RGS Chart
About

Regis Corporation owns and franchises hair care salons primarily in North America. The company operates in two segments, Franchise Salons and Company-Owned Salons. Its salons provide haircutting; styling, including shampooing and conditioning; and hair coloring, as well as sell various hair care and other beauty products. The company operates its salons primarily under the Supercuts, SmartStyle, Cost Cutters, First Choice Haircutters, Roosters, Hair Masters, Magicuts, Holiday Hair, and Regis concepts names. Regis Corporation was founded in 1922 and is headquartered in Minneapolis, Minnesota.

Fundamentals
Scroll to Statements
Sector Consumer Cyclical Industry Personal Services Market Cap 57.42M
Enterprise Value 383.10M Income 120.45M Sales 233.43M
Book/sh 75.52 Cash/sh 7.36 Dividend Yield —
Payout 0.00% Employees 1732 IPO —
P/E 0.51 Forward P/E -8.70 PEG —
P/S 0.25 P/B 0.30 P/C —
EV/EBITDA 14.30 EV/Sales 1.64 Quick Ratio 0.28
Current Ratio 0.53 Debt/Eq 182.32 LT Debt/Eq —
EPS (ttm) 44.99 EPS next Y -2.64 EPS Growth -94.10%
Revenue Growth 22.30% Earnings 2026-05-12 ROA 2.60%
ROE 94.31% ROIC — Gross Margin 36.56%
Oper. Margin 10.85% Profit Margin 50.79% Shs Outstand 2.50M
Shs Float 2.21M Short Float 2.68% Short Ratio 3.58
Short Interest — 52W High 31.50 52W Low 15.00
Beta 1.46 Avg Volume 11.03K Volume 1.41K
Target Price — Recom None Prev Close $22.83
Price $22.98 Change 0.66%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$22.98
Latest analyst target
3. DCF / Fair value
$48.44
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$22.98
Low
—
High
—
Mean
—
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 1486 — — Stock Award(Grant) at price 0.00 per share. MACDONALD KEELEE Officer — 2026-02-09 00:00:00 D
1 500 14000 — Sale at price 28.00 per share. MERRIMAN MICHAEL J JR. Director — 2025-12-17 00:00:00 D
2 1470 — — Stock Award(Grant) at price 0.00 per share. LINTON-SMITH SUSAN Director — 2025-12-04 00:00:00 D
3 2727 — — Stock Award(Grant) at price 0.00 per share. MERRIMAN MICHAEL J JR. Director — 2025-11-14 00:00:00 D
4 2727 — — Stock Award(Grant) at price 0.00 per share. BENACCI NANCY CUNNINGHAM Director — 2025-11-14 00:00:00 D
5 2727 — — Stock Award(Grant) at price 0.00 per share. ANDREWS LOCKIE Director — 2025-11-14 00:00:00 D
6 2727 — — Stock Award(Grant) at price 0.00 per share. MANSBACH MICHAEL JOSEPH Director — 2025-11-14 00:00:00 D
7 2727 — — Stock Award(Grant) at price 0.00 per share. LINTON-SMITH SUSAN Director — 2025-11-14 00:00:00 D
8 5400 — — Stock Award(Grant) at price 0.00 per share. FERRANTI MICHAEL HEATH Officer — 2025-09-05 00:00:00 D
9 5400 — — Stock Award(Grant) at price 0.00 per share. SUAREZ JAMES RAYMON Officer — 2025-09-05 00:00:00 D
Financials
Line Item2025-06-302024-06-302023-06-302022-06-30
TaxEffectOfUnusualItems-73.92K906.46K-5.55K-719.82K
TaxRateForCalcs0.210.010.060.04
NormalizedEBITDA25.11M25.46M17.96M-9.03M
TotalUnusualItems-352.00K93.81M-101.00K-16.00M
TotalUnusualItemsExcludingGoodwill-352.00K93.81M-101.00K-16.00M
NetIncomeFromContinuingOperationNetMinorityInterest117.03M89.07M-11.34M-46.46M
ReconciledDepreciation2.88M3.40M7.19M6.50M
ReconciledCostOfRevenue129.72M126.98M157.31M210.07M
EBITDA24.75M119.27M17.86M-25.02M
EBIT21.79M115.33M10.14M-31.53M
NetInterestIncome-20.25M-25.39M-22.14M-12.91M
InterestExpense20.25M25.39M22.14M12.91M
InterestIncome1.36M15.90M
NormalizedIncome117.31M-3.84M-11.25M-31.18M
NetIncomeFromContinuingAndDiscontinuedOperation123.54M91.06M-7.38M-85.86M
TotalExpenses189.84M181.29M224.45M291.20M
RentExpenseSupplemental87.09M100.78M120.64M140.13M
TotalOperatingIncomeAsReported19.94M20.89M8.78M-28.90M
DilutedAverageShares2.68M2.38M2.32M2.18M
BasicAverageShares2.36M2.34M2.32M2.18M
DilutedEPS46.1038.34-3.18-39.40
BasicEPS52.2638.93-3.18-39.40
DilutedNIAvailtoComStockholders123.54M91.06M-7.38M-85.86M
NetIncomeCommonStockholders123.54M91.06M-7.38M-85.86M
NetIncome123.54M91.06M-7.38M-85.86M
NetIncomeIncludingNoncontrollingInterests123.54M91.06M-7.38M-85.86M
NetIncomeDiscontinuousOperations6.50M1.99M3.96M-39.40M
NetIncomeContinuousOperations117.03M89.07M-11.34M-46.46M
TaxProvision-115.50M869.00K-655.00K2.02M
PretaxIncome1.54M89.94M-12.00M-44.44M
OtherIncomeExpense1.50M93.64M1.26M-16.29M
OtherNonOperatingIncomeExpenses1.85M-172.00K1.36M-296.00K
SpecialIncomeCharges-352.00K93.81M-101.00K-16.00M
GainOnSaleOfPPE0.000.00-2.33M-16.70M
OtherSpecialCharges-94.61M
ImpairmentOfCapitalAssets352.00K798.00K101.00K13.66M
RestructuringAndMergernAcquisition0.00
NetNonOperatingInterestIncomeExpense-20.25M-25.39M-22.14M-12.91M
InterestExpenseNonOperating20.25M25.39M22.14M12.91M
InterestIncomeNonOperating1.36M15.90M
OperatingIncome20.29M21.69M8.88M-15.24M
OperatingExpense60.22M54.86M67.66M80.86M
OtherOperatingExpenses51.46M
DepreciationAmortizationDepletionIncomeStatement2.97M3.94M7.72M6.22M
DepreciationAndAmortizationInIncomeStatement2.97M3.94M7.72M6.22M
SellingGeneralAndAdministration57.25M50.91M59.95M74.63M
GeneralAndAdministrativeExpense57.25M50.91M59.95M74.63M
OtherGandA46.76M45.39M50.75M65.27M
RentAndLandingFees10.49M5.53M9.20M9.36M
GrossProfit80.51M76.55M76.54M65.62M
CostOfRevenue129.63M126.44M156.78M210.35M
TotalRevenue210.13M202.98M233.33M275.97M
OperatingRevenue210.13M202.98M233.33M275.97M
Line Item2025-06-302024-06-302023-06-302022-06-30
OrdinarySharesNumber2.44M2.28M2.28M2.28M
ShareIssued2.44M2.28M2.28M2.28M
NetDebt93.83M89.48M167.32M162.95M
TotalDebt350.76M399.28M550.65M691.63M
TangibleBookValue-3.65M-118.79M-213.30M-208.54M
InvestedCapital296.41M156.33M140.10M149.04M
WorkingCapital-51.20M-61.47M-89.10M-104.17M
NetTangibleAssets-3.65M-118.79M-213.30M-208.54M
CapitalLeaseObligations239.97M299.73M373.82M511.64M
CommonStockEquity185.62M56.79M-36.73M-30.95M
TotalCapitalization295.31M156.33M140.10M149.04M
TotalEquityGrossMinorityInterest185.62M56.79M-36.73M-30.95M
StockholdersEquity185.62M56.79M-36.73M-30.95M
GainsLossesNotAffectingRetainedEarnings8.29M8.58M9.02M9.46M
OtherEquityAdjustments8.29M8.58M9.02M9.46M
RetainedEarnings101.97M-21.57M-112.63M-105.25M
AdditionalPaidInCapital75.24M69.66M66.76M62.56M
CapitalStock122.00K114.00K114.00K2.28M
CommonStock122.00K114.00K114.00K2.28M
TotalLiabilitiesNetMinorityInterest413.34M473.71M644.11M800.25M
TotalNonCurrentLiabilitiesNetMinorityInterest311.65M370.19M517.77M647.41M
OtherNonCurrentLiabilities6.19M6.27M8.98M11.65M
LiabilitiesHeldforSaleNonCurrent0.001.24M
NonCurrentDeferredLiabilities16.49M33.77M40.06M47.33M
NonCurrentDeferredTaxesLiabilities0.0011.40M10.94M10.98M
LongTermDebtAndCapitalLeaseObligation288.97M330.15M468.73M588.44M
LongTermCapitalLeaseObligation179.28M230.61M291.90M408.44M
LongTermDebt109.69M99.55M176.83M179.99M
CurrentLiabilities101.69M103.52M126.33M152.84M
OtherCurrentLiabilities3.74M
CurrentDeferredLiabilities3.83M4.74M7.15M7.81M
CurrentDeferredRevenue3.83M4.74M7.15M7.81M
CurrentDebtAndCapitalLeaseObligation61.78M69.13M81.92M103.20M
CurrentCapitalLeaseObligation60.69M69.13M81.92M103.20M
CurrentDebt1.10M
OtherCurrentBorrowings1.10M
PayablesAndAccruedExpenses36.07M29.65M37.27M41.84M
CurrentAccruedExpenses15.23M16.91M22.96M25.98M
InterestPayable36.00K239.00K4.12M77.00K
Payables20.84M12.75M14.31M15.86M
AccountsPayable20.84M12.75M14.31M15.86M
TotalAssets598.96M530.50M607.38M769.30M
TotalNonCurrentAssets548.47M488.45M570.14M720.63M
OtherNonCurrentAssets16.76M21.30M26.31M36.47M
NonCurrentDeferredAssets102.50M0.00
NonCurrentDeferredTaxesAssets102.50M0.00
GoodwillAndOtherIntangibleAssets189.27M175.57M176.57M177.59M
OtherIntangibleAssets5.83M2.43M2.78M3.23M
Goodwill183.44M173.15M173.79M174.36M
NetPPE239.95M291.58M367.26M506.58M
AccumulatedDepreciation-13.51M-23.98M-29.02M-44.48M
GrossPPE253.46M315.56M396.28M551.06M
OtherProperties229.86M287.91M360.84M493.75M
MachineryFurnitureEquipment21.22M25.27M30.85M49.08M
BuildingsAndImprovements2.37M2.37M4.59M8.23M
Properties0.000.000.000.00
CurrentAssets50.48M42.05M37.24M48.66M
OtherCurrentAssets1.65M1.80M1.77M1.75M
AssetsHeldForSaleCurrent0.003.54M
RestrictedCash18.25M19.25M11.89M10.42M
PrepaidAssets1.36M684.00K1.51M1.82M
Inventory2.80M818.00K1.68M3.11M
Receivables9.47M9.43M10.88M14.53M
AccountsReceivable9.47M9.43M10.88M14.53M
AllowanceForDoubtfulAccountsReceivable-5.00M-6.20M-7.30M-6.60M
GrossAccountsReceivable14.47M15.63M18.18M21.13M
CashCashEquivalentsAndShortTermInvestments16.96M10.07M9.51M17.04M
CashAndCashEquivalents16.96M10.07M9.51M17.04M
Line Item2025-06-302024-06-302023-06-302022-06-30
FreeCashFlow12.45M-2.42M-8.37M-43.95M
RepurchaseOfCapitalStock0.00
RepaymentOfDebt-14.66M-96.50M-11.08M-16.92M
IssuanceOfDebt19.33M119.24M13.36M10.00M
IssuanceOfCapitalStock0.000.0037.19M0.00
CapitalExpenditure-1.29M-376.00K-481.00K-5.32M
InterestPaidSupplementalData11.54M18.98M15.46M11.79M
IncomeTaxPaidSupplementalData463.00K265.00K
EndCashPosition35.20M29.31M21.40M27.46M
BeginningCashPosition29.31M21.40M27.46M29.15M
EffectOfExchangeRateChanges13.00K-31.00K-53.00K-158.00K
ChangesInCash5.88M7.95M-6.01M-1.53M
FinancingCashFlow3.59M8.36M-2.15M29.42M
CashFlowFromContinuingFinancingActivities3.59M8.36M-2.15M29.42M
NetOtherFinancingCharges-1.08M-14.38M-4.42M-845.00K
NetCommonStockIssuance0.000.0037.19M0.00
CommonStockPayments0.00
CommonStockIssuance0.000.0037.19M0.00
NetIssuancePaymentsOfDebt4.67M22.74M2.27M-6.92M
NetShortTermDebtIssuance13.36M-6.92M10.00M
ShortTermDebtPayments-16.92M-589.00K
ShortTermDebtIssuance13.36M10.00M10.00M
NetLongTermDebtIssuance4.67M22.74M2.27M-6.92M
LongTermDebtPayments-14.66M-96.50M-11.08M-16.92M
LongTermDebtIssuance19.33M119.24M13.36M10.00M
InvestingCashFlow-11.45M1.62M4.02M7.68M
CashFlowFromContinuingInvestingActivities-11.45M1.62M4.02M7.68M
NetOtherInvestingChanges13.00M9.38M
NetBusinessPurchaseAndSale-10.16M2.00M4.50M13.00M
SaleOfBusiness8.46M2.00M4.50M13.00M
PurchaseOfBusiness-18.62M0.000.00
NetPPEPurchaseAndSale8.44M
SaleOfPPE8.44M
CapitalExpenditureReported-1.29M-376.00K-481.00K-5.32M
OperatingCashFlow13.74M-2.04M-7.89M-38.64M
CashFlowFromContinuingOperatingActivities13.74M-2.04M-7.89M-38.64M
ChangeInWorkingCapital-1.19M-9.60M-13.60M-29.05M
ChangeInOtherCurrentLiabilities-9.26M-11.48M-14.81M-21.83M
ChangeInOtherCurrentAssets13.17M2.93M9.45M12.71M
ChangeInPayablesAndAccruedExpense-5.79M-3.98M-8.43M-32.95M
ChangeInAccruedExpense-5.29M-4.81M-6.15M-21.98M
ChangeInPayable-504.00K831.00K-2.28M-10.97M
ChangeInAccountPayable-504.00K831.00K-2.28M-10.97M
ChangeInInventory871.00K851.00K-182.00K7.89M
ChangeInReceivables-174.00K2.08M366.00K13.01M
ChangesInAccountReceivables-37.00K848.00K943.00K11.90M
OtherNonCashItems8.52M6.84M6.84M2.55M
StockBasedCompensation1.94M1.56M2.32M1.33M
ProvisionandWriteOffofAssets0.000.001.23M10.48M
AssetImpairmentCharge352.00K798.00K101.00K16.54M
DeferredTax-113.89M519.00K-8.00K391.00K
DeferredIncomeTax-113.89M519.00K-8.00K391.00K
DepreciationAmortizationDepletion2.88M3.40M7.19M6.50M
DepreciationAndAmortization2.88M3.40M7.19M6.50M
Depreciation6.50M17.87M
OperatingGainsLosses-8.40M-96.61M-4.56M38.48M
GainLossOnSaleOfPPE36.14M0.00
GainLossOnSaleOfBusiness-8.40M-2.00M-4.56M36.14M
NetIncomeFromContinuingOperations123.54M91.06M-7.38M-85.86M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for RGS
Date User Asset Broker Type Position Size Entry Price Patterns