MRM · Medirom Healthcare Technologies Inc.
$1.01
-0.02 (-1.95%)
At close · Aug 20
Market Cap
$8.10M
Shares
7.90M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
8.3B
+21.5%
FY2024
Net Income
148.76M
+28.9%
FY2024
Diluted EPS
28.52
+27.7%
FY2024
Operating Cash Flow
-1.33B
-110.8%
FY2024
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|
| JPY | 8.3B | 6.83B | 6.95B | 5.41B | 3.34B | 3.91B |
| JPY | 6.05B | 5.26B | 5.05B | — | — | — |
| JPY | 2.25B | 1.57B | 1.9B | — | — | — |
| JPY | 2.24B | 1.96B | 1.81B | 1.82B | 1.07B | 871.86M |
| JPY | 182.41M | 145.56M | 85.92M | 45.78M | 20.6M | 16.62M |
| JPY | 290.04M | 252.6M | 184.06M | 126.24M | 62.29M | 46.17M |
| JPY | 8.32B | 7.22B | 6.86B | 5.88B | 4.09B | 3.87B |
| JPY | -18.1M | -391.58M | 96.97M | -470.59M | -746.09M | 34.35M |
| JPY | 49.75M | 36.87M | 9.8M | 11.95M | 13.23M | 13.59M |
| JPY | 8000 | 1.11M | 6.07M | 839K | 1.33M | 1.34M |
| JPY | 65.82M | 412.2M | 82.81M | 56.11M | 119.4M | -1.61M |
| JPY | — | — | — | — | — | 559K |
| JPY | 47.71M | 20.62M | 179.77M | -414.48M | -626.69M | 32.74M |
| JPY | -90.48M | -94.43M | 30.81M | 576.25M | -87.52M | 15.96M |
| JPY | 148.76M | 115.4M | 148.97M | -990.73M | -539.17M | 17.34M |
| JPY | — | -355K | — | — | — | — |
| JPY | — | — | 148.97M | -990.73M | -539.17M | 17.34M |
| JPY | — | — | — | -990.73M | -539.17M | 17.61M |
| JPY/shares | 29.13 | 23.64 | 30.54 | -203.13 | -133.97 | 4.63 |
| JPY/shares | 28.52 | 22.34 | 27.23 | -203.13 | -133.97 | 4.06 |
| shares | 5.11M | 4.88M | 4.88M | 4.88M | 4.02M | 3.75M |
| shares | 5.85M | 5.17M | 5.47M | 4.88M | 4.02M | 4.27M |
Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (JPY)
| Component | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|
| Relaxation Salon Segment | 7,446,200,000 | 6,059,851,000 | 5,972,913,000 | 5,196,540,000 | 3,315,947,000 | 3,864,656,000 |
| Luxury Beauty Segment | 699,301,000 | 567,695,000 | 594,761,000 | 169,320,000 | — | — |
| Digital Preventative Healthcare Segment | 153,633,000 | 200,397,000 | 386,383,000 | 43,965,000 | 25,670,000 | 43,608,000 |
By Product & Service (JPY)
| Component | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|
| Franchisor Owned Outlet | 7,352,868,000 | 5,656,519,000 | 5,396,294,000 | 4,006,834,000 | 2,026,806,000 | 2,031,155,000 |
| Franchisor Owned Outlet Sold | 2,328,005,000 | 1,007,800,000 | 1,122,595,000 | 559,000,000 | — | — |
| Franchise | 792,633,000 | 971,027,000 | 1,163,998,000 | 1,359,026,000 | 1,289,141,000 | 1,833,501,000 |
| Sublease Revenue | 308,312,000 | 364,367,000 | 411,698,000 | 437,976,000 | — | — |
| Other Franchise | 179,355,000 | 181,757,000 | 630,227,000 | 247,351,000 | — | — |
| Royalty | 156,322,000 | 181,417,000 | 403,170,000 | 209,848,000 | — | — |
| Product And Service Other | 153,633,000 | 200,397,000 | 393,765,000 | 43,965,000 | 25,670,000 | 43,608,000 |
| Staffing Service Revenue | 76,840,000 | 136,570,000 | 86,975,000 | 263,962,000 | — | — |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (JPY)
| Component | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|
| Relaxation Salon Segment | 1,255,452,000 | 848,047,000 | 1,272,093,000 | 699,105,000 | -140,866,000 | 279,439,000 |
| Luxury Beauty Segment | 120,179,000 | -84,490,000 | -23,735,000 | -6,538,000 | — | — |
| Digital Preventative Healthcare Segment | -238,412,000 | -173,138,000 | -60,190,000 | -144,857,000 | -66,100,000 | -43,056,000 |
| Corporate and Eliminations | — | -981,998,000 | -1,091,201,000 | -1,018,297,000 | — | — |
Operating Margin by Segment (%)
| Component | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|
| Relaxation Salon Segment | 16.9% | 14% | 21.3% | 13.5% | -4.2% | 7.2% |
| Luxury Beauty Segment | 17.2% | -14.9% | -4% | -3.9% | — | — |
| Digital Preventative Healthcare Segment | -155.2% | -86.4% | -15.6% | -329.5% | -257.5% | -98.7% |