NASDAQ : MRM
MEDIROM Healthcare Technologies Inc. — Financial statements
Consumer Discretionary · Personal Services · Japan
Last price 0.33 USD (Oct 30, 2026, 4:00 PM EDT) · Market cap 2.61M
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
MEDIROM Healthcare Technologies Inc. (MRM) reported revenue of 8.07B JPY (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year January - December; amounts in JPY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating Revenue | 7.89B | 604.53M | 8.15B | 6.63B | 6.56B | 5.37B |
| Other Revenue | 181.89M | 153.63M | 200.40M | 393.76M | 43.97M | |
| Revenue | 8.07B | 604.53M | 8.30B | 6.83B | 6.95B | 5.41B |
| Cost of Revenue | 6.05B | 5.73M | 6.05B | 5.26B | 5.05B | 3.99B |
| Gross Profit | 2.02B | 598.80M | 2.25B | 1.57B | 1.90B | 1.42B |
| Selling, General & Admin | 2.22B | 2.24B | 1.96B | 1.81B | 1.81B | |
| Other Operating Expenses | 536.82M | |||||
| Operating Expenses | 2.22B | 536.82M | 2.24B | 1.96B | 1.81B | 1.81B |
| Operating Income | -196.75M | 61.98M | 4.77M | -391.58M | 96.97M | -395.38M |
| Interest Expense | -55.12M | -57.60M | -49.74M | -36.87M | -9.80M | -11.95M |
| Interest & Investment Income | 59.00K | 10.00K | 1.11M | 6.07M | 841.00K | |
| Currency Exchange Gain (Loss) | 18.12M | 18.12M | 26.82M | 14.83M | 14.99M | |
| Other Non Operating Income (Expenses) | 118.60M | 52.46M | 56.80M | 7.45M | 71.70M | 52.22M |
| EBT Excluding Unusual Items | -115.09M | 56.83M | 29.95M | -393.06M | 179.77M | -339.27M |
| Merger & Restructuring Charges | -12.00M | |||||
| Gain (Loss) on Sale of Assets | 164.20M | 40.63M | 413.68M | |||
| Asset Writedown | -107.46M | -22.87M | -63.21M | |||
| Pretax Income | -58.35M | 56.83M | 47.71M | 20.62M | 179.77M | -414.48M |
| Income Tax Expense | -93.95M | 775.00K | -90.48M | -94.43M | 30.81M | 576.25M |
| Earnings From Continuing Operations | 35.60M | 56.06M | 138.19M | 115.05M | 148.97M | -990.73M |
| Net Income to Company | 138.19M | 115.05M | 148.97M | -990.73M | ||
| Minority Interest in Earnings | 4.87M | 10.57M | 355.00K | |||
| Net Income | 40.47M | 56.06M | 148.76M | 115.40M | 148.97M | -990.73M |
| Net Income to Common | 40.47M | 56.06M | 148.76M | 115.40M | 148.97M | -990.73M |
| Shares Outstanding (Basic) | 6.60M | 5.11M | 4.88M | 4.88M | 4.88M | |
| Shares Outstanding (Diluted) | 7.35M | 5.85M | 5.17M | 5.47M | 4.88M | |
| EPS (Basic) | 6.13 | 29.13 | 23.64 | 30.54 | -203.13 | |
| EPS (Diluted) | 6.13 | 28.52 | 22.34 | 27.23 | -203.13 | |
| Free Cash Flow | -967.07M | -1.40B | -767.58M | -806.44M | -652.88M | |
| Free Cash Flow Per Share | -131.62 | -239.78 | -148.56 | -147.41 | -133.86 | |
| Gross Margin | 25.05% | 99.05% | 27.07% | 22.98% | 27.36% | 26.16% |
| Operating Margin | -2.44% | 10.25% | 0.06% | -5.73% | 1.39% | -7.31% |
| Profit Margin | 0.50% | 9.27% | 1.79% | 1.69% | 2.14% | -18.31% |
| Free Cash Flow Margin | -11.99% | -16.91% | -11.24% | -11.60% | -12.07% | |
| EBITDA | 149.08M | 294.81M | -138.98M | 281.02M | -269.13M | |
| EBITDA Margin | 1.85% | 3.55% | -2.04% | 4.04% | -4.98% | |
| D&A For EBITDA | 345.83M | 290.04M | 252.59M | 184.06M | 126.24M | |
| EBIT | -196.75M | 61.98M | 4.77M | -391.58M | 96.97M | -395.38M |
| EBIT Margin | -2.44% | 10.25% | 0.06% | -5.73% | 1.39% | -7.31% |
| Effective Tax Rate | 17.14% | |||||
| Revenue as Reported | 8.07B | 8.30B | 6.83B | 6.95B | 5.41B | |
| Advertising Expenses | 155.36M | 162.03M | 135.13M | 130.96M |
Balance sheet
Fiscal year January - December; amounts in JPY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 32.66M | 20.12M | 329.40M | 106.35M | 605.45M | 370.62M |
| Short-Term Investments | 500.00K | 500.00K | 6.50M | |||
| Cash & Short-Term Investments | 32.66M | 20.12M | 329.40M | 106.85M | 605.95M | 377.12M |
| Accounts Receivable | 187.97M | 784.57M | 1.36B | 621.87M | 534.69M | 312.30M |
| Other Receivables | 476.16M | 646.21M | 606.07M | 789.82M | 542.99M | |
| Receivables | 664.12M | 784.57M | 2.00B | 1.23B | 1.32B | 855.29M |
| Inventory | 175.15M | 151.64M | 139.98M | 114.11M | 18.70M | |
| Prepaid Expenses | 335.55M | 217.17M | 257.93M | 292.64M | 111.17M | |
| Other Current Assets | 6.16M | 2.76B | 6.16M | 26.00M | 26.00M | 20.03M |
| Total Current Assets | 1.21B | 3.57B | 2.71B | 1.76B | 2.36B | 1.38B |
| Property, Plant & Equipment | 2.26B | 80.85M | 2.51B | 2.54B | 2.38B | 2.25B |
| Long-Term Investments | 87.42M | 87.42M | 81.54M | 53.02M | 53.02M | |
| Goodwill | 375.38M | 389.13M | 484.56M | 539.49M | 600.33M | |
| Other Intangible Assets | 2.83B | 16.14M | 1.14B | 920.70M | 403.67M | 391.04M |
| Long-Term Deferred Tax Assets | 285.88M | 285.88M | 101.64M | |||
| Other Long-Term Assets | 944.22M | 488.40M | 973.46M | 961.14M | 1.01B | 1.08B |
| Total Assets | 8.00B | 4.15B | 8.09B | 6.85B | 6.75B | 5.75B |
| Accounts Payable | 1.42B | 1.01B | 137.70M | 207.58M | 230.90M | |
| Accrued Expenses | 461.42M | 325.54M | 1.26B | 1.38B | 865.87M | |
| Short-Term Debt | 621.67M | 1.74B | 491.67M | 400.00M | ||
| Current Portion of Long-Term Debt | 627.91M | 620.81M | 100.42M | 99.17M | 162.25M | |
| Current Portion of Leases | 795.73M | 792.78M | 763.42M | 769.77M | 755.22M | |
| Current Income Taxes Payable | 40.48M | 58.57M | 14.89M | 59.89M | 40.72M | |
| Current Unearned Revenue | 21.00M | 53.48M | 109.31M | 89.01M | 104.18M | |
| Other Current Liabilities | 1.00B | 304.00M | 824.41M | 772.96M | 1.03B | 1.04B |
| Total Current Liabilities | 4.99B | 2.04B | 4.18B | 3.56B | 3.64B | 3.20B |
| Long-Term Debt | 720.46M | 595.75M | 764.20M | 1.05B | 1.15B | 746.59M |
| Long-Term Leases | 1.15B | 1.29B | 1.33B | 1.21B | 1.13B | |
| Long-Term Unearned Revenue | 22.29M | 36.91M | 71.13M | 156.43M | 239.07M | |
| Other Long-Term Liabilities | 615.90M | 183.84M | 832.67M | 616.07M | 645.93M | 650.54M |
| Total Liabilities | 7.50B | 2.82B | 7.10B | 6.63B | 6.81B | 5.96B |
| Common Stock | 352.62M | 1.33B | 352.62M | 20.00M | 1.22B | 1.22B |
| Additional Paid-In Capital | 354.61M | 354.61M | 113.60M | 1.27B | 1.27B | |
| Retained Earnings | -461.43M | 229.04M | 80.28M | -2.55B | -2.69B | |
| Treasury Stock | -3.00M | -3.00M | -3.00M | -3.00M | -3.00M | |
| Total Common Equity | 242.80M | 1.33B | 933.27M | 210.88M | -59.38M | -208.34M |
| Minority Interest | 255.37M | 54.63M | 5.08M | |||
| Shareholders' Equity | 498.17M | 1.33B | 987.90M | 215.96M | -59.38M | -208.34M |
| Total Liabilities & Equity | 8.00B | 4.15B | 8.09B | 6.85B | 6.75B | 5.75B |
| Total Debt | 3.92B | 2.33B | 3.96B | 3.65B | 3.23B | 2.79B |
| Net Cash (Debt) | -3.89B | -2.31B | -3.63B | -3.54B | -2.63B | -2.42B |
| Net Cash Per Share | -528.77 | -619.94 | -685.63 | -479.90 | -495.28 | |
| Filing Date Shares Outstanding | 7.90M | 7.90M | 4.88M | 4.88M | 4.88M | |
| Total Common Shares Outstanding | 7.90M | 7.90M | 4.88M | 4.88M | 4.88M | |
| Working Capital | -3.77B | -1.48B | -1.80B | -1.28B | -1.81B | |
| Book Value Per Share | 30.73 | 118.11 | 43.19 | -12.16 | -42.67 | |
| Tangible Book Value | -2.96B | -595.16M | -1.19B | -1.00B | -1.20B | |
| Tangible Book Value Per Share | -374.36 | -75.32 | -244.63 | -205.33 | -245.72 | |
| Machinery | 232.40M | 187.25M | 132.75M | 110.25M | ||
| Leasehold Improvements | 563.62M | 560.64M | 539.55M | 472.87M |
Cash flow statement
Fiscal year January - December; amounts in JPY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | 40.47M | 148.76M | 115.40M | 148.97M | -990.73M | |
| Depreciation & Amortization | 345.83M | 290.04M | 252.59M | 184.06M | 126.24M | |
| Loss (Gain) From Sale of Assets | -1.49B | -1.69B | -1.25B | -845.64M | -535.17M | |
| Asset Writedown & Restructuring Costs | 107.46M | 22.87M | 63.21M | |||
| Stock-Based Compensation | 196.85M | |||||
| Provision & Write-off of Bad Debts | 11.58M | 49.78M | 1.96M | -36.35M | 28.81M | |
| Other Operating Activities | -148.04M | -155.10M | -73.67M | 552.30M | ||
| Change in Accounts Receivable | 57.25M | 339.12M | 580.68M | -222.38M | -37.02M | |
| Change in Inventory | 30.52M | -10.61M | -25.87M | -95.41M | -2.44M | |
| Change in Accounts Payable | 754.04M | 876.51M | -69.88M | -23.32M | 58.44M | |
| Change in Unearned Revenue | -80.64M | -90.04M | -65.00M | -82.64M | -162.79M | |
| Change in Income Taxes | 35.66M | 43.68M | -45.01M | 19.17M | -2.90M | |
| Change in Other Net Operating Assets | -561.03M | -1.16B | -56.05M | 267.85M | 147.97M | |
| Operating Cash Flow | -897.87M | -1.33B | -631.74M | -685.70M | -557.23M | |
| Capital Expenditures | -69.20M | -71.41M | -135.84M | -120.74M | -95.65M | |
| Sale of Property, Plant & Equipment | 40.62M | |||||
| Cash Acquisitions | -21.35M | -21.35M | -148.00M | -375.76M | ||
| Divestitures | 196.46M | 908.42M | 584.77M | 851.72M | 430.00M | |
| Sale (Purchase) of Intangibles | -563.05M | -493.40M | -786.18M | -45.76M | -18.13M | |
| Investment in Securities | 3.56M | 23.91M | -3.09M | -72.92M | ||
| Other Investing Activities | 13.56M | 15.23M | 11.65M | 2.60M | 48.07M | |
| Investing Cash Flow | -440.02M | 361.39M | -328.58M | 580.44M | -83.94M | |
| Short-Term Debt Issued | 710.00M | 400.00M | ||||
| Long-Term Debt Issued | 300.00M | 547.62M | ||||
| Total Debt Issued | 1.36B | 1.01B | 400.00M | 547.62M | ||
| Short-Term Debt Repaid | -588.33M | -162.25M | ||||
| Long-Term Debt Repaid | -96.71M | -99.08M | -45.27M | -251.08M | ||
| Total Debt Repaid | -991.04M | -685.04M | -99.08M | -207.52M | -251.08M | |
| Net Debt Issued (Repaid) | 365.63M | 324.96M | 300.92M | 340.10M | -251.08M | |
| Issuance of Common Stock | 600.00M | 608.10M | 87.64M | |||
| Other Financing Activities | 160.29M | -264.51M | ||||
| Financing Cash Flow | 1.23B | 1.19B | 461.21M | 340.10M | -427.95M | |
| Net Cash Flow | -111.98M | 223.05M | -499.11M | 234.84M | -1.07B | |
| Free Cash Flow | -967.07M | -1.40B | -767.58M | -806.44M | -652.88M | |
| Free Cash Flow Margin | -11.99% | -16.91% | -11.24% | -11.60% | -12.07% | |
| Free Cash Flow Per Share | -131.62 | -239.78 | -148.56 | -147.41 | -133.86 | |
| Levered Free Cash Flow | 312.53M | -1.05B | -1.31B | -186.01M | 91.54M | |
| Unlevered Free Cash Flow | 346.98M | -1.02B | -1.29B | -179.88M | 99.00M | |
| Cash Interest Paid | 36.18M | 47.56M | 34.58M | 7.54M | 10.87M | |
| Cash Income Tax Paid | 17.68M | 12.78M | 52.10M | 30.81M | 45.51M | |
| Change in Working Capital | 235.81M | 1.97M | 318.87M | -136.72M | 1.25M |
Ratios
Fiscal year January - December; amounts in JPY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 2.61M | 15.33M | 5.09M | 27.93M | 22.02M | 29.55M |
| Enterprise Value | 29.54M | 44.03M | 26.36M | 49.73M | 41.63M | 49.04M |
| Last Close Price | 0.33 | 1.94 | 1.03 | 5.72 | 4.51 | 6.05 |
| PE Ratio | 7.77 | 42.88 | 5.38 | 34.11 | 19.49 | |
| PS Ratio | 0.05 | 3.98 | 0.10 | 0.58 | 0.42 | 0.63 |
| PB Ratio | 1.55 | 1.80 | 0.81 | 18.23 | -48.91 | -16.33 |
| EV/Sales Ratio | 0.53 | 11.42 | 0.50 | 1.03 | 0.79 | 1.04 |
| EV/EBITDA Ratio | 28.58 | 14.06 | 19.54 | |||
| EV/EBIT Ratio | 111.38 | 868.97 | 56.62 | |||
| Debt / Equity Ratio | 7.86 | 1.75 | 4.00 | 16.90 | -54.42 | -13.40 |
| Debt / EBITDA Ratio | 3.45 | 3.09 | 4.32 | 2.67 | 4.62 | |
| Net Debt / Equity Ratio | 7.80 | 1.73 | 3.67 | 16.40 | -44.22 | -11.60 |
| Net Debt / EBITDA Ratio | 26.06 | 12.30 | -25.49 | 9.34 | -8.98 | |
| Net Debt / FCF Ratio | -4.02 | -2.58 | -4.62 | -3.26 | -3.70 | |
| Asset Turnover | 1.17 | 0.11 | 1.11 | 1.00 | 1.11 | 0.94 |
| Inventory Turnover | 36.06 | 41.51 | 41.40 | 76.07 | 299.67 | |
| Quick Ratio | 0.14 | 0.39 | 0.56 | 0.38 | 0.53 | 0.39 |
| Current Ratio | 0.24 | 1.75 | 0.65 | 0.49 | 0.65 | 0.43 |
| Return on Equity (ROE) | 53.19% | 4.29% | 22.96% | 146.95% | -700.38% | |
| Return on Assets (ROA) | -1.78% | 0.72% | 0.04% | -3.60% | 0.97% | -4.31% |
| Return on Invested Capital (ROIC) | -4.49% | 1.50% | 0.11% | -11.41% | 2.84% | -19.11% |
| Return on Capital Employed (ROCE) | -6.50% | 2.90% | 0.10% | -11.90% | 3.10% | -15.50% |
| Earnings Yield | 12.87% | 2.33% | 18.60% | 2.93% | 5.13% | -29.12% |
| FCF Yield | -235.44% | -175.45% | -19.50% | -27.77% | -19.19% | |
| Buyback Yield / Dilution | -50.05% | -13.26% | 5.56% | -12.16% | -21.19% |