Maison Solutions Inc. (MSS) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
127 N GARFIELD AVE MONTEREY PARK, CA 91754 |
| State of Incorp. | DE |
| Fiscal Year End | April 30 |
| Industry (SIC) | 5411 - Grocery Stores (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 1/31/2025 MRQ | 4/30/2024 | 4/30/2023 | |||
|---|---|---|---|---|---|
| ASSETS | |||||
| Current Assets | |||||
| Cash, cash equivalents, and short-term investments | 863 | 2,570 | |||
| Cash and cash equivalent | 863 | 2,570 | |||
| Restricted cash and investments | |||||
| Receivables | 112 | 349 | |||
| Inventory, net of allowances, customer advances and progress billings | 6,802 | 2,979 | |||
| Inventory | 6,802 | 2,979 | |||
| Prepaid expense | 3,264 | 1,547 | |||
| Other current assets | 1,241 | ||||
| Other undisclosed current assets | (369) | 840 | |||
| Total current assets: | 11,912 | 8,286 | |||
| Noncurrent Assets | |||||
| Operating lease, right-of-use asset | 40,727 | 22,545 | |||
| Property, plant and equipment | 2,335 | 671 | |||
| Long-term investments and receivables | 1,261 | 203 | |||
| Long-term investments | 1,261 | 203 | |||
| Intangible assets, net (including goodwill) | 24,936 | 2,420 | |||
| Goodwill | 16,957 | 2,222 | |||
| Intangible assets, net (excluding goodwill) | 7,979 | 197 | |||
| Deposits noncurrent assets | 946 | 457 | |||
| Restricted cash and investments | 1 | 1 | |||
| Other undisclosed noncurrent assets | 278 | ||||
| Total noncurrent assets: | 70,485 | 26,298 | |||
| TOTAL ASSETS: | 82,397 | 34,584 | |||
| LIABILITIES AND EQUITY | |||||
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts payable and accrued liabilities, including: | 7,184 | 868 | |||
| Accounts payable | 5,394 | 3,106 | |||
| Accrued liabilities | 1,789 | 1,263 | |||
| Other undisclosed accounts payable and accrued liabilities | (3,500) | ||||
| Deferred revenue | 966 | 449 | |||
| Debt | 15,289 | 521 | |||
| Other undisclosed current liabilities | 5,331 | 6,535 | |||
| Total current liabilities: | 28,769 | 8,373 | |||
| Noncurrent Liabilities | |||||
| Long-term debt and lease obligation | 2,496 | 2,667 | |||
| Long-term debt, excluding current maturities | 2,496 | 2,667 | |||
| Liabilities, other than long-term debt | 40,288 | 22,752 | |||
| Deferred income tax liabilities | 1,272 | 40 | |||
| Operating lease, liability | 39,015 | 22,712 | |||
| Other undisclosed noncurrent liabilities | 125 | ||||
| Total noncurrent liabilities: | 42,909 | 25,419 | |||
| Total liabilities: | 71,678 | 33,792 | |||
| Equity | |||||
| Equity, attributable to parent, including: | 10,498 | 524 | |||
| Additional paid in capital | 13,314 | ||||
| Retained earnings (accumulated deficit) | (2,817) | 523 | |||
| Other undisclosed equity, attributable to parent | 2 | 2 | |||
| Equity, attributable to noncontrolling interest | 221 | 268 | |||
| Total equity: | 10,719 | 792 | |||
| TOTAL LIABILITIES AND EQUITY: | 82,397 | 34,584 | |||
Income Statement (P&L) ($ in thousands)
| 1/31/2025 TTM | 4/30/2024 | 4/30/2023 | ||
|---|---|---|---|---|
| Revenues | 58,043 | 55,399 | ||
| Cost of revenue | (46,422) | (42,948) | ||
| Cost of product and service sold | (46,422) | |||
| Gross profit: | 11,621 | 12,451 | ||
| Operating expenses | (14,325) | (12,368) | ||
| Operating income (loss): | (2,704) | 84 | ||
| Nonoperating income (expense) | (242) | 1,892 | ||
| Investment income, nonoperating | ||||
| Other nonoperating income | 420 | 1,850 | ||
| Interest and debt expense | (31) | (39) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (2,978) | 1,936 | ||
| Other undisclosed income from continuing operations before income taxes | 31 | |||
| Income (loss) from continuing operations before income taxes: | (2,946) | 1,936 | ||
| Income tax expense | (441) | (336) | ||
| Income (loss) from continuing operations: | (3,387) | 1,600 | ||
| Other undisclosed net income | 39 | |||
| Net income (loss): | (3,387) | 1,639 | ||
| Net income (loss) attributable to noncontrolling interest | 47 | (387) | ||
| Other undisclosed net loss attributable to parent | (2,891) | |||
| Net loss attributable to parent: | (3,340) | (1,639) | ||
| Other undisclosed net income available to common stockholders, basic | 2,891 | |||
| Net income (loss) available to common stockholders, diluted: | (3,340) | 1,252 | ||
Comprehensive Income ($ in thousands)
| 1/31/2025 TTM | 4/30/2024 | 4/30/2023 | ||
|---|---|---|---|---|
| Net income (loss): | (3,387) | 1,639 | ||
| Comprehensive income (loss): | (3,387) | 1,639 | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 47 | (387) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (3,340) | 1,252 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.