MEDIROM Healthcare Technologies Inc. (MRM)

NASDAQ: MRM · Real-Time Price · USD

1.180

+0.050 (4.42%)

At close: Jun 8, 2026, 4:00 PM EDT

1.230

+0.050 (4.24%)

Pre-market: Jun 9, 2026, 4:56 AM EDT

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
Revenue	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%

SEC Filings: 10-K · 10-Q