vs
Medirom Healthcare Technologies Inc.（MRM）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
WW INTERNATIONAL, INC.的季度营收约是Medirom Healthcare Technologies Inc.的8.7倍（$184.3M vs $21.1M）。Medirom Healthcare Technologies Inc.净利率更高（-21.3% vs -30.5%，领先9.2%）。WW INTERNATIONAL, INC.自由现金流更多（$8.4M vs $-2.4K）
Medirom Healthcare Technologies Inc.是一家医疗科技企业，专注于开发远程患者监测、慢性病管理及术后护理相关的数字健康解决方案，服务对象涵盖医疗机构、保险支付方及康养机构，覆盖北美及亚太核心市场。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
MRM vs WW — 直观对比
营收规模更大
WW
是对方的8.7倍
$21.1M
净利率更高
MRM
高出9.2%
-30.5%
自由现金流更多
WW
多$8.4M
$-2.4K
损益表 — Q2 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $21.1M | $184.3M |
| 净利润 | $-4.5M | $-56.3M |
| 毛利率 | 10.8% | 72.2% |
| 营业利润率 | -28.5% | 5.8% |
| 净利率 | -21.3% | -30.5% |
| 营收同比 | — | -4.5% |
| 净利润同比 | — | -21.8% |
| 每股收益（稀释后） | — | $-5.63 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收MRMWW
| 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 |
净利润MRMWW
| 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 | — | — |
毛利率MRMWW
| Q3 25 | — | 72.2% | ||
| Q2 25 | 10.8% | 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% |
营业利润率MRMWW
| 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 | — | — |
净利率MRMWW
| 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 | — | — |
每股收益（稀释后）MRMWW
| 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 | — | — |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $252.3K | $170.1M |
| 总债务越低越好 | $8.8M | — |
| 股东权益账面价值 | $1.6M | $323.0M |
| 总资产 | $52.0M | $968.8M |
| 负债/权益比越低杠杆越低 | 5.55× | — |
8季度趋势，按日历期对齐
现金及短期投资MRMWW
| 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 |
总债务MRMWW
| 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 |
股东权益MRMWW
| 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 |
总资产MRMWW
| 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 |
负债/权益比MRMWW
| Q3 25 | — | — | ||
| Q2 25 | 5.55× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-2.3K | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $-2.4K | $8.4M |
| 自由现金流率自由现金流/营收 | -0.0% | 4.6% |
| 资本支出强度资本支出/营收 | 0.0% | 0.0% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流MRMWW
| 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 |
自由现金流MRMWW
| 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 |
自由现金流率MRMWW
| 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% |
资本支出强度MRMWW
| 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% |
现金转化率MRMWW
| Q3 25 | — | — | ||
| Q2 25 | — | 9.18× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.18× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -0.08× | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
