MRM

MEDIROM Healthcare Technologies Inc.

Price Chart

No historical data available

Latest Quote

$0.92

-0.03 (-3.06%)

Current Price

Previous Close	$0.95
Open	$0.94
Day High	$0.99
Day Low	$0.92
Volume	8,897

Fetched: 2026-08-31T18:42:24

Stock Information

Shares Outstanding	7.90M
Total Debt	$3.92B
Cash Equivalents	$32.66M
Revenue	$8.07B
Net Income	$40.47M
Sector	Consumer Cyclical
Industry	Personal Services
Market Cap	$7.43M
P/E Ratio	2.54
EPS (TTM)	$0.37
Exchange	NCM

🌐 Visit Website

Recent Price History

No history data available. Data will be fetched automatically.

About MEDIROM Healthcare Technologies Inc.

MEDIROM Healthcare Technologies Inc., together with its subsidiaries, provides holistic health services in Japan. It operates in three segments: Relaxation Salon, Digital Preventative Healthcare, and Luxury Beauty. The Relaxation Salon segment develops, owns, operates, franchises, and supports relaxation salons, which provide finger-pressure style bodywork therapy, stretch therapy, and posture and joint alignment, as well as physical therapy elements; and various individual services, including anti-fatigue therapy, athletic support therapy, slim-down therapy, and reflexology. This segment operates relaxation salons under the Re.Ra.Ku and Ruam Ruam brands. The Digital Preventative Healthcare segment offers government-sponsored Specific Health Guidance program that utilizes Lav, an on-demand health monitoring smartphone application, as well as MOTHER Bracelet for fitness and health applications; and provides preventative healthcare services utilizing nutritionists and health nurses. The Luxury Beauty segment manages and operates hair salons under the ZACC brand name. The company also operates Re.Ra.Ku College that offers continuing training for franchise owners, home office staff, and salon staff covering topics, such as customer service, salon operations, and relaxation techniques. The company was formerly known as MEDIROM Inc. and changed its name to MEDIROM Healthcare Technologies Inc. in March 2020. MEDIROM Healthcare Technologies Inc. was incorporated in 2000 and is headquartered in Tokyo, Japan.

📰 Latest News

No news articles available at the moment. Check back later for updates on MRM.

Period:

Income Statement (Annual)

Metric	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Revenue
Reconciled Cost Of Revenue	$37,883,818	$32,915,713	$31,617,160	$25,000,401
Cost Of Revenue	$37,883,818	$32,915,713	$31,617,160	$25,000,401
Total Revenue	$51,942,958	$42,735,008	$43,524,335	$33,859,233
Operating Revenue	$50,981,393	$41,480,755	$41,059,823	$33,584,063
Expenses
Interest Expense	$311,346	$230,751	$61,337	$74,793
Total Expenses	$51,826,387	$45,052,049	$42,788,345	$36,234,651
Other Income Expense	$493,353	$2,669,909	$412,520	$-149,211
Other Non Operating Income Expenses	$268,773	$-87,142	$319,689	$152,572
Net Non Operating Interest Income Expense	$-311,296	$-223,797	$-23,333	$-69,542
Interest Expense Non Operating	$311,346	$230,751	$61,337	$74,793
Operating Expense	$13,942,569	$12,136,336	$11,171,186	$11,234,250
Other Operating Expenses	$-86,716	$-133,789	$-129,089	$-174,284
Income & Earnings
Net Income From Continuing Operation Net Minority Interest	$931,084	$722,295	$932,348	$-6,200,828
Net Interest Income	$-311,296	$-223,797	$-23,333	$-69,542
Interest Income	$50	$6,954	$38,004	$5,251
Normalized Income	$758,607	$-1,395,120	$855,391	$-5,991,451
Net Income From Continuing And Discontinued Operation	$931,084	$722,295	$932,348	$-6,200,828
Total Operating Income As Reported	$-113,298	$-2,450,831	$606,901	$-2,945,329
Net Income Common Stockholders	$931,084	$722,295	$932,348	$-6,200,828
Net Income	$931,084	$722,295	$932,348	$-6,200,828
Net Income Including Noncontrolling Interests	$864,915	$720,073	$932,348	$-6,200,828
Net Income Continuous Operations	$864,915	$720,073	$932,348	$-6,200,828
Pretax Income	$298,628	$129,070	$1,125,177	$-2,594,171
Special Income Charges	$111,151	$2,589,145	$0	$-395,628
Interest Income Non Operating	$50	$6,954	$38,004	$5,251
Operating Income	$116,571	$-2,317,042	$735,990	$-2,375,418
Gross Profit	$14,059,140	$9,819,295	$11,907,175	$8,858,832
Earnings From Equity Interest Net Of Tax	-	-	-	$0
Per Share
Diluted EPS	-	$0.14	$0.17	$-1.27
Basic EPS	-	$0.15	$0.19	$-1.27
Other
Tax Effect Of Unusual Items	$52,102	$639,636	$15,874	$-92,406
Tax Rate For Calcs	$0	$0	$0	$0
Normalized EBITDA (Bullshit earnings)	$2,200,696	$-816,278	$2,245,660	$-1,427,460
Total Unusual Items	$224,580	$2,757,051	$92,831	$-301,783
Total Unusual Items Excluding Goodwill	$224,580	$2,757,051	$92,831	$-301,783
Reconciled Depreciation	$1,815,302	$1,580,952	$1,151,977	$790,135
EBITDA (Bullshit earnings)	$2,425,276	$1,940,773	$2,338,491	$-1,729,243
EBIT	$609,974	$359,821	$1,186,513	$-2,519,377
Diluted NI Availto Com Stockholders	$931,084	$722,295	$932,348	$-6,200,828
Minority Interests	$66,168	$2,222	$0	-
Tax Provision	$-566,287	$-591,004	$192,829	$3,606,657
Gain On Sale Of Business	$254,303	$2,589,145	$0	$0
Impairment Of Capital Assets	$143,152	$0	$0	$395,628
Gain On Sale Of Security	$113,429	$167,906	$92,831	$93,845
Selling General And Administration	$14,029,285	$12,270,125	$11,300,274	$11,408,533
Diluted Average Shares	-	$32,337	$34,240	$30,527
Basic Average Shares	-	$30,559	$30,527	$30,527
Restructuring And Mergern Acquisition	-	-	-	$0

Fetched: 2026-08-31

Balance Sheet (Annual)

Metric	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Assets
Net Tangible Assets	$-3,725,012	$-7,475,465	$-6,274,751	$-7,508,794
Total Assets	$50,638,221	$42,867,983	$42,230,564	$36,007,492
Total Non Current Assets	$33,701,410	$31,860,535	$27,439,603	$27,355,884
Other Non Current Assets	$504,281	$104,241	$85,533	$671,098
Non Current Prepaid Assets	$5,060,586	$5,311,822	$5,603,815	$5,433,669
Non Current Deferred Assets	$1,789,290	$636,124	$0	$0
Non Current Deferred Taxes Assets	$1,789,290	$636,124	$0	$0
Non Current Accounts Receivable	$527,858	$599,578	$621,497	$637,763
Investmentin Financial Assets	$544,006	$487,864	$328,714	-
Goodwill And Other Intangible Assets	$9,566,187	$8,795,324	$5,903,113	$6,204,808
Other Intangible Assets	$7,130,678	$5,762,515	$2,526,531	$2,447,445
Current Assets	$16,936,811	$11,007,448	$14,790,961	$8,651,608
Other Current Assets	$1,359,257	$1,614,355	$1,831,606	$695,770
Inventory	$949,072	$876,125	$714,190	$117,059
Receivables	$12,528,296	$7,685,487	$8,289,866	$5,353,124
Other Receivables	$4,044,507	$3,793,321	$4,943,351	$3,398,475
Accounts Receivable	$8,483,790	$3,892,166	$3,346,514	$1,954,648
Allowance For Doubtful Accounts Receivable	$-441,217	$-99,672	$-36,758	$-41,865
Gross Accounts Receivable	$8,925,007	$3,991,839	$3,383,273	$1,996,514
Cash Cash Equivalents And Short Term Investments	$2,100,185	$831,481	$3,955,299	$2,485,655
Cash And Cash Equivalents	$2,061,656	$665,609	$3,789,440	$2,319,633
Prepaid Assets	-	-	-	$695,770
Debt
Net Debt	$9,684,185	$9,043,211	$4,027,458	$3,368,652
Total Debt	$24,766,045	$22,840,193	$20,224,411	$17,479,665
Long Term Debt And Capital Lease Obligation	$12,841,320	$14,930,039	$14,785,873	$11,737,360
Long Term Debt	$4,783,006	$6,576,802	$7,196,221	$4,672,775
Current Debt And Capital Lease Obligation	$11,924,725	$7,910,154	$5,438,538	$5,742,305
Current Debt	$6,962,835	$3,132,018	$620,677	$1,015,509
Other Current Borrowings	$6,962,835	$3,132,018	$620,677	$1,015,509
Liabilities
Total Liabilities Net Minority Interest	$43,202,355	$41,516,317	$42,602,201	$37,311,478
Total Non Current Liabilities Net Minority Interest	$17,031,132	$19,231,133	$19,807,710	$17,305,263
Other Non Current Liabilities	$1,587,261	$1,700,671	$2,096,705	$2,216,493
Non Current Deferred Liabilities	$231,033	$445,216	$979,077	$1,496,282
Current Liabilities	$26,171,223	$22,285,184	$22,794,491	$20,006,215
Other Current Liabilities	$2,595,566	$2,317,104	$3,289,415	$2,621,334
Current Deferred Liabilities	$2,899,064	$3,204,833	$3,732,854	$4,523,239
Payables And Accrued Expenses	$8,751,868	$8,853,093	$10,333,684	$7,119,337
Payables	$6,714,340	$955,005	$1,674,083	$1,700,026
Total Tax Payable	$366,593	$93,182	$374,867	$254,866
Income Tax Payable	$366,593	$93,182	$374,867	$254,866
Accounts Payable	$6,347,748	$861,824	$1,299,216	$1,445,160
Equity
Common Stock Equity	$5,841,176	$1,319,858	$-371,637	$-1,303,986
Total Equity Gross Minority Interest	$7,435,866	$1,351,665	$-371,637	$-1,303,986
Stockholders Equity	$5,841,176	$1,319,858	$-371,637	$-1,303,986
Retained Earnings	$1,433,525	$502,441	$-15,929,175	$-16,861,523
Other
Treasury Shares Number	$579	$579	$579	$579
Ordinary Shares Number	$49,457	$30,559	$30,559	$30,559
Share Issued	$50,036	$31,138	$31,138	$31,138
Tangible Book Value	$-3,725,012	$-7,475,465	$-6,274,751	$-7,508,794
Invested Capital	$17,587,017	$11,028,678	$7,445,260	$4,384,299
Working Capital	$-9,234,412	$-11,277,736	$-8,003,530	$-11,354,607
Capital Lease Obligations	$13,020,204	$13,131,373	$12,407,513	$11,791,380
Total Capitalization	$10,624,182	$7,896,660	$6,824,584	$3,368,790
Minority Interest	$1,594,690	$31,807	$0	-
Treasury Stock	$18,777	$18,777	$18,777	$18,777
Additional Paid In Capital	$2,219,416	$711,017	$7,920,288	$7,920,288
Capital Stock	$2,207,011	$125,177	$7,656,027	$7,656,027
Common Stock	$2,207,011	$125,177	$7,656,027	$7,656,027
Non Current Deferred Revenue	$231,033	$445,216	$979,077	$1,496,282
Long Term Capital Lease Obligation	$8,058,314	$8,353,237	$7,589,652	$7,064,585
Long Term Provisions	$2,371,519	$2,155,207	$1,946,055	$1,855,127
Current Deferred Revenue	$2,899,064	$3,204,833	$3,732,854	$4,523,239
Current Capital Lease Obligation	$4,961,890	$4,778,137	$4,817,862	$4,726,795
Current Accrued Expenses	$2,037,528	$7,898,087	$8,659,601	$5,419,311
Investments And Advances	$547,135	$510,358	$331,844	$331,844
Other Investments	$3,129	$22,494	$331,844	$331,844
Available For Sale Securities	$544,006	$487,864	$328,714	-
Goodwill	$2,435,509	$3,032,809	$3,376,582	$3,757,364
Net PPE	$15,706,073	$15,903,088	$14,893,800	$14,076,702
Accumulated Depreciation	$-2,255,448	$-1,855,077	$-1,552,299	$-989,704
Gross PPE	$17,961,521	$17,758,165	$16,446,099	$15,066,407
Leases	$3,527,639	$3,508,950	$3,376,976	$2,959,631
Other Properties	$12,979,352	$13,077,234	$12,238,249	$11,416,720
Machinery Furniture Equipment	$1,454,530	$1,171,980	$830,874	$690,056
Properties	$0	$0	$0	$0
Other Short Term Investments	$38,529	$165,872	$165,859	$166,022
Line Of Credit	-	$2,503,536	$0	-

Fetched: 2026-08-31

Cash Flow Statement (Annual)

Metric	2024-12-31	2023-12-31	2022-12-31	2021-12-31
Free Cash Flow
Free Cash Flow	$-11,869,854	$-9,724,705	$-5,333,772	$-4,199,738
Operating Activities
Operating Cash Flow	$-8,334,779	$-3,953,941	$-4,291,668	$-3,487,620
Cash Flow From Continuing Operating Activities	$-8,334,779	$-3,953,941	$-4,291,668	$-3,487,620
Operating Gains Losses	$-10,633,595	$-7,912,990	$-5,292,726	$-3,349,519
Investing Activities
Capital Expenditure	$-3,535,075	$-5,770,764	$-1,042,103	$-712,118
Investing Cash Flow	$2,261,901	$-2,056,505	$3,632,863	$-525,342
Cash Flow From Continuing Investing Activities	$2,261,901	$-2,056,505	$3,632,863	$-525,342
Net Other Investing Changes	$95,316	$73,654	$16,267	$303,685
Financing Activities
Issuance Of Capital Stock	$5,435,058	$0	$0	$0
Financing Cash Flow	$7,468,925	$2,886,615	$2,128,613	$-2,678,465
Cash Flow From Continuing Financing Activities	$7,468,925	$2,886,615	$2,128,613	$-2,678,465
Net Preferred Stock Issuance	$1,629,051	$0	$0	-
Preferred Stock Issuance	$1,629,051	$0	$0	-
Net Common Stock Issuance	$3,806,007	$0	$0	$0
Common Stock Issuance	$3,806,007	$0	$0	$0
Net Other Financing Charges	-	$1,003,230	-	$-1,655,507
Other
Repayment Of Debt	$-4,287,562	$-620,151	$-1,298,847	$-1,571,495
Issuance Of Debt	$6,321,429	$2,503,536	$3,427,460	$0
Interest Paid Supplemental Data	$297,658	$216,399	$47,160	$68,002
Income Tax Paid Supplemental Data	$79,969	$326,117	$192,829	$284,809
End Cash Position	$2,061,656	$665,609	$3,789,440	$2,319,633
Beginning Cash Position	$665,609	$3,789,440	$2,319,633	$9,011,059
Changes In Cash	$1,396,047	$-3,123,831	$1,469,807	$-6,691,427
Net Issuance Payments Of Debt	$2,033,867	$1,883,385	$2,128,613	$-1,571,495
Net Short Term Debt Issuance	$761,494	$2,503,536	$-1,015,509	$0
Short Term Debt Payments	$-3,682,283	$0	$-1,015,509	$0
Short Term Debt Issuance	$4,443,777	$2,503,536	$0	$0
Net Long Term Debt Issuance	$1,272,372	$-620,151	$3,144,122	$-1,571,495
Long Term Debt Payments	$-605,280	$-620,151	$-283,338	$-1,571,495
Long Term Debt Issuance	$1,877,652	$0	$3,427,460	$0
Net Investment Purchase And Sale	$149,624	$-19,365	$0	$-456,407
Sale Of Investment	$185,024	$0	$0	$37,553
Purchase Of Investment	$-35,400	$-19,365	$0	$-493,960
Net Business Purchase And Sale	$5,552,036	$3,659,970	$4,404,465	$339,498
Sale Of Business	$5,685,650	$3,659,970	$5,330,774	$2,691,302
Purchase Of Business	$-133,614	$0	$-926,308	$-2,351,803
Net Intangibles Purchase And Sale	$-3,088,143	$-4,920,563	$-286,411	$-113,454
Purchase Of Intangibles	$-3,088,143	$-4,920,563	$-286,411	$-113,454
Net PPE Purchase And Sale	$-446,931	$-850,201	$-501,458	$-598,664
Sale Of PPE	$0	$0	$254,234	$0
Purchase Of PPE	$-446,931	$-850,201	$-755,692	$-598,664
Change In Working Capital	$12,330	$1,995,750	$-855,727	$7,817
Change In Other Working Capital	$-1,254,966	$-1,173,501	$-899,364	$-675,129
Change In Other Current Liabilities	$142,326	$-484,728	$1,594,390	$814,338
Change In Payables And Accrued Expense	$-803,360	$-111,689	$3,214,347	$1,571,476
Change In Accrued Expense	$-6,562,695	$607,389	$3,240,289	$1,223,860
Change In Payable	$5,759,335	$-719,078	$-25,943	$347,616
Change In Account Payable	$5,485,924	$-437,393	$-145,944	$365,748
Change In Tax Payable	$273,411	$-281,685	$120,001	$-18,132
Change In Income Tax Payable	$273,411	$-281,685	$120,001	$-18,132
Change In Prepaid Assets	$117,341	$21,693	$-1,458,767	$-910,417
Change In Inventory	$-66,419	$-161,935	$-597,131	$-15,278
Change In Receivables	$1,877,408	$3,905,911	$-2,709,202	$-777,173
Changes In Account Receivables	$2,122,498	$3,634,390	$-1,391,866	$-231,727
Other Non Cash Items	$332,632	$286,142	-	$5,126
Provisionand Write Offof Assets	$311,565	$12,255	$-227,540	-
Asset Impairment Charge	$143,152	$0	$0	$575,932
Deferred Tax	$-1,181,081	$-636,124	$0	$3,451,644
Deferred Income Tax	$-1,181,081	$-636,124	$0	$3,451,644
Depreciation Amortization Depletion	$1,815,302	$1,580,952	$1,151,977	$790,135
Depreciation And Amortization	$1,815,302	$1,580,952	$1,151,977	$790,135
Net Foreign Currency Exchange Gain Loss	$-56,136	$-108,916	$0	$0
Gain Loss On Sale Of PPE	$44,494	$-16,573	$80,789	$22,619
Gain Loss On Sale Of Business	$-10,621,954	$-7,787,500	$-5,373,515	$-3,372,138
Net Income From Continuing Operations	$864,915	$720,073	$932,348	$-6,200,828
Proceeds From Stock Option Exercised	-	$0	$0	$548,537
Stock Based Compensation	-	$0	$0	$1,232,072
Amortization Cash Flow	-	$911,006	-	$286,530
Amortization Of Intangibles	-	$911,006	-	$286,530
Depreciation	-	$669,946	-	$503,605

Fetched: 2026-08-31