Regis Corporation
Consumer CyclicalNASDAQ:RGS · NASDAQ Global Market
-$0.56 today
Vol 0.00M · Avg 0.01M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$228.9M of revenue converted into $112.5M of net income for the selected period. Gross margin is 45.3% and net margin is 46.7%, showing how much revenue survives after costs and taxes. EPS is $42.15, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $210.1M +3.5% | $203.0M -13.0% | $233.3M -15.5% | $276.0M -33.0% | $411.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $129.6M +2.5% | $126.4M -19.4% | $156.8M -25.5% | $210.3M -37.1% | $334.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $80.5M +5.2% | $76.5M +0.0% | $76.5M +16.6% | $65.6M -15.1% | $77.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 38.3% +0.6pp | 37.7% +4.9pp | 32.8% +9.0pp | 23.8% +5.0pp | 18.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $57.3M +12.5% | $50.9M -15.1% | $59.9M -19.7% | $74.6M -45.6% | $137.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $60.6M +8.8% | $55.7M -17.9% | $67.8M -28.3% | $94.5M -45.0% | $172.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $3.0M -24.8% | $3.9M -48.9% | $7.7M +18.6% | $6.5M -70.1% | $21.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | $24.8M -79.2% | $119.3M +567.9% | $17.9M +171.4% | -$25.0M +66.1% | -$73.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 11.8% -47.0pp | 58.8% +51.1pp | 7.7% +16.7pp | -9.1% +8.8pp | -17.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $19.9M -4.6% | $20.9M +138.0% | $8.8M +130.4% | -$28.9M +69.5% | -$94.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.5% -0.8pp | 10.3% +6.5pp | 3.8% +14.2pp | -10.5% +12.5pp | -23.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $20.3M -20.2% | $25.4M +14.7% | $22.1M +71.4% | $12.9M -1.9% | $13.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$18.4M -126.7% | $69.0M +432.3% | -$20.8M -33.7% | -$15.5M -11.4% | -$14.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.5M -98.3% | $89.9M +849.6% | -$12.0M +73.0% | -$44.4M +59.1% | -$108.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 0.7% -43.6pp | 44.3% +49.4pp | -5.1% +11.0pp | -16.1% +10.3pp | -26.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$115.5M -13390.7% | $869.0K +232.7% | -$655.0K -132.5% | $2.0M +137.2% | -$5.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $123.5M +35.7% | $91.1M +1333.0% | -$7.4M +91.4% | -$85.9M +24.2% | -$113.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 58.8% +13.9pp | 44.9% +48.0pp | -3.2% +27.9pp | -31.1% -3.6pp | -27.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $52 +34.2% | $39 +1320.4% | -$3 +91.9% | -$39 +37.5% | -$63 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $44 +13.9% | $38 +1301.9% | -$3 +91.9% | -$39 +37.5% | -$63 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $2.4M +1.1% | $2.3M +1.2% | $2.3M +6.1% | $2.2M +21.2% | $1.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $2.7M +12.8% | $2.4M +2.7% | $2.3M +6.1% | $2.2M +21.2% | $1.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Lifetime Brands, Inc.
NASDAQ:LCUT
$203.18M
Nova LifeStyle, Inc.
NVFY
$85.22M
Miami Breeze Car Care Inc.
MIBE
$80.28M
Happy City Holdings Limited Class A Ordinary shares
NASDAQ:HCHL
$76.03M
The Cato Corporation
NYSE:CATO
$58.22M
Gogoro Inc.
NASDAQ:GGR
$56.88M
TH International Limited
NASDAQ:THCH
$55.42M
Century Casinos, Inc.
CNTY
$40.85M
Northann Corp.
NCL
$15.56M
Oriental Culture Holding Ltd.
OCG
$4.09M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does RGS generate?
Regis Corporation (RGS) reported $210.13M of revenue in fiscal 2025.
Is RGS profitable?
Regis Corporation (RGS) reported $123.54M of net income, with a net margin of 58.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.