2024 Q3 Form 10-Q Financial Statement

#000121390024081017 Filed on September 23, 2024

View on sec.gov

Income Statement

Concept 2024 Q3
Revenue $29.65M
YoY Change 115.6%
Cost Of Revenue $21.38M
YoY Change 100.86%
Gross Profit $8.266M
YoY Change 166.11%
Gross Profit Margin 27.88%
Selling, General & Admin $6.631M
YoY Change 99.55%
% of Gross Profit 80.22%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $115.6K
YoY Change 99.52%
% of Gross Profit 1.4%
Operating Expenses $6.631M
YoY Change 99.55%
Operating Profit $1.635M
YoY Change -854.28%
Interest Expense -$390.2K
YoY Change -937.93%
% of Operating Profit -23.87%
Other Income/Expense, Net -$380.8K
YoY Change -223.27%
Pretax Income $1.254M
YoY Change 1293.39%
Income Tax $636.2K
% Of Pretax Income 50.73%
Net Earnings $700.9K
YoY Change -767.92%
Net Earnings / Revenue 2.36%
Basic Earnings Per Share $0.04
Diluted Earnings Per Share $0.04
COMMON SHARES
Basic Shares Outstanding 17.45M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2024 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $588.9K
YoY Change -63.42%
Cash & Equivalents $588.9K
Short-Term Investments
Other Short-Term Assets $488.1K
YoY Change -54.8%
Inventory $7.351M
Prepaid Expenses $3.369M
Receivables $122.7K
Other Receivables $522.1K
Total Short-Term Assets $12.63M
YoY Change 88.4%
LONG-TERM ASSETS
Property, Plant & Equipment $2.310M
YoY Change 272.32%
Goodwill $16.96M
YoY Change 663.08%
Intangibles $7.839M
YoY Change 3944.88%
Long-Term Investments $1.095M
YoY Change -31.96%
Other Assets $946.2K
YoY Change 105.7%
Total Long-Term Assets $69.45M
YoY Change 155.85%
TOTAL ASSETS
Total Short-Term Assets $12.63M
Total Long-Term Assets $69.45M
Total Assets $82.08M
YoY Change 142.49%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $7.486M
YoY Change 153.71%
Accrued Expenses $5.161M
YoY Change 110.63%
Deferred Revenue $897.8K
YoY Change 142.1%
Short-Term Debt $11.93M
YoY Change 7853.92%
Long-Term Debt Due $65.63K
YoY Change -77.37%
Total Short-Term Liabilities $28.41M
YoY Change 248.98%
LONG-TERM LIABILITIES
Long-Term Debt $2.480M
YoY Change -2.76%
Other Long-Term Liabilities $38.61M
YoY Change 72.66%
Total Long-Term Liabilities $42.34M
YoY Change 69.98%
TOTAL LIABILITIES
Total Short-Term Liabilities $28.41M
Total Long-Term Liabilities $42.34M
Total Liabilities $70.75M
YoY Change 113.84%
SHAREHOLDERS EQUITY
Retained Earnings -$2.120M
YoY Change -607.46%
Common Stock $13.31M
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $11.20M
YoY Change
Total Liabilities & Shareholders Equity $82.08M
YoY Change 142.49%

Cashflow Statement

Concept 2024 Q3
OPERATING ACTIVITIES
Net Income $700.9K
YoY Change -767.92%
Depreciation, Depletion And Amortization $115.6K
YoY Change 99.52%
Cash From Operating Activities $3.585M
YoY Change 501.03%
INVESTING ACTIVITIES
Capital Expenditures $102.6K
YoY Change 926.3%
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities -$102.6K
YoY Change -92.94%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -$2.895M
YoY Change 2754.52%
NET CHANGE
Cash From Operating Activities $3.585M
Cash From Investing Activities -$102.6K
Cash From Financing Activities -$2.895M
Net Change In Cash $587.8K
YoY Change -161.38%
FREE CASH FLOW
Cash From Operating Activities $3.585M
Capital Expenditures $102.6K
Free Cash Flow $3.483M
YoY Change 493.78%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2024Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.04
CY2024Q3 dei Document Type
DocumentType
10-Q
CY2024Q3 dei Document Quarterly Report
DocumentQuarterlyReport
true
CY2024Q3 dei Document Period End Date
DocumentPeriodEndDate
2024-07-31
CY2024Q3 dei Document Transition Report
DocumentTransitionReport
false
CY2024Q3 dei Entity File Number
EntityFileNumber
001-41720
CY2024Q3 dei Entity Address City Or Town
EntityAddressCityOrTown
Monterey Park
CY2024Q3 dei Entity Address State Or Province
EntityAddressStateOrProvince
CA
CY2024Q3 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
91754
CY2024Q3 dei City Area Code
CityAreaCode
(626)
CY2024Q3 dei Local Phone Number
LocalPhoneNumber
737-5888
CY2024Q3 dei Security Exchange Name
SecurityExchangeName
NASDAQ
CY2024Q3 dei Entity Current Reporting Status
EntityCurrentReportingStatus
No
CY2024Q3 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2024Q3 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2024Q3 dei Entity Small Business
EntitySmallBusiness
true
CY2024Q3 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
true
CY2024Q3 dei Entity Ex Transition Period
EntityExTransitionPeriod
false
CY2024Q3 dei Entity Shell Company
EntityShellCompany
false
CY2024Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
588896 usd
CY2024Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
122705 usd
CY2024Q2 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
111874 usd
CY2024Q3 us-gaap Inventory Net
InventoryNet
7350755 usd
CY2024Q2 us-gaap Inventory Net
InventoryNet
6802255 usd
CY2024Q3 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
3368802 usd
CY2024Q2 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
3263711 usd
CY2024Q3 us-gaap Other Assets Current
OtherAssetsCurrent
488123 usd
CY2024Q2 us-gaap Other Assets Current
OtherAssetsCurrent
1240786 usd
CY2024Q3 us-gaap Assets Current
AssetsCurrent
12630076 usd
CY2024Q2 us-gaap Assets Current
AssetsCurrent
11912268 usd
CY2024Q2 us-gaap Restricted Cash Noncurrent
RestrictedCashNoncurrent
1101 usd
CY2024Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2310474 usd
CY2024Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2334963 usd
CY2024Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
7839136 usd
CY2024Q2 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
7978911 usd
CY2024Q3 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
946208 usd
CY2024Q2 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
946208 usd
CY2024Q3 mss Investment Under Cost Method
InvestmentUnderCostMethod
75000 usd
CY2024Q2 mss Investment Under Cost Method
InvestmentUnderCostMethod
75000 usd
CY2024Q3 us-gaap Equity Method Investments
EquityMethodInvestments
1095430 usd
CY2024Q2 us-gaap Equity Method Investments
EquityMethodInvestments
1261458 usd
CY2024Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
40068614 usd
CY2024Q2 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
40726647 usd
CY2024Q3 us-gaap Goodwill
Goodwill
16957147 usd
CY2024Q2 us-gaap Goodwill
Goodwill
16957147 usd
CY2024Q3 us-gaap Assets Noncurrent
AssetsNoncurrent
69454674 usd
CY2024Q2 us-gaap Assets Noncurrent
AssetsNoncurrent
70484875 usd
CY2024Q3 us-gaap Assets
Assets
82084750 usd
CY2024Q2 us-gaap Assets
Assets
82397143 usd
CY2024Q3 us-gaap Bank Overdrafts
BankOverdrafts
1804818 usd
CY2024Q2 us-gaap Bank Overdrafts
BankOverdrafts
97445 usd
CY2024Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
7486265 usd
CY2024Q2 us-gaap Accounts Payable Current
AccountsPayableCurrent
5394423 usd
CY2024Q3 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
1380430 usd
CY2024Q2 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
1627082 usd
CY2024Q3 us-gaap Taxes Payable Current
TaxesPayableCurrent
1156022 usd
CY2024Q2 us-gaap Taxes Payable Current
TaxesPayableCurrent
442518 usd
CY2024Q3 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
897810 usd
CY2024Q2 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
965696 usd
CY2024Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
4113719 usd
CY2024Q2 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
4088678 usd
CY2024Q3 us-gaap Loans Payable Current
LoansPayableCurrent
65627 usd
CY2024Q2 us-gaap Loans Payable Current
LoansPayableCurrent
65098 usd
CY2024Q3 us-gaap Notes Payable Current
NotesPayableCurrent
10126065 usd
CY2024Q2 us-gaap Notes Payable Current
NotesPayableCurrent
15126065 usd
CY2024Q3 us-gaap Liabilities Current
LiabilitiesCurrent
28405787 usd
CY2024Q2 us-gaap Liabilities Current
LiabilitiesCurrent
28769196 usd
CY2024Q3 us-gaap Long Term Loans Payable
LongTermLoansPayable
2479594 usd
CY2024Q2 us-gaap Long Term Loans Payable
LongTermLoansPayable
2496201 usd
CY2024Q3 us-gaap Security Deposit Liability
SecurityDepositLiability
140546 usd
CY2024Q2 us-gaap Security Deposit Liability
SecurityDepositLiability
125114 usd
CY2024Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
38467075 usd
CY2024Q2 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
39015252 usd
CY2024Q3 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
1254802 usd
CY2024Q2 us-gaap Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
1272260 usd
CY2024Q3 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
42342017 usd
CY2024Q2 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
42908827 usd
CY2024Q3 us-gaap Liabilities
Liabilities
70747804 usd
CY2024Q2 us-gaap Liabilities
Liabilities
71678023 usd
CY2024Q3 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
13313523 usd
CY2024Q2 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
13313523 usd
CY2024Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-2116586 usd
CY2024Q2 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-2817495 usd
CY2024Q3 us-gaap Stockholders Equity
StockholdersEquity
11198906 usd
CY2024Q2 us-gaap Stockholders Equity
StockholdersEquity
10497997 usd
CY2024Q3 us-gaap Minority Interest
MinorityInterest
138040 usd
CY2024Q2 us-gaap Minority Interest
MinorityInterest
221123 usd
CY2024Q3 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
11336946 usd
CY2024Q2 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
10719120 usd
CY2024Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
82084750 usd
CY2024Q2 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
82397143 usd
CY2024Q3 us-gaap Revenues
Revenues
29649380 usd
CY2023Q3 us-gaap Revenues
Revenues
13752315 usd
CY2024Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
21383741 usd
CY2023Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
10646219 usd
CY2024Q3 us-gaap Gross Profit
GrossProfit
8265639 usd
CY2023Q3 us-gaap Gross Profit
GrossProfit
3106096 usd
CY2024Q3 us-gaap Selling Expense
SellingExpense
4899893 usd
CY2023Q3 us-gaap Selling Expense
SellingExpense
2264550 usd
CY2024Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1730871 usd
CY2023Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1058291 usd
CY2024Q3 us-gaap Operating Expenses
OperatingExpenses
6630764 usd
CY2023Q3 us-gaap Operating Expenses
OperatingExpenses
3322841 usd
CY2024Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
1634875 usd
CY2023Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-216745 usd
CY2024Q3 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-183387 usd
CY2023Q3 us-gaap Interest Income Expense Net
InterestIncomeExpenseNet
-46566 usd
CY2024Q3 us-gaap Gain Loss On Investments
GainLossOnInvestments
-206803 usd
CY2023Q3 us-gaap Gain Loss On Investments
GainLossOnInvestments
-28456 usd
CY2024Q3 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
9369 usd
CY2023Q3 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
383949 usd
CY2024Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-380821 usd
CY2023Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
308927 usd
CY2024Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
1254054 usd
CY2023Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
92182 usd
CY2024Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
636228 usd
CY2023Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
118906 usd
CY2024Q3 us-gaap Profit Loss
ProfitLoss
617826 usd
CY2023Q3 us-gaap Profit Loss
ProfitLoss
-26724 usd
CY2024Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-83082 usd
CY2023Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
78215 usd
CY2024Q3 us-gaap Net Income Loss
NetIncomeLoss
700908 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-104939 usd
CY2024Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.04
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.01
CY2024Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17450476 shares
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
16000000 shares
CY2024Q2 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
10719120 usd
CY2024Q3 us-gaap Profit Loss
ProfitLoss
617826 usd
CY2024Q3 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
11336946 usd
CY2023Q2 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
792257 usd
CY2023Q3 us-gaap Profit Loss
ProfitLoss
-26724 usd
CY2023Q3 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
765533 usd
CY2024Q3 us-gaap Profit Loss
ProfitLoss
617826 usd
CY2023Q3 us-gaap Profit Loss
ProfitLoss
-26724 usd
CY2024Q3 us-gaap Depreciation And Amortization
DepreciationAndAmortization
266895 usd
CY2023Q3 us-gaap Depreciation And Amortization
DepreciationAndAmortization
67236 usd
CY2024Q3 us-gaap Inventory Write Down
InventoryWriteDown
204604 usd
CY2023Q3 us-gaap Inventory Write Down
InventoryWriteDown
-3237 usd
CY2023Q3 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
-105322 usd
CY2024Q3 us-gaap Gain Loss On Investments
GainLossOnInvestments
-206803 usd
CY2023Q3 us-gaap Gain Loss On Investments
GainLossOnInvestments
-28456 usd
CY2024Q3 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-17458 usd
CY2023Q3 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
-1759 usd
CY2024Q3 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
10831 usd
CY2023Q3 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
76974 usd
CY2024Q3 us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
217153 usd
CY2023Q3 us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
-22611 usd
CY2024Q3 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
753104 usd
CY2023Q3 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-111174 usd
CY2024Q3 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
105091 usd
CY2023Q3 us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-463423 usd
CY2024Q3 us-gaap Increase Decrease In Accounts Receivable And Other Operating Assets
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets
-752663 usd
CY2023Q3 us-gaap Increase Decrease In Accounts Receivable And Other Operating Assets
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets
-200754 usd
CY2024Q3 us-gaap Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
2091840 usd
CY2023Q3 us-gaap Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
-154894 usd
CY2024Q3 us-gaap Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
-899 usd
CY2023Q3 us-gaap Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
16402 usd
CY2024Q3 us-gaap Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
-246651 usd
CY2023Q3 us-gaap Increase Decrease In Accrued Liabilities And Other Operating Liabilities
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
-58795 usd
CY2024Q3 us-gaap Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
713504 usd
CY2023Q3 us-gaap Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
120665 usd
CY2024Q3 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-67886 usd
CY2023Q3 us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-78499 usd
CY2024Q3 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
134896 usd
CY2023Q3 us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
67547 usd
CY2024Q3 us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
15432 usd
CY2023Q3 us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
4477 usd
CY2024Q3 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
3585390 usd
CY2023Q3 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
596541 usd
CY2024Q3 us-gaap Payments To Acquire Machinery And Equipment
PaymentsToAcquireMachineryAndEquipment
102631 usd
CY2023Q3 us-gaap Payments To Acquire Machinery And Equipment
PaymentsToAcquireMachineryAndEquipment
12809 usd
CY2023Q3 us-gaap Payments To Acquire Longterm Investments
PaymentsToAcquireLongtermInvestments
1440000 usd
CY2024Q3 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-102631 usd
CY2023Q3 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-1452809 usd
CY2024Q3 us-gaap Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
1707376 usd
CY2024Q3 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
413738 usd
CY2024Q3 us-gaap Repayments Of Debt
RepaymentsOfDebt
16078 usd
CY2023Q3 us-gaap Repayments Of Debt
RepaymentsOfDebt
101417 usd
CY2024Q3 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
5000000 usd
CY2024Q3 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-2894964 usd
CY2023Q3 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-101417 usd
CY2024Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
587795 usd
CY2023Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
-957685 usd
CY2024Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1101 usd
CY2023Q2 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2570867 usd
CY2024Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
588896 usd
CY2023Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1613182 usd
CY2024Q3 us-gaap Cash
Cash
588896 usd
CY2023Q3 us-gaap Cash
Cash
1612081 usd
CY2023Q3 us-gaap Restricted Cash Current
RestrictedCashCurrent
1101 usd
CY2024Q3 us-gaap Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
588896 usd
CY2023Q3 us-gaap Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
1613182 usd
CY2024Q3 us-gaap Interest Paid Net
InterestPaidNet
183387 usd
CY2023Q3 us-gaap Interest Paid Net
InterestPaidNet
35814 usd
CY2024Q3 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
9048 usd
CY2024Q3 us-gaap Net Income Loss
NetIncomeLoss
700908 usd
CY2024Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-2120000 usd
CY2024Q3 mss Working Capital
WorkingCapital
-15780000 usd
CY2024Q3 us-gaap Minority Interest
MinorityInterest
138040 usd
CY2024Q2 us-gaap Minority Interest
MinorityInterest
221123 usd
CY2024Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
-83082 usd
CY2023Q3 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
78215 usd
CY2024Q3 us-gaap Use Of Estimates
UseOfEstimates
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white"><span style="text-decoration:underline">Use of estimates</span></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the periods presented. Significant accounting estimates are used for, but not limited to, useful lives of property and equipment, commitments and contingencies, inventory reserve, allowance for estimated uncollectable accounts receivable and other receivables, impairment of long-lived assets, contract liabilities and valuation of deferred tax assets.</span></p>
CY2024Q3 us-gaap Federal Deposit Insurance Corporation Premium Expense
FederalDepositInsuranceCorporationPremiumExpense
250000 usd
CY2024Q3 us-gaap Cash Uninsured Amount
CashUninsuredAmount
31921 usd
CY2024Q2 us-gaap Cash Uninsured Amount
CashUninsuredAmount
862613 usd
CY2024Q3 us-gaap Restricted Cash
RestrictedCash
0 usd
CY2024Q2 us-gaap Restricted Cash
RestrictedCash
1101 usd
CY2024Q3 us-gaap Investment Owned Percent Of Net Assets
InvestmentOwnedPercentOfNetAssets
0.20 pure
CY2024Q3 us-gaap Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
40775 usd
CY2024Q3 us-gaap Payments To Acquire Other Investments
PaymentsToAcquireOtherInvestments
75000 usd
CY2024Q3 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
897810 usd
CY2024Q2 us-gaap Contract With Customer Liability
ContractWithCustomerLiability
965696 usd
CY2024Q3 us-gaap Revenues
Revenues
29649380 usd
CY2023Q3 us-gaap Revenues
Revenues
13752315 usd
CY2024Q3 us-gaap Advertising Expense
AdvertisingExpense
37239 usd
CY2023Q3 us-gaap Advertising Expense
AdvertisingExpense
30637 usd
CY2024Q3 us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white"><span style="text-decoration:underline">Concentrations of risks</span></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">(a) Major customers</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">For the three months ended July 31, 2024 and 2023, the Company did not have any customers that accounted for more than 10% of consolidated total net sales. </span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">  </span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">(b) Major vendors</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">The following table sets forth information as to the Company’s suppliers that accounted for 10% or more of the Company’s total purchases for the three months ended July 31, 2024 and 2023.</span></p><table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td colspan="6" style="font-weight: bold; text-align: center; border-bottom: Black 1.5pt solid">Three Months Ended<br/> July 31, 2024</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td> <td colspan="6" style="font-weight: bold; text-align: center; border-bottom: Black 1.5pt solid">Three Months Ended<br/> July 31, 2023</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td colspan="2" style="font-weight: bold; text-align: center; border-bottom: Black 1.5pt solid">Supplier</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td> <td colspan="2" style="font-weight: bold; text-align: center; border-bottom: Black 1.5pt solid">Percentage of<br/> Total<br/> Purchases</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td> <td colspan="2" style="font-weight: bold; text-align: center; border-bottom: Black 1.5pt solid">Supplier</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td> <td colspan="2" style="font-weight: bold; text-align: center; border-bottom: Black 1.5pt solid">Percentage of<br/> Total<br/> Purchases</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 1%; text-align: left"> </td><td style="width: 23%; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">A</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 1%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 22%; text-align: right">11</td><td style="width: 1%; text-align: left">%</td><td style="width: 1%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 22%; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">A</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 1%"> </td> <td style="width: 1%; text-align: left"> </td><td style="width: 22%; text-align: right">34</td><td style="width: 1%; text-align: left">%</td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="text-align: left"> </td><td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">B</span></td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">3</td><td style="text-align: left">%</td><td> </td> <td style="text-align: left"> </td><td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">B</span></td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">19</td><td style="text-align: left">%</td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left"> </td><td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">C</span></td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">5</td><td style="text-align: left">%</td><td> </td> <td style="text-align: left"> </td><td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">C</span></td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">9</td><td style="text-align: left">%</td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="text-align: left"> </td><td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">D</span></td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">11</td><td style="text-align: left">%</td><td> </td> <td style="text-align: left"> </td><td style="text-align: center"> </td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: left"> </td><td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">E</span></td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">9</td><td style="text-align: left">%</td><td> </td> <td style="text-align: left"> </td><td style="text-align: center"> </td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr> </table><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">(c) Credit risks</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">Financial instruments that are potentially subject to credit risk consist principally of accounts receivable. Accounts receivable are typically unsecured and derived from products sold to customers and are thereby exposed to credit risk. However, the Company believes the concentration of credit risk in its accounts receivable is substantially mitigated by its ongoing credit evaluation process and relatively short collection terms. The Company does not generally require collateral from customers. The Company evaluates the need for an allowance for credit losses based upon factors surrounding the credit risk of specific customers, historical trends, and other information. Historically, the Company did not have any bad debt on its accounts receivable.</span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0"><span style="background-color: white">The Company also has loan receivables to its centralized vendors occasionally. The loan receivables are typically unsecured and exposed to credit risk. However, the Company believes that the loan receivables amount to its centralized vendor is managed by its finance department and these centralized vendors are still providing products monthly to the Company. The Company does not generally require collateral from the vendors. The Company also evaluates the need for an allowance for credit losses based on upon factors surrounding the credit risks. Historically, the Company did not have any bad debt on its loan receivables and all loan receivables been collected in subsequent period.</span></p>
CY2024Q3 us-gaap Effective Income Tax Rate Reconciliation Deductions Other
EffectiveIncomeTaxRateReconciliationDeductionsOther
0.50 pure
CY2024Q3 mss Inventory Gross Perishabless
InventoryGrossPerishabless
3515286 usd
CY2024Q2 mss Inventory Gross Perishabless
InventoryGrossPerishabless
2406550 usd
CY2024Q3 mss Inventory Gross Nonperishables
InventoryGrossNonperishables
4076863 usd
CY2024Q2 mss Inventory Gross Nonperishables
InventoryGrossNonperishables
4432545 usd
CY2024Q3 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
241394 usd
CY2024Q2 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
36790 usd
CY2024Q3 us-gaap Inventory Net
InventoryNet
7350755 usd
CY2024Q2 us-gaap Inventory Net
InventoryNet
6802255 usd
CY2024Q3 mss Schedule Of Reserve For Inventory Shrinkage
ScheduleOfReserveForInventoryShrinkage
<span style="background-color: white">Movements of reserve for inventory shrinkage were as follows:</span><table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%"> <tr style="vertical-align: bottom"> <td> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td> <td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Three Months<br/> Ended<br/> July 31,<br/> 2024</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td> <td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Three Months<br/> Ended<br/> July 31,<br/> 2023</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr> <tr style="vertical-align: bottom"> <td> </td><td> </td> <td colspan="2"> </td><td> </td><td> </td> <td colspan="2"> </td><td> </td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 76%; text-align: left">Beginning balance</td><td style="width: 1%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 9%; text-align: right">36,790</td><td style="width: 1%; text-align: left"> </td><td style="width: 1%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 9%; text-align: right">42,750</td><td style="width: 1%; text-align: left"> </td></tr> <tr style="vertical-align: bottom; background-color: White"> <td style="text-align: left; padding-bottom: 1.5pt">Provision for (reversal of) inventory shrinkage reserve</td><td style="padding-bottom: 1.5pt"> </td> <td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">204,604</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td> <td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">(3,237</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr> <tr style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="font-weight: bold; padding-bottom: 4pt">Ending Balance</td><td style="font-weight: bold; padding-bottom: 4pt"> </td> <td style="border-bottom: Black 4pt double; font-weight: bold; text-align: left">$</td><td style="border-bottom: Black 4pt double; font-weight: bold; text-align: right">241,394</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td><td style="font-weight: bold; padding-bottom: 4pt"> </td> <td style="border-bottom: Black 4pt double; font-weight: bold; text-align: left">$</td><td style="border-bottom: Black 4pt double; font-weight: bold; text-align: right">39,513</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td></tr> </table>
CY2024Q2 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
36790 usd
CY2023Q2 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
42750 usd
CY2024Q3 mss Provision For Inventory Shrinkage Reserve
ProvisionForInventoryShrinkageReserve
204604 usd
CY2023Q3 mss Provision For Inventory Shrinkage Reserve
ProvisionForInventoryShrinkageReserve
-3237 usd
CY2024Q3 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
241394 usd
CY2023Q3 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
39513 usd
CY2024Q3 us-gaap Advances On Inventory Purchases
AdvancesOnInventoryPurchases
2821546 usd
CY2024Q2 us-gaap Advances On Inventory Purchases
AdvancesOnInventoryPurchases
2784647 usd
CY2024Q3 us-gaap Prepaid Insurance
PrepaidInsurance
194600 usd
CY2024Q2 us-gaap Prepaid Insurance
PrepaidInsurance
130354 usd
CY2024Q3 us-gaap Prepaid Taxes
PrepaidTaxes
193700 usd
CY2024Q2 us-gaap Prepaid Taxes
PrepaidTaxes
193700 usd
CY2024Q3 mss Prepaid Professional Services
PrepaidProfessionalServices
29553 usd
CY2024Q2 mss Prepaid Professional Services
PrepaidProfessionalServices
25607 usd
CY2024Q3 us-gaap Prepaid Rent
PrepaidRent
129403 usd
CY2024Q2 us-gaap Prepaid Rent
PrepaidRent
129403 usd
CY2024Q3 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
3368802 usd
CY2024Q2 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
3263711 usd
CY2024Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
10771814 usd
CY2024Q2 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
10669183 usd
CY2024Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
8461340 usd
CY2024Q2 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
8334220 usd
CY2024Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2310474 usd
CY2024Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
2334963 usd
CY2024Q3 us-gaap Depreciation
Depreciation
11556 usd
CY2023Q3 us-gaap Depreciation
Depreciation
5792 usd
CY2024Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
115563 usd
CY2023Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
57920 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
8161482 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
8161482 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
322346 usd
CY2024Q2 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
182571 usd
CY2024Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
7839136 usd
CY2024Q2 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
7978911 usd
CY2024Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
139775 usd
CY2023Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
3233 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
559099 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
559099 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
559099 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
559099 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
559099 usd
CY2024Q3 us-gaap Loss On Sale Of Investments
LossOnSaleOfInvestments
166028 usd
CY2023Q3 us-gaap Loss On Sale Of Investments
LossOnSaleOfInvestments
28456 usd
CY2024Q3 us-gaap Investment Company Distributable Earnings Loss Accumulated Ordinary Income Loss
InvestmentCompanyDistributableEarningsLossAccumulatedOrdinaryIncomeLoss
704570 usd
CY2024Q3 us-gaap Goodwill
Goodwill
16957147 usd
CY2024Q3 us-gaap Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
564491 usd
CY2024Q2 us-gaap Accrued Payroll Taxes Current
AccruedPayrollTaxesCurrent
717389 usd
CY2024Q3 us-gaap Interest Payable Current
InterestPayableCurrent
136388 usd
CY2024Q2 us-gaap Interest Payable Current
InterestPayableCurrent
136388 usd
CY2024Q3 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
250128 usd
CY2024Q2 us-gaap Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
250128 usd
CY2024Q3 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
172296 usd
CY2024Q2 us-gaap Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
242886 usd
CY2024Q3 mss Due To Third Parties Noninterest Bearing Payable Upon Demand
DueToThirdPartiesNoninterestBearingPayableUponDemand
161302 usd
CY2024Q2 mss Due To Third Parties Noninterest Bearing Payable Upon Demand
DueToThirdPartiesNoninterestBearingPayableUponDemand
161302 usd
CY2024Q3 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
95825 usd
CY2024Q2 us-gaap Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
118989 usd
CY2024Q3 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
1380430 usd
CY2024Q2 us-gaap Accrued Liabilities And Other Liabilities
AccruedLiabilitiesAndOtherLiabilities
1627082 usd
CY2024Q3 us-gaap Repayments Of Other Debt
RepaymentsOfOtherDebt
5000000 usd
CY2024Q3 us-gaap Interest Expense Debt
InterestExpenseDebt
158600 usd
CY2023Q4 us-gaap Repayments Of Other Debt
RepaymentsOfOtherDebt
150000 usd
CY2024Q2 us-gaap Secured Demand Notes
SecuredDemandNotes
30000 usd
CY2024Q3 us-gaap Secured Demand Notes
SecuredDemandNotes
30000 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
65627 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
67792 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
70041 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
72376 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
74799 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
2194586 usd
CY2024Q3 us-gaap Long Term Debt
LongTermDebt
2545221 usd
CY2024Q3 us-gaap Gain Loss On Sale Of Investments
GainLossOnSaleOfInvestments
40775 usd
CY2023Q2 us-gaap Lessee Operating Lease Renewal Term
LesseeOperatingLeaseRenewalTerm
P5Y
CY2023Q2 us-gaap Payments For Rent
PaymentsForRent
40000 usd
CY2023Q2 mss Increase Rent Percentage
IncreaseRentPercentage
0.03 pure
us-gaap Payments For Rent
PaymentsForRent
5000 usd
CY2024Q3 us-gaap Finance Lease Interest Payment On Liability
FinanceLeaseInterestPaymentOnLiability
3620000 usd
CY2024Q3 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P3Y7M13D
CY2024Q2 us-gaap Operating Lease Weighted Average Remaining Lease Term1
OperatingLeaseWeightedAverageRemainingLeaseTerm1
P3Y10M13D
CY2024Q3 us-gaap Operating Lease Expense
OperatingLeaseExpense
1130000 usd
CY2023Q3 us-gaap Operating Lease Expense
OperatingLeaseExpense
780000 usd
CY2024Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
40068614 usd
CY2024Q2 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
40726647 usd
CY2024Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
4113719 usd
CY2024Q2 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
4088678 usd
CY2024Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
38467075 usd
CY2024Q2 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
39015252 usd
CY2024Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
42580794 usd
CY2024Q2 us-gaap Operating Lease Liability
OperatingLeaseLiability
43103930 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
4113719 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
4208177 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
4274632 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
4160935 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
2656343 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
51459076 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
70872882 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
28292088 usd
CY2024Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
42580794 usd
CY2024Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000 shares
CY2024Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2021Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2024Q3 us-gaap Stockholders Equity Note Stock Split
StockholdersEquityNoteStockSplit
200-for-1 stock split
CY2024Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2024Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2023Q4 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
382484 usd
CY2024Q3 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
509759 usd
CY2023Q3 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
82564 usd
CY2024Q3 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
143927 usd
CY2023Q3 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
38102 usd
CY2024Q3 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
-14561 usd
CY2023Q3 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
-1320 usd
CY2024Q3 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
-2897 usd
CY2023Q3 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
-440 usd
CY2024Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
636228 usd
CY2023Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
118906 usd
CY2024Q3 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
263351 usd
CY2023Q3 us-gaap Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
19359 usd
CY2024Q3 us-gaap Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
19606 usd
CY2023Q3 us-gaap Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
6470 usd
CY2024Q3 us-gaap Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
29808 usd
CY2023Q3 us-gaap Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
-7026 usd
CY2024Q3 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
323463 usd
CY2023Q3 us-gaap Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
100103 usd
CY2024Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
636228 usd
CY2023Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
118906 usd
CY2024Q3 mss Deferred Tax Assets Bad Debt Expense
DeferredTaxAssetsBadDebtExpense
66888 usd
CY2024Q2 mss Deferred Tax Assets Bad Debt Expense
DeferredTaxAssetsBadDebtExpense
66888 usd
CY2024Q3 us-gaap Deferred Tax Assets Inventory
DeferredTaxAssetsInventory
89141 usd
CY2024Q2 us-gaap Deferred Tax Assets Inventory
DeferredTaxAssetsInventory
38279 usd
CY2024Q3 us-gaap Deferred Tax Assets Investments
DeferredTaxAssetsInvestments
208543 usd
CY2024Q2 us-gaap Deferred Tax Assets Investments
DeferredTaxAssetsInvestments
150684 usd
CY2024Q3 us-gaap Deferred Tax Assets Regulatory Assets And Liabilities
DeferredTaxAssetsRegulatoryAssetsAndLiabilities
696376 usd
CY2024Q2 us-gaap Deferred Tax Assets Regulatory Assets And Liabilities
DeferredTaxAssetsRegulatoryAssetsAndLiabilities
660713 usd
CY2024Q3 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
1304702 usd
CY2024Q2 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
1125192 usd
CY2024Q3 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
2349498 usd
CY2024Q2 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
2026613 usd
CY2024Q3 us-gaap Deferred Tax Assets Net
DeferredTaxAssetsNet
16152 usd
CY2024Q2 us-gaap Deferred Tax Assets Net
DeferredTaxAssetsNet
15143 usd
CY2024Q3 us-gaap Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
1270954 usd
CY2024Q2 us-gaap Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
1287403 usd
CY2024Q3 us-gaap Deferred Tax Liabilities
DeferredTaxLiabilities
1254802 usd
CY2024Q2 us-gaap Deferred Tax Liabilities
DeferredTaxLiabilities
1272260 usd
CY2024Q3 us-gaap Tax Credit Carryforward Amount
TaxCreditCarryforwardAmount
4010000.00 usd
CY2024Q2 us-gaap Tax Credit Carryforward Amount
TaxCreditCarryforwardAmount
3200000 usd
CY2024Q3 us-gaap Effective Income Tax Rate Reconciliation Prior Year Income Taxes
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes
0.80 pure
CY2024Q3 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
4370000 usd
CY2024Q2 us-gaap Operating Loss Carryforwards
OperatingLossCarryforwards
3560000 usd
CY2024Q3 mss Net Operating Loss Carry Forwards Expiration Date
NetOperatingLossCarryForwardsExpirationDate
P20Y
CY2023Q3 us-gaap Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
11279 usd
CY2023Q3 us-gaap Gain Loss On Investments
GainLossOnInvestments
-28456 usd
CY2022Q2 us-gaap Litigation Settlement Amount Awarded To Other Party
LitigationSettlementAmountAwardedToOtherParty
245000 usd
CY2024 us-gaap Gain Loss Related To Litigation Settlement
GainLossRelatedToLitigationSettlement
245000 usd
CY2024Q2 mss Loss Contingencies Granted Plaintiff
LossContingenciesGrantedPlaintiff
5128 usd
CY2021Q2 us-gaap Professional Fees
ProfessionalFees
220000 usd
CY2021Q2 mss Consultancy Fee Payable Percentage
ConsultancyFeePayablePercentage
0.20 pure
CY2021Q2 mss Gross Merchandise Value Percentage
GrossMerchandiseValuePercentage
0.012 pure
CY2021Q2 us-gaap Other Commitment
OtherCommitment
50000 usd
CY2024Q3 us-gaap Loss Contingency Settlement Agreement Terms
LossContingencySettlementAgreementTerms
10
CY2024Q3 us-gaap Business Combination Consideration Transferred1
BusinessCombinationConsiderationTransferred1
22200000 usd
CY2024Q3 us-gaap Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Cash And Equivalents
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
7000000 usd
CY2024Q3 us-gaap Secured Debt
SecuredDebt
15200000 usd
CY2024Q3 mss Reducing Purchase Price For Accrued Sick Pay Liability
ReducingPurchasePriceForAccruedSickPayLiability
80000 usd
CY2024Q3 mss Increasing Purchase Price To Compensate Sellers Security Deposit
IncreasingPurchasePriceToCompensateSellersSecurityDeposit
18032 usd
CY2023Q3 us-gaap Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
32663713 usd
CY2023Q3 mss Business Acquisitions Pro Forma Operating Costs And Expenses
BusinessAcquisitionsProFormaOperatingCostsAndExpenses
31820608 usd
CY2023Q3 us-gaap Business Acquisitions Pro Forma Income Loss From Continuing Operations Before Changes In Accounting And Extraordinary Items Net Of Tax
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax
843105 usd
CY2023Q3 mss Business Acquisitions Pro Forma Income Loss Other Income
BusinessAcquisitionsProFormaIncomeLossOtherIncome
318786 usd
CY2023Q3 mss Business Acquisitions Pro Forma Income Tax Expense
BusinessAcquisitionsProFormaIncomeTaxExpense
395961 usd
CY2023Q3 us-gaap Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
765930 usd
CY2024Q3 ecd Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
false
CY2024Q3 ecd Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
false
CY2024Q3 ecd Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
false
CY2024Q3 ecd Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
false
CY2023Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.01
CY2023Q3 us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
16000000 shares
CY2024Q3 us-gaap Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
17450476 shares
CY2024Q3 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
usd
CY2024Q3 us-gaap Payments To Acquire Longterm Investments
PaymentsToAcquireLongtermInvestments
usd
CY2023Q3 us-gaap Proceeds From Repayments Of Bank Overdrafts
ProceedsFromRepaymentsOfBankOverdrafts
usd
CY2023Q3 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
usd
CY2023Q3 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
usd
CY2024Q3 us-gaap Restricted Cash Current
RestrictedCashCurrent
usd
CY2023Q3 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
CY2024Q3 us-gaap Liabilities Assumed1
LiabilitiesAssumed1
usd
CY2023Q3 us-gaap Liabilities Assumed1
LiabilitiesAssumed1
usd
CY2024Q3 us-gaap Income Tax Examination Penalties And Interest Expense
IncomeTaxExaminationPenaltiesAndInterestExpense
usd
CY2024Q3 dei Amendment Flag
AmendmentFlag
false
CY2024Q3 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--04-30
CY2024Q3 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2024Q3 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2025
CY2024Q3 dei Entity Central Index Key
EntityCentralIndexKey
0001892292

Files In Submission

Name View Source Status
0001213900-24-081017-index-headers.html Edgar Link pending
0001213900-24-081017-index.html Edgar Link pending
0001213900-24-081017.txt Edgar Link pending
0001213900-24-081017-xbrl.zip Edgar Link pending
ea0214677-10q_maison.htm Edgar Link pending
ea021467701ex31-1_maison.htm Edgar Link pending
ea021467701ex31-2_maison.htm Edgar Link pending
ea021467701ex32-1_maison.htm Edgar Link pending
ea021467701ex32-2_maison.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
MetaLinks.json Edgar Link pending
mss-20240731.xsd Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
mss-20240731_def.xml Edgar Link unprocessable
mss-20240731_lab.xml Edgar Link unprocessable
mss-20240731_pre.xml Edgar Link unprocessable
ea0214677-10q_maison_htm.xml Edgar Link completed
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R70.htm Edgar Link pending
R71.htm Edgar Link pending
R72.htm Edgar Link pending
R73.htm Edgar Link pending
R74.htm Edgar Link pending
R75.htm Edgar Link pending
R76.htm Edgar Link pending
R77.htm Edgar Link pending
R78.htm Edgar Link pending
R79.htm Edgar Link pending
R8.htm Edgar Link pending
R80.htm Edgar Link pending
R81.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
mss-20240731_cal.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable