Maison Solutions reported revenue of $29.54M and net income of -$5.21M for the quarter ended Jan 2026, down 8.6% year over year. This income statement covers 16 quarters of results from Apr 2022 through Jan 2026, standardized by Business Quant from the company’s SEC filings.
| Income Statement | Apr2022 | Jul2022 | Oct2022 | Jan2023 | Apr2023 | Jul2023 | Oct2023 | Jan2024 | Apr2024 | Jul2024 | Oct2024 | Jan2025 | Apr2025 | Jul2025 | Oct2025 | Jan2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue & cost | ||||||||||||||||
| Revenue | 11.41M | 14.17M | 15.64M | 14.18M | 13.75M | 13.77M | 13.60M | 16.93M | 28.18M | 29.35M | 32.32M | 34.37M | 27.17M | 27.62M | 29.54M | |
| Cost of RevenueCost of Rev | 9.10M | 11.08M | 11.63M | 11.13M | 10.65M | 10.64M | 10.41M | 14.72M | 20.04M | 21.47M | 25.27M | 31.09M | 20.61M | 21.17M | 22.00M | |
| Gross Profit | 2.30M | 3.08M | 4.01M | 3.05M | 3.11M | 3.12M | 3.19M | 1.49M | 8.14M | 7.89M | 7.05M | 3.27M | 6.56M | 6.45M | 7.54M | |
| Operating items | ||||||||||||||||
| Selling, General & AdministrativeSG&A | 0.66M | 0.60M | 1.39M | 1.24M | 1.06M | 0.59M | 1.06M | 1.47M | 1.60M | 2.00M | 1.45M | 2.84M | 1.61M | 3.01M | 6.00M | |
| Restructuring CostsRestructuring | 0.02M | 0.01M | 0.01M | |||||||||||||
| Other Operating ExpensesOther Opex | 13.80M | 1.83M | 2.66M | -32.50M | 2.26M | 2.28M | 2.44M | 1.13M | 4.47M | 4.96M | 4.41M | 5.88M | 4.77M | 4.80M | 4.36M | |
| Operating ExpensesOpex | 14.47M | 2.44M | 4.06M | -31.27M | 3.32M | 2.87M | 3.49M | 2.59M | 6.07M | 6.96M | 5.86M | 8.72M | 6.37M | 7.81M | 10.36M | |
| Operating IncomeOp. Inc | -0.52M | 0.65M | -0.05M | 0.00M | -0.22M | 0.25M | -0.31M | -1.11M | 2.07M | 0.93M | 1.19M | -5.45M | 0.18M | -1.36M | -2.82M | |
| EBIT | -0.52M | 0.65M | -0.05M | 0.00M | -0.22M | 0.25M | -0.31M | -1.11M | 2.07M | 0.93M | 1.19M | -5.45M | 0.18M | -1.36M | -2.82M | |
| Non-operating items | ||||||||||||||||
| Non Operating Interest Expenses | 0.03M | 0.03M | -0.08M | 0.05M | 0.03M | 0.02M | 0.03M | 0.18M | 0.24M | 0.26M | 0.49M | 0.65M | 0.62M | 0.72M | ||
| Non Operating Investment IncomeNon-Op. Investment Inc. | -0.03M | 0.02M | -0.05M | -0.47M | -0.21M | -0.23M | -0.07M | 0.54M | -0.85M | -0.07M | ||||||
| Other Non Operating IncomeOther Non Op Inc. | 124.00 | 0.04M | 1.28M | 0.53M | 0.38M | -898.00 | 898.00 | 0.01M | 0.01M | 0.04M | 0.23M | 0.37M | 0.50M | 0.29M | 0.42M | |
| Non Operating IncomeNon Op. Inc. | -0.03M | 0.01M | 1.35M | 0.55M | 0.31M | -0.02M | -0.07M | -0.47M | -0.38M | -0.43M | -0.11M | 3.27M | -0.69M | -3.94M | -2.34M | |
| Net income details | ||||||||||||||||
| EBT | -0.55M | 0.66M | 1.31M | 0.56M | 0.09M | 0.24M | -0.38M | -1.10M | 1.69M | 0.50M | 1.08M | -2.18M | -0.51M | -5.30M | -5.16M | |
| Tax ProvisionsTaxes | 0.02M | 0.07M | 0.27M | 0.12M | 0.12M | 0.15M | 0.16M | -1.04M | 0.63M | 0.56M | 0.23M | -2.02M | 0.32M | -1.11M | -1.02M | |
| Profit After TaxPAT | -0.57M | 0.59M | 1.21M | 0.41M | -0.07M | 0.09M | -0.55M | -1.10M | 0.62M | -0.32M | 1.10M | -1.00M | -1.66M | -4.97M | -5.21M | |
| Income from Non-Controlling InterestsInc. Minority | -0.25M | 0.06M | 0.22M | -1.07M | 0.08M | 0.02M | 0.07M | -0.14M | -0.08M | -0.06M | -0.02M | -0.09M | -0.12M | -0.02M | 0.01M | |
| Income from Continuing OperationsIncome (Continuing) | -0.57M | 0.59M | 1.03M | 0.44M | -0.03M | 0.09M | -0.54M | -0.06M | 1.07M | -0.06M | 0.85M | -0.16M | -0.83M | -4.19M | -4.14M | |
| Income from Discontinued OperationsIncome (Discontinued) | -0.45M | -0.25M | -0.10M | -0.83M | 0.24M | -199.00 | ||||||||||
| Consolidated Net IncomeConsol Net Inc. | -0.57M | 0.59M | 1.03M | 0.44M | -0.03M | 0.09M | -0.54M | -0.06M | 0.62M | -0.32M | 0.75M | -0.16M | -1.66M | -3.95M | -4.14M | |
| Income towards Parent CompanyParent Net Inc | -0.57M | 0.59M | 1.03M | 0.44M | -0.03M | 0.09M | -0.54M | -0.06M | 0.62M | -0.32M | 0.75M | -0.16M | -1.66M | -3.95M | -4.14M | |
| Preferred Dividend PaymentsPref Dividends | 0.60M | |||||||||||||||
| Net Income towards Common StockholdersNet Income | -1.17M | 0.59M | 1.03M | 0.44M | -0.03M | 0.09M | -0.54M | -0.06M | 0.62M | -0.32M | 0.75M | -0.16M | -1.66M | -3.95M | -4.14M | |
| Additional items | ||||||||||||||||
| EPS (Basic) | -3.65 | 1.85 | 3.22 | 1.38 | -0.08 | 0.27 | -1.38 | -0.16 | 1.77 | -0.91 | 2.15 | -0.45 | -4.21 | -9.27 | -8.17 | |
| EPS (Diluted) | -3.65 | 1.85 | 3.22 | 1.38 | -0.08 | 0.27 | -1.38 | -0.16 | 1.57 | -0.91 | 2.15 | -0.44 | -3.79 | -7.73 | -5.67 | |
| Shares Outstanding | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.34M | 0.39M | 0.36M | 0.35M | 0.35M | 0.35M | 0.35M | 0.39M | 0.43M | 0.51M |
| Shares Outstanding (Diluted)Shares Outstanding (Dil.) | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.34M | 0.39M | 0.36M | 0.39M | 0.35M | 0.35M | 0.35M | 0.44M | 0.51M | 0.73M |
| Shares Outstanding (Entity)Shares Outstanding (Entity.) | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.33M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.44M | 0.61M |
| EBITDA | -0.52M | 0.65M | -0.05M | 0.00M | -0.22M | 0.25M | -0.31M | -1.11M | 2.07M | 0.93M | 1.19M | -5.45M | 0.18M | -1.36M | -2.82M | |
| Interest ExpensesInt Expense | 0.03M | 0.03M | -0.08M | 0.05M | 0.03M | 0.02M | 0.03M | 0.18M | 0.24M | 0.26M | 0.49M | 0.65M | 0.62M | 0.72M | ||
| Tax Rate | -3.24% | 10.86% | 21.00% | 21.00% | 128.99% | 61.67% | -42.09% | 94.94% | 37.12% | 112.46% | 21.00% | 92.81% | -62.78% | 21.00% | 19.85% |