MSS
MSS
Maison Solutions Inc. Class A Common StockIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2026 | $27.62M ▲ | $7.81M ▲ | $-4.97M ▼ | -17.98% ▼ | $-0.23 ▼ | $-4.46M ▼ |
| Q1-2026 | $27.17M ▼ | $6.37M ▼ | $-1.54M ▼ | -5.67% ▼ | $-0.08 ▼ | $404.97K ▲ |
| Q4-2025 | $29.4M ▼ | $7.07M ▲ | $-287.39K ▼ | -0.98% ▼ | $-0.02 ▼ | $-4.21M ▼ |
| Q3-2025 | $34.15M ▲ | $6.43M ▼ | $1.01M ▲ | 2.96% ▲ | $0.06 ▲ | $1.52M ▲ |
| Q2-2025 | $31.02M | $7.48M | $-256.01K | -0.83% | $-0.01 | $750.03K |
What's going well?
Revenue is steady and the company generated a large boost from non-operating income this quarter. Interest expense is manageable, and there are no major one-time charges distorting results.
What's concerning?
Operating expenses jumped much faster than sales, margins are getting squeezed, and the company swung from a small profit to a large loss. Share dilution is also a negative for existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2026 | $1.37M ▲ | $75.44M ▲ | $63.97M ▲ | $11.62M ▲ |
| Q1-2026 | $1.07M ▲ | $73.34M ▼ | $63.36M ▼ | $10.13M ▼ |
| Q4-2025 | $775.36K ▲ | $77.36M ▼ | $65.72M ▼ | $11.67M ▼ |
| Q3-2025 | $445.36K ▲ | $82.74M ▲ | $70.73M ▼ | $11.95M ▲ |
| Q2-2025 | $355.67K | $82.74M | $71.72M | $10.94M |
What's financially strong about this company?
Equity improved this quarter and debt decreased a bit. The company owns a lot of physical assets, and book value per share is up.
What are the financial risks or weaknesses?
Cash is extremely low, debt is very high, and most assets are tied up in equipment and goodwill. The company has a history of losses and may need to raise money soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2026 | $-4.97M ▼ | $-1.72M ▼ | $-2.04M ▼ | $4.05M ▲ | $294.57K ▼ | $-3.76M ▼ |
| Q1-2026 | $-1.66M ▼ | $1.09M ▲ | $-1K ▲ | $-790.26K ▼ | $295.44K ▼ | $1.09M ▲ |
| Q4-2025 | $-375.99K ▼ | $-1.63M ▼ | $-20.93K ▲ | $-93.35K ▲ | $330K ▲ | $-1.65M ▼ |
| Q3-2025 | $995.16K ▲ | $1.68M ▲ | $-21.34K ▲ | $-1.57M ▼ | $89.69K ▲ | $1.66M ▲ |
| Q2-2025 | $-316.1K | $1.12M | $-92.45K | $-1.26M | $-233.23K | $1.22M |
What's strong about this company's cash flow?
The company was able to raise new debt to keep operations going and still ended the quarter with a small increase in cash. Non-cash expenses like stock comp and depreciation soften the reported losses somewhat.
What are the cash flow concerns?
Cash flow swung sharply negative, with both operating and free cash flow now deeply in the red. The business is now dependent on outside borrowing, and working capital is draining cash rather than helping.
5-Year Trend Analysis
A comprehensive look at Maison Solutions Inc. Class A Common Stock's financial evolution and strategic trajectory over the past five years.
MSS combines rapid top-line growth with a clear strategic focus on Asian and international grocery, backed by strong product differentiation and a growing footprint. The company has significantly expanded its asset base, turned equity positive, and, in the latest year, generated robust operating and free cash flow. Its logistics capabilities, sourcing relationships, and ongoing digital and operational innovation provide a foundation for further scale within its niche.
At the same time, MSS carries notable risks. Profitability and cash flows have been volatile, with a recent year of heavy losses and negative cash generation. Leverage remains high and liquidity metrics are weak, leaving limited cushion against operational setbacks in a low-margin industry. The business is executing an ambitious acquisition and technology agenda that brings integration and execution risk, and the short-seller allegations and associated litigation add governance, regulatory, and reputational uncertainty.
Looking forward, the company’s prospects hinge on whether it can stabilize margins, manage debt and liquidity prudently, and successfully integrate acquisitions while rolling out its digital and logistics strategy. If these pieces come together, MSS could translate its rapid revenue growth and niche positioning into a more durable and profitable business model. However, the current financial and legal risk profile means the path to a more secure, steady-state earnings and cash flow profile is uncertain and likely to be bumpy.
About Maison Solutions Inc. Class A Common Stock
https://maisonsolutionsinc.comMaison Solutions Inc., together with its subsidiaries, operates as the specialty grocery retailer in California.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2026 | $27.62M ▲ | $7.81M ▲ | $-4.97M ▼ | -17.98% ▼ | $-0.23 ▼ | $-4.46M ▼ |
| Q1-2026 | $27.17M ▼ | $6.37M ▼ | $-1.54M ▼ | -5.67% ▼ | $-0.08 ▼ | $404.97K ▲ |
| Q4-2025 | $29.4M ▼ | $7.07M ▲ | $-287.39K ▼ | -0.98% ▼ | $-0.02 ▼ | $-4.21M ▼ |
| Q3-2025 | $34.15M ▲ | $6.43M ▼ | $1.01M ▲ | 2.96% ▲ | $0.06 ▲ | $1.52M ▲ |
| Q2-2025 | $31.02M | $7.48M | $-256.01K | -0.83% | $-0.01 | $750.03K |
What's going well?
Revenue is steady and the company generated a large boost from non-operating income this quarter. Interest expense is manageable, and there are no major one-time charges distorting results.
What's concerning?
Operating expenses jumped much faster than sales, margins are getting squeezed, and the company swung from a small profit to a large loss. Share dilution is also a negative for existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2026 | $1.37M ▲ | $75.44M ▲ | $63.97M ▲ | $11.62M ▲ |
| Q1-2026 | $1.07M ▲ | $73.34M ▼ | $63.36M ▼ | $10.13M ▼ |
| Q4-2025 | $775.36K ▲ | $77.36M ▼ | $65.72M ▼ | $11.67M ▼ |
| Q3-2025 | $445.36K ▲ | $82.74M ▲ | $70.73M ▼ | $11.95M ▲ |
| Q2-2025 | $355.67K | $82.74M | $71.72M | $10.94M |
What's financially strong about this company?
Equity improved this quarter and debt decreased a bit. The company owns a lot of physical assets, and book value per share is up.
What are the financial risks or weaknesses?
Cash is extremely low, debt is very high, and most assets are tied up in equipment and goodwill. The company has a history of losses and may need to raise money soon.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2026 | $-4.97M ▼ | $-1.72M ▼ | $-2.04M ▼ | $4.05M ▲ | $294.57K ▼ | $-3.76M ▼ |
| Q1-2026 | $-1.66M ▼ | $1.09M ▲ | $-1K ▲ | $-790.26K ▼ | $295.44K ▼ | $1.09M ▲ |
| Q4-2025 | $-375.99K ▼ | $-1.63M ▼ | $-20.93K ▲ | $-93.35K ▲ | $330K ▲ | $-1.65M ▼ |
| Q3-2025 | $995.16K ▲ | $1.68M ▲ | $-21.34K ▲ | $-1.57M ▼ | $89.69K ▲ | $1.66M ▲ |
| Q2-2025 | $-316.1K | $1.12M | $-92.45K | $-1.26M | $-233.23K | $1.22M |
What's strong about this company's cash flow?
The company was able to raise new debt to keep operations going and still ended the quarter with a small increase in cash. Non-cash expenses like stock comp and depreciation soften the reported losses somewhat.
What are the cash flow concerns?
Cash flow swung sharply negative, with both operating and free cash flow now deeply in the red. The business is now dependent on outside borrowing, and working capital is draining cash rather than helping.
5-Year Trend Analysis
A comprehensive look at Maison Solutions Inc. Class A Common Stock's financial evolution and strategic trajectory over the past five years.
MSS combines rapid top-line growth with a clear strategic focus on Asian and international grocery, backed by strong product differentiation and a growing footprint. The company has significantly expanded its asset base, turned equity positive, and, in the latest year, generated robust operating and free cash flow. Its logistics capabilities, sourcing relationships, and ongoing digital and operational innovation provide a foundation for further scale within its niche.
At the same time, MSS carries notable risks. Profitability and cash flows have been volatile, with a recent year of heavy losses and negative cash generation. Leverage remains high and liquidity metrics are weak, leaving limited cushion against operational setbacks in a low-margin industry. The business is executing an ambitious acquisition and technology agenda that brings integration and execution risk, and the short-seller allegations and associated litigation add governance, regulatory, and reputational uncertainty.
Looking forward, the company’s prospects hinge on whether it can stabilize margins, manage debt and liquidity prudently, and successfully integrate acquisitions while rolling out its digital and logistics strategy. If these pieces come together, MSS could translate its rapid revenue growth and niche positioning into a more durable and profitable business model. However, the current financial and legal risk profile means the path to a more secure, steady-state earnings and cash flow profile is uncertain and likely to be bumpy.

CEO
Jun Xu
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 15
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1

