, 2025 | Apr 30, 2024 | Apr 30, 2023 | Apr 30, 2022 |
|---|---|---|---|---|
| Revenue | $124.22M | $58.04M | $55.40M | $41.98M |
| Cost of revenue | $97.87M | $46.42M | $42.95M | $33.70M |
| Gross profit | $26.34M | $11.62M | $12.45M | $8.29M |
| Selling, general and admin | $7.89M | $4.17M | $3.89M | $3.00M |
| Operating income | -$1.27M | -$2.70M | $83.6K | -$826.6K |
| Interest expense | $1.17M | $124.3K | - | - |
| Pre-tax income | $1.09M | -$2.95M | $1.98M | - |
| Income tax | $174.0K | $440.6K | $336.5K | $27.7K |
| Net income | $1.17M | -$3.34M | $1.25M | $655.0K |
| EPS, basic | $0.07 | -$0.19 | $0.08 | -$0.04 |
| EPS, diluted | $0.07 | -$0.19 | $0.08 | -$0.04 |
| Diluted shares | 17.7M | 17.9M | 16.0M | 16.0M |
| Line item | Apr 30, 2025 | Apr 30, 2024 | Apr 30, 2023 | Apr 30, 2022 |
|---|---|---|---|---|
| Cash and equivalents | $775.4K | $1.1K | $2.57M | $972.4K |
| Receivables | $2.66M | $111.9K | $315.4K | - |
| Inventory | $5.32M | $6.80M | $2.98M | $2.32M |
| Current assets | $12.48M | $13.99M | $8.29M | $9.06M |
| Goodwill | $14.88M | $14.88M | $2.22M | - |
| Total assets | $77.36M | $82.40M | $34.58M | $26.10M |
| Current liabilities | $21.91M | $28.77M | $8.37M | $7.54M |
| Total debt | $5.64M | $2.56M | $2.62M | - |
| Total liabilities | $65.72M | $71.68M | $33.79M | $26.95M |
| Shareholders' equity | $11.67M | $10.72M | $792.3K | -$847.0K |
| Line item | Apr 30, 2025 | Apr 30, 2024 | Apr 30, 2023 | Apr 30, 2022 |
|---|---|---|---|---|
| Operating cash flow | $4.76M | -$3.50M | $484.2K | $1.49M |
| Capital expenditures | - | - | $49.4K | $58.5K |
| Free cash flow | - | - | $434.8K | $1.43M |
| Investing cash flow | -$237.4K | -$10.13M | $1.86M | -$3.28M |
| Financing cash flow | -$5.82M | $13.14M | -$746.6K | $1.98M |
| Depreciation and amortization | $1.04M | $461.9K | $326.9K | $397.6K |
| Line item | Apr 30, 2025 | Apr 30, 2024 | Apr 30, 2023 | Apr 30, 2022 |
|---|---|---|---|---|
| Revenue growth, YoY | 114.0% | 4.8% | 32.0% | - |
| Net income growth, YoY | - | - | 91.1% | - |
| Gross margin | 21.2% | 20.0% | 22.5% | 19.7% |
| Operating margin | -1.0% | -4.7% | 0.2% | -2.0% |
| Net margin | 0.9% | -5.8% | 2.3% | 1.6% |
| Free cash flow margin | - | - | 0.8% | 3.4% |
| Return on equity | 10.0% | -31.2% | 158.0% | - |
| Return on assets | 1.5% | -4.1% | 3.6% | 2.5% |
| Current ratio | 0.57 | 0.49 | 0.99 | 1.20 |
| Debt to equity | 0.48 | 0.24 | 3.31 | - |
| Line item | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $29.54M | $27.62M | $27.17M | $34.37M | $32.32M | $29.35M | $28.18M | $16.93M | $13.60M | $13.77M | $13.75M | $14.18M |
| Cost of revenue | $22.00M | $21.17M | $20.61M | $31.09M | $25.27M | $21.47M | $20.04M | $14.72M | $10.41M | $10.64M | $10.65M | $11.13M |
| Gross profit | $7.54M | $6.45M | $6.56M | $3.27M | $7.05M | $7.89M | $8.14M | $2.20M | $3.19M | $3.12M | $3.11M | $3.05M |
| Selling, general and admin | $6.00M | $3.01M | $1.61M | $2.84M | $1.45M | $2.00M | $1.60M | $1.47M | $1.06M | $588.3K | $1.06M | $1.24M |
| Operating income | -$2.82M | -$1.36M | $184.2K | -$5.45M | $1.19M | $926.3K | $2.07M | -$2.43M | -$307.2K | $253.8K | -$216.7K | $3.5K |
| Interest expense | $718.8K | $620.3K | $652.4K | $486.0K | $264.8K | $238.1K | $179.1K | $28.3K | $19.4K | $30.0K | $46.6K | - |
| Pre-tax income | -$5.16M | -$5.30M | -$510.6K | -$2.18M | $1.08M | $498.8K | $1.69M | -$2.90M | -$376.9K | $238.6K | $92.2K | $558.4K |
| Income tax | $50.4K | -$88.7K | $320.5K | -$998.9K | -$16.9K | $561.0K | $628.8K | $15.8K | $158.7K | $147.2K | $118.9K | $147.3K |
| Net income | -$5.21M | -$4.97M | -$1.66M | -$287.4K | $1.01M | -$316.1K | $617.8K | -$2.78M | -$549.0K | $91.5K | -$26.7K | $331.2K |
| EPS, basic | -$0.21 | -$0.23 | -$0.08 | -$0.02 | $0.06 | -$0.01 | $0.04 | -$0.16 | -$0.03 | $0.01 | -$0.01 | $0.03 |
| EPS, diluted | -$0.21 | -$0.23 | -$0.08 | -$0.02 | $0.06 | -$0.01 | $0.04 | -$0.16 | -$0.03 | $0.01 | -$0.01 | - |
| Diluted shares | 36.5M | 25.5M | 21.9M | - | 17.5M | 19.7M | 19.7M | - | 19.4M | 16.8M | 16.0M | - |
| Line item | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $1.52M | $1.37M | $1.07M | $775.4K | $445.4K | $355.7K | $588.9K | $1.1K | $9.41M | $8.60M | $1.61M | $2.57M |
| Receivables | $334.6K | $2.07M | $2.34M | $2.66M | $87.0K | $105.7K | $122.7K | $111.9K | $756.3K | $554.5K | $392.3K | $315.4K |
| Inventory | $5.63M | $6.12M | $5.89M | $5.32M | $10.66M | $8.89M | $7.35M | $6.80M | $3.02M | $2.83M | $2.87M | $2.98M |
| Current assets | $12.57M | $14.14M | $13.34M | $12.48M | $15.31M | $14.34M | $12.63M | $13.99M | $14.64M | $14.25M | $6.70M | $8.29M |
| Goodwill | $14.88M | $14.88M | $14.88M | $14.88M | $16.96M | $16.96M | $16.96M | $14.88M | $2.22M | $2.22M | $2.22M | $2.22M |
| Total assets | $72.09M | $75.44M | $73.34M | $77.36M | $82.74M | $82.74M | $82.08M | $82.40M | $44.20M | $42.35M | $33.85M | $34.58M |
| Current liabilities | $18.79M | $18.33M | $23.12M | $21.91M | $26.81M | $29.99M | $28.41M | $28.77M | $6.60M | $8.31M | $8.14M | $8.37M |
| Total debt | $2.57M | $2.59M | $2.60M | $5.64M | - | - | $2.55M | $2.56M | $2.58M | - | - | $2.62M |
| Total liabilities | $64.53M | $63.97M | $63.36M | $65.72M | $70.73M | $71.72M | $70.75M | $71.68M | $30.56M | $32.77M | $33.08M | $33.79M |
| Shareholders' equity | $7.70M | $11.47M | $9.98M | $11.67M | $12.02M | $11.02M | $11.34M | $10.72M | $13.64M | $9.57M | $765.5K | $792.3K |
| Line item | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $1.55M | -$1.72M | $1.09M | -$1.63M | $1.68M | $1.12M | $3.59M | -$2.62M | -$1.36M | -$120.4K | $596.5K | $120.0K |
| Investing cash flow | -$881.0K | -$2.04M | -$1.0K | -$20.9K | -$21.3K | -$92.5K | -$102.6K | -$4.99M | -$2.18M | -$1.51M | -$1.45M | -$25.2K |
| Financing cash flow | -$513.7K | $4.05M | -$790.3K | -$93.4K | -$1.57M | -$1.26M | -$2.89M | $274.1K | $4.35M | $8.62M | -$101.4K | -$105.2K |
| Stock-based compensation | $846.3K | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation and amortization | $219.5K | $220.8K | $220.8K | $255.9K | $100.7K | $111.2K | $266.9K | $281.3K | $70.6K | $52.0K | $57.9K | $61.9K |
| Line item | Jan 31, 2026 | Oct 31, 2025 | Jul 31, 2025 | Apr 30, 2025 | Jan 31, 2025 | Oct 31, 2024 | Jul 31, 2024 | Apr 30, 2024 | Jan 31, 2024 | Oct 31, 2023 | Jul 31, 2023 | Apr 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | -8.6% | -5.9% | -3.6% | 103.0% | 137.7% | 113.2% | 104.9% | 19.3% | -13.0% | -2.8% | 20.5% | - |
| Net income growth, YoY | - | - | - | - | - | - | - | - | - | -82.7% | - | - |
| EPS growth, YoY | - | - | - | - | - | - | - | - | - | -66.7% | - | - |
| Gross margin | 25.5% | 23.4% | 24.1% | 9.5% | 21.8% | 26.9% | 28.9% | 13.0% | 23.4% | 22.7% | 22.6% | 21.5% |
| Operating margin | -9.5% | -4.9% | 0.7% | -15.9% | 3.7% | 3.2% | 7.3% | -14.4% | -2.3% | 1.8% | -1.6% | 0.0% |
| Net margin | -17.7% | -18.0% | -6.1% | -0.8% | 3.1% | -1.1% | 2.2% | -16.4% | -4.0% | 0.7% | -0.2% | 2.3% |
| Current ratio | 0.67 | 0.77 | 0.58 | 0.57 | 0.57 | 0.48 | 0.44 | 0.49 | 2.22 | 1.71 | 0.82 | 0.99 |
| Debt to equity | 0.33 | 0.23 | 0.26 | 0.48 | - | - | 0.22 | 0.24 | 0.19 | - | - | 3.31 |
Source: XBRL data Maison Solutions Inc. files with the SEC, latest filing dated Mar 17, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
* Worked out from the filings rather than stated in them: Q4 is the full year less the first nine months.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| MSS | $118.70M | +11.2% | -$12.13M | -10.2% | $855,339 |
| KR | $149.33B | +1.6% | $1.09B | 0.7% | $40.16B |
| TBBB | MXN 78.15B | +36.1% | -MXN 2.84B | -3.6% | $7.96B |
| ACI | $83.21B | +2.3% | -$51.30M | -0.1% | $6.07B |
| SFM | $9.11B | +5.3% | $496.17M | 5.4% | $4.57B |
| WMK | $5.11B | +4.3% | $104.88M | 2.1% | $1.98B |
| IMKTA | $5.42B | +1.0% | $103.99M | 1.9% | $1.60B |
| GO | $4.74B | +5.1% | -$381.25M | -8.0% | $1.37B |