vs
Side-by-side financial comparison of Gloo Holdings, Inc. (GLOO) and Medirom Healthcare Technologies Inc. (MRM). Click either name above to swap in a different company.
Gloo Holdings, Inc. is the larger business by last-quarter revenue ($32.6M vs $21.1M, roughly 1.5× Medirom Healthcare Technologies Inc.). Medirom Healthcare Technologies Inc. runs the higher net margin — -21.3% vs -116.9%, a 95.6% gap on every dollar of revenue. Medirom Healthcare Technologies Inc. produced more free cash flow last quarter ($-2.4K vs $-63.4M).
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.
GLOO vs MRM — Head-to-Head
Income Statement — Q3 FY2026 vs Q2 FY2025
| Metric | | |
|---|---|---|
| Revenue | $32.6M | $21.1M |
| Net Profit | $-38.0M | $-4.5M |
| Gross Margin | — | 10.8% |
| Operating Margin | -82.0% | -28.5% |
| Net Margin | -116.9% | -21.3% |
| Revenue YoY | — | — |
| Net Profit YoY | 12.2% | — |
| EPS (diluted) | $-6.08 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $15.1M | $252.3K |
| Total DebtLower is stronger | $176.5M | $8.8M |
| Stockholders' EquityBook value | $-444.4M | $1.6M |
| Total Assets | $206.7M | $52.0M |
| Debt / EquityLower = less leverage | — | 5.55× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $15.1M | — | ||
| Q2 25 | — | $252.3K |
| Q4 25 | $176.5M | — | ||
| Q2 25 | — | $8.8M |
| Q4 25 | $-444.4M | — | ||
| Q2 25 | — | $1.6M |
| Q4 25 | $206.7M | — | ||
| Q2 25 | — | $52.0M |
| Q4 25 | — | — | ||
| Q2 25 | — | 5.55× |
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 | $-63.0M | $-2.3K |
| Free Cash FlowOCF − Capex | $-63.4M | $-2.4K |
| FCF MarginFCF / Revenue | -194.8% | -0.0% |
| Capex IntensityCapex / Revenue | 1.4% | 0.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-63.0M | — | ||
| Q2 25 | — | $-2.3K |
| Q4 25 | $-63.4M | — | ||
| Q2 25 | — | $-2.4K |
| Q4 25 | -194.8% | — | ||
| Q2 25 | — | -0.0% |
| Q4 25 | 1.4% | — | ||
| Q2 25 | — | 0.0% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GLOO
| Platform Solutions | $12.7M | 39% |
| Advertising | $11.1M | 34% |
| Marketplace | $3.9M | 12% |
| Midwestern Acquisition | $2.7M | 8% |
| Servant Acquisition | $1.8M | 6% |
MRM
| Professional services expense | $20.0M | 95% |
| Other | $1.1M | 5% |
