What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment.

MEDIROM Healthcare Technologies (MRM) Cash Flow: Operating & Free Cash Flow

MEDIROM Healthcare Technologies Cash Flow Statement Analysis

Values in billions JPY

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for MEDIROM Healthcare Technologies Inc. (MRM) - Annual data in billions JPY
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018
Operating Activities
Net Income	-	0.14	0.12	0.15	-0.99	-0.54	0.02	0.07
Depreciation & Amortization	-	0.29	0.25	0.18	0.13	0.06	0.05	0.04
Deferred Income Tax	-	-0.19	-0.10	0.00	0.00	0.00	0.00	0.00
Stock Based Compensation	-	0.00	0.00	0.00	0.20	0.00	0.00	0.00
Change in Working Capital	-	0.00	0.50	-0.14	0.11	0.27	-0.10	-0.12
Change in Accounts Receivable	-	0.30	0.58	-0.43	-0.04	0.19	-0.07	0.03
Change in Inventory	-	-0.01	-0.03	-0.10	0.00	0.00	0.00	0.01
Change in Accounts Payable	-	0.92	-0.07	0.00	0.00	0.00	0.00	0.09
Change in Other Working Capital	-	0.05	0.01	-0.04	0.15	0.08	-0.03	-0.16
Other Operating Activities	-	0.05	-1.40	-0.88	0.00	-0.16	0.04	0.15
Net Cash from Operating Activities	-	-1.33	-0.63	-0.69	-0.56	-0.37	0.01	0.14
Investing Activities
Capital Expenditures	-	-0.56	-0.14	-0.17	-0.10	-0.07	-0.01	-0.03
Acquisitions	-	-0.02	0.58	-0.15	0.05	-0.10	0.00	-0.06
Purchases of Investments	-	-0.01	0.00	0.00	-0.08	0.00	0.00	0.00
Sales/Maturities of Investments	-	0.03	0.00	-0.05	0.01	0.00	0.00	0.00
Other Investing Activities	-	0.02	-0.77	0.00	0.03	0.03	-0.03	0.02
Net Cash from Investing Activities	-	0.36	-0.33	0.58	-0.08	-0.14	-0.04	-0.08
Financing Activities
Debt Repayment	-	-0.69	0.30	-0.21	-0.25	0.39	-0.24	-0.07
Common Stock Issued	-	0.61	0.00	0.00	0.00	1.17	0.70	0.00
Other Financing Activities	-	0.26	0.16	-0.16	-0.18	-0.13	-0.13	0.00
Net Cash from Financing Activities	-	1.19	0.46	0.34	-0.43	1.43	0.33	-0.07
Summary
Net Change in Cash	-	0.22	-0.50	0.23	-1.07	0.93	0.30	-0.01
Cash at Beginning of Period	-	0.11	0.61	0.37	1.44	0.51	0.21	0.22
Cash at End of Period	-	0.33	0.11	0.61	0.37	1.44	0.51	0.21
Free Cash Flow	-	-1.90	-0.77	-0.85	-0.65	-0.44	0.00	0.11
Supplemental Disclosures
Interest Paid	-	0.05	0.03	0.01	0.01	0.01	-	-
Income Taxes Paid	-	0.01	0.05	0.03	0.05	0.01	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Dec 31, 2025. Data sources and methodology

MEDIROM Healthcare Technologies (MRM) Cash Flow Statement

MEDIROM Healthcare Technologies Cash Flow Statement Analysis

Frequently Asked Questions About MEDIROM Healthcare Technologies Cash Flow