Maison Solutions Inc.
Income Statement
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | $124.2M | $58.0M | $55.4M | $42.0M |
| Cost of Revenue | $97.9M | $46.4M | $42.9M | $33.7M |
| Gross Profit | $26.3M | $11.6M | $12.5M | $8.3M |
| Gross Margin | 21.2% | 20.0% | 22.5% | 19.7% |
| Operating Expenses | ||||
| Research & Development | — | — | — | — |
| SG&A Expense | $7.9M | $4.2M | $3.9M | $3.0M |
| Operating Income | $-1.3M | $-2.7M | $83.6K | $-826.6K |
| Operating Margin | -1.0% | -4.7% | 0.2% | -2.0% |
| Interest Expense | $979.2K | $31.2K | $31.4K | — |
| Pretax Income | $1.1M | $-2.9M | $2.0M | — |
| Income Tax Expense | $174.0K | $440.6K | $336.5K | $27.7K |
| Net Income | $1.2M | $-3.3M | $1.3M | $655.0K |
| Net Margin | 0.9% | -5.8% | 2.3% | 1.6% |
| EPS (Basic) | $0.07 | $-0.19 | $0.08 | $-0.04 |
| EPS (Diluted) | $0.07 | $-0.19 | $0.08 | $-0.04 |
| Shares Outstanding (Basic) | 17.5M | 17.9M | 16.0M | 16.0M |
| Shares Outstanding (Diluted) | 17.7M | 17.9M | 16.0M | 16.0M |
| Dividends Per Share | — | — | — | — |