MEDIROM Healthcare Technologies Inc. (MRM)
NASDAQ: MRM · Real-Time Price · USD
0.9584
-0.0386 (-3.87%)
Jun 29, 2026, 9:59 AM EDT - Market open
MRM Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 8,067 | 8,299 | 6,828 | 6,954 | 5,410 | 3,342 | |
Revenue Growth (YoY) | 12.79% | 21.55% | -1.81% | 28.54% | 61.89% | -14.50% |
Cost of Revenue | 6,046 | 6,053 | 5,259 | 5,052 | 3,994 | 2,913 |
Gross Profit | 2,021 | 2,246 | 1,569 | 1,902 | 1,415 | 428.95 |
Selling, General & Admin | 2,218 | 2,242 | 1,960 | 1,805 | 1,823 | 1,069 |
Other Operating Expenses | 84.59 | 22.87 | - | - | 63.21 | 106.5 |
Total Operating Expenses | 2,302 | 2,264 | 1,960 | 1,805 | 1,886 | 1,175 |
Operating Income | -281.34 | -18.1 | -391.58 | 96.97 | -470.59 | -746.09 |
Interest Income | 0.05 | 0.01 | 1.11 | 6.07 | 0.84 | 1.33 |
Interest Expense | -26.01 | -49.75 | -36.87 | -9.8 | -11.95 | -13.23 |
Other Non-Operating Income (Expense) | 271.82 | 115.55 | 447.96 | 86.53 | 67.22 | 131.3 |
Total Non-Operating Income (Expense) | 245.86 | 65.82 | 412.2 | 82.81 | 56.11 | 119.4 |
Pretax Income | -35.48 | 47.71 | 20.62 | 179.77 | -414.48 | -626.69 |
Provision for Income Taxes | 0.13 | -90.48 | -94.43 | 30.81 | 576.25 | -87.52 |
Net Income | 35.6 | 138.19 | 115.05 | 148.97 | -990.73 | -539.17 |
Minority Interest in Earnings | 4.87 | 10.57 | 0.36 | - | - | - |
Net Income to Common | 31.72 | 148.76 | 115.4 | 148.97 | -990.73 | -539.17 |
Net Income Growth | - | 28.91% | -22.53% | - | - | - |
Shares Outstanding (Basic) | 7 | 5 | 5 | 5 | 5 | 4 |
Shares Outstanding (Diluted) | 7 | 6 | 5 | 5 | 5 | 4 |
Shares Change (YoY) | 41.82% | 13.26% | -5.56% | 12.16% | 21.19% | -5.80% |
EPS (Basic) | 60.31 | 29.13 | 23.64 | 30.54 | -203.13 | -133.97 |
EPS (Diluted) | 59.70 | 28.52 | 22.34 | 27.23 | -203.13 | -133.97 |
EPS Growth | - | 27.66% | -17.96% | - | - | - |
Free Cash Flow | -967.07 | -1,403 | -767.58 | -806.44 | -652.88 | -439.98 |
Free Cash Flow Per Share | -131.62 | -239.78 | -148.56 | -147.41 | -133.86 | -109.32 |
Gross Margin | 25.05% | 27.07% | 22.98% | 27.36% | 26.16% | 12.84% |
Operating Margin | -11.44% | -0.22% | -5.73% | 1.39% | -8.70% | -22.33% |
Profit Margin | 0.44% | 1.67% | 1.68% | 2.14% | -18.31% | -16.14% |
FCF Margin | -11.99% | -16.91% | -11.24% | -11.60% | -12.07% | -13.17% |
EBITDA | -576.96 | 271.94 | -138.98 | 281.02 | -344.34 | -683.8 |
EBITDA Margin | -7.15% | 3.28% | -2.04% | 4.04% | -6.37% | -20.46% |
EBIT | -281.34 | -18.1 | -391.58 | 96.97 | -470.59 | -746.09 |
EBIT Margin | -11.44% | -0.22% | -5.73% | 1.39% | -8.70% | -22.33% |
Effective Tax Rate | -0.02% | -189.63% | -457.89% | 17.14% | -139.03% | 13.97% |