RGS

+ Watchlist + Portfolio

Regis Corp.

Consumer brandTags from an AI model reading the company description.

GridBrain — Sign in

GridSentinel — Sign in

GridAegis — Sign in

Key Metrics

Previous Close: $29.43
52-Week Range: $19.31 – $31.50
Market Cap: $72.63M
P/E (TTM): 12.05
EPS (TTM): 2.41
Dividend Yield: 0.00%

Advanced Metrics

Price/Book: 0.37
PEG Ratio: 8.69
Return on Equity: 3.66%
Return on Assets: 2.67%
Gross Margin: 37.47%
Operating Margin: 11.90%
Profit Margin: 3.09%
Current Ratio: 0.62
Debt/Equity: 1.56
Total Debt: $301.43M
Free Cash Flow: $6.09M
Revenue Growth: -7.30%
Earnings Growth: -96.50%
Enterprise Value: $347.99M

RGS Income statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$275.97M	$233.33M	$202.98M	$210.13M	$224.49M
Cost of Revenue	$210.35M	$156.78M	$126.44M	$129.63M	$140.38M
Gross Profit	$65.62M	$76.54M	$76.55M	$80.51M	$84.11M
Selling, General & Admin	$74.63M	$59.95M	$50.91M	$57.25M	$55.50M
Operating Expenses	$80.86M	$67.66M	$54.86M	$60.22M	$59.61M
Operating Income	-$15.24M	$8.88M	$21.69M	$20.29M	$24.50M
EBITDA	-$25.02M	$17.86M	$119.27M	$24.75M	$30.66M
Pretax Income	-$44.44M	-$12.00M	$89.94M	$1.54M	$5.87M
Income Tax	$2.02M	-$655.00K	$869.00K	-$115.50M	-$1.07M
Net Income	-$85.86M	-$7.38M	$91.06M	$123.54M	$6.94M
Diluted EPS	-39.40	-3.18	38.34	46.10	2.41
Diluted Shares	2.18M	2.32M	2.38M	2.68M	2.88M

RGS Balance Sheet statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025	FY2026
Cash & Equivalents	$17.04M	$9.51M	$10.07M	$16.96M	$26.02M
Receivables	$14.53M	$10.88M	$9.43M	$9.47M	$9.27M
Inventory	$3.11M	$1.68M	$818.00K	$2.80M	$2.48M
Current Assets	$48.66M	$37.24M	$42.05M	$50.48M	$57.40M
Total Assets	$769.30M	$607.38M	$530.50M	$598.96M	$547.22M
Current Liabilities	$152.84M	$126.33M	$103.52M	$101.69M	$91.92M
Long-Term Debt	$179.99M	$176.83M	$99.55M	$109.69M	$114.14M
Total Debt	$691.63M	$550.65M	$399.28M	$350.76M	$301.43M
Total Liabilities	$800.25M	$644.11M	$473.71M	$413.34M	$353.41M
Retained Earnings	-$105.25M	-$112.63M	-$21.57M	$101.97M	$108.91M
Shareholders' Equity	-$30.95M	-$36.73M	$56.79M	$185.62M	$193.81M
Working Capital	-$104.17M	-$89.10M	-$61.47M	-$51.20M	-$34.52M
Net Debt	$162.95M	$167.32M	$89.48M	$93.83M	$91.11M

RGS Cash Flow statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025	FY2026
Operating Cash Flow	-$38.64M	-$7.89M	-$2.04M	$13.74M	$13.10M
Capital Expenditure	-$5.32M	-$481.00K	-$376.00K	-$1.29M	-$1.97M
Free Cash Flow	-$43.95M	-$8.37M	-$2.42M	$12.45M	$11.13M
Depreciation & Amortisation	$6.50M	$7.19M	$3.40M	$2.88M	$3.86M
Stock-Based Compensation	$1.33M	$2.32M	$1.56M	$1.94M	$849.00K
Investing Cash Flow	$7.68M	$4.02M	$1.62M	-$11.45M	-$1.97M
Financing Cash Flow	$29.42M	-$2.15M	$8.36M	$3.59M	-$2.26M
Net Change in Cash	-$1.53M	-$6.01M	$7.95M	$5.88M	$8.87M

RGS Income statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Revenue	$56.96M	$60.40M	$58.96M	$57.12M	$52.41M	$56.00M
Cost of Revenue	$35.90M	$38.23M	$37.70M	$36.26M	$32.18M	$34.24M
Gross Profit	$21.05M	$22.16M	$21.26M	$20.86M	$20.23M	$21.76M
Selling, General & Admin	$15.29M	$13.56M	$14.57M	$13.86M	$13.60M	$13.46M
Operating Expenses	$16.03M	$14.88M	$15.34M	$14.66M	$14.51M	$15.10M
Operating Income	$5.02M	$7.29M	$5.92M	$6.20M	$5.72M	$6.67M
EBITDA	$6.08M	$9.77M	$7.93M	$7.51M	$6.83M	$8.38M
Pretax Income	$249.00K	$2.98M	$1.89M	$1.46M	$893.00K	$1.63M
Income Tax	-$1.00K	-$115.41M	$536.00K	$1.00M	$158.00K	-$2.77M
Net Income	$250.00K	$116.49M	$1.36M	$456.00K	$735.00K	$4.40M
Diluted EPS	0.08	—	0.49	0.16	0.26	1.51
Diluted Shares	3.00M	—	2.78M	2.86M	2.86M	2.91M

RGS Balance Sheet statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Cash & Equivalents	$13.29M	$16.96M	$16.56M	$18.39M	$22.93M	$26.02M
Receivables	—	$9.47M	$9.22M	$9.34M	$9.01M	$9.27M
Inventory	—	$2.80M	$2.75M	$2.57M	$2.48M	$2.48M
Current Assets	$47.40M	$50.48M	$51.40M	$52.11M	$54.34M	$57.40M
Total Assets	$511.25M	$598.96M	$592.12M	$588.31M	$556.60M	$547.22M
Current Liabilities	$101.00M	$101.69M	$99.95M	$98.06M	$91.66M	$91.92M
Long-Term Debt	$112.01M	$109.69M	$109.61M	$111.22M	$112.77M	$114.14M
Total Debt	$367.90M	$350.76M	$345.14M	$344.06M	$312.45M	$301.43M
Total Liabilities	$442.60M	$413.34M	$404.56M	$399.61M	$367.15M	$353.41M
Retained Earnings	-$14.53M	$101.97M	$103.32M	$103.78M	$104.51M	$108.91M
Shareholders' Equity	$68.64M	$185.62M	$187.55M	$188.71M	$189.45M	$193.81M
Working Capital	-$53.59M	-$51.20M	-$48.55M	-$45.95M	-$37.32M	-$34.52M
Net Debt	$98.72M	$93.83M	$94.69M	$94.93M	$92.39M	$91.11M

RGS Cash Flow statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Operating Cash Flow	$6.20M	$6.76M	$2.28M	$1.66M	$4.97M	$4.18M
Capital Expenditure	-$325.00K	-$526.00K	-$395.00K	-$772.00K	-$216.00K	-$590.00K
Free Cash Flow	$5.87M	$6.23M	$1.89M	$891.00K	$4.76M	$3.60M
Depreciation & Amortisation	$743.00K	$1.28M	$758.00K	$790.00K	$896.00K	$1.42M
Stock-Based Compensation	$439.00K	-$103.00K	$629.00K	$281.00K	-$204.00K	$143.00K
Investing Cash Flow	-$325.00K	-$516.00K	-$395.00K	-$772.00K	-$216.00K	-$590.00K
Financing Cash Flow	-$434.00K	-$3.65M	-$1.28M	-$160.00K	-$300.00K	-$519.00K
Net Change in Cash	$5.44M	$2.59M	$610.00K	$731.00K	$4.46M	$3.08M

Market Snapshot

About

Regis Corporation is a leader in the haircare industry, owning and franchising hair salons across North America. The company operates well-known brands including Supercuts, SmartStyle, and Roosters, providing haircuts, styling, and color services at accessible price points. Regis serves cost-conscious consumers through convenient locations in strip malls, Walmart stores, and standalone salons.