Maison Solutions Income Statement

Financials in millions USD. Fiscal year is May - April.

Millions USD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Revenue	121.48	124.22	58.04	55.4	41.98	41.2
Revenue Growth (YoY)	37.96%	114.01%	4.77%	31.95%	1.92%	-
Cost of Revenue	98.15	97.87	46.42	42.95	33.7	32.88
Gross Profit	23.33	26.34	11.62	12.45	8.29	8.31
Selling, General & Admin	28.76	27.61	14.33	12.37	9.11	7.76
Operating Expenses	28.76	27.61	14.33	12.37	9.11	7.76
Operating Income	-5.43	-1.27	-2.7	0.08	-0.83	0.55
Interest Expense	-2.02	-1.17	-0.12	-	-	-0.06
Interest & Investment Income	-	-	-	0.04	0.04	-
Other Non Operating Income (Expenses)	2.36	4.04	0.04	1.85	0.16	0.97
EBT Excluding Unusual Items	-5.1	1.61	-2.79	1.98	-0.63	1.46
Gain (Loss) on Sale of Investments	-1.81	-0.52	-0.54	-	-	-
Other Unusual Items	-	-	0.38	-	-	-
Pretax Income	-6.91	1.09	-2.95	1.98	-0.63	1.46
Income Tax Expense	-0.78	0.17	0.44	0.34	0.03	0.44
Earnings From Continuing Operations	-6.13	0.92	-3.39	1.64	-0.66	1.03
Minority Interest in Earnings	0.22	0.25	0.05	-0.39	0.09	-0.12
Net Income	-5.78	1.17	-3.34	1.25	-0.56	0.9
Net Income to Common	-5.78	1.17	-3.34	1.25	-0.56	0.9
Shares Outstanding (Basic)	18	17	18	16	16	-
Shares Outstanding (Diluted)	18	18	18	16	16	-
Shares Change (YoY)	-8.96%	-0.92%	11.96%	-	-	-
EPS (Basic)	-0.32	0.07	-0.19	0.08	-0.04	-
EPS (Diluted)	-0.32	0.07	-0.19	0.08	-0.04	-
Free Cash Flow	-0.63	4.58	-3.89	0.43	1.43	1.08
Free Cash Flow Per Share	-0.04	0.26	-0.22	0.03	0.09	-
Gross Margin	19.20%	21.21%	20.02%	22.48%	19.74%	20.17%
Operating Margin	-4.47%	-1.02%	-4.66%	0.15%	-1.97%	1.34%
Profit Margin	-4.76%	0.94%	-5.75%	2.26%	-1.34%	2.20%
Free Cash Flow Margin	-0.52%	3.69%	-6.69%	0.78%	3.40%	2.63%
EBITDA	-4.49	-0.23	-2.24	0.46	-0.39	1.13
EBITDA Margin	-3.69%	-0.18%	-3.86%	0.82%	-0.93%	2.75%
D&A For EBITDA	0.95	1.04	0.46	0.37	0.44	0.58
EBIT	-5.43	-1.27	-2.7	0.08	-0.83	0.55
EBIT Margin	-4.47%	-1.02%	-4.66%	0.15%	-1.97%	1.34%
Effective Tax Rate	-	15.89%	-	17.03%	-	29.81%
Revenue as Reported	-	-	-	-	41.98	41.2
Advertising Expenses	-	0.08	0.21	0.07	0.16	-

Updated Oct 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q