MRM
Medirom Healthcare Technologies Inc.Company with tickers: MRM
CIK
1819704
CUSIP
58510H103
Shares Outstanding
7,901,950
Website
https://medirom.co.jp
Investor Relations
https://medirom.co.jp/ir
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.
| Line Item | Value | Unit | Period End | Form | Filed |
|---|---|---|---|---|---|
| Revenue | — | ||||
| Revenue (ASC 606) | 3,243,371,000 | JPY | 2025-06-30 | 6-K | 2025-10-21 |
| Cost of Revenue | 2,891,963,000 | JPY | 2025-06-30 | 6-K | 2025-10-21 |
| Gross Profit | 351,408,000 | JPY | 2025-06-30 | 6-K | 2025-10-21 |
| Operating Expenses | — | ||||
| Research & Development | — | ||||
| Operating Income | -922,785,000 | JPY | 2025-06-30 | 6-K | 2025-10-21 |
| Net Income | -690,471,000 | JPY | 2025-06-30 | 6-K | 2025-10-21 |
| EPS (Basic) | -87.38 | JPY/shares | 2025-06-30 | 6-K | 2025-10-21 |
| EPS (Diluted) | -87.38 | JPY/shares | 2025-06-30 | 6-K | 2025-10-21 |
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
By Segment (JPY)
| Component | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 |
|---|---|---|---|---|---|---|
| Relaxation Salon Segment | 3,864,656,000 | 3,315,947,000 | 5,196,540,000 | 5,972,913,000 | 6,059,851,000 | 7,446,200,000 |
| Luxury Beauty Segment | — | — | 169,320,000 | 594,761,000 | 567,695,000 | 699,301,000 |
| Digital Preventative Healthcare Segment | 43,608,000 | 25,670,000 | 43,965,000 | 386,383,000 | 200,397,000 | 153,633,000 |
By Product & Service (JPY)
| Component | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 |
|---|---|---|---|---|---|---|
| Franchisor Owned Outlet | 2,031,155,000 | 2,026,806,000 | 4,006,834,000 | 5,396,294,000 | 5,656,519,000 | 7,352,868,000 |
| Franchisor Owned Outlet Sold | — | — | 559,000,000 | 1,122,595,000 | 1,007,800,000 | 2,328,005,000 |
| Franchise | 1,833,501,000 | 1,289,141,000 | 1,359,026,000 | 1,163,998,000 | 971,027,000 | 792,633,000 |
| Sublease Revenue | — | — | 437,976,000 | 411,698,000 | 364,367,000 | 308,312,000 |
| Other Franchise | — | — | 247,351,000 | 630,227,000 | 181,757,000 | 179,355,000 |
| Royalty | — | — | 209,848,000 | 403,170,000 | 181,417,000 | 156,322,000 |
| Product And Service Other | 43,608,000 | 25,670,000 | 43,965,000 | 393,765,000 | 200,397,000 | 153,633,000 |
| Staffing Service Revenue | — | — | 263,962,000 | 86,975,000 | 136,570,000 | 76,840,000 |