Dilution profile // every instrument, one screen, from SEC filings

Maison Solutions Inc. (MSS)

CIK 1892292 · all EDGAR filings →

Overall dilution risk
MEDIUMworst of 3 computed signals (offering ability)
= the worst band among the computed sub-ratings, no hidden weighting
not every sub-rating was computable; treat as a floor
Offering ability
MEDIUM$12.1M registered
= total registered offering amount from the fee exhibits of live registrations (bands: $1M / $20M)
one or more live registrations had no structured fee data, so the true total is AT LEAST this
Overhead supply
NOT COMPUTEDno warrant count tagged in XBRL
= warrant shares outstanding divided by current shares outstanding
absence of a tag is not proof of absence of warrants
Historical dilution
LOW+27% O/S in 3y
= share count now vs 3 years ago (bands: 30% / 100%); a reverse split pushes this negative
Cash need
LOWoperating cash flow positive
= cash vs trailing operating burn (bands: 6mo / 24mo; positive operating CF = low)
the company itself flagged going-concern doubt

Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.

Shares outstanding over time

2023-07-312024-08-06

Latest: 17.5M shares as of Aug 6, 2024 (10-K).

Cash runway

Going-concern warning

auditor flagged substantial doubt

The company itself flagged going-concern doubt in a filing.

Full breakdown: cash runway tool

Warrants

TrancheWarrantsExercise priceTermNotes
Warrant125,000not tagged

Tranches exactly as the company dimensioned them in its 10-Q filed Mar 17, 2026. Groupings can overlap (a “Series E and F” row is not additive with a “Series E” row), so do not sum this column. A tranche the filer did not tag is absent here, not absent from the cap table. DOWN-ROUND = the filer tagged price-protection accounting scoped to that tranche.

No warrant figures tagged in this filer’s XBRL facts. That means the company has not reported them in structured form; it does not prove no warrants exist. The exhibits are the ground truth.

Convertible notes

NotePrincipalCarryingConv. priceRateIf converted
Initial Note$3.0M$500,000$1.38~2.2M sh
Issuance of Second Tranche of Unsecured Convertible Promissory Notenot tagged$3.0M$0.78
Senior Secured Convertible Promissory Note$3.0M$3.0M$1.0289~2.9M sh
Unsecured Convertible Promissory Notenot tagged$0not tagged

If every note above converted at its tagged price: ~5.1M new shares on 17.5M currently outstanding. An estimate from principal ÷ conversion price, with inputs carrying different as-of dates; make-whole adjustments, capped calls and partial repurchases are not modeled.

Notes exactly as the company dimensioned them in its 10-Q filed Mar 17, 2026. Principal is face amount as tagged, not what remains after repurchases unless the filer updated the tag. A note the filer did not dimension is absent here, not absent from the balance sheet; the exhibits stay the ground truth.

Registrations and offerings

Registered offering capacity on live registrations: $12.1Mfrom the structured fee exhibits; registered is not remaining, takedowns are not subtracted

S-1Dec 11, 2025$12.1M registeredfiling →
S-1Apr 11, 2025no structured fee exhibit in this filing (predates fee-data XBRL or fee deferred)filing →
S-1Nov 29, 2023no structured fee exhibit in this filing (predates fee-data XBRL or fee deferred)filing →

Last 12 months: 3 executed · 3 registered.

UPDATEDec 31, 2025Prospectus update — often a resale registration, not necessarily new capital424B3
EFFECTIVEDec 29, 2025SEC declared a registration effective — selling can beginEFFECT
UPDATEDec 19, 2025Prospectus update — often a resale registration, not necessarily new capital424B3
REGISTEREDDec 11, 2025S-1 registration — capacity to sell shares, not a sale yetS-1
REGISTEREDNov 12, 2025S-1/A registration — capacity to sell shares, not a sale yetS-1/A
EXECUTEDOct 22, 2025Unregistered share sale disclosed (8-K item 3.02)8-K
EXECUTEDOct 2, 2025Unregistered share sale disclosed (8-K item 3.02)8-K
EXECUTEDSep 29, 2025Unregistered share sale disclosed (8-K item 3.02)8-K
REGISTEREDSep 17, 2025S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDAug 5, 2025S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDJun 25, 2025S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDApr 11, 2025S-1 registration — capacity to sell shares, not a sale yetS-1

Full history and shelf status: offering checker · S-3 shelf checker

Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.

Keep going: float checker · offering calendar · short-squeeze screener · full MSS workspace