MRM
MEDIROM Healthcare Technologies Inc.
NASDAQ · Consumer Cyclical · Personal Products & Services · JP
$0.92
−0.25%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 12.1B | 4.0M | 8.3B | 6.8B | 7.0B |
| Cost of Revenue | 8.9B | 137.8K | 6.1B | 5.3B | 5.1B |
| Gross Profit | 3.2B | 3.9M | 2.2B | 1.6B | 1.9B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 3.9B | 3.5M | 2.2B | 2.0B | 1.8B |
| General & Admin Expense | 950.6M | — | 2.1B | 1.8B | 1.7B |
| Selling & Marketing Expense | 77.7M | — | 155.4M | 162.0M | 135.1M |
| Other Expenses | 22.9M | — | 22.9M | — | — |
| Total Operating Expenses | 4.0B | 3.5M | 2.3B | 2.0B | 1.8B |
| Cost and Expenses | 12.8B | 3.6M | 8.3B | 7.2B | 6.9B |
| Operating Income (EBIT) | (762.1M) | 414.3K | (18.1M) | (391.6M) | 97.0M |
| Non-Operating | |||||
| Interest Income | 34.4M | 218.8K | 8.0K | 1.1M | 6.1M |
| Interest Expense | 135.2M | 385.0K | 49.7M | 36.9M | 9.8M |
| Net Interest Income | (100.9M) | (166.2K) | (49.7M) | (35.8M) | (3.7M) |
| Other Non-Op Income/Expense | 202.6M | (34.4K) | 65.8M | 412.2M | 82.8M |
| Non-Operating Income (excl Interest) | (114.4M) | — | — | (449.1M) | (92.6M) |
| EBT (Pre-Tax Income) | (559.5M) | 379.9K | 47.7M | 20.6M | 179.8M |
| Income Tax Expense | (89.5M) | 5.2K | (90.5M) | (94.4M) | 30.8M |
| Bottom Line | |||||
| Net Income | (458.9M) | 374.7K | 148.8M | 115.0M | 149.0M |
| Earnings from Cont. Ops | (469.9M) | 374.7K | 138.2M | 115.0M | 149.0M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (458.9M) | 374.7K | 148.8M | 115.0M | 149.0M |
| Per Share | |||||
| Basic EPS | ($47.95) | $7.43 | $29.13 | $23.64 | $30.54 |
| Diluted EPS | ($76.91) | $7.43 | $26.74 | $22.27 | $27.23 |
| Revenue Per Share | $1,526.03 | $0.51 | $1,624.92 | $1,321.76 | $1,271.16 |
| Shares | |||||
| Basic Shares Outstanding | 7.9M | 7.9M | 5.1M | 5.2M | 5.5M |
| Diluted Shares Outstanding | 7.9M | 7.9M | 5.9M | 5.2M | 5.5M |
| Profitability Metrics | |||||
| EBITDA | (99.0M) | 513.8K | 387.5M | 310.1M | 373.6M |
| D&A | 548.8M | 99.5K | 290.0M | 252.6M | 184.1M |
| EBIT | (647.7M) | 414.3K | 97.5M | 57.5M | 189.6M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2025