MRM
Medirom Healthcare Technologies Inc
NASDAQ: MRM · CONSUMER CYCLICAL · PERSONAL SERVICES
$1.20
+0.84% today
Updated 2026-04-29
Market cap
$9.17M
P/E ratio
3.05
P/S ratio
0.00x
EPS (TTM)
$0.38
Dividend yield
—
52W range
$1 – $4
Volume
0.4M
Medirom Healthcare Technologies Inc (MRM) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.43B | $3.91B | $3.34B | $5.41B | $6.95B | $6.83B | $8.30B | $633.84M |
| Revenue growth (YoY) | — | +13.8% | -14.5% | +61.9% | +28.5% | -1.8% | +21.5% | -92.4% |
| Cost of revenue | $2.48B | $2.96B | $2.91B | $3.99B | $5.05B | $5.26B | $6.05B | $21.61M |
| Gross profit | $956.87M | $950.76M | $428.95M | $1.42B | $1.90B | $1.57B | $2.25B | $612.23M |
| Gross margin | 27.9% | 24.3% | 12.8% | 26.2% | 27.4% | 23.0% | 27.1% | 96.6% |
| R&D | — | — | $13.47M | — | — | — | — | — |
| SG&A | $771.61M | $793.95M | $976.08M | $1.82B | $1.67B | $1.80B | $2.09B | — |
| Operating income | $114.05M | $78.90M | $-746.09M | $-379.53M | $96.97M | $-391.58M | $-18.10M | $64.98M |
| Operating margin | 3.3% | 2.0% | -22.3% | -7.0% | 1.4% | -5.7% | -0.2% | 10.3% |
| EBITDA | $158.31M | $125.07M | $-551.16M | $-228.07M | $373.63M | $310.08M | $387.50M | $80.59M |
| EBITDA margin | 4.6% | 3.2% | -16.5% | -4.2% | 5.4% | 4.5% | 4.7% | 12.7% |
| EBIT | $114.05M | $78.90M | $-613.46M | $-379.53M | $189.57M | $57.49M | $97.46M | $64.98M |
| Interest expense | $15.48M | $13.59M | $13.23M | $11.95M | $9.80M | $36.87M | $49.74M | $60.40M |
| Income tax | $25.25M | $15.96M | $-87.52M | $576.25M | $30.81M | $-94.43M | $-90.48M | — |
| Effective tax rate | 27.6% | 47.9% | 14.0% | -139.0% | 17.1% | -457.9% | -155.2% | 0.0% |
| Net income | $66.31M | $17.34M | $-539.17M | $-990.73M | $148.97M | $115.05M | $148.76M | $58.78M |
| Net income growth (YoY) | — | -73.9% | -3210.3% | -83.8% | +115.0% | -22.8% | +29.3% | -60.5% |
| Profit margin | 1.9% | 0.4% | -16.1% | -18.3% | 2.1% | 1.7% | 1.8% | 9.3% |