Maase Inc. logo

Maase Inc.

MAAS | NASDAQ
Chart Builder DCF Calculator
$15.85
-$0.01 (-0.06%)
Sep 22, 2026, 10:26 AM ET · Market open
Fiscal Quarter
Period Ending
Q4 2023
Jun 29, 2023
Q2 2023
Dec 30, 2022
Q4 2022
Jun 29, 2022
Q2 2022
Dec 30, 2021
Q4 2021
Jun 29, 2021
Q2 2021
Dec 30, 2020
Q4 2020
Jun 29, 2020
Q2 2020
Dec 30, 2019
Q4 2019
Jun 29, 2019
Q2 2019
Dec 30, 2018
Q4 2018
Jun 29, 2018
Q2 2018
Dec 29, 2017
Net Income
-12.67M -30.86M -30.33M -30.33M -23.03M -23.03M -16.78M -16.78M 26.01M 26.01M 31.81M 31.81M
Depreciation & Amortization
5.71M 7.54M 10.04M 10.04M 6.82M 6.82M 4.56M 4.56M 871K 871K 932.5K 932.5K
Stock-Based Compensation
5.02M -11.43M n/a n/a -949K -949K 2.7M 2.7M -1.29M -1.29M n/a n/a
Other Working Capital
-25.85M -104.23M 20.97M 20.97M 28.92M 28.92M -28.27M -28.27M 21.85M 21.85M -114.5K -114.5K
Other Non-Cash Items
-14.45M 9.95M 348.5K 348.5K 1.1M 1.1M -1.45M -1.45M -7.5K -7.5K -4.39M -4.39M
Deferred Income Tax
13.95M 2.25M 2.59M 2.59M 1.52M 1.52M 1.08M 1.08M 764.5K 764.5K n/a n/a
Change in Working Capital
-9.41M -100.58M 12.59M 12.59M 13.14M 13.14M -34.49M -34.49M 22.68M 22.68M -5.89M -5.89M
Operating Cash Flow
-11.86M -123.13M -4.77M -4.77M -1.41M -1.41M -44.37M -44.37M 49.02M 49.02M 22.46M 22.46M
Capital Expenditures
-844.32K -1.06M -2.8M -2.8M -4.52M -4.52M -1.81M -1.81M -2.42M -2.42M -696K -696K
Cash Acquisitions
-8.29M n/a n/a n/a 2.09M 2.09M -437.5K -437.5K -1.67M -1.67M -13.2M -13.2M
Purchase of Investments
0.66 n/a -2.5M -2.5M -307K -307K -20M -20M -145.5K -145.5K -549.96M -549.96M
Sales Maturities Of Investments
37.32K 4.73M n/a n/a 1.33M 1.33M 20.6M 20.6M 9.93M 9.93M 550.29M 550.29M
Other Investing Acitivies
103.72M -98.13M -2.93M -2.93M 25.41M 25.41M -24.89M -24.89M 25.58M 25.58M 18.59M 18.59M
Investing Cash Flow
94.63M -94.45M -5.3M -5.3M 24M 24M -26.54M -26.54M 31.27M 31.27M 5.02M 5.02M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
8.55M n/a n/a n/a n/a n/a n/a n/a 77.63M 77.63M n/a n/a
Financial Cash Flow
4.28M -4.04M n/a n/a n/a n/a n/a n/a 77.63M 77.63M n/a n/a
Net Cash Flow
68.48M -108.48M -19.73M -19.73M 43.89M 43.89M -141.37M -141.37M 318.27M 318.27M 54.96M 54.96M
Free Cash Flow
-12.7M -124.19M -7.57M -7.57M -5.94M -5.94M -46.19M -46.19M 46.6M 46.6M 21.76M 21.76M
Adj. Free Cash Flow
-17.72M -112.76M -7.57M -7.57M -4.99M -4.99M -48.88M -48.88M 47.9M 47.9M 21.76M 21.76M
Maintenance CapEx
-844.32K -1.06M -2.8M -2.46M -1.81M -1.81M -1.81M -1.81M -2.21M -2.21M -665.94K -665.94K
Growth CapEx
n/a n/a n/a -333.57K -2.71M -2.71M n/a n/a -211.61K -211.61K -30.06K -30.06K
Owner Earnings
-12.7M -124.19M -7.57M -7.24M -3.23M -3.23M -46.19M -46.19M 46.81M 46.81M 21.79M 21.79M

© 2026 bestshares.com. All rights reserved.