vs
Side-by-side financial comparison of Xiao-I Corp (AIXI) and Medirom Healthcare Technologies Inc. (MRM). Click either name above to swap in a different company.
Medirom Healthcare Technologies Inc. is the larger business by last-quarter revenue ($21.1M vs $11.5M, roughly 1.8× Xiao-I Corp). Medirom Healthcare Technologies Inc. runs the higher net margin — -21.3% vs -263.9%, a 242.6% gap on every dollar of revenue.
Xiao-i is a Chinese cognitive artificial intelligence enterprise founded in 2001.
Medirom Healthcare Technologies Inc. develops and delivers integrated digital health and remote patient monitoring solutions targeted at chronic disease management, post-operative care, and senior health support. It serves healthcare providers, insurance payers, and institutional care partners across key markets in North America and the Asia-Pacific region, prioritizing accessible, data-driven care to improve patient outcomes.
AIXI vs MRM — Head-to-Head
Income Statement — Q2 FY2025 vs Q2 FY2025
| Metric | | |
|---|---|---|
| Revenue | $11.5M | $21.1M |
| Net Profit | $-30.4M | $-4.5M |
| Gross Margin | 58.1% | 10.8% |
| Operating Margin | -254.9% | -28.5% |
| Net Margin | -263.9% | -21.3% |
| Revenue YoY | — | — |
| Net Profit YoY | — | — |
| EPS (diluted) | — | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q2 25 | $11.5M | $21.1M | ||
| Q2 24 | $33.0M | — | ||
| Q2 23 | $26.5M | — |
| Q2 25 | $-30.4M | $-4.5M | ||
| Q2 24 | $-15.5M | — | ||
| Q2 23 | $-18.8M | — |
| Q2 25 | 58.1% | 10.8% | ||
| Q2 24 | 64.5% | — | ||
| Q2 23 | 77.3% | — |
| Q2 25 | -254.9% | -28.5% | ||
| Q2 24 | -45.0% | — | ||
| Q2 23 | -51.5% | — |
| Q2 25 | -263.9% | -21.3% | ||
| Q2 24 | -47.2% | — | ||
| Q2 23 | -70.9% | — |
| Q2 25 | — | — | ||
| Q2 24 | $-0.64 | — | ||
| Q2 23 | $-0.80 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $5.0M | $252.3K |
| Total DebtLower is stronger | — | $8.8M |
| Stockholders' EquityBook value | — | $1.6M |
| Total Assets | $82.4M | $52.0M |
| Debt / EquityLower = less leverage | — | 5.55× |
8-quarter trend — quarters aligned by calendar period.
| Q2 25 | $5.0M | $252.3K | ||
| Q2 24 | $1.8M | — | ||
| Q2 23 | $4.7M | — |
| Q2 25 | — | $8.8M | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — |
| Q2 25 | — | $1.6M | ||
| Q2 24 | — | — | ||
| Q2 23 | $525.1K | — |
| Q2 25 | $82.4M | $52.0M | ||
| Q2 24 | $87.6M | — | ||
| Q2 23 | $51.3M | — |
| Q2 25 | — | 5.55× | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-2.3M | $-2.3K |
| Free Cash FlowOCF − Capex | — | $-2.4K |
| FCF MarginFCF / Revenue | — | -0.0% |
| Capex IntensityCapex / Revenue | — | 0.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q2 25 | $-2.3M | $-2.3K | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — |
| Q2 25 | — | $-2.4K | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — |
| Q2 25 | — | -0.0% | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — |
| Q2 25 | — | 0.0% | ||
| Q2 24 | — | — | ||
| Q2 23 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
AIXI
Segment breakdown not available.
MRM
| Professional services expense | $20.0M | 95% |
| Other | $1.1M | 5% |
