Skip to content
MARKETS / NASDAQ / MRM
NASDAQ · SERVICES-PERSONAL SERVICES · SMALL CAP

Medirom Healthcare Technologies Inc. MRM

6 fiscal years on record · JPY · FY2024 reported · SEC filings only
JPY 8.3B
▲ 21.5% YoY
JPY 148.8M
▲ 28.9% YoY
JPY -1.4B
Growth
JPY 8.3B
Revenue, FY2024 · full 6-year series below
Revenue JPY B Net income JPY B
FY2024 · Revenue 8.3 · Net income 0.1
4.0B8.0B-0.4B-0.8B201920202021202220232024
Compound annual growth
+15.3%
+16.3%
+53.7%
3 yrs
5 yrs
10 yrs
15 yrs

Revenue compounded at +16.3% a year over five years — but profit grew faster: net income at +53.7%.

Compound annual rates per period — left blank where that exact year isn't on file, the series crosses a loss, or (per-share rows) a split falls inside the window.

Profitability
2 cents
of every revenue dollar became profit
Operating margin Net margin
FY2024 · Operating -0.2% · Net 1.7%
-10%-20%201920202021202220232024
ROE
FY2024 · ROE 26.0%
50%100%150%-200%-400%-600%201920202021202220232024

Each JPY of equity produced 26 cents of profit this year.

Cash & shareholders
returned in FY2024 · dividends + net buybacks
Free cash flow JPY B
FY2024 · FCF -1.4
-0.5B-1.0B201920202021202220232024

Total assetsJPY 8.1B
EquityJPY 933.3M
CashJPY 329.4M
Gross debtJPY 1.4B
Net debtJPY 1.1B
Current ratio0.65×

Net debt stands at 113% of equity.

The 6-year record
6 fiscal years
Every figure from documents filed with the SEC · JPY

EPS, diluted, dividend per share and shares outstanding are shown without shading, and a vertical line marks the year the share count changed — the series crosses a large, unexplained change in share count, so the years on either side are not on a comparable scale.

row low → row highnegative
Metric 202420232022202120202019
Revenue JPY B8.36.87.05.43.33.9
Operating income JPY B−0.0−0.40.1−0.5−0.70.0
EBITDA JPY B0.3−0.10.3−0.3−0.70.1
Income tax JPY B−0.1−0.10.00.6−0.10.0
Net income JPY B0.10.10.1−1.0−0.50.0
Free cash flow JPY B−1.4−0.8−0.8−0.7−0.40.0
EPS, diluted JPY 28.5222.3427.23−203.13−133.974.06
Dividend / sh JPY ······
Payout %······
ROE %26.0152.3·−700.4−98.87.2
Shares out B0.010.000.000.00··

Slide the table for earlier years · "·" marks a figure not available in our data for that year.

Provenance
Company facts, as filed
How we verify · 0 failures in 28 reconciliationsAUDITED

Reconciled in 7 of 19 fiscal years. 67 checks could not be computed.

EPS recomputationBalance-sheet identityGross profitBalance-sheet liquiditymoeda_consistente0 failures
ActivityServices-Personal Services
Listed onNASDAQ
Incorporated inoutside the United States — SEC code M0
Fiscal year endsDecember 31
SEC categoryemerging growth company
Data on record since2018

Share this section

Download image