Delisting risk
MEDIROM Healthcare Technologies (ADR) (MRM)
Japanese relaxation-salon network operator with health guidance, monitoring, beauty, rehabilitation, and identity-verification services.
$0.9500
At close+0.02 (+2.14%)
In millions of USD, except per-share figures · converted from JPY at the latest rate
| In millions | Q2 FY20Jun 2020 | Q4 FY20Dec 2020 | Q2 FY21Jun 2021 | Q4 FY21Dec 2021 | Q2 FY22Jun 2022 | Q4 FY22Dec 2022 | Q2 FY23Jun 2023 | Q4 FY23Dec 2023 | Q2 FY24Jun 2024 | Q4 FY24Dec 2024 | Q2 FY25Jun 2025 | Q4 FY25Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 6 | 14 | 10 | 10 | 24 | 21 | 23 | 22 | 31 | 20 | 4 |
| Cost of revenue | 4 | 5 | 6 | 7 | 7 | 17 | 16 | 17 | 19 | 20 | 18 | 0 |
| Gross profit | 0 | 1 | 1 | 3 | 3 | 7 | 4 | 6 | 4 | 11 | 2 | 4 |
| 2 | 2 | 3 | 3 | 3 | 5 | 6 | 6 | 8 | 7 | 7 | 3 | |
| 5 | 2 | 8 | 3 | 3 | 5 | 6 | 6 | 8 | 7 | 7 | 3 | |
| Selling & marketing | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
| General & administrative | 5 | 1 | 8 | 3 | 0 | 4 | 6 | 6 | 0 | 6 | 0 | 0 |
| Other expenses | −3 | 0 | −6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating income | −3 | −3 | −3 | −1 | 0 | 2 | −2 | −1 | −4 | 4 | −5 | 0 |
| 0 | 1 | 0 | 0 | 0 | 1 | 0 | 3 | 0 | 0 | 1 | 0 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other non-operating income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −1 | 0 | 0 |
| Income before tax | −3 | −3 | −3 | −1 | −1 | 2 | −2 | 2 | −4 | 4 | −4 | 0 |
| Income tax expense | 0 | −1 | 0 | 2 | 0 | 0 | 0 | −1 | 0 | −1 | 0 | 0 |
| Net income from continuing operations | −1 | −2 | −2 | −1 | −1 | 2 | −2 | 3 | −4 | 5 | −4 | 0 |
| Net income | −1 | 0 | −2 | −1 | −1 | 2 | −2 | 3 | −4 | 5 | −4 | 0 |
| EPS, basic | −$0.35 | −$0.08 | −$0.34 | −$0.31 | −$0.12 | $0.35 | −$0.46 | $0.55 | −$0.76 | $0.94 | −$0.54 | $0.05 |
| EPS, diluted | −$0.35 | −$0.08 | −$0.34 | −$0.31 | −$0.12 | $0.35 | −$0.46 | $0.28 | −$0.76 | $0.76 | −$0.54 | $0.05 |
| Weighted average shares, basic | 4 | 4 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 8 | 8 |
| Weighted average shares, diluted | 4 | 4 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 6 | 8 | 8 |
| EBITDA | −1 | −1 | −1 | 1 | 0 | 2 | −1 | 0 | −3 | 5 | −4 | 1 |
| Depreciation & amortization | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 0 |
| EBIT | −1 | −1 | −2 | 0 | 0 | 2 | −2 | −1 | −4 | 5 | −5 | 0 |