Maison Solutions Inc. (MSS)
NASDAQ: MSS · Real-Time Price · USD
1.670
+0.040 (2.45%)
Aug 27, 2026, 9:47 AM EDT - Market open
Maison Solutions Cash Flow Statement
Financials in millions USD. Fiscal year is May - April.
Millions USD. Fiscal year is May - Apr.
Operating Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | 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 |
Net Income | -12.01 | 1.17 | -3.34 | 1.25 | -0.56 | 0.9 |
Depreciation & Amortization | 0.92 | 1.04 | 0.46 | 0.37 | 0.44 | 0.58 |
Other Amortization | 1.35 | 0.06 | - | - | - | - |
Loss (Gain) on Equity Investments | 0.94 | 0.52 | 0.54 | - | - | - |
Provision & Write-off of Bad Debts | 1.9 | 0.03 | -0.06 | 0.23 | - | - |
Other Operating Activities | 4.37 | -0.86 | -0.06 | 0.25 | -0.08 | 0.15 |
Change in Accounts Receivable | -2.05 | -2.59 | -0.07 | -0.01 | 0.26 | -0.41 |
Change in Inventory | 4.86 | 0.77 | 0.91 | 0.34 | -0.39 | -0.42 |
Change in Accounts Payable | -3.28 | 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 | -0.73 | 0.22 | -0.52 | 0.33 | 0.02 | 0.43 |
Change in Other Net Operating Assets | 0.8 | 2.02 | -1.92 | -1.6 | 0.18 | 0.68 |
Operating Cash Flow | -0.72 | 4.76 | -3.5 | 0.48 | 1.49 | 1.11 |
Operating Cash Flow Growth | - | - | - | -67.45% | 34.11% | - |
Investing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | 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 |
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 | -2.92 | - | - | - | 0.49 | -0.49 |
Investing Cash Flow | -2.94 | -0.24 | -10.13 | 1.86 | -3.28 | -1.23 |
Financing Activities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | 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 |
Short-Term Debt Issued | - | 1.43 | 0.35 | - | 0.06 | - |
Long-Term Debt Issued | - | 2.34 | - | - | 1.92 | - |
Total Debt Issued | 12.65 | 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 | -9.99 | -9.58 | -0.52 | -0.75 | - | -0.65 |
Net Debt Issued (Repaid) | 2.66 | -5.82 | -0.17 | -0.75 | 1.98 | -0.65 |
Issuance of Common Stock | - | - | 13.31 | - | - | - |
Financing Cash Flow | 2.66 | -5.82 | 13.14 | -0.75 | 1.98 | -0.65 |
Net Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | 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 |
Net Cash Flow | -1 | -1.3 | -0.5 | 1.6 | 0.18 | -0.77 |
Free Cash Flow
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | 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 |
Free Cash Flow | -0.75 | 4.58 | -3.89 | 0.43 | 1.43 | 1.08 |
Free Cash Flow Growth | - | - | - | -69.57% | 32.06% | - |
Free Cash Flow Margin | -0.64% | 3.69% | -6.69% | 0.78% | 3.40% | 2.63% |
Free Cash Flow Per Share | -1.80 | 12.90 | -10.84 | 1.36 | 4.46 | - |
Levered Free Cash Flow | -2.38 | 1.91 | -7.78 | 3.04 | -1.84 | - |
Unlevered Free Cash Flow | -2.18 | 2.58 | -7.71 | 3.04 | -1.84 | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | 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 |
Cash Interest Paid | 0.87 | 1.03 | 0.1 | 0.07 | 0.07 | 0.06 |
Cash Income Tax Paid | 0.04 | 0.12 | 0.97 | 0.01 | 0 | 0.01 |
Change in Working Capital | -0.57 | 2.81 | -1.04 | -1.62 | 1.69 | -0.53 |