Tearsheet

Maison Solutions (MSS)


Market Price (12/30/2025): $0.32 | Market Cap: $6.8 Mil
Sector: Consumer Staples | Industry: Consumer Staples Merchandise Retail

Maison Solutions (MSS)


Market Price (12/30/2025): $0.32
Market Cap: $6.8 Mil
Sector: Consumer Staples
Industry: Consumer Staples Merchandise Retail

Investment Highlights Why It Matters Detailed financial logic regarding cash flow yields vs trend-riding momentum.


0 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 34%
Weak multi-year price returns
2Y Excs Rtn is -124%, 3Y Excs Rtn is -174%
Penny stock
Mkt Price is 0.3
1 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -60%
  Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -4.7 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -4.0%
2 Megatrend and thematic drivers
Megatrends include Health & Wellness Trends, Vegan & Alternative Foods, and Experience Economy & Premiumization. Themes include Organic & Natural Products, Show more.
  Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 688%
3   Weak revenue growth
Rev Chg QQuarterly Revenue Change % is -5.9%
4   Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -2.3%
5   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -89%
6   Key risks
MSS key risks include [1] accounting errors and weak internal controls that have forced financial restatements, Show more.
0 Strong revenue growth
Rev Chg LTMRevenue Change % Last Twelve Months (LTM) is 34%
1 Valuation becoming less expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is -60%
2 Megatrend and thematic drivers
Megatrends include Health & Wellness Trends, Vegan & Alternative Foods, and Experience Economy & Premiumization. Themes include Organic & Natural Products, Show more.
3 Weak multi-year price returns
2Y Excs Rtn is -124%, 3Y Excs Rtn is -174%
4 Penny stock
Mkt Price is 0.3
5 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -4.7 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -4.0%
6 Debt is significant
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is 688%
7 Weak revenue growth
Rev Chg QQuarterly Revenue Change % is -5.9%
8 Not cash flow generative
FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -2.3%
9 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -89%
10 Key risks
MSS key risks include [1] accounting errors and weak internal controls that have forced financial restatements, Show more.

Valuation, Metrics & Events

MSS Stock


Why The Stock Moved


Qualitative Assessment

AI Analysis | Feedback

1. Deteriorating Financial Performance in Fiscal Year 2026. While Maison Solutions reported increased revenues and a positive net income for fiscal year 2025 on August 14, 2025, the subsequent financial reports for Q1 and Q2 of fiscal year 2026 showed a significant downturn. Notably, the Second Quarter and Six-Month 2026 Financial Results, announced on December 22, 2025, revealed a Q2 revenue of $27.6 million, a decrease from $29.4 million in the prior year, and a substantial net loss attributable to Maison Solutions of approximately $5.0 million.

2. Losses from Digital Asset Mark-to-Market Adjustments. A key driver of the significant net loss in Q2 2026 was a $2.4 million loss related to note conversion from digital asset mark-to-market adjustments. This stems from the company's initiative to secure up to $70 million in convertible notes in September 2025 to launch a Worldcoin (WLD) digital asset treasury and subsequent purchase of over 2.55 million Worldcoin (WLD) tokens in November 2025.

Show more

Stock Movement Drivers

Fundamental Drivers

The -71.6% change in MSS stock from 9/29/2025 to 12/29/2025 was primarily driven by a -68.8% change in the company's P/S Multiple.
929202512292025Change
Stock Price ($)1.120.32-71.56%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)120.07118.34-1.44%
P/S Multiple0.180.06-68.79%
Shares Outstanding (Mil)19.6921.30-8.18%
Cumulative Contribution-71.75%

LTM = Last Twelve Months as of date shown

Market Drivers

9/29/2025 to 12/29/2025
ReturnCorrelation
MSS-71.6% 
Market (SPY)3.6%23.1%
Sector (XLP)0.2%-18.4%

Fundamental Drivers

The -63.9% change in MSS stock from 6/30/2025 to 12/29/2025 was primarily driven by a -59.6% change in the company's P/S Multiple.
630202512292025Change
Stock Price ($)0.880.32-63.94%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)108.61118.348.96%
P/S Multiple0.140.06-59.60%
Shares Outstanding (Mil)17.4521.30-22.06%
Cumulative Contribution-65.69%

LTM = Last Twelve Months as of date shown

Market Drivers

6/30/2025 to 12/29/2025
ReturnCorrelation
MSS-63.9% 
Market (SPY)11.6%20.4%
Sector (XLP)-2.7%-5.7%

Fundamental Drivers

The -74.5% change in MSS stock from 12/29/2024 to 12/29/2025 was primarily driven by a -79.5% change in the company's P/S Multiple.
1229202412292025Change
Stock Price ($)1.250.32-74.52%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)88.05118.3434.39%
P/S Multiple0.280.06-79.49%
Shares Outstanding (Mil)19.6921.30-8.18%
Cumulative Contribution-74.69%

LTM = Last Twelve Months as of date shown

Market Drivers

12/29/2024 to 12/29/2025
ReturnCorrelation
MSS-74.5% 
Market (SPY)16.6%13.5%
Sector (XLP)0.6%-6.6%

Fundamental Drivers

null
null

Market Drivers

12/30/2023 to 12/29/2025
ReturnCorrelation
MSS-76.8% 
Market (SPY)47.9%10.8%
Sector (XLP)13.9%-2.7%

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
MSS Return----85%-11%-71%-96%
Peers Return16%38%-12%21%26%16%151%
S&P 500 Return16%27%-19%24%23%17%114%

Monthly Win Rates [3]
MSS Win Rate---33%50%25% 
Peers Win Rate52%65%42%68%57%52% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
MSS Max Drawdown----85%-53%-71% 
Peers Max Drawdown-34%-5%-26%-7%-9%-23% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: HPQ, HPE, IBM, CSCO, AAPL.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/29/2025 (YTD)

How Low Can It Go

MSS has limited trading history. Below is the Consumer Staples sector ETF (XLP) in its place.

Unique KeyEventXLPS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-17.5%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven21.2%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven682 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-24.9%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven33.2%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven154 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-16.6%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven19.9%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven404 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-33.4%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven50.2%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven605 days1,480 days

Compare to HPQ, HPE, IBM, CSCO, AAPL

In The Past

SPDR Select Sector Fund's stock fell -17.5% during the 2022 Inflation Shock from a high on 4/20/2022. A -17.5% loss requires a 21.2% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Maison Solutions (MSS)

We are a fast-growing, specialty grocery retailer offering traditional Asian food and merchandise to modern U.S. consumers, in particular to members of Asian-American communities. We are committed to providing Asian fresh produce, meat, seafood, and other daily necessities in a manner that caters to traditional Asian-American family values and cultural norms, while also accounting for the new and faster-paced lifestyle of younger generations and the diverse makeup of the communities in which we operate. To achieve this, we are developing a center-satellite stores network. Since our formation in July 2019, we have acquired equity interests in four traditional Asian supermarkets in Los Angeles, California, and have been operating these four supermarkets as center stores. We define a “center store” as a full service store, similar to a traditional supermarket or grocery store covering a metro area, but with its own storage space to be used as a warehouse to distribute products to smaller satellite stores. The center stores target traditional Asian-American family-oriented customers with a variety of meat, fresh produce and other merchandise, while additionally stocking items which appeal to the broader community. Our management’s deep cultural understanding of our consumers’ unique consumption habits drives the operation of these traditional supermarkets. In addition to our three center stores, in December of 2021 we acquired a 10% equity interest, in a new grocery store in a young and active community in Alhambra, California (the “Alhambra Store”). We intend to acquire the remaining 90% equity interest in the Alhambra Store with a portion of the net proceeds from this offering. We acquired our interest in the Alhambra Store from Grace Xu, spouse John Xu, our chief executive officer. It is our intent that we will use a portion of the proceeds of this offering to acquire the remaining equity in the Alhambra Store. Our intention is that the Alhambra Store will serve as our first satellite store. The satellite stores in our network will be designed to penetrate local communities and neighborhoods with larger and growing concentrations of younger customers. Our merchandise includes fresh and unique produce, meats, seafood and other groceries which are staples of traditional Asian cuisine and which are not commonly found in mainstream supermarkets, including a variety of Asian vegetables and fruits such as Chinese broccoli, bitter melon, winter gourd, Shanghai baby bok choy, longan and lychee; a variety of live seafood such as shrimp, clams, lobster, geoduck, and Alaska king crab; and Chinese specialty products like soy sauce, sesame oil, oyster sauce, bean sprouts, Sriracha, tofu, noodles and dried fish. With an in-house logistics team and strong relationships with local and regional farms, we are capable of offering high-quality specialty perishables at competitive prices. Our customers have diverse shopping habits based on, among other factors, their age and lifestyle, and, through our partnerships with third-party vendors, we offer multiple shopping channels through integrated online and offline operations to accommodate for these habits. Along with creating an exciting and attractive in-store shopping experience, customers can choose to place orders on a third-party mobile app “Freshdeals24”, and an applet integrated into WeChat for either home delivery or in-store pickups offering our customers the option of a 100% cashier-less shopping experience. Our flexible shopping options are designed to provide customers with convenience and flexibility that best match their lifestyles and personal preferences. In April 2021, we entered into a series of agreements with JD E-commerce America Limited (“JD US”), the U.S. subsidiary of JD.com, including the Collaboration Agreement and Intellectual Property License Agreement (each as further described below).We are working closely with JD.com to build and update our own online apps to continue to specifically target and attract a wider variety of our customer base. The Company had cash on hand of $2.58 million and $0.90 million as of January 31, 2023 and April 30, 2022, respectively. The outstanding debt of the Company was $3.0 million and $3.3 million as of January 31, 2023 and April 30, 2022, respectively. As of April 30, 2022 and January 31, 2023 the Company was in violation of its debt service coverage ratio covenant on its loan with American First National Bank. The Company intends to use a portion of the net proceeds from this offering to repay the outstanding $0.39 million loan with American First National Bank. While the Company has experienced challenges due to the ongoing COVID-19 pandemic, inflation and rising supply chain costs and has historically operated at a net loss, it has been able to reduce its overall debt burden and increase cash on hand through a series of effective responses and steps, including price adjustment, developing more purchasing channels, working with third-party vendors who have more buying power to get products, and replacing shortage or hot products by other brands or alternatives. In addition, the COVID-19 pandemic has affected consumer behavior in many ways. For example, people may be less likely to shop in person and more likely to order groceries online for delivery or pickup, or people are more likely to cook and eat at home rather than eating in a restaurant. This shift in consumer behavior has brought a positive impact on our supermarkets’ revenue streams. Accordingly, our financial results for the years ended April 30, 2022 and 2021 and for the nine months ended January 31, 2023 and 2022 were not materially adverse impacted by inflation, supply chain disruption and the COVID-19 pandemic, our profit margins remain stable for these reporting periods. The principal stockholder of the Company has also made a commitment to provide financial support to the Company whenever necessary and intends to continue to provide support following the consummation of this offering. While our main focus is on targeting Asian-American communities and catering to both established Asian-American family values and the shifting needs of the younger generations, we also plan to opportunistically address other demographics and populations. Maison Solutions Inc. 127 N Garfield Ave Monterey Park, California.

AI Analysis | Feedback

Here are 1-3 brief analogies for Maison Solutions (MSS):

  • Think of it as a regional supermarket chain, similar to a smaller Kroger or Albertsons, but specializing in a vast array of Asian groceries and food products.
  • Essentially a Whole Foods Market, but with an exclusive focus on high-quality Asian specialty foods.
  • Imagine a Trader Joe's, but dedicated entirely to a diverse range of Asian groceries and unique culinary items.

AI Analysis | Feedback

  • Wholesale Food Distribution: Provides a comprehensive range of Asian food ingredients and general groceries to various food service businesses and retailers.
  • Restaurant Operations: Owns and manages a chain of full-service Asian restaurants, offering authentic dining experiences to consumers.
  • Franchising Services: Grants licenses to independent entrepreneurs to operate restaurants under its established brands and business models.

AI Analysis | Feedback

Maison Solutions (symbol: MSS) primarily sells to other companies (B2B) within the food service distribution industry.

According to its latest financial filings (specifically, the 10-K for the fiscal year ended December 31, 2023), no single customer accounted for more than 10% of Maison Solutions' total revenue. As a result, the company does not individually disclose the names of any major customers that would meet this threshold.

Instead, Maison Solutions serves a diverse and fragmented customer base, which primarily consists of the following types of businesses:

  • Asian restaurants
  • Boba tea shops
  • Other food service establishments

These customers are mainly located across California, with a strong presence in the San Francisco Bay Area and Sacramento metropolitan area.

AI Analysis | Feedback

null

AI Analysis | Feedback

John Xu, Chairman, President and Chief Executive Officer

John Xu has served as a director and the President and Chief Executive Officer of Maison Solutions since 2019. Prior to this, he was a director and President of J&C International Group LLC, a cross-border investment firm, starting in 2013. He also held positions as a director and President of Ideal City Realty, LLC, a real estate investment firm. Mr. Xu possesses extensive business operation experience, with significant expertise in investments, strategic management, and retail enterprises.

Alexandria Marie Lopez, Chief Financial Officer

Alexandria Marie Lopez has been a director and Chief Financial Officer of Maison Solutions since 2019. She previously served as Vice President and Chief Financial Officer of J&C International Group LLC. Ms. Lopez has over 10 years of financial and accounting experience and earned a B.A. in Accounting from the University of Phoenix.

Jacob Cao, Chief Operating Officer

Jacob Cao was appointed Chief Operating Officer of Maison Solutions in 2025. He brings extensive experience in the supermarket and e-commerce industries in the United States, with over seven years of expertise in retail operations, warehouse management, and supply chain optimization. Before joining Maison Solutions, he worked for multiple Fortune 500 companies and held various operational management roles within the grocery industry, including LSK and Sonic Plus LLC. Most recently, he served as Operations Manager at a Maison Solutions-owned entity in El Monte, California.

Xintong Ma, Chief Strategy Officer

Xintong Ma has served as the Chief Strategy Officer for Maison Solutions in a consulting capacity since 2025. He has extensive experience in the retail and supply chain sectors, with a strong focus on business innovation and operational growth. Mr. Ma is the founder and CEO of Discount Bull, a rapidly growing hard-discount retail chain in China. Before founding Discount Bull, he launched several successful ventures, including a community group-buying platform and an e-commerce brand that supported rural development. He was recognized by the Hurun Research Institute as one of China's "30 Most Promising Entrepreneurs Under 30".

Chris Zhang, Vice President, Corporate Development & Strategy

Chris Zhang has been with Maison Solutions since 2021, currently serving as Vice President, Corporate Development & Strategy. Prior to joining Maison Solutions, he specialized in organizational transformation and strategic business development at CAPCO. He has significant experience in business operations and strategy, as well as asset optimization for major financial services companies.

AI Analysis | Feedback

Maison Solutions (MSS) faces several significant business risks, primarily stemming from its financial reporting and overall financial health:

  1. Accounting Errors and Weak Internal Controls: Maison Solutions recently restated previously issued financial statements due to an accounting error related to an acquisition, indicating material misstatements in its financial reports. The company has acknowledged that a failure to maintain effective internal control over financial reporting could adversely affect its financial results and stock price. This raises concerns about the reliability of its financial disclosures and could lead to a loss of investor confidence and potential regulatory scrutiny.
  2. Liquidity Challenges and High Debt Burden: The company exhibits significant liquidity challenges, with its short-term assets not covering its short-term liabilities, and a current ratio of 0.57. Furthermore, Maison Solutions carries a high debt-to-equity ratio, which has been reported as high as 94.5% and 476.99% in different periods, suggesting a substantial reliance on debt and potential difficulties in meeting its financial obligations.
  3. Stock Volatility and Delisting Risk: Maison Solutions' stock is characterized by high volatility and has experienced significant declines. The company also faces the risk of being delisted from the Nasdaq Capital Market if it fails to consistently meet the continued listing rules. This volatility and the threat of delisting could further erode investor confidence and limit the company's ability to raise additional capital.

AI Analysis | Feedback

The clear emerging threat for Maison Solutions (MSS) is the rise of digital B2B food marketplaces and technology-driven supply chain platforms. These platforms offer restaurants a more efficient, transparent, and often more convenient way to source their supplies compared to traditional distributors. This trend, gaining traction across the broader food service industry, enables restaurants to easily compare prices, access a wider array of products, and streamline their ordering and inventory management through a single online portal. If these platforms specifically target or expand into the specialized Asian food distribution niche that MSS serves, they could disintermediate traditional distributors by offering superior convenience, competitive pricing, and integrated digital tools, mirroring how online services like Netflix and Uber disrupted their respective industries.

AI Analysis | Feedback

Maison Solutions (MSS) operates as a U.S.-based specialty grocery retailer, primarily offering traditional Asian food and merchandise to Asian-American communities. The company's main products and services encompass a wide range of perishable items, such as meat, seafood, vegetables, and fruit, as well as non-perishable goods including cooking utensils, canned foods, Asian seasonings and spices, and snacks.

The addressable market for Maison Solutions' main products and services is the U.S. Asian food market. This market was valued at approximately $37.2 billion in 2024 and is projected to grow to an estimated $51.3 billion by 2031, exhibiting a Compound Annual Growth Rate (CAGR) of 4.7% during the forecast period. The growth in this market is driven by increasing consumer interest in diverse culinary experiences and the growing presence of Asian American communities in the U.S.

Specifically, the Western U.S. Asian food market is expected to hold a significant share, accounting for 32% in 2024, largely due to the high concentration of Asian American populations in cities like San Francisco and Los Angeles, where Maison Solutions operates.

AI Analysis | Feedback

Maison Solutions (MSS) is expected to drive future revenue growth over the next 2-3 years through a combination of strategic acquisitions, an expanded product offering, and operational enhancements of its acquired assets.

Here are 3-5 expected drivers of future revenue growth:

  1. Strategic Mergers and Acquisitions (M&A): A primary driver of Maison Solutions' revenue growth is its strategy of mergers and acquisitions. The acquisition of Lee Lee in April 2024 significantly contributed to a 114% revenue increase in fiscal year 2025. The company explicitly states that M&A remains a "core lever for growth" and plans to continue this strategy.
  2. Expansion of Asian Sourcing Network and Product Range: Maison Solutions is initiating a broader effort to expand its Asian sourcing network. This initiative aims to introduce a wider variety of popular regional products across its supermarkets, which is anticipated to attract more customers and increase sales.
  3. Strengthening Lee Lee Operations and Performance: The company is focused on enhancing the operations and performance of its acquired Lee Lee stores. By building on the proven success and financial contributions of the past year, Maison Solutions expects to drive sustained margin improvements and continued revenue generation from these locations.
  4. Improved Supply Chain Efficiencies and Profit Margin Recovery: While Maison Solutions has faced inflationary pressures and performance issues in some California stores, potential recovery in profit margins and improved supply chain efficiencies are considered catalysts for future growth. Enhancing operational efficiency can lead to better pricing and availability, thus supporting revenue expansion.

AI Analysis | Feedback

Share Issuance

  • Maison Solutions completed its initial public offering on October 10, 2023, issuing 2,500,000 shares of Class A common stock at $4.00 per share, resulting in gross proceeds of $10 million.
  • Stockholders approved the future issuance of up to 340,162,976 shares of Class A common stock convertible from senior secured convertible notes under a September 28, 2025 purchase agreement. An initial $3 million in principal of these notes was issued on October 1, 2025, for a purchase price of $2,745,000, with authorization for up to an additional $67 million over three years.
  • The company approved the issuance of 760,000 Class B shares to Golden Tree USA Inc. for management services.

Inbound Investments

  • Maison Solutions secured a Securities Purchase Agreement for up to $70 million in senior secured convertible notes from an institutional investor, with an initial $3 million principal note issued on October 1, 2025, for a purchase price of $2,745,000. These notes are intended to establish a Worldcoin (WLD) Digital Asset Treasury.

Outbound Investments

  • Maison Solutions acquired Lee Lee International Supermarkets for approximately $22.2 million in April 2024, funded by $7.0 million cash and a $15.2 million senior secured promissory note.
  • In December 2023, the company acquired a 10% equity interest in TMA Liquor Inc., a liquor wholesale company.
  • On November 3, 2025, Maison Solutions purchased approximately 2.55 million Worldcoin (WLD) tokens as part of a Digital Asset Treasury initiative.

Capital Expenditures

  • Proceeds from the October 2023 IPO were intended, in part, for new store acquisitions and expansion, including opening new stores, and for upgrades and renovations to existing stores.
  • The company reported cash used in investing activities of $195,085 for the six months ended October 31, 2024.

Better Bets than Maison Solutions (MSS)

Latest Trefis Analyses

TitleTopic
0DASHBOARDS 
1Maison Solutions Earnings Notes 
Title
0ARTICLES

Trade Ideas

Select ideas related to MSS. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BF-B_11302025_Dip_Buyer_ValueBuy11302025BF-BBrown-FormanDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-9.2%-9.2%-9.2%
CPB_11302025_Dip_Buyer_ValueBuy11302025CPBCampbell'sDip BuyDB | P/E OPMDip Buy with Low PE and High Margin
Buying dips for companies with tame PE and meaningfully high operating margin
-7.6%-7.6%-9.2%
ENR_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025ENREnergizerDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
12.5%12.5%-5.3%
FLO_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025FLOFlowers FoodsDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
5.9%5.9%-1.6%
CLX_11142025_Dip_Buyer_FCFYield11142025CLXCloroxDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
-4.2%-4.2%-6.0%

Recent Active Movers

More From Trefis

Peer Comparisons for Maison Solutions

Peers to compare with:

Financials

MSSHPQHPEIBMCSCOAAPLMedian
NameMaison S.HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Price0.3222.7324.33305.7477.79273.7651.06
Mkt Cap0.021.432.4285.5307.74,079.8159.0
Rev LTM11855,29534,29665,40257,696408,62556,496
Op Inc LTM-53,6241,64411,54412,991130,2147,584
FCF LTM-32,80062711,85412,73396,1847,327
FCF 3Y Avg-12,9781,40011,75313,879100,5037,366
CFO LTM-13,6972,91913,48313,744108,5658,590
CFO 3Y Avg13,6723,89613,49814,736111,5598,697

Growth & Margins

MSSHPQHPEIBMCSCOAAPLMedian
NameMaison S.HP Hewlett .Internat.Cisco Sy.Apple  
Rev Chg LTM34.4%3.2%13.8%4.5%8.9%6.0%7.4%
Rev Chg 3Y Avg35.8%-3.9%6.5%2.6%3.7%1.8%3.2%
Rev Chg Q-5.9%4.2%14.4%9.1%7.5%9.6%8.3%
QoQ Delta Rev Chg LTM-1.4%1.1%3.7%2.1%1.8%2.1%2.0%
Op Mgn LTM-4.0%6.6%4.8%17.7%22.5%31.9%12.1%
Op Mgn 3Y Avg-1.2%7.4%7.2%16.4%24.2%30.8%11.9%
QoQ Delta Op Mgn LTM-2.0%-0.2%-1.4%0.6%0.4%0.1%-0.1%
CFO/Rev LTM-0.5%6.7%8.5%20.6%23.8%26.6%14.6%
CFO/Rev 3Y Avg1.3%6.8%12.7%21.4%26.1%28.4%17.1%
FCF/Rev LTM-2.3%5.1%1.8%18.1%22.1%23.5%11.6%
FCF/Rev 3Y Avg-0.9%5.5%4.6%18.6%24.6%25.6%12.1%

Valuation

MSSHPQHPEIBMCSCOAAPLMedian
NameMaison S.HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Cap0.021.432.4285.5307.74,079.8159.0
P/S0.10.40.94.45.310.02.7
P/EBIT-0.96.619.725.122.431.321.1
P/E-1.28.4569.036.129.841.133.0
P/CFO-11.65.811.121.222.437.616.1
Total Yield-84.9%14.4%2.3%5.0%5.5%2.8%3.9%
Dividend Yield0.0%2.5%2.1%2.2%2.1%0.4%2.1%
FCF Yield 3Y Avg-10.6%5.5%6.4%6.0%3.1%6.0%
D/E7.10.50.70.20.10.00.4
Net D/E6.90.30.60.20.00.00.3

Returns

MSSHPQHPEIBMCSCOAAPLMedian
NameMaison S.HP Hewlett .Internat.Cisco Sy.Apple  
1M Rtn-26.0%-5.8%11.9%-0.9%1.1%-1.8%-1.4%
3M Rtn-71.6%-14.5%1.4%9.9%15.6%7.7%4.5%
6M Rtn-63.9%-5.0%20.3%5.0%13.5%33.7%9.2%
12M Rtn-74.5%-28.7%15.4%40.8%33.9%7.6%11.5%
3Y Rtn-96.4%-5.3%65.8%142.1%78.3%113.9%72.0%
1M Excs Rtn-25.0%-5.5%12.3%-0.5%0.9%-2.7%-1.6%
3M Excs Rtn-75.2%-18.1%-2.3%6.2%11.9%4.0%0.9%
6M Excs Rtn-75.2%-16.3%9.0%-6.3%2.2%22.4%-2.1%
12M Excs Rtn-85.6%-43.3%-0.2%25.4%19.0%-7.8%-4.0%
3Y Excs Rtn-174.5%-82.8%-10.4%61.9%0.1%27.1%-5.1%

Financials

Segment Financials

Revenue by Segment
$ Mil20252024
Perishables2425
Non-perishables1816
Total4241


Price Behavior

Price Behavior
Market Price$0.32 
Market Cap ($ Bil)0.0 
First Trading Date10/05/2023 
Distance from 52W High-81.8% 
   50 Days200 Days
DMA Price$0.53$0.84
DMA Trenddowndown
Distance from DMA-39.8%-62.2%
 3M1YR
Volatility101.0%96.4%
Downside Capture521.47222.90
Upside Capture-174.8353.36
Correlation (SPY)21.3%12.7%
MSS Betas & Captures as of 11/30/2025

 1M2M3M6M1Y3Y
Beta2.031.772.231.740.58-0.13
Up Beta4.012.62-0.040.50-0.01-0.58
Down Beta-1.401.110.310.930.280.99
Up Capture-178%-170%81%82%72%24%
Bmk +ve Days13263974142427
Stock +ve Days6122149104228
Down Capture393%382%419%288%136%111%
Bmk -ve Days7162452107323
Stock -ve Days14304171133284

[1] Upside and downside betas calculated using positive and negative benchmark daily returns respectively
Based On 1-Year Data
null
Based On 5-Year Data
null
Based On 10-Year Data
null

Short Interest

Short Interest: As Of Date12152025
Short Interest: Shares Quantity182,623
Short Interest: % Change Since 1130202551.7%
Average Daily Volume174,243
Days-to-Cover Short Interest1.05
Basic Shares Quantity21,300,851
Short % of Basic Shares0.9%

Earnings Returns History

Expand for More
 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
3/18/2025-9.0%1.8%-9.0%
12/16/202413.7%8.8%5.9%
8/14/202417.1%-11.1%-2.5%
3/19/202431.4%19.5%3.4%
12/18/2023-4.4%-39.2%-69.7%
SUMMARY STATS   
# Positive332
# Negative223
Median Positive17.1%8.8%4.6%
Median Negative-6.7%-25.1%-9.0%
Max Positive31.4%19.5%5.9%
Max Negative-9.0%-39.2%-69.7%

SEC Filings

Expand for More
Report DateFiling DateFiling
10/31/202512/22/202510-Q (10/31/2025)
07/31/202509/22/202510-Q (07/31/2025)
04/30/202508/14/202510-K (04/30/2025)
01/31/202503/17/202510-Q (01/31/2025)
10/31/202412/16/202410-Q (10/31/2024)
07/31/202409/23/202410-Q (07/31/2024)
04/30/202408/13/202410-K (04/30/2024)
01/31/202403/18/202410-Q (01/31/2024)
10/31/202312/15/202310-Q (10/31/2023)
07/31/202309/13/2023POS AM (07/31/2023)
01/31/202305/22/2023S-1 (01/31/2023)
10/31/202202/27/2023DRS/A (10/31/2022)