vs
Side-by-side financial comparison of Medirom Healthcare Technologies Inc. (MRM) and WW INTERNATIONAL, INC. (WW). Click either name above to swap in a different company.
WW INTERNATIONAL, INC. is the larger business by last-quarter revenue ($184.3M vs $21.1M, roughly 8.7× Medirom Healthcare Technologies Inc.). Medirom Healthcare Technologies Inc. runs the higher net margin — -21.3% vs -30.5%, a 9.2% gap on every dollar of revenue. WW INTERNATIONAL, INC. produced more free cash flow last quarter ($8.4M vs $-2.4K).
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.
WW International, Inc., formerly Weight Watchers International, Inc., is a global company headquartered in the U.S. that offers weight loss and maintenance, fitness, and mindset services such as the Weight Watchers comprehensive diet program. Founded in 1963 by Queens, New York City homemaker Jean Nidetch, WW's program has three options as of 2019: online via its mobile app and website, coaching online or by phone, or in-person meetings.
MRM vs WW — Head-to-Head
Income Statement — Q2 2025 vs Q3 2025
| Metric | | |
|---|---|---|
| Revenue | $21.1M | $184.3M |
| Net Profit | $-4.5M | $-56.3M |
| Gross Margin | — | 72.2% |
| Operating Margin | -28.5% | 5.8% |
| Net Margin | -21.3% | -30.5% |
| Revenue YoY | — | -4.5% |
| Net Profit YoY | — | -21.8% |
| EPS (diluted) | — | $-5.63 |
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.
| Q3 25 | — | $184.3M | ||
| Q2 25 | $21.1M | $12.2M | ||
| Q1 25 | — | $186.6M | ||
| Q4 24 | — | $184.4M | ||
| Q3 24 | — | $192.9M | ||
| Q2 24 | — | $202.1M | ||
| Q1 24 | — | $206.5M | ||
| Q4 23 | — | $226.8M |
| Q3 25 | — | $-56.3M | ||
| Q2 25 | $-4.5M | $1.3M | ||
| Q1 25 | — | $-72.6M | ||
| Q4 24 | — | $25.1M | ||
| Q3 24 | — | $-46.2M | ||
| Q2 24 | — | $23.3M | ||
| Q1 24 | — | $-347.9M | ||
| Q4 23 | — | — |
| Q3 25 | — | 72.2% | ||
| Q2 25 | — | 73.2% | ||
| Q1 25 | — | 71.2% | ||
| Q4 24 | — | 69.7% | ||
| Q3 24 | — | 67.1% | ||
| Q2 24 | — | 67.9% | ||
| Q1 24 | — | 66.7% | ||
| Q4 23 | — | 63.1% |
| Q3 25 | — | 5.8% | ||
| Q2 25 | -28.5% | 21.3% | ||
| Q1 25 | — | -10.8% | ||
| Q4 24 | — | 19.6% | ||
| Q3 24 | — | -20.2% | ||
| Q2 24 | — | 17.8% | ||
| Q1 24 | — | -130.4% | ||
| Q4 23 | — | — |
| Q3 25 | — | -30.5% | ||
| Q2 25 | -21.3% | 10.3% | ||
| Q1 25 | — | -38.9% | ||
| Q4 24 | — | 13.6% | ||
| Q3 24 | — | -23.9% | ||
| Q2 24 | — | 11.5% | ||
| Q1 24 | — | -168.4% | ||
| Q4 23 | — | — |
| Q3 25 | — | $-5.63 | ||
| Q2 25 | — | $0.13 | ||
| Q1 25 | — | $-0.91 | ||
| Q4 24 | — | $0.34 | ||
| Q3 24 | — | $-0.58 | ||
| Q2 24 | — | $0.29 | ||
| Q1 24 | — | $-4.39 | ||
| Q4 23 | — | — |
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 | $170.1M |
| Total DebtLower is stronger | $8.8M | — |
| Stockholders' EquityBook value | $1.6M | $323.0M |
| Total Assets | $52.0M | $968.8M |
| Debt / EquityLower = less leverage | 5.55× | — |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | — | $170.1M | ||
| Q2 25 | $252.3K | $152.4M | ||
| Q1 25 | — | $236.3M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $57.2M | ||
| Q2 24 | — | $42.7M | ||
| Q1 24 | — | $66.6M | ||
| Q4 23 | — | $109.4M |
| Q3 25 | — | — | ||
| Q2 25 | $8.8M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | — | $1.4B | ||
| Q4 23 | — | $1.4B |
| Q3 25 | — | $323.0M | ||
| Q2 25 | $1.6M | $381.0M | ||
| Q1 25 | — | $-1.2B | ||
| Q4 24 | — | $-1.1B | ||
| Q3 24 | — | $-1.1B | ||
| Q2 24 | — | $-1.1B | ||
| Q1 24 | — | $-1.1B | ||
| Q4 23 | — | $-761.1M |
| Q3 25 | — | $968.8M | ||
| Q2 25 | $52.0M | $1.0B | ||
| Q1 25 | — | $696.9M | ||
| Q4 24 | — | $550.3M | ||
| Q3 24 | — | $562.4M | ||
| Q2 24 | — | $614.3M | ||
| Q1 24 | — | $654.2M | ||
| Q4 23 | — | $982.0M |
| Q3 25 | — | — | ||
| Q2 25 | 5.55× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 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 | $-2.3K | $8.4M |
| Free Cash FlowOCF − Capex | $-2.4K | $8.4M |
| FCF MarginFCF / Revenue | -0.0% | 4.6% |
| Capex IntensityCapex / Revenue | 0.0% | 0.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | — | $8.4M | ||
| Q2 25 | $-2.3K | $11.5M | ||
| Q1 25 | — | $15.0M | ||
| Q4 24 | — | $4.6M | ||
| Q3 24 | — | $16.5M | ||
| Q2 24 | — | $-1.9M | ||
| Q1 24 | — | $-36.0M | ||
| Q4 23 | — | $6.7M |
| Q3 25 | — | $8.4M | ||
| Q2 25 | $-2.4K | — | ||
| Q1 25 | — | $15.0M | ||
| Q4 24 | — | $4.5M | ||
| Q3 24 | — | $16.4M | ||
| Q2 24 | — | $-2.2M | ||
| Q1 24 | — | $-36.5M | ||
| Q4 23 | — | $4.2M |
| Q3 25 | — | 4.6% | ||
| Q2 25 | -0.0% | — | ||
| Q1 25 | — | 8.0% | ||
| Q4 24 | — | 2.4% | ||
| Q3 24 | — | 8.5% | ||
| Q2 24 | — | -1.1% | ||
| Q1 24 | — | -17.7% | ||
| Q4 23 | — | 1.9% |
| Q3 25 | — | 0.0% | ||
| Q2 25 | 0.0% | 0.0% | ||
| Q1 25 | — | 0.0% | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | — | 0.1% | ||
| Q2 24 | — | 0.1% | ||
| Q1 24 | — | 0.2% | ||
| Q4 23 | — | 1.1% |
| Q3 25 | — | — | ||
| Q2 25 | — | 9.18× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.18× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -0.08× | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
