vs
Side-by-side financial comparison of Medirom Healthcare Technologies Inc. (MRM) and NaaS Technology Inc. (NAAS). Click either name above to swap in a different company.
NaaS Technology Inc. is the larger business by last-quarter revenue ($25.9M vs $21.1M, roughly 1.2× Medirom Healthcare Technologies Inc.). Medirom Healthcare Technologies Inc. runs the higher net margin — -21.3% vs -193.3%, a 171.9% gap on every dollar of revenue.
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.
NaaS Technology Inc. is a leading electric vehicle energy service provider based in China. It delivers one-stop solutions covering charging network operation, software and hardware support for charging station operators, and value-added services such as charging location search and payment for EV owners, serving both enterprise and individual customers across domestic and select overseas markets.
MRM vs NAAS — Head-to-Head
Income Statement — Q2 FY2025 vs Q2 FY2024
| Metric | | |
|---|---|---|
| Revenue | $21.1M | $25.9M |
| Net Profit | $-4.5M | $-50.0M |
| Gross Margin | 10.8% | 29.2% |
| Operating Margin | -28.5% | -144.2% |
| Net Margin | -21.3% | -193.3% |
| Revenue YoY | — | 121.2% |
| Net Profit YoY | — | 18.4% |
| EPS (diluted) | — | $-0.02 |
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 | $252.3K | $24.7M |
| Total DebtLower is stronger | $8.8M | — |
| Stockholders' EquityBook value | $1.6M | $-33.4M |
| Total Assets | $52.0M | $180.2M |
| Debt / EquityLower = less leverage | 5.55× | — |
8-quarter trend — quarters aligned by calendar period.
| Q2 25 | $252.3K | — | ||
| Q2 24 | — | $24.7M |
| Q2 25 | $8.8M | — | ||
| Q2 24 | — | — |
| Q2 25 | $1.6M | — | ||
| Q2 24 | — | $-33.4M |
| Q2 25 | $52.0M | — | ||
| Q2 24 | — | $180.2M |
| Q2 25 | 5.55× | — | ||
| Q2 24 | — | — |
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 | $-2.3K | $-25.7M |
| 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 | $-2.3K | — | ||
| Q2 24 | — | $-25.7M |
| Q2 25 | $-2.4K | — | ||
| Q2 24 | — | — |
| Q2 25 | -0.0% | — | ||
| Q2 24 | — | — |
| Q2 25 | 0.0% | — | ||
| Q2 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MRM
| Professional services expense | $20.0M | 95% |
| Other | $1.1M | 5% |
NAAS
Segment breakdown not available.
