MEDIROM Healthcare Technologies Inc. (MRM)
NASDAQ: MRM · Real-Time Price · USD
2.900
+0.090 (3.20%)
Nov 21, 2024, 9:30 AM EST - Market open

MRM Income Statement

Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Operating Revenue
6,9716,6286,5605,3663,3163,865
Upgrade
Other Revenue
181.36200.4393.7743.9725.6743.61
Upgrade
Revenue
7,1526,8286,9545,4103,3423,908
Upgrade
Revenue Growth (YoY)
2.80%-1.81%28.54%61.89%-14.50%13.84%
Upgrade
Cost of Revenue
5,6175,2595,0523,9942,9132,958
Upgrade
Gross Profit
1,5351,5691,9021,415428.95950.76
Upgrade
Selling, General & Admin
2,1841,9601,8051,8111,069871.86
Upgrade
Operating Expenses
2,1841,9601,8051,8111,069871.86
Upgrade
Operating Income
-649.21-391.5896.97-395.38-639.5978.9
Upgrade
Interest Expense
-40.64-36.87-9.8-11.95-13.23-13.59
Upgrade
Interest & Investment Income
1.111.116.070.841.331.34
Upgrade
Earnings From Equity Investments
-----0.56
Upgrade
Currency Exchange Gain (Loss)
26.8326.8314.8314.99--
Upgrade
Other Non Operating Income (Expenses)
72.47.4571.752.22131.34.15
Upgrade
EBT Excluding Unusual Items
-589.51-393.06179.77-339.27-520.1971.36
Upgrade
Merger & Restructuring Charges
----12--
Upgrade
Gain (Loss) on Sale of Assets
376.69413.68----
Upgrade
Asset Writedown
----63.21-106.5-44.55
Upgrade
Other Unusual Items
-----6.49
Upgrade
Pretax Income
-212.8220.62179.77-414.48-626.6933.3
Upgrade
Income Tax Expense
-94.56-94.4330.81576.25-87.5215.96
Upgrade
Earnings From Continuing Operations
-118.26115.05148.97-990.73-539.1717.34
Upgrade
Net Income to Company
-115.05148.97-990.73-539.1717.34
Upgrade
Minority Interest in Earnings
6.550.36----
Upgrade
Net Income
-111.71115.4148.97-990.73-539.1717.34
Upgrade
Net Income to Common
-111.71115.4148.97-990.73-539.1717.34
Upgrade
Net Income Growth
--22.53%----73.86%
Upgrade
Shares Outstanding (Basic)
555544
Upgrade
Shares Outstanding (Diluted)
555544
Upgrade
Shares Change (YoY)
0.39%-5.56%12.16%21.19%-5.80%-9.51%
Upgrade
EPS (Basic)
-22.8123.6430.54-203.13-133.974.63
Upgrade
EPS (Diluted)
-22.8122.3427.23-203.13-133.974.06
Upgrade
EPS Growth
--17.96%----71.08%
Upgrade
Free Cash Flow
-905.71-767.58-806.44-652.88-439.980.46
Upgrade
Free Cash Flow Per Share
-184.97-148.56-147.41-133.86-109.320.11
Upgrade
Gross Margin
21.46%22.98%27.36%26.16%12.84%24.33%
Upgrade
Operating Margin
-9.08%-5.73%1.39%-7.31%-19.14%2.02%
Upgrade
Profit Margin
-1.56%1.69%2.14%-18.31%-16.14%0.44%
Upgrade
Free Cash Flow Margin
-12.66%-11.24%-11.60%-12.07%-13.17%0.01%
Upgrade
EBITDA
-301.36-138.98281.02-269.13-577.3125.07
Upgrade
EBITDA Margin
-4.21%-2.04%4.04%-4.97%-17.28%3.20%
Upgrade
D&A For EBITDA
347.85252.6184.06126.2462.2946.17
Upgrade
EBIT
-649.21-391.5896.97-395.38-639.5978.9
Upgrade
EBIT Margin
-9.08%-5.73%1.39%-7.31%-19.14%2.02%
Upgrade
Effective Tax Rate
--17.14%--47.94%
Upgrade
Revenue as Reported
7,1526,8286,9545,4103,3423,908
Upgrade
Advertising Expenses
-162.03135.13130.9692.4677.91
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.