Maison Solutions Inc. (MSS)

Maison Solutions Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Apr 30, 2025	Apr 30, 2024	Apr 30, 2023	Apr 30, 2022	Apr 30, 2021
Net Income	-5.78	1.17	-3.34	1.25	-0.56	0.9
Depreciation & Amortization	0.95	1.04	0.46	0.37	0.44	0.58
Other Amortization	0.81	0.06	-	-	-	-
Loss (Gain) on Equity Investments	0.93	0.52	0.54	-	-	-
Provision & Write-off of Bad Debts	-0.03	0.03	-0.06	0.23	-	-
Other Operating Activities	1.42	-0.86	-0.06	0.25	-0.08	0.15
Change in Accounts Receivable	-1.91	-2.59	-0.07	-0.01	0.26	-0.41
Change in Inventory	2.54	0.77	0.91	0.34	-0.39	-0.42
Change in Accounts Payable	-1.13	2.66	0.05	-0.75	1.43	-0.96
Change in Unearned Revenue	-0.18	-0.26	0.5	0.07	0.19	0.15
Change in Income Taxes	-0.66	0.22	-0.52	0.33	0.02	0.43
Change in Other Net Operating Assets	0.91	2.02	-1.92	-1.6	0.18	0.68
Operating Cash Flow	-0.59	4.76	-3.5	0.48	1.49	1.11
Operating Cash Flow Growth	-	-	-	-67.45%	34.11%	-
Capital Expenditures	-0.04	-0.18	-0.38	-0.05	-0.06	-0.03
Cash Acquisitions	-	-	-4.93	-2.5	-	-
Sale (Purchase) of Intangibles	-	-	-2.95	-	-0.01	-0.01
Investment in Securities	-	-0.06	-1.88	-	-	-
Other Investing Activities	-2.04	-	-	-	0.49	-0.49
Investing Cash Flow	-2.08	-0.24	-10.13	1.86	-3.28	-1.23
Short-Term Debt Issued	-	1.43	0.35	-	0.06	-
Long-Term Debt Issued	-	2.34	-	-	1.92	-
Total Debt Issued	12.61	3.76	0.35	-	1.98	-
Short-Term Debt Repaid	-	-0.1	-	-0.38	-	-0.13
Long-Term Debt Repaid	-	-9.48	-0.52	-0.36	-	-0.53
Total Debt Repaid	-10.58	-9.58	-0.52	-0.75	-	-0.65
Net Debt Issued (Repaid)	2.04	-5.82	-0.17	-0.75	1.98	-0.65
Issuance of Common Stock	-	-	13.31	-	-	-
Financing Cash Flow	1.6	-5.82	13.14	-0.75	1.98	-0.65
Net Cash Flow	-1.06	-1.3	-0.5	1.6	0.18	-0.77
Free Cash Flow	-0.63	4.58	-3.89	0.43	1.43	1.08
Free Cash Flow Growth	-	-	-	-69.57%	32.06%	-
Free Cash Flow Margin	-0.52%	3.69%	-6.69%	0.78%	3.40%	2.63%
Free Cash Flow Per Share	-0.04	0.26	-0.22	0.03	0.09	-
Cash Interest Paid	1.04	1.03	0.1	0.07	0.07	0.06
Cash Income Tax Paid	0.03	0.12	0.97	0.01	0	0.01
Levered Free Cash Flow	-2.82	1.91	-7.78	3.04	-1.84	-
Unlevered Free Cash Flow	-2.37	2.58	-7.71	3.04	-1.84	-
Change in Working Capital	-0.44	2.81	-1.04	-1.62	1.69	-0.53

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

SEC Filings: 10-K · 10-Q