Regis Corp balance sheet
At the end of fiscal 2026, Regis Corp had total assets of $547m, total liabilities of $353m and shareholders' equity of $194m. It held $26.0m in cash against $117m of debt: net debt of $91.1m.
Balance sheet
| Fiscal year | 2010Jun 2010 | 2011Jun 2011 | 2012Jun 2012 | 2013Jun 2013 | 2014Jun 2014 | 2015Jun 2015 | 2016Jun 2016 | 2017Jun 2017 | 2018Jun 2018 | 2019Jun 2019 | 2020Jun 2020 | 2021Jun 2021 | 2022Jun 2022 | 2023Jun 2023 | 2024Jun 2024 | 2025Jun 2025 | 2026Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 152 | 96 | 112 | 201 | 379 | 212 | 147 | 171 | 110 | 70 | 114 | 19 | 17 | 10 | 10 | 17 | 26 |
| Receivables | 24 | 27 | 29 | 33 | 26 | 25 | 25 | 20 | 52 | 30 | 31 | 26 | 15 | 11 | 9 | 9 | 9 |
| Inventory | 153 | 151 | 142 | 140 | 137 | 129 | 134 | 98 | 79 | 77 | 63 | 21 | 3 | 2 | 1 | 3 | 2 |
| Total current assets | 429 | 347 | 385 | 489 | 613 | 428 | 358 | 370 | 290 | 211 | 226 | 87 | 49 | 37 | 42 | 50 | 57 |
| Goodwill | 737 | 681 | 462 | 461 | 425 | 419 | 417 | 417 | 413 | 346 | 227 | 230 | 174 | 174 | 173 | 183 | 183 |
| Total assets | 1,920 | 1,806 | 1,572 | 1,390 | 1,416 | 1,162 | 1,036 | 1,011 | 857 | 683 | 1,343 | 996 | 769 | 607 | 530 | 599 | 547 |
| Accounts payable | 58 | 55 | 48 | 66 | 68 | 63 | 60 | 55 | 58 | 48 | 51 | 27 | 16 | 14 | 13 | 21 | 20 |
| Deferred revenue (current) | 8 | 8 | 3 | 2 | — | — | — | — | 9 | 7 | 8 | 8 | 8 | 7 | 5 | 4 | 4 |
| Total current liabilities | 270 | 255 | 252 | 377 | 387 | 217 | 195 | 178 | 158 | 128 | 237 | 198 | 153 | 126 | 104 | 102 | 92 |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | 0 | — | — | 0 | 1 | 3 |
| Long-term debt | 440 | 313 | 288 | 1 | 294 | 120 | 120 | 121 | 90 | 90 | 178 | 187 | 180 | 177 | 100 | 110 | 114 |
| Total debt | 440 | 313 | 288 | 175 | 294 | 120 | 120 | 123 | 90 | 90 | 178 | 187 | 180 | 177 | 100 | 111 | 117 |
| Total liabilities | 906 | 773 | 683 | 533 | 702 | 535 | 517 | 503 | 370 | 359 | 1,217 | 979 | 800 | 644 | 474 | 413 | 353 |
| Shareholders' equity | 1,013 | 1,033 | 884 | 853 | 714 | 627 | 507 | 493 | 486 | 324 | 126 | 17 | −31 | −37 | 57 | 186 | 194 |
| Net debt (negative = net cash) | 288 | 217 | 176 | −26 | −85 | −92 | −27 | −48 | −20 | 20 | 64 | 168 | 163 | 167 | 89 | 94 | 91 |
| Shares outstanding | — | — | — | — | — | — | — | — | — | — | — | — | — | 2m | 2m | 2m | 2m |
| Quarter | 2025 Q1Sept 2024 | 2025 Q2Dec 2024 | 2025 Q3Mar 2025 | 2025 Q4Jun 2025 | 2026 Q1Sept 2025 | 2026 Q2Dec 2025 | 2026 Q3Mar 2026 | 2026 Q4Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 9 | 8 | 9 | 9 | 9 | 9 | 9 | 9 |
| Inventory | — | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
| Total current assets | 35 | 43 | 47 | 50 | 51 | 52 | 54 | 57 |
| Goodwill | 173 | 189 | 184 | 183 | 183 | 183 | 183 | 183 |
| Total assets | 509 | 530 | 511 | 599 | 592 | 588 | 557 | 547 |
| Accounts payable | 15 | 16 | 18 | 21 | 22 | 20 | 21 | 20 |
| Deferred revenue (current) | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 |
| Total current liabilities | 101 | 108 | 101 | 102 | 100 | 98 | 92 | 92 |
| Short-term debt | — | — | — | 1 | 2 | 2 | 3 | 3 |
| Long-term debt | 95 | 112 | 112 | 110 | 110 | 111 | 113 | 114 |
| Total debt | 95 | 112 | 112 | 111 | 111 | 113 | 115 | 117 |
| Total liabilities | 453 | 463 | 443 | 413 | 405 | 400 | 367 | 353 |
| Shareholders' equity | 56 | 67 | 69 | 186 | 188 | 189 | 189 | 194 |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Compare with peers
- Beachbody Company, Inc. balance sheet
- Playboy, Inc. balance sheet
- Evgo Inc. balance sheet
- Carriage Services Inc balance sheet
- Able View Global Inc. balance sheet
Head to head: BODI vs RGSPLBY vs RGSEVGO vs RGSCSV vs RGS
More: Specialized Consumer Services stocks compared, Consumer Discretionary sector, rankings of US companies