1. MARKETS
  2. SECTOR : DIVERSIFIED CONSUMER SERVICES
  3. INDUSTRY : OTHER CONSUMER SERVICES
  4. MEDIROM HEALTHCARE TECHNOLOGIES INC - ADR
MEDIROM Healthcare Technologies Inc - ADR
XNAS: MRM
Download real time
0.54-0.03(-5.26%)
New 52W Low today
35,237
XNAS Volume

XNAS 05 Oct, 2026 5:30 PM (EDT)

Portfolio

Alert

My Notes

MEDIROM Healthcare Tech Inc (ADR) quarterly and annual earnings report: results, revenue, profit, P&L, balance sheet, cash flow, financial ratios, revenue mix, peer comparison, and financial documents

View Charts

MEDIROM Healthcare Tech Inc (ADR) quarterly results: revenue, profit, and P&L – 13 quarter history

Nested row level
Base Level
Reporting Type
Originally Reported
Cell Data
Actual
Table Settings
YoY & New to Old
Nested row level
Base Level
Export
  • NEUTRAL

    Quarterly Revenue MEDIROM Healthcare Tech Inc (ADR) Jun-2025 Quarterly Revenue is $0 Million which is growth of 0% YoY.

  • NEUTRAL

    Quarterly Net Profit MEDIROM Healthcare Tech Inc (ADR) Jun-2025 Quarterly Net Profit is $0 Million which is growth of 0% YoY.

MEDIROM Healthcare Technologies Inc - ADR, Earnings Report - Quarterly Results, standalone, All financials are in JPY Million and price data in USD
IndicatorGraphJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19
Operating Rev.
------------
Cost Of Rev.
------------
Gross Profit
------------
⌄
----
Operating Profit
----
⌄
------------
Profit Before Tax
------------
Tax
------------
⌄
------------
Diluted NI Avail to Com Stockholders Ann.
------------
Basic EPS
------------
Diluted EPS After ExtraOrdinary
------------
Number Of Shares End
----4.94.94.94.94.94.84.74.7
Net Income Continuing Discontinued Operations
------------
Normalized Income
------------
Interest Income
------------
Interest
------------
Net Interest Income
------------
EBIT
------------
EBITDA
------------
Reconciled Cost Of Rev.
------------
Reconciled Depr.
------------
Profit From Continuing Operations
------------
Normalized EBITDA
------------
*All financials are in JPY Million and price data in USD
Add metric to table
Search...

MEDIROM Healthcare Tech Inc (ADR) competitor comparison and performance snapshot within industry

MEDIROM Healthcare Tech Inc (ADR) annual results: revenue, profit, P&L, and margins as of Dec 2024 – 11 year history

Nested row level
Base Level
Reporting Type
Originally Reported
Cell Data
Actual
Table Settings
YoY & New to Old
CAGR Columns
Select...
Nested row level
Base Level
Export
  • POSITIVE

    Annual Revenue MEDIROM Healthcare Tech Inc (ADR) Dec-2024 Annual Revenue is $8,299 Million which is growth of 21.5% YoY.

  • POSITIVE

    Annual Net Profit MEDIROM Healthcare Tech Inc (ADR) Dec-2024 Annual Net Profit is $149 Million which is growth of 29.3% YoY.

MEDIROM Healthcare Technologies Inc - ADR, Earnings Report - Annual Results, standalone, All financials are in JPY Million and price data in USD
IndicatorGraphCAGR 3 YrsCAGR 5 YrsTTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18
⌄
15.3%
16.3%
 8,299.16,827.96,954.15,409.83,341.63,908.33,433.1
Cost Of Rev. Ann.
14.9%
15.4%
 6,052.95,259.15,051.63,994.42,912.72,957.52,476.3
Gross Profit Ann.
16.6%
18.8%
 2,246.31,568.91,902.51,415.4429950.8956.9
Operating Exp. Ann.
7.5%
20.6%
 2,227.71,939.11,784.91,794.9957871.9842.8
Operating Profit Ann.
-
-25.1%
 18.6-370.2117.6-379.5-52878.9114.1
⌄
-
-
 -49.7-35.8-3.7-11.1-11.9-12.3-14.7
Other Exp. Ann.
-
-
 78.8426.665.9-23.8-86.8-33.9-7.4
PBT Ann.
-
7.8%
 47.720.6179.8-414.5-626.732.791.9
Tax Ann.
-
-
 -90.5-94.430.8576.3-87.51625.3
⌄
-
53.8%
 148.8115.1149-990.7-539.217.366.3
Diluted NI Avail to Com Stockholders Ann.
-
53.8%
 148.8115.1149-990.7-539.217.366.3
EPS Ann.
-
51.9%
 29.123.630.5-203.1-1343.613.8
Diluted EPS Ann.
-
51.3%
 28.522.327.2-203.1-1343.613.8
Number Of Shares End
-
-
 --4.94.94.84.7-
Total Exp. Ann.
12.7%
16.7%
 8,280.57,198.26,836.55,789.43,869.63,829.43,319.1
Net Income Continuing Discontinued Operations Ann.
-
53.8%
 148.8115.1149-990.7-539.217.366.3
Normalized Income Ann.
-
22.6%
 121.2-223.3136.7-957.3-447.643.771.8
Interest Income Ann.
-
-
 01.16.10.81.31.30.8
Interest Ann.
60.6%
29.6%
 49.736.99.81213.213.615.5
EBITDA Ann.
-
33.2%
 387.5310.1373.6-276.3-551.292.5151.7
Reconciled Cost Of Rev. Ann.
14.9%
15.4%
 6,052.95,259.15,051.63,994.42,912.72,957.52,476.3
Reconciled Depr. Ann.
32%
44.4%
 290252.6184.1126.262.346.244.3
Profit From Continuing Operations Ann.
-
51.5%
 138.2115.1149-990.7-539.217.366.3
Normalized EBITDA Ann.
-
21.9%
 351.6-130.4358.8-228.1-444.7130.6159.2
*All financials are in JPY Million and price data in USD
Add metric to table
Search...
Total Rev. Ann.
1Y CHG
21.5%
2Y CAGR
9.2%
3Y CAGR
15.3%
5Y CAGR
16.3%
Net Profit Ann.
1Y CHG
29.3%
2Y CAGR
-0.1%
5Y CAGR
53.8%
Operating Exp. Ann.
1Y CHG
14.9%
2Y CAGR
11.7%
3Y CAGR
7.5%
5Y CAGR
20.6%

MEDIROM Healthcare Tech Inc (ADR) balance sheet as of Dec 2024: assets, liabilities, reserves, and borrowings – 11 year history

Nested row level
Base Level
Reporting Type
Originally Reported
Cell Data
Actual
Table Settings
YoY & New to Old
CAGR Columns
Select...
Nested row level
Base Level
Export
  • POSITIVE

    Total Shareholders Fund MEDIROM Healthcare Tech Inc (ADR) Dec-2024 Total Shareholders Fund is $933 Million which is growth of 342.6% YoY.

  • POSITIVE

    Total Assets MEDIROM Healthcare Tech Inc (ADR) Dec-2024 Total Assets is $8,091 Million which is growth of 18.1% YoY.

MEDIROM Healthcare Technologies Inc - ADR, Balance Sheet, standalone, All financials are in JPY Million and price data in USD
IndicatorGraphCAGR 3 YrsCAGR 5 YrsDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18
⌄
12%
11.2%
8,090.76,849.26,747.45,753.15,713.54,757.54,522
⌄
5%
10.7%
6,902.66,633.26,806.75,961.45,222.24,157.44,639.5
⌄
-
9.2%
933.3210.9-59.4-208.3491.3600.1-117.6
Total Capitalization Ann.
46.6%
17.7%
1,697.51,261.71,090.4538.31,159.6750.6225.2
Tangible Assets Ann.
-
-
-595.2-1,194.4-1,002.5-1,199.7242.9444.1-257.8
Working Capital Ann.
-
-
-1,475.4-1,801.9-1,278.8-1,814.2-565.4-884-1,416.8
Invested Capital Ann.
58.9%
20.2%
2,8101,762.11,189.6700.51,401.91,122.2639
Tangible Book Value Ann.
-
-
-595.2-1,194.4-1,002.5-1,199.7242.9444.1-257.8
Borrowings Ann.
12.3%
10.9%
3,9573,649.33,231.32,792.82,561.92,362.92,848.9
Net Debt Ann.
42.2%
183.2%
1,547.31,444.9643.5538.2-8.5544.8
Share Issued Ann.
17%
11.2%
85554.94.74.7
Number Of Shares End
-
-
--4.94.94.84.7-
*All financials are in JPY Million and price data in USD
Add metric to table
Search...
Total Assets Ann.
1Y CHG
18.1%
2Y CAGR
9.5%
3Y CAGR
12%
5Y CAGR
11.2%
Total Current Liabilities Ann.
1Y CHG
17.4%
2Y CAGR
7.2%
3Y CAGR
9.4%
5Y CAGR
13.1%
Total ShareHolders Funds Ann.
1Y CHG
342.5%
5Y CAGR
9.2%

MEDIROM Healthcare Tech Inc (ADR) ROE, ROCE, book value, and debt-to-equity ratio as of Dec 2024 – 11 year history

Nested row level
Base Level
Reporting Type
Originally Reported
Cell Data
Actual
Table Settings
YoY & New to Old
CAGR Columns
Select...
Nested row level
Base Level
Export
  • POSITIVE

    Book Value Per Share MEDIROM Healthcare Tech Inc (ADR) Book Value Per Share is $0 which is growth of 140.3% YoY.

  • POSITIVE

    ROE MEDIROM Healthcare Tech Inc (ADR) ROE is 26% which is growth of 125.9% YoY.

MEDIROM Healthcare Technologies Inc - ADR, Ratios, standalone, All financials are in JPY Million and price data in USD
IndicatorGraphCAGR 3 YrsCAGR 5 YrsDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18
RoA Ann. %
-
40%
1.99%1.69%2.38%-17.28%-10.30%0.37%1.47%
ROE Ann. %
-
29.3%
26.00%151.88%--700.38%-98.81%7.19%-
ROIC %
-
-
-------
OPM Ann. %
-
-35.8%
0.22%-5.42%1.69%-7.02%-15.80%2.02%3.32%
Inventory Turnover Ratio Ann.
-48.3%
-39.1%
41.541.476.1299.7432.6496.5386.7
Asset Turnover Ann. %
6.9%
6.6%
1.111.10.90.60.80.8
Working Capital Turnover Ann.
-
-
-5.6-3.8-5.4-3-5.9-4.4-2.4
Quick Ratio Ann.
14.5%
0%
0.60.40.50.40.80.60.4
Current Ratio Ann.
20.5%
3.1%
0.70.50.70.40.80.60.4
Interest Coverage Ratio Ann.
-
-10.1%
21.619.3-33.7-46.43.46.9
LT Debt To Equity Ann.
-
0%
2.211.3--3.42.2-
*All financials are in JPY Million and price data in USD
Add metric to table
Search...
ROE Ann. %
1Y CHG
-82.9%
5Y CAGR
29.3%
RoA Ann. %
1Y CHG
17.8%
2Y CAGR
-8.6%
5Y CAGR
40%
Current Ratio Ann.
1Y CHG
40%
3Y CAGR
20.5%
5Y CAGR
3.1%

MEDIROM Healthcare Tech Inc (ADR) cash flow: net, operating, investing, and financing flows as of Dec 2024 – 11 year history

Nested row level
Base Level
Reporting Type
Originally Reported
Cell Data
Actual
Table Settings
YoY & New to Old
CAGR Columns
Select...
Nested row level
Base Level
Export
  • NEGATIVE

    Cash From Operating Activity MEDIROM Healthcare Tech Inc (ADR) Dec-2024 Cash From Operating Activity is $-1,332 Million which is growth of -110.8% YoY.

  • POSITIVE

    Net Cash Flow MEDIROM Healthcare Tech Inc (ADR) Dec-2024 Net Cash Flow is $223 Million which is growth of 144.7% YoY.

MEDIROM Healthcare Technologies Inc - ADR, Cash Flow, standalone, All financials are in JPY Million and price data in USD
IndicatorGraphCAGR 3 YrsCAGR 5 YrsDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18
⌄
-
-
-1,331.7-631.7-685.7-557.2-366.47.9141.9
⌄
-
-
361.4-328.6580.4-83.9-139.6-37.9-79.4
⌄
-
29.2%
1,193.3461.2340.1-4281,432.1332-74.5
Cash Plus Cash Eqv. End Of Year Ann.
-3.9%
-8.5%
329.4106.4605.5370.61,439.7513.6211.7
Net Increase In Cash Plus Cash Eqv.s Ann.
-
-5.9%
223.1-499.1234.8-1,069.1926.1301.9-12
Cash Plus Cash Eqv. Begin Of Year Ann.
-58%
-12.9%
106.4605.5370.61,439.7513.6211.7223.7
Income Tax Paid Supplemental Data Ann.
-34.5%
-12%
12.852.130.845.5724.314.8
Interest Paid Supplemental Data Ann.
63.5%
32%
47.634.67.510.910.211.917
Capex Ann.
-
-
-564.8-922-166.5-113.8-104.1-19.5-50.1
Issuance Of Capital Stock Ann.
-
4.4%
868.4-1,168.6700
Issuance Of Debt Ann.
-
-
1,010400547.6775270
Repayment Of Debt Ann.
-
-
-685-99.1-207.5-251.1-386.4-241.9-344.5
Repurchase Of Capital Stock Ann.
-
-
-------
Free Cash Flow Ann.
-
-
-1,896.5-1,553.8-852.2-671-470.6-11.691.8
*All financials are in JPY Million and price data in USD
Add metric to table
Search...
Cash from Investing Act. Ann.
2Y CAGR
-21.1%
Cash from Financing Act. Ann.
1Y CHG
158.7%
2Y CAGR
87.3%
5Y CAGR
29.2%
×