Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
			For the quarterly period ended September 30, 2024
			OR
☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
			For the transition period from to

Commission file number 1-12725

Regis Corporation

(Exact name of registrant as specified in its charter)

Minnesota

41-0749934

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

3701 Wayzata Boulevard,

Minneapolis

Minnesota

55416

(Address of principal executive offices)

(Zip Code)

(952) 947-7777

(Registrant's telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading symbol

Name of exchange on which registered

Common Stock, $0.05 par value

RGS

The Nasdaq Global Market

Rights to Purchase Series A Junior Participating Preferred Stock, $0.05 par value

RGS

The Nasdaq Global Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to be submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☐

Accelerated filer

☐

Non-accelerated filer

☒

Smaller reporting company

☒

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Act): Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer's classes of common stock as of October 30, 2024: 2,282,395

REGIS CORPORATION

INDEX


Part I.	Financial Information

	Item 1.	Financial Statements (Unaudited):

		Condensed Consolidated Balance Sheets as of September 30, 2024, and June 30, 2024	3

		Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 2024, and 2023	4

		Condensed Consolidated Statements of Comprehensive (Loss) Income for the Three Months Ended September 30, 2024, and 2023	5

		Condensed Consolidated Statements of Shareholders' Equity (Deficit) for the Three Months Ended September 30, 2024, and 2023	6

		Condensed Consolidated Statements of Cash Flows for the Three Months Ended September 30, 2024, and 2023	7

		Notes to Condensed Consolidated Financial Statements	8

	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	22

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	32

	Item 4.	Controls and Procedures	32

Part II.	Other Information		33

	Item 1.	Legal Proceedings	33

	Item 1A.	Risk Factors	33

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	34

	Item 5.	Other Information	34



	Item 6.	Exhibits	35

	Signatures		36

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements (Unaudited)

REGIS CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)

As of September 30, 2024, and June 30, 2024

(Dollars in thousands, except per share data)


	September 30, 2024		June 30, 2024

ASSETS
Current assets:
Cash and cash equivalents (Note 7)	$	6,259	$	10,066
Receivables, net	9,082		9,434
Other current assets	20,085		22,550
Total current assets	35,426		42,050

Property and equipment, net	3,342		3,664
Goodwill (Note 1)	173,386		173,146
Other intangibles, net	2,377		2,427
Right of use asset (Note 8)	273,970		287,912
Other assets	20,430		21,297

Total assets	$	508,931	$	530,496

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable	$	15,181	$	12,747
Accrued expenses	18,615		21,644

Short-term lease liability (Note 8)	67,161		69,127
Total current liabilities	100,957		103,518

Long-term debt, net (Note 9)	95,176		99,545
Long-term lease liability (Note 8)	218,105		230,607

Other non-current liabilities	38,295		40,039
Total liabilities	452,533		473,709
Commitments and contingencies (Note 6)
Shareholders' equity:
Common stock, $0.05 par value; issued and outstanding, 2,282,395 and 2,279,948 common shares at September 30, 2024, and June 30, 2024, respectively	114		114
Additional paid-in capital	69,972		69,660
Accumulated other comprehensive income	8,736		8,584
Accumulated deficit	(22,424)		(21,571)
Total shareholders' equity	56,398		56,787
Total liabilities and shareholders' equity	$	508,931	$	530,496

_______________________________________________________________________________

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

REGIS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

For the Three Months Ended September 30, 2024, and 2023

(Dollars and shares in thousands, except per share amounts)


	Three Months Ended September 30,
	2024		2023

Revenues:
Royalties	$	15,646	$	16,528
Fees	2,352		2,631
Product sales to franchisees	—		384
Advertising fund contributions	5,641		7,226
Franchise rental income (Note 8)	21,636		24,667
Company-owned salon revenue	785		1,936
Total revenue	46,060		53,372
Operating expenses:
Cost of product sales to franchisees	—		359

General and administrative	14,034		10,729
Rent (Note 8)	1,064		1,097
Advertising fund expense	5,641		7,226
Franchise rent expense	21,636		24,667
Company-owned salon expense (1)	753		1,490
Depreciation and amortization	446		370
Long-lived asset impairment	352		—

Total operating expenses	43,926		45,938

Operating income	2,134		7,434

Other (expense) income:
Interest expense	(4,846)		(6,188)

Other, net	677		(200)

(Loss) income from operations before income taxes	(2,035)		1,046

Income tax benefit	225		148

(Loss) income from continuing operations	(1,810)		1,194

Income from discontinued operations (Note 3)	957		—

Net (loss) income	$	(853)	$	1,194

Net (loss) income per share:
Basic:
(Loss) income from continuing operations	$	(0.77)	$	0.51
Income from discontinued operations	0.41		—
Net (loss) income per share (2)	$	(0.36)	$	0.51




Diluted:
(Loss) income from continuing operations	$	(0.77)	$	0.51
Income from discontinued operations	0.41		—
Net (loss) income per share, diluted (2)	$	(0.36)	$	0.51

Weighted average common and common equivalent shares outstanding:
Basic	2,343		2,332
Diluted	2,343		2,362

_______________________________________________________________________________

(1)Includes cost of service and product sold to guests in our company-owned salons. Excludes general and administrative expense, rent, and depreciation and amortization related to company-owned salons.

(2)Total is a recalculation; line items calculated individually may not sum to total due to rounding.

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

REGIS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME (Unaudited)

For the Three Months Ended September 30, 2024, and 2023

(Dollars in thousands)


	Three Months Ended September 30,
	2024		2023

Net (loss) income	$	(853)	$	1,194
Foreign currency translation adjustments	152		(289)
Comprehensive (loss) income	$	(701)	$	905

_______________________________________________________________________________

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

REGIS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT) (Unaudited)

For the Three Months Ended September 30, 2024, and 2023

(Dollars in thousands)






























	Three Months Ended September 30, 2024
	Common Stock			Additional Paid-In Capital		Accumulated Other Comprehensive Income		Accumulated Deficit		Total
	Shares	Amount

Balance, June 30, 2024	2,279,948	$	114	$	69,660	$	8,584	$	(21,571)	$	56,787
Net loss	—	—		—		—		(853)		(853)
Foreign currency translation	—	—		—		152		—		152


Stock-based compensation	—	—		335		—		—		335
Net restricted stock activity	2,447	—		(23)		—		—		(23)

Balance, September 30, 2024	2,282,395	$	114	$	69,972	$	8,736	$	(22,424)	$	56,398

	Three Months Ended September 30, 2023
	Common Stock			Additional Paid-In Capital		Accumulated Other Comprehensive Income (Loss)		Accumulated Deficit		Total
	Shares	Amount

Balance, June 30, 2023	2,277,828	$	114	$	66,764	$	9,023	$	(112,631)	$	(36,730)
Net income	—	—		—		—		1,194		1,194
Foreign currency translation	—	—		—		(289)		—		(289)


Stock-based compensation	—	—		567		—		—		567
Net restricted stock activity	651	—		(6)		—		—		(6)

Balance, September 30, 2023	2,278,479	$	114	$	67,325	$	8,734	$	(111,437)	$	(35,264)

_______________________________________________________________________________

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

REGIS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

For the Three Months Ended September 30, 2024, and 2023

(Dollars in thousands)


	Three Months Ended September 30,
	2024		2023

Cash flows used in operating activities:
Net (loss) income	$	(853)	$	1,194
Adjustments to reconcile net (loss) income to cash used in operating activities:
Gain from sale of OSP (Note 3)	(957)		—
Depreciation and amortization	425		375

Deferred income taxes	(221)		(59)



Non-cash interest	1,264		640

Long lived asset impairment	352		—

Stock-based compensation	1,430		630
Amortization of debt discount and financing costs	719		747
Other non-cash items affecting earnings	(80)		238
Changes in operating assets and liabilities, excluding the effects of asset sales (1)	(3,423)		(6,589)
Net cash used in operating activities	(1,344)		(2,824)

Cash flows provided by (used in) investing activities:
Capital expenditures	(16)		(163)



Proceeds from sale of OSP, net of fees	957		—
Net cash provided by (used in) investing activities	941		(163)

Cash flows (used in) provided by financing activities:
Borrowings on revolving credit facility	4,326		2,000
Repayments of revolving credit facility	(10,237)		—
Repayments of long-term debt	(263)		(162)
Debt refinancing fees	(298)		(152)


Taxes paid for shares withheld	(23)		(6)



Net cash (used in) provided by financing activities	(6,495)		1,680

Effect of exchange rate changes on cash and cash equivalents	27		(42)

Decrease in cash, cash equivalents, and restricted cash	(6,871)		(1,349)

Cash, cash equivalents and restricted cash:
Beginning of period	29,312		21,396
End of period	$	22,441	$	20,047

_______________________________________________________________________________

(1)Changes in operating assets and liabilities exclude assets and liabilities sold.

The accompanying notes are an integral part of the unaudited Condensed Consolidated Financial Statements.

REGIS CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

The unaudited interim Condensed Consolidated Financial Statements of Regis Corporation (the Company) as of September 30, 2024 and for the three months ended September 30, 2024 and 2023, reflect, in the opinion of management, all adjustments necessary to fairly state the consolidated financial position of the Company as of September 30, 2024 and its consolidated results of operations, comprehensive (loss) income, shareholders' equity (deficit) and cash flows for the interim periods. Adjustments consist only of normal recurring items, except for any discussed in the notes below. The results of operations and cash flows for any interim period are not necessarily indicative of results of operations and cash flows for the full year.

The accompanying unaudited interim Condensed Consolidated Financial Statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Accordingly, they do not include all disclosures required by accounting principles generally accepted in the United States of America (GAAP). The unaudited interim Condensed Consolidated Financial Statements should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended June 30, 2024, and other documents filed or furnished to the SEC during the current fiscal year.

Goodwill:

The Company assesses goodwill impairment on an annual basis, during the Company's fourth fiscal quarter, and between annual assessments if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. An interim impairment analysis was not required in the three months ended September 30, 2024. As of September 30, 2024, and June 30, 2024, the franchise reporting unit had goodwill of $173.4 million and $173.1 million, respectively, and the company-owned reporting unit had no goodwill for both periods.

Reverse stock split:

On November 29, 2023, the Company effected a one-for-20 reverse stock split of its outstanding common stock, par value $0.05 per share. As a result of the reverse stock split, every 20 shares of common stock issued and outstanding was converted into one share of common stock. The reverse stock split affected all shareholders uniformly and did not alter any shareholder’s percentage interest in the Company’s equity. No fractional shares were issued in connection with the reverse stock split. Shareholders who would otherwise be entitled to a fractional share of common stock were instead entitled to receive a proportional cash payment. All common share and per share amounts presented in the unaudited condensed consolidated financial statements and accompanying notes have been retroactively adjusted to reflect the reverse stock split.

The reverse stock split affected all issued and outstanding shares of the Company’s common stock, as well as the number of shares of common stock available for issuance under the Company’s outstanding stock options and stock unit awards. The reverse stock split reduced the number of shares of common stock issuable upon the exercise of stock options outstanding and the vesting of stock unit awards outstanding immediately prior to the reverse stock split and correspondingly increased the respective exercise prices or other price dependent terms.

Tax Benefits Preservation Plan:

On January 28, 2024, the Board authorized and declared a dividend of one preferred stock purchase right (a Right) for each outstanding share of common stock. The dividend was payable on February 9, 2024 (the Record Date) to the holders of record of shares of common stock as of the close of business on the Record Date. The description and terms of the Rights are set forth in a Tax Benefits Preservation Plan (the Plan), dated as of January 29, 2024, as the same may be amended from time to time between the Company and Equiniti Trust Company, LLC, as Rights Agent. The Rights and the Plan will expire on the earliest of (i) the close of business on January 29, 2025 (or such later date as may be established by the Board of Directors prior to the Expiration Date as long as the extension is submitted to the shareholders of the Company for ratification at the next annual or special meeting of shareholders succeeding such extension), (ii) the time at which the Rights are redeemed or exchanged pursuant to the Plan, (iii) the time at which the Rights (other than Rights owned by an Acquiring Person) are exchanged pursuant to the Plan, (iv) the repeal of Section 382 of the Code or any successor statute if the Board determines that the Plan is no longer necessary or desirable for the preservation of the Tax Benefits, or (v) the beginning of a taxable year to which the Board determines that no Tax Benefits may be carried forward.

Recently Issued Accounting Standards Not Yet Adopted:

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires disclosure of significant segment expenses that are regularly provided to the chief operating

decision maker (CODM) and a description of other segment items (the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss) by reportable segment, as well as disclosure of the title and position of the entity’s CODM and an explanation of how the CODM uses the reported measures of segment profit or loss in assessing segment performance and deciding how to allocate resources. The pronouncement is effective for annual reporting periods in fiscal years beginning after December 15, 2023, and for interim periods in fiscal years beginning after December 15, 2024. We do not expect the adoption of this pronouncement to impact our consolidated financial statements beyond the expansion of our reportable segment disclosures.

In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The ASU includes amendments requiring enhanced income tax disclosures, primarily related to standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. The ASU is effective for fiscal years beginning after December 15, 2024, and shall be applied prospectively. The Company is evaluating the standard and determining the extent of additional disclosures that will be required.

2. REVENUE RECOGNITION:

Revenue Recognition and Deferred Revenue:

Revenue recognized over time

Royalty and advertising fund revenues represent sales-based royalties that are recognized in the period in which the sales occur. Generally, royalty and advertising fund revenues are billed and collected monthly in arrears. Advertising fund revenues and expenditures, which must be spent on marketing and related activities per the franchise agreements, are recorded on a gross basis within the unaudited Condensed Consolidated Statements of Operations. The treatment increases both the gross amount of reported revenue and expense and generally has no impact on operating income and net income. Franchise fees are billed and received upon the signing of the franchise agreement. Recognition of these fees is deferred until the salon opens and is then recognized over the term of the franchise agreement, which is typically 10 years. Franchise rental income is a result of the Company signing leases on behalf of franchisees and entering into sublease arrangements with the franchisees. The Company recognizes franchise rental income and expense when it is due to the landlord.

Revenue recognized at point of sale

Company-owned salon revenues are recognized at the time when the services are provided, or the guest receives and pays for the merchandise. Revenues from purchases made with gift cards are also recorded when the guest takes possession of the merchandise or services are provided. Gift cards issued by the Company are recorded as a liability (deferred revenue) upon sale and recognized as revenue upon redemption by the guest. Gift card breakage, the amount of gift cards which will not be redeemed, is recognized based on gift card balances with no activity over a 36-month basis. Product sales to franchisees are recorded at the time product is delivered to the franchisee.

Information about receivables, broker fees and deferred revenue subject to the current revenue recognition guidance is as follows:


	September 30, 2024		June 30, 2024		Balance Sheet Classification

	(Dollars in thousands)

Receivables from contracts with customers, net	$	6,799	$	6,887	Receivables, net
Broker fees	8,560		9,369		Other assets

Deferred revenue:
Current
Gift card liability	$	334	$	366	Accrued expenses

Deferred franchise fees open salons	4,549		4,738		Accrued expenses
Total current deferred revenue	$	4,883	$	5,104
Non-current
Deferred franchise fees unopened salons	$	1,755	$	1,783	Other non-current liabilities
Deferred franchise fees open salons	13,608		14,972		Other non-current liabilities
Total non-current deferred revenue	$	15,363	$	16,755

Receivables relate primarily to payments due for royalties, advertising fees and rent. The receivables balance is presented net of an allowance for expected credit losses (i.e., doubtful accounts). The Company monitors the financial condition of its franchisees and records provisions for estimated losses on receivables when it believes franchisees are unable to make their required payments based on factors such as delinquencies and aging trends. The allowance for credit losses is the Company's best estimate of the amount of probable credit losses related to existing accounts and notes receivables. The Company offers financing to SmartStyle® franchisees when they remodel their salons. Included in other assets is a receivable of $0.8 million, partially offset by a credit loss reserve of $0.2 million, related to this financing program. The following table is a rollforward of the allowance for credit losses for the period:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Balance at beginning of period	$	6,227	$	7,297
Provision for doubtful accounts	689		211
Provision for franchisee rent	127		167
Recoveries	(237)		(237)
Write-offs	(142)		(991)

Other (1)	243		(56)
Balance at end of period	$	6,907	$	6,391

________________________________________________________________________________________

(1)Includes currency fluctuation.

Broker fees are the costs associated with using external brokers to identify new franchisees. These fees are paid upon the signing of the franchise agreement and recognized as general and administrative expense over the term of the franchise agreement. The following table is a rollforward of the broker fee balance for the periods indicated:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Balance at beginning of period	$	9,369	$	12,471

Amortization	(617)		(739)
Write-offs	(192)		(109)
Balance at end of period	$	8,560	$	11,623

Deferred franchise fees related to open salons are generally recognized on a straight-line basis over the term of the franchise agreement. Franchise fee revenue for the three months ended September 30, 2024, and 2023 was $1.6 million and $1.7 million, respectively. Estimated revenue expected to be recognized in the future related to deferred franchise fees for open salons as of September 30, 2024, is as follows (dollars in thousands):


Remainder of 2025	$	3,412
2026	4,176
2027	3,717
2028	3,037
2029	2,046
Thereafter	1,769
Total	$	18,157

3. DISCONTINUED OPERATIONS:

On June 30, 2022, the Company sold its Opensalon® Pro (OSP) software-as-a-service solution to Soham, Inc. As a result of the sale, the Company classified the OSP business as discontinued operations in the financial statements for all periods presented. In the three months ended September 30, 2024, the Company received $957 thousand of proceeds related to the number of salons migrating to Soham's Zenoti product. No income taxes have been allocated to discontinued operations based on the methodology required by accounting for income taxes guidance. Cash provided by operations includes $957 thousand of cash from discontinued operations.

4. SHAREHOLDERS' EQUITY (DEFICIT):

Stock-Based Employee Compensation:

During the three months ended September 30, 2024, and 2023, the Company granted restricted stock units as follows:


	Three Months Ended September 30,
	2024	2023

Restricted stock units (RSUs)	—	12,970

The RSUs granted during the three months ended September 30, 2023, vest in equal amounts over a three-year period subsequent to the grant date.

Total compensation cost for stock-based payment arrangements totaling $1.4 million and $0.6 million for the three months ended September 30, 2024, and 2023, respectively, was recorded within general and administrative on the unaudited Condensed Consolidated Statements of Operations.

Stock Warrants Issued in Connection with Long-Term Debt:

In connection with the 2024 Credit agreement (as defined in Note 9 to the unaudited Condensed Consolidated Financial Statements), the Company issued detachable warrants to affiliates of TCW Asset Management Company, LLC, and Asilia Investments. Pursuant to the warrants, the holders can purchase up to an aggregate 407,542 shares of the Company’s common stock, par value $0.05 per share, at an exercise price equal to $7.00 per share. The warrants are exercisable for a seven-year period beginning June 24, 2024. The warrants may also be exercised on a cashless basis under certain circumstances under the agreement.

In addition, in connection with the issuance of the warrants, the Company granted an exemption in favor of each holder pursuant to Section 36 of the Tax Benefits Preservation Plan (the Plan), dated January 29, 2024 , among the Company and Equiniti Trust Company, LLC, such that neither holder was deemed to be an “Acquiring Person” (as defined in the Plan) solely in connection with (i) the issuance of the warrants nor (ii) the acquisition of beneficial ownership of securities of the Company pursuant to the exercise of the warrants.

The warrants and the shares of common stock issuable upon the exercise of such warrants have not been registered under the Securities Act of 1933, as amended (the Securities Act), and may not be sold absent registration or an applicable exemption from the registration requirements of the Securities Act. Based in part upon the representations of each holder in each warrant, the offering and sale of each warrant is exempt from registration under Section 4(a)(2) of the Securities Act and/or Rule 506 of Regulation D promulgated under the Securities Act.

The warrants are valued at $1.5 million using a relative fair value method and were accounted for through additional paid-in capital. Further, the related financing fees incurred as a result of warrant issuance is recorded through a contra-equity account and amounts to $0.2 million.

Prior to the second anniversary of the issue date, the Company may call for cancellation up to an aggregate 203,771 shares of common stock underlying the warrants for consideration equal to $15.00 per share; provided, that the volume weighted average price on the trading day immediately preceding the date the Company delivers a written call notice to a holder exceeds $20.00. As of September 30, 2024, the Company has no intentions of exercising this call provision. The Company will reassess this provision on a quarterly basis.

Share Issuance Program:

In fiscal year 2021, the Company filed a $150.0 million shelf registration statement and $50.0 million prospectus supplement (collectively, the Share Issuance Program) with the Securities and Exchange Commission (SEC) under which it could offer and sell, from time to time, up to $50.0 million worth of its common stock in "at-the-market" offerings. During the three months ended September 30, 2023, the Company did not issue any shares under this prospectus. The Share Issuance Program expired on February 10, 2024.

5. INCOME TAXES:

A summary of the income tax benefit and corresponding effective tax rate is as follows:


	Three Months Ended September 30,
	2024			2023

	(Dollars in thousands)




Income tax benefit	$	225		$	148
Effective tax rate	11.1		%	(14.1)		%

The recorded tax provision and effective tax rate for the three months ended September 30, 2024, and 2023 were different than what would normally be expected, primarily due to the impact of the deferred tax valuation allowance.

With limited exceptions, due to net operating loss carryforwards, our federal, state, and foreign tax returns are open to examination for all years since 2014, 2013, and 2016, respectively.

6. COMMITMENTS AND CONTINGENCIES:

The Company is a plaintiff or defendant in various lawsuits and claims arising out of the normal course of business. Like certain other franchisors, the Company has faced allegations of franchise regulation and agreement violations. Additionally, because the Company may be the tenant under a master lease for a location subleased to a franchisee, the Company has faced allegations of nonpayment of rent and associated charges. Further, similar to other retail employers, the Company has faced, and may continue to face, allegations of purported class-wide consumer and wage and hour violations.

Litigation is inherently unpredictable, and the outcome of these matters cannot presently be determined. Although the actions are being vigorously defended, the Company could incur judgments in the future or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period.

7. CASH, CASH EQUIVALENTS AND RESTRICTED CASH:

The table below reconciles the cash and cash equivalents balances and restricted cash balances recorded within other current assets on the unaudited Condensed Consolidated Balance Sheets to the amount of cash, cash equivalents and restricted cash reported on the unaudited Condensed Consolidated Statements of Cash Flows:


	September 30, 2024		June 30, 2024

	(Dollars in thousands)

Cash and cash equivalents	$	6,259	$	10,066
Restricted cash, included in other current assets (1)	16,182		19,246
Total cash, cash equivalents and restricted cash	$	22,441	$	29,312

_______________________________________________________________________________

(1)Restricted cash within other current assets primarily relates to consolidated advertising cooperatives funds, which can only be used to settle obligations of the respective cooperatives, and contractual obligations to collateralize the Company's self-insurance programs.

8. LEASES:

At contract inception, the Company determines whether a contract is, or contains, a lease by determining whether it conveys the right to control the use of the identified asset for a period of time. If the contract provides the Company the right to substantially all of the economic benefits from the use of the identified asset and the right to direct the use of the identified asset, the Company considers it to be, or contain, a lease. The Company leases its company-owned salons and its corporate facilities under operating leases. The original terms range from one to 11 years with many leases renewable for an additional five to 10-year term at the option of the Company. In addition to the obligation to make fixed rental payments for the use of the salons, the Company also has variable lease payments that are based on sales levels. For most leases, the Company is required to pay real estate taxes and other occupancy expenses. Total rent includes the following:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Office rent (1)	$	726	$	825
Lease termination expense (benefit)	52		(13)
Lease liability benefit (2)	(62)		(128)
Franchise salon rent (3)	71		(337)
Company-owned salon rent	277		750
Total	$	1,064	$	1,097

_______________________________________________________________________________

(1)The company leases four floors at its corporate office location. Three of the four floors have been subleased to third party tenants. Rental income associated with the sublease of the corporate office space is recorded in other income and was $0.2 million and $0 for the three months ended September 30, 2024, and 2023, respectively.

(2)Upon termination of previously impaired leases, the Company derecognizes the corresponding ROU assets and lease liabilities, which results in a net gain. In addition, the Company recognizes a benefit from lease liabilities decreasing in excess of previously impaired ROU assets for ongoing leases that were previously impaired.

(3)Franchise salon rent is a benefit in the three months ended September 30, 2023, due to settlements with landlords for less than previously accrued.

The Company leases salon premises in which the majority of its franchisees operate and has entered into corresponding sublease arrangements with franchisees. All lease-related costs are passed through to the franchisees. The Company records the rental payments due from franchisees as franchise rental income and the corresponding amounts owed to landlords as franchise rent expense on the unaudited Condensed Consolidated Statements of Operations. For the three months ended September 30, 2024, and 2023, franchise rental income and franchise rent expense were $21.6 million and $24.7 million, respectively. These leases generally have lease terms of approximately five years. The Company expects to renew the SmartStyle master lease and some leases for locations subleased to our franchisees upon expiration of those leases. Other leases are expected to be renewed by the franchisee upon expiration.

All the Company's leases are operating leases. The lease liability is initially and subsequently measured at the present value of the unpaid lease payments at the lease commencement date, including one lease term option when the lease is expected to be renewed. The ROU asset is initially and subsequently measured throughout the lease term at the carrying amount of the lease liability, plus initial direct costs, less accrued lease payments and unamortized lease incentives received, if any. Expense for lease payments is recognized on a straight-line basis over the lease term, including the lease renewal option when the lease is expected to be renewed. Generally, the non-lease components, such as real estate taxes and other occupancy expenses, are separate from rent expense within the lease and are not included in the measurement of the lease liability because these charges are variable.

The discount rate used to determine the present value of the lease payments is the Company's estimated collateralized incremental borrowing rate, based on the yield curve for the respective lease terms, as the interest rate implicit in the lease cannot generally be determined. The Company uses the portfolio approach in applying the discount rate based on the original lease term. The weighted average remaining lease term was 4.91 and 5.05 years, and the weighted average discount rate was 5.26% and 5.13% for all salon operating leases as of September 30, 2024, and June 30, 2024, respectively.

As of September 30, 2024, future operating lease commitments, including one renewal option for leases expected to be renewed, to be paid and received by the Company were as follows (dollars in thousands):


Fiscal Year	Leases For Franchise Salons		Leases For Company-Owned Salons		Corporate Leases		Total Operating Lease Payments		Sublease Income to be Received from Franchisees		Net Rent Commitments

Remainder of 2025	$	59,802	$	500	$	1,003	$	61,305	$	(59,802)	$	1,503
2026	68,758		500		1,367		70,625		(68,758)		1,867
2027	58,678		295		1,401		60,374		(58,678)		1,696
2028	49,238		286		1,436		50,960		(49,238)		1,722
2029	38,466		126		1,472		40,064		(38,466)		1,598
Thereafter	38,604		12		1,509		40,125		(38,604)		1,521
Total future obligations	$	313,546	$	1,719	$	8,188	$	323,453	$	(313,546)	$	9,907
Less amounts representing interest	37,102		175		910		38,187
Present value of lease liability	$	276,444	$	1,544	$	7,278	$	285,266
Less short-term lease liability	65,533		564		1,064		67,161
Long-term lease liability	$	210,911	$	980	$	6,214	$	218,105

9. FINANCING ARRANGEMENTS:

The Company's debt consists of the following:


	Three Months Ended September 30, 2024	Fiscal Year	Balance at September 30, 2024		Balance at June 30, 2024
		2024

	(Average cash interest rate %)		(Dollars in thousands)

Term loan	9.10%	9.68%	$	104,738	$	105,000
Deferred financing fees			(13,728)		(14,244)
Term loan, net			91,010		90,756
Revolving credit facility	9.10%	9.68%	4,326		10,237
Paid-in-kind interest			1,341		53
Fair value of warrants issued to lenders			(1,501)		(1,501)
Total long-term debt, net			$	95,176	$	99,545

In June 2024, the Company entered into a new credit agreement (the “2024 Credit Agreement”). The 2024 Credit Agreement includes a $105.0 million term loan and a $25.0 million revolving credit facility, with a $10.0 million minimum liquidity covenant and matures June 24, 2029. The Company incurred $14.2 million of refinancing fees (including $3.9 million of Original Issue Discount fee) that will be amortized on a straight-line basis over the term of the agreement. As of September 30, 2024, the Company had outstanding standby letters of credit under the revolving credit facility of $9.2 million, primarily related to the Company's self-insurance program. As of September 30, 2024, total available liquidity and available credit under the $25.0 million revolving credit facility, as defined by the amended agreement, were $11.9 million and $15.7 million, respectively. As of September 30, 2024, the Company had cash and cash equivalents of $6.3 million and current liabilities of $101.0 million.

The interest rate on the 2024 Credit Agreement is based on secured overnight financing rate (SOFR) plus margin. The margin applicable to the 2024 Credit Agreement is subject to change based on the Company's total leverage ratio, remeasured annually on a predetermined date set by the lender. When the Company's total leverage ratio is greater than or equal to 3.75 to 1.00, the margin applicable to the new term loan and revolving credit facility is 9.00%. If the Company's leverage ratio is less than 3.75 to 1.00, the margin rate is 8.50%. In either scenario, 4.5% of the margin is paid-in-kind (PIK) interest (added to the principal balance and thereafter accruing interest), and the remainder is paid in cash. The SOFR base rate applicable to the debt has a floor of 2.5% per annum. The margin applicable to any letter of credit is 5.25% and paid in cash.

The agreement contains typical provisions and financial covenants regarding maximum leverage and minimum fixed-charge coverage and a minimum liquidity threshold of $10.0 million. In connection with the 2024 Credit Agreement, the Company issued detachable stock warrants to the debt lenders. The Company was in compliance with its covenants and other requirements of the financing arrangements as of September 30, 2024. The Company's assets serve as collateral to the new credit facility.

The agreement includes scheduled quarterly payments totaling $1.1 million in fiscal years 2025 and 2026. In fiscal years 2027, 2028 and 2029, scheduled payments total $2.6 million. Additionally, excess cash swept annually per terms of the agreement.

10. FAIR VALUE MEASUREMENTS:

Fair value measurements are categorized into one of three levels based on the lowest level of significant input used: Level 1 (unadjusted quoted prices in active markets); Level 2 (observable market inputs available at the measurement date, other than quoted prices included in Level 1); and Level 3 (unobservable inputs that cannot be corroborated by observable market data).

Assets and Liabilities Measured at Fair Value on a Recurring Basis

As of September 30, 2024, and June 30, 2024, the estimated fair value of the Company's cash, cash equivalents, restricted cash, receivables, inventory, deferred compensation assets, accounts payable and debt approximated their carrying values.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

We measure certain assets, including the Company's tangible fixed and other assets, and goodwill, at fair value on a nonrecurring basis when they are deemed to be other than temporarily impaired. The fair values of these assets are determined, when applicable, based on valuation techniques using the best information available, and may include quoted market prices, market comparables and discounted cash flow projections.

11. EARNINGS PER SHARE:

The Company's basic earnings per share is calculated as net (loss) income divided by weighted average common shares outstanding, excluding unvested outstanding stock options (SOs), stock appreciation rights (SARs), restricted stock units (RSUs) and stock-settled performance units (PSUs). The Company's diluted earnings per share is calculated as net (loss) income divided by weighted average common shares and common share equivalents outstanding, which includes shares issued under the Company's stock-based compensation plans and warrants issued in connection with the June 2024 refinancing. Stock-based awards with exercise prices greater than the average market price of the Company's common stock are excluded from the computation of diluted earnings per share. The computation of weighted average shares outstanding, assuming dilution, excluded 194,612 and 208,819 of stock-based awards during the three months ended September 30, 2024, and 2023, respectively, as they were not dilutive under the treasury stock method.

The following table sets forth the presentation of shares outstanding used in the calculation of basic and diluted earnings per share (EPS):


	Three Months Ended September 30,
	2024	2023

	(Shares in thousands)

Denominator for basic EPS - weighted average common shares	2,343	2,332
Dilutive shares associated with option plans	—	30
Denominator for diluted EPS - weighted average common shares and dilutive potential common shares	2,343	2,362
Options excluded from EPS calculation - anti-dilutive	195	209

12. SEGMENT INFORMATION:

Segment information is prepared on the same basis that the chief operating decision maker (CODM) reviews financial information for operational decision-making purposes. The Company's reportable operating segments consisted of the following salons:


	September 30, 2024		June 30, 2024

FRANCHISE SALONS:
Supercuts	1,932		1,946
SmartStyle/Cost Cutters in Walmart stores	1,216		1,232
Portfolio Brands	1,106		1,117
Total North American salons	4,254		4,295
Total International salons (1)	96		96
Total franchise salons	4,350		4,391
as a percent of total franchise and company-owned salons	99.8	%	99.6	%

COMPANY-OWNED SALONS:
Supercuts	3		3
SmartStyle/Cost Cutters in Walmart stores	1		8
Portfolio Brands	5		6
Total company-owned salons	9		17
as a percent of total franchise and company-owned salons	0.2	%	0.4	%




Total franchise and company-owned salons	4,359		4,408

_______________________________________________________________________________

(1)Canadian and Puerto Rican salons are included in the North American salon totals.

Financial information concerning the Company's reportable operating segments is shown in the table below. Segment information is presented in the same way that the Company internally organizes the business for assessing performance and making decisions regarding allocation of resources. In fiscal year 2023, the Company revised its internal reporting such that the CODM’s primary measures of segment performance are revenue and segment adjusted EBITDA. Revenue and segment adjusted EBITDA are regularly reviewed by the CODM to make decisions about resources to be allocated to the segments, assess current performance, and forecast future performance. Asset information by segment is not provided to the CODM. Segment adjusted EBITDA is defined as income from continuing operations before interest, income taxes, depreciation, amortization, and impairment. Beginning in fiscal year 2025, management determined that stock-based compensation expenses will be excluded from adjusted EBITDA. This change has been retrospectively applied to all prior periods presented in this report. Consistent with our internal management reporting, unallocated expenses include certain items impacting comparability. These unallocated items are not defined terms within U.S. GAAP. They are based on how management views the business, makes financial, operating and planning decisions and evaluates the Company's ongoing performance and are not attributable to either segment. Unallocated fees include one-time professional fees and settlements, severance expense, the benefit from lease liability decreases in excess of previously impaired ROU assets, lease termination fees, asset retirement obligation costs and long-lived asset impairment charges.


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Revenues:
Franchise	$	45,275	$	51,436
Company-owned	785		1,936
Total revenue	46,060		53,372

Segment adjusted EBITDA:
Franchise	7,986		8,590
Company-owned	(349)		(497)
Total	7,637		8,093
Unallocated expenses (1)	(2,597)		141
Depreciation and amortization	(446)		(370)
Long-lived asset impairment	(352)		—

Stock-based compensation	(1,430)		(630)
Interest expense	(4,846)		(6,188)
Income tax benefit	225		148
Income from discontinued operations	957		—
Total net (loss) income (2)	$	(853)	$	1,194

_______________________________________________________________________________

(1)Unallocated expenses for the three months ended September 30, 2024, includes severance expenses of $2.3 million.

(2)Total is a recalculation; line items calculated individually may not sum to total due to rounding.

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

Management's Discussion and Analysis of Financial Condition and Results of Operations (MD&A) is designed to provide a reader of our consolidated financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect our future results. This MD&A should be read in conjunction with the MD&A included in our June 30, 2024, Annual Report on Form 10-K and other documents filed or furnished with the SEC during the current fiscal year.

MANAGEMENT'S OVERVIEW

Regis Corporation (NasdaqGM:RGS) is a leader in the beauty salon industry. As of September 30, 2024, the Company franchised or owned 4,359 locations, primarily in North America. Our locations consisted of 4,350 franchised salons and 9 company-owned salons. Regis’ franchised and corporate locations operate under concepts such as Supercuts®, SmartStyle®, Cost Cutters®, Roosters® and First Choice Haircutters®. As of September 30, 2024, the Company had 203 employees.

CRITICAL ACCOUNTING ESTIMATES

The interim unaudited Condensed Consolidated Financial Statements are prepared in conformity with U.S. GAAP. In preparing the interim unaudited Condensed Consolidated Financial Statements, we are required to make various judgments, estimates and assumptions that could have a significant impact on the results reported in the interim unaudited Condensed Consolidated Financial Statements. We base these estimates on historical experience and other assumptions believed to be reasonable under the circumstances. Estimates are considered to be critical if they meet both of the following criteria: (1) the estimate requires assumptions about material matters that are uncertain at the time the accounting estimates are made and (2) other materially different estimates could have been reasonably made or material changes in the estimates are reasonably likely to occur from period to period. Changes in these estimates could have a material effect on our interim unaudited Condensed Consolidated Financial Statements.

Goodwill

Our significant accounting policies can be found in Note 1 to the Consolidated Financial Statements contained in Part II, Item 8 of the June 30, 2024, Annual Report on Form 10-K. There have been no changes to our critical accounting policies from those disclosed on our Form 10-K for the year ended June 30, 2024.

RESULTS OF OPERATIONS

System-wide results

Our results are impacted by our system-wide sales, which include sales by all points of distribution, whether owned by our franchisees or the Company. While we do not record sales by franchisees as revenue, and such sales are not included in our unaudited Condensed Consolidated Financial Statements, we believe that this operating measure is important in obtaining an understanding of our financial performance. We believe system-wide sales information aids in understanding how we derive royalty revenue and in evaluating performance. In the three months ended September 30, 2024, a net 41 franchise salons have closed, which will reduce future royalty income.

The following table summarizes system-wide revenue and system-wide same-store sales by concept:


	Three Months Ended September 30,
	2024			2023

	(Dollars in Millions)


System-wide revenue	$	285.6		$	306.6

Supercuts	0.8		%	2.2		%
SmartStyle	(6.6)			(2.0)
Portfolio Brands	(1.1)			3.7

Total system-wide same-store sales (1)	(1.1)		%	1.8		%

_______________________________________________________________________________

(1)System-wide same-store sales are calculated as the total change in sales for system-wide franchise and company-owned locations that were open on a specific day of the week during the current period and the corresponding prior period. Quarterly system-wide same-store sales are the sum of the system-wide same-store sales computed on a daily basis. Franchise salons that do not report daily sales are excluded from same-store sales. System-wide same-store sales are calculated in local currencies to remove foreign currency fluctuations from the calculation.

Condensed Consolidated Results of Operations (Unaudited)

The following table sets forth, for the periods indicated, certain information derived from our unaudited Condensed Consolidated Statements of Operations. The percentages are computed as a percent of total consolidated revenues, except as otherwise indicated, and the increase (decrease) is measured in basis points. Variances calculated on amounts shown in millions may result in rounding differences.


	Three Months Ended September 30,
	2024		2023		2024		2023

	($ in millions)				% of Total Revenue				Increase (Decrease)

Royalties	$	15.6	$	16.5	33.9	%	30.9	%	300
Fees	2.4		2.6		5.2		4.9		30
Product sales to franchisees	—		0.4		—		0.8		(80)
Advertising fund contributions	5.6		7.2		12.2		13.5		(130)
Franchise rental income	21.6		24.7		47.0		46.3		70
Company-owned salon revenue	0.8		1.9		1.7		3.6		(190)

Cost of product sales to franchisees (1)	—		0.4		—		100.0		N/M

General and administrative	14.0		10.7		30.4		20.1		1,030
Rent	1.1		1.1		2.4		2.1		30
Advertising fund expense	5.6		7.2		12.2		13.5		(130)
Franchise rent expense	21.6		24.7		47.0		46.3		70
Company-owned salon expense (2)	0.8		1.5		1.7		2.8		(110)
Depreciation and amortization	0.4		0.4		0.9		0.8		10
Long-lived asset impairment	0.4		—		0.9		—		90


Operating income (3)	2.1		7.4		4.6		13.9		(930)

Interest expense	(4.8)		(6.2)		(10.4)		(11.6)		(120)

Other, net	0.7		(0.2)		1.5		(0.4)		190

Income tax benefit (4)	0.2		0.1		11.1		(14.1)		N/A

(Loss) income from continuing operations	(1.8)		1.2		(3.9)		2.3		(620)

Income from discontinued operations	1.0		—		2.2		—		220

Net (loss) income (3)	(0.9)		1.2		(2.0)		2.3		(430)

_______________________________________________________________________________

(1)Cost of product sales to franchisees is computed as a percent of product sales to franchisees. The basis point change is not meaningful.

(2)Includes cost of services and products sold to guests in our company-owned salons. Excludes general and administrative expense, rent and depreciation and amortization related to company-owned salons.

(3)Total is a recalculation; line items calculated individually may not sum to total due to rounding.

(4)Computed as a percent of (loss) income from continuing operations before income taxes. The income tax basis point change is noted as not applicable (N/A) because the discussion within the MD&A is related to the effective income tax rate.

Three Months Ended September 30, 2024, Compared with Three Months Ended September 30, 2023

Royalties

During the three months ended September 30, 2024, royalties decreased $0.9 million, or 5.5%, primarily due to a decrease in franchise salon count and negative same-store-sales.

Fees

During the three months ended September 30, 2024, fees decreased $0.2 million, or 10.6%, primarily due to lower option fees and lower rebate fees from franchise product vendors.

Product Sales to Franchisees

Product sales to franchisees in the three months ended September 30, 2024, decreased $0.4 million, or 100.0%, compared to the three months ended September 30, 2023, primarily due to the Company's shift in its product business from a wholesale model to a third-party distribution model.

Advertising Fund Contributions

Advertising fund contributions decreased $1.6 million, or 21.9%, during the three months ended September 30, 2024, primarily due to the decrease in franchise salon count and lower contribution rates.

Franchise Rental Income

During the three months ended September 30, 2024, franchise rental income decreased $3.1 million, or 12.3%, primarily due to the decrease in franchise salon count and franchisees signing their own leases.

Company-Owned Salon Revenue

During the three months ended September 30, 2024, company-owned salon revenue decreased $1.1 million, or 59.5%, due to the decrease in company-owned salon count.

Cost of Product Sales to Franchisees

The decrease in cost of product as a percent of product revenues during the three months ended September 30, 2024, was primarily due to the Company's shift in its product business from a wholesale model to a third-party distribution model.

General and Administrative

General and administrative expense for the three months ended September 30, 2024, increased $3.3 million, or 30.8%, primarily due to severance costs of $2.3 million and stock-based compensation expense of $0.8 million.

Rent

Rent expense remained unchanged during the three months ended September 30, 2024.

Advertising Fund Expense

Advertising fund expense decreased $1.6 million, or 21.9%, during the three months ended September 30, 2024, primarily due to the decrease in franchise salon count and lower contribution rates.

Franchise Rent Expense

During the three months ended September 30, 2024, franchise rent expense decreased $3.1 million, or 12.3%, primarily due to the decrease in franchise salon count and franchisees signing their own leases.

Company-Owned Salon Expense

Company-owned salon expense, for the three months ended September 30, 2024, decreased $0.7 million, or 49.5%, primarily due to the reduction in company-owned salon count.

Depreciation and Amortization

Depreciation and amortization remained unchanged during the three months ended September 30, 2024.

Long-Lived Asset Impairment

In the three months ended September 30, 2024, the Company recorded a long-lived asset impairment charge of $0.4 million related to the right-of-use asset associated with the corporate office lease. There were no similar charges recorded in the three months ended September 30, 2023.

Interest Expense

The $1.4 million decrease in interest expense for the three months ended September 30, 2024, was primarily due to less debt outstanding compared to the three months ended September 30, 2023. Cash interest decreased $1.8 million to $3.0 million for the three months ended September 30, 2024.

Other, Net

Other, net increased $0.9 million in the three months ended September 30, 2024, primarily due to a favorable currency adjustment, unclaimed property, and corporate office sublease income.

Income Tax Benefit

During the three months ended September 30, 2024, the Company recognized a tax benefit of $0.2 million, with a corresponding effective tax rate of 11.1%, as compared to recognizing a tax benefit of $0.1 million, with a corresponding effective tax rate of (14.1)% during the three months ended September 30, 2023. The negative effective tax rate during the three months ended September 30, 2023 was a result of an income tax benefit during a period in which the Company had income from operations. See Note 5 to the unaudited Condensed Consolidated Financial Statements.

Income from Discontinued Operations

Income from discontinued operations increased $1.0 million in the three months ended September 30, 2024, due primarily to receiving proceeds from the sale of OSP related to the number of salons migrating to the Zenoti platform. See Note 3 to the unaudited Condensed Consolidated Financial Statements.

Results of Operations by Segment

Based on our internal management structure, we report two segments: franchise and company-owned salons. See Note 12 to the unaudited Condensed Consolidated Financial Statements. Significant results of continuing operations are discussed below with respect to each of these segments.

Franchise Salons


	Three Months Ended September 30,
	2024			2023			Decrease (1)

	(Dollars in millions)

Royalties	$	15.6		$	16.5		$	(0.9)
Fees	2.4			2.6			(0.2)
Product sales to franchisees	—			0.4			(0.4)
Advertising fund contributions	5.6			7.2			(1.6)
Franchise rental income	21.6			24.7			(3.1)
Total franchise revenue (1)	$	45.3		$	51.4		$	(6.1)

Franchise same-store sales (2)	(1.2)		%	1.7		%

Franchise adjusted EBITDA	$	8.0		$	8.6		$	(0.6)
Total franchise salons	4,350			4,745			(395)

_______________________________________________________________________________

(1)Total is a recalculation; line items calculated individually may not sum to total due to rounding.

(2)Franchise same-store sales are calculated as the total change in sales for franchise locations that were open on a specific day of the week during the current period and the corresponding prior period. Quarterly franchise same-store sales are the sum of the franchise same-store sales computed on a daily basis. Franchise salons that do not report daily sales are excluded from same-store sales. Franchise same-store sales are calculated in local currencies to remove foreign currency fluctuations from the calculation.

Three Months Ended September 30, 2024, Compared with Three Months Ended September 30, 2023

Franchise Revenue

Franchise revenue decreased $6.1 million during the three months ended September 30, 2024. The decrease in franchise revenue during the three months ended September 30, 2024, was primarily due to the decrease in franchise salon count and negative same-store-sales.

Franchise Adjusted EBITDA

During the three months ended September 30, 2024, franchise adjusted EBITDA totaled $8.0 million, a decrease of $0.6 million compared to the three months ended September 30, 2023. The decline was primarily due to a decrease in royalties and fees.

Company-Owned Salons


	Three Months Ended September 30,
	2024		2023		(Decrease) Increase (1)

	(Dollars in millions)

Company-owned salon revenue	$	0.8	$	1.9	$	(1.1)

Company-owned salon adjusted EBITDA	$	(0.3)	$	(0.5)	$	0.2
Total company-owned salons	9		66		(57)

_______________________________________________________________________________

(1)Total is a recalculation; line items calculated individually may not sum to total due to rounding.

Three Months Ended September 30, 2024, Compared with Three Months Ended September 30, 2023

Company-Owned Salon Revenue

Company-owned salon revenue decreased $1.1 million during the three months ended September 30, 2024, primarily due to the decrease in company-owned salon count.

Company-Owned Salon Adjusted EBITDA

In the three months ended September 30, 2024, company-owned salon adjusted EBITDA loss improved $0.2 million, primarily due to the wind-down of under performing salons.

LIQUIDITY AND CAPITAL RESOURCES

In June 2024, the Company entered into a new credit agreement with TCW Asset Management Company, LLC, and MidCap Financial Trust, which matures in June 2029. In addition to a $10.0 million minimum liquidity covenant, the agreement includes typical provisions and financial covenants, including leverage and fixed-charge coverage ratio covenants.

Sources of Liquidity

Funds generated by operating activities, available cash and cash equivalents and our credit agreement are our most significant sources of liquidity. The Company believes it has sufficient liquidity, cash on hand and borrowing capacity to meet its obligations in the next twelve months and until maturity of the credit agreement in June 2029.

As of September 30, 2024, cash and cash equivalents were $6.3 million, with $5.4 million and $0.9 million within the United States and Canada, respectively.

As of September 30, 2024, the Company's borrowing arrangements include a $104.7 million term loan, $1.3 million of paid-in-kind interest and a $25.0 million revolving credit facility that matures in June 2029. As of September 30, 2024, the unused available credit under the revolving credit facility was $15.7 million, the credit agreement has a minimum liquidity covenant of $10.0 million, and total available liquidity per the agreement was $11.9 million. See Note 9 to the unaudited Condensed Consolidated Financial Statements.

On June 30, 2022, the Company sold its OSP software-as-a-service solution to Soham, Inc., for a purchase price of $20.0 million in cash plus additional cash proceeds contingent upon the number of salons that migrate to Soham's Zenoti product as their salon technology platform. As of September 30, 2024, the Company has received $21.0 million in cash proceeds. The Company expects additional proceeds in fiscal year 2025 of approximately $7.0 to $7.5 million.

Uses of Cash

The Company closely manages its liquidity and capital resources. The Company's liquidity requirements depend on key variables, including the performance of the business, the level of investment needed to support its business strategies, credit facilities and borrowing arrangements, and working capital management.

Cash Requirements

The Company's most significant contractual cash requirements as of September 30, 2024, were lease commitments and interest payments. See Notes 8 and 9 to the unaudited Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.

Cash Flows

Cash Flows from Operating Activities

During the three months ended September 30, 2024, cash used in operating activities was $1.3 million compared to a $2.8 million cash use in the three months ended September 30, 2023. Cash used in operating activities improved year over year due primarily to our lower cost structure, resulting primarily from a lower headcount in addition to less cash used for working capital.

Cash Flows from Investing Activities

During the three months ended September 30, 2024, cash provided by investing activities of $0.9 million was primarily due to OSP sale proceeds of $957 thousand. During the three months ended September 30, 2023, cash used in investing activities of $0.2 million was primarily due to salon capital improvements.

Cash Flows from Financing Activities

During the three months ended September 30, 2024, cash used in financing activities was $6.5 million, primarily as a result of the repayment of long-term debt of $0.3 million and repayments of the revolving credit facility of $10.2 million, partially offset by $4.3 million of borrowings under the revolving credit facility. During the three months ended September 30, 2023, cash provided by financing activities was $1.7 million, primarily as a result of debt refinancing fees of $0.2 million, partially offset by $2.0 million in borrowings under the Company's revolving credit facility.

Financing Arrangements

See Note 9 of the Notes to the unaudited Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for the quarter ended September 30, 2024 and Note 8 of the Notes to the Consolidated Financial Statements included in our Annual Report on Form 10-K for the fiscal year ended June 30, 2024 for additional information regarding our financing arrangements.

Debt to Capitalization Ratio

Our debt to capitalization ratio, calculated as the principal amount of debt, including paid-in-kind interest accrued, as a percentage of the principal amount of debt and shareholders' equity (deficit) at fiscal quarter end, was as follows:


	Debt to Capitalization (1)

September 30, 2024	66.2	%
June 30, 2024	67.0	%

_______________________________________________________________________________

(1)Excludes the long-term lease liability as that liability is offset by the ROU asset.

Share Issuance Program

In February 2021, the Company filed a $150.0 million shelf registration statement and $50.0 million prospectus supplement with the SEC under which it could offer and sell, from time to time, up to $50.0 million worth of its common stock in "at-the-market" offerings. The Share Issuance Program expired on February 10, 2024.

Share Repurchase Program

In May 2000, the Board approved a stock repurchase program with no stated expiration date. Since that time and through September 30, 2024, the Board has authorized $650.0 million to be expended for the repurchase of the Company's stock under this program. All repurchased shares become authorized but unissued shares of the Company. The timing and amounts of any repurchases depend on many factors, including the market price of the common stock and overall market conditions. During the three months ended September 30, 2024, the Company did not repurchase any shares. As of September 30, 2024, approximately 1.5 million shares have been cumulatively repurchased for $595.4 million, and $54.6 million remain outstanding under the approved stock repurchase program. The Company does not anticipate repurchasing shares of common stock for the foreseeable future.

SAFE HARBOR PROVISIONS UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

This Quarterly Report on Form 10-Q, as well as information included in, or incorporated by reference from, future filings by the Company with the Securities and Exchange Commission and information contained in written material, press releases and oral statements issued by or on behalf of the Company contains or may contain "forward-looking statements" within the meaning of the federal securities laws, including statements concerning anticipated future events and expectations that are not historical facts. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The forward-looking statements in this document reflect management's best judgment at the time they are made, but all such statements are subject to numerous risks and uncertainties, which could cause actual results to differ materially from those expressed in or implied by the statements herein. Such forward-looking statements are often identified herein by use of words including, but not limited to, "may," "will," "believe," "project," "forecast," "expect," "estimate," "anticipate," and "plan." These uncertainties include a potential material adverse impact on our business and results of operations as a result of changes in consumer shopping trends and changes in manufacturer distribution channels; laws and regulations could require us to modify current business practices and incur increased costs including increases in minimum wages; changes in general economic environment; changes in consumer tastes, hair product innovation, fashion trends and consumer spending patterns; compliance with Nasdaq listing requirements; reliance on franchise royalties and overall success of our franchisees’ salons; our salons' dependence on a third-party supplier agreement for merchandise; our franchisees' ability to attract, train and retain talented stylists and salon leaders; the success of our franchisees, which operate independently; data security and privacy compliance and our ability to manage cyber threats and protect the security of potentially sensitive information about our guests, franchisees, employees, vendors or Company information; the ability of the Company to maintain a satisfactory relationship with Walmart; marketing efforts to drive traffic to our franchisees' salons; our ability to maintain and enhance the value of our brands; reliance on legacy information technology systems; reliance on external vendors; the use of social media; the effectiveness of our enterprise risk management program; ability to generate sufficient cash flow to satisfy our debt service obligations; compliance with covenants in our financing arrangement; premature termination of agreements with our franchisees; the continued ability of the Company to implement cost reduction initiatives and achieve expected cost savings; continued ability to compete in our business markets; reliance on our management team and other key personnel; the continued ability to maintain an effective system of internal control over financial reporting; changes in tax exposure; the ability of our Tax Preservation Plan to protect the future availability of the Company's tax assets; potential litigation and other legal or regulatory proceedings; or other factors not listed above. Additional information concerning potential factors that could affect future financial results is set forth under Item 1A on Form 10-K. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. However, your attention is directed to any further disclosures made in our subsequent annual and periodic reports filed or furnished with the SEC on Forms 10-K, 10-Q, and 8-K and Proxy Statements on Schedule 14A.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to market risk from changes in interest rates and changes in foreign currency exchange rates. There has been no material change to the factors discussed within Part II, Item 7A in the Company's June 30, 2024, Annual Report on Form 10-K.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed by the Company in the reports filed or submitted under the Securities Exchange Act of 1934, as amended (the Exchange Act), is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to management, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO), as appropriate, to allow timely decisions regarding required disclosure. Management, with the participation of the CEO and CFO, evaluated the effectiveness of the design and operation of the Company's disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Exchange Act), at the end of the period. Based on their evaluation, our CEO and CFO concluded that our disclosure controls and procedures were effective as of September 30, 2024.

Changes in Internal Control Over Financial Reporting

There were no material changes in our internal control over financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

The Company is a defendant in various lawsuits and claims arising out of the normal course of business. Like certain other franchisors, the Company has been faced with allegations of franchise regulation and agreement violations. Additionally, because the Company may be the tenant under a master lease for a location subleased to a franchisee, the Company faces allegations of non-payment of rent and associated charges. Litigation is inherently unpredictable, and the outcome of these matters cannot presently be determined. Although the actions are being vigorously defended, the Company could, in the future, incur judgments or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period.

Item 1A. Risk Factors

There have been no material changes in our risk factors from those disclosed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended June 30, 2024.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Share Repurchase Program

In May 2000, the Board approved a stock repurchase program with no stated expiration date. Since that time and through September 30, 2024, the Board has authorized $650.0 million to be expended for the repurchase of the Company's stock under this program. All repurchased shares become authorized but unissued shares of the Company. The Company last purchased shares in fiscal year 2020. As of September 30, 2024, a total accumulated 1.5 million shares have been repurchased for $595.4 million. At September 30, 2024, $54.6 million remain outstanding under the approved stock repurchase program. The Company does not expect to repurchase shares in fiscal year 2025.

Item 5. Other Information

During the three months ended September 30, 2024, no director or officer of the Company adopted, modified, or terminated a "Rule 10b5-1 trading arrangement" or "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408(a) of Regulation S-K.

Item 6. Exhibits


Exhibit 3.1						Certificate of Designation of Series A Junior Participating Preferred Stock (Incorporated by reference to Exhibit 4.1 of the Company's Current Report on Form 8-K filed on January 30, 2024.)
Exhibit 4.1						Tax Benefits Preservation Plan, dated as of January 29, 2024, between Regis Corporation and Equiniti Trust Company, LLC (which includes the Certificate of Designation, Preferences and Rights of Series A Junior Participating Preferred Stock of Regis Corporation as Exhibit A to the Plan, the Form of Rights Certificate as Exhibit B to the Plan, and the Summary of Rights to Purchase Series A Junior Participating Preferred Stock as Exhibit C to the Plan) (Incorporated by reference to Exhibit 4.1 of the Company's Current Report on Form 8-K filed on January 30, 2024.)
Exhibit 31.1						President and Chief Executive Officer of Regis Corporation: Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 31.2						Executive Vice President and Chief Financial Officer of Regis Corporation: Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
Exhibit 32						Chief Executive Officer and Chief Financial Officer of Regis Corporation: Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Exhibit 101						The following financial information from Regis Corporation's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2024, formatted in Inline Xtensible Business Reporting Language (iXBRL) and filed electronically herewith: (i) the Condensed Consolidated Balance Sheets; (ii) the Condensed Consolidated Statements of Operations; (iii) the Condensed Consolidated Statements of Comprehensive (Loss) Income; (iv) the Condensed Consolidated Statements of Shareholders' Equity (Deficit); (v) the Condensed Consolidated Statements of Cash Flows; and (vi) the Notes to Condensed Consolidated Financial Statements.
Exhibit 104						The cover page from Regis Corporation's Quarterly Report on Form 10-Q for the quarterly and year-to-date period ended September 30, 2024, formatted in iXBRL (included as Exhibit 101).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



Date: November 6, 2024	By:	/s/ KERSTEN D. ZUPFER
		Kersten D. Zupfer,
		Executive Vice President and Chief Financial Officer
		(Principal Accounting Officer)

Exhibit No. 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Matthew Doctor, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Regis Corporation;

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4.The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5.The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s Board of Directors or persons performing the equivalent functions:

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.


November 6, 2024

/s/ Matthew Doctor
Matthew Doctor, President and Chief Executive Officer

Exhibit No. 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Kersten D. Zupfer, certify that:

1.I have reviewed this quarterly report on Form 10-Q of Regis Corporation;

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.


November 6, 2024

/s/ Kersten D. Zupfer
Kersten D. Zupfer, Executive Vice President and Chief Financial Officer

Exhibit No. 32

CERTIFICATION PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Regis Corporation (the Registrant) on Form 10-Q for the fiscal quarter ending September 30, 2024 filed with the Securities and Exchange Commission on the date hereof, Matthew Doctor, President and Chief Executive Officer of the Registrant, and Kersten D. Zupfer, Executive Vice President and Chief Financial Officer of the Registrant, each hereby certifies, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Quarterly Report on Form 10-Q complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Quarterly Report on Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Registrant.


November 6, 2024

/s/ Matthew Doctor
Matthew Doctor, President and Chief Executive Officer

November 6, 2024

/s/ Kersten D. Zupfer
Kersten D. Zupfer, Executive Vice President and Chief Financial Officer

Cover Page - shares	3 Months Ended
Cover Page - shares	Sep. 30, 2024	Oct. 30, 2024
Document Information [Line Items]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Sep. 30, 2024
Document Transition Report	false
Entity File Number	1-12725
Entity Registrant Name	Regis Corp
Entity Incorporation, State or Country Code	MN
Entity Tax Identification Number	41-0749934
Entity Address, Address Line One	3701 Wayzata Boulevard,
Entity Address, City or Town	Minneapolis
Entity Address, State or Province	MN
Entity Address, Postal Zip Code	55416
City Area Code	952
Local Phone Number	947-7777
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		2,282,395
Entity Central Index Key	0000716643
Amendment Flag	false
Current Fiscal Year End Date	--06-30
Document Fiscal Year Focus	2025
Document Fiscal Period Focus	Q1
Entity Filer Category	Non-accelerated Filer
Common Stock
Document Information [Line Items]
Title of 12(b) Security	Common Stock, $0.05 par value
Trading Symbol	RGS
Security Exchange Name	NASDAQ
Preferred Stock
Document Information [Line Items]
Title of 12(b) Security	Rights to Purchase Series A Junior Participating Preferred Stock, $0.05 par value
Trading Symbol	RGS
Security Exchange Name	NASDAQ

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) $ in Thousands	Sep. 30, 2024	Jun. 30, 2024
Current assets:
Cash and cash equivalents (Note 7)	$ 6,259	$ 10,066
Receivables, net	9,082	9,434
Other current assets	20,085	22,550
Total current assets	35,426	42,050
Property and equipment, net	3,342	3,664
Goodwill (Note 1)	173,386	173,146
Other intangibles, net	2,377	2,427
Right of use asset (Note 8)	273,970	287,912
Other assets	20,430	21,297
Total assets	508,931	530,496
Current liabilities:
Accounts payable	15,181	12,747
Accrued expenses	18,615	21,644
Short-term lease liability (Note 8)	67,161	69,127
Total current liabilities	100,957	103,518
Long-term debt, net (Note 9)	95,176	99,545
Long-term lease liability (Note 8)	218,105	230,607
Other non-current liabilities	38,295	40,039
Total liabilities	452,533	473,709
Commitments and contingencies (Note 6)
Shareholders' equity:
Common stock, $0.05 par value; issued and outstanding, 2,282,395 and 2,279,948 common shares at September 30, 2024, and June 30, 2024, respectively	114	114
Additional paid-in capital	69,972	69,660
Accumulated other comprehensive income	8,736	8,584
Accumulated deficit	(22,424)	(21,571)
Total shareholders' equity	56,398	56,787
Total liabilities and shareholders' equity	$ 508,931	$ 530,496

CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) - $ / shares	Sep. 30, 2024	Jun. 30, 2024
Statement of Financial Position [Abstract]
Common stock par value (in dollars per share)	$ 0.05	$ 0.05
Common stock issued (in shares)	2,282,395	2,279,948
Common stock outstanding (in shares)	2,282,395	2,279,948

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($)
shares in Thousands, $ in Thousands

3 Months Ended

Sep. 30, 2024

Sep. 30, 2023

Revenues:

Franchise

$ 21,636

$ 24,667

Total revenue

46,060

53,372

Operating expenses:

General and administrative

14,034

10,729

Rent

21,600

24,700

Advertising fund expense

5,641

7,226

Depreciation and amortization

446

370

Long lived asset impairment

352

Total operating expenses

43,926

45,938

Operating income

2,134

7,434

Other (expense) income:

Interest expense

(4,846)

(6,188)

Other, net

677

(200)

(Loss) income from operations before income taxes

(2,035)

1,046

Income tax benefit

225

148

(Loss) income from continuing operations

(1,810)

1,194

Income from discontinued operations (Note 3)

957

Net (loss) income

$ (853)

$ 1,194

Basic:

(Loss) income from continuing operations, basic (in dollars per share)

$ (0.77)

$ 0.51

Income from discontinued operations, basic (in dollars per share)

0.41

Net (loss) income per share, basic (in dollars per share)

^[1]

(0.36)

0.51

Diluted:

(Loss) income from continuing operations, diluted (in dollars per share)

(0.77)

0.51

Income from discontinued operations, diluted (in dollars per share)

0.41

Net (loss) income per share, diluted (in dollars per share)

^[1]

$ (0.36)

$ 0.51

Weighted average common and common equivalent shares outstanding:

Basic (in shares)

2,343

2,332

Diluted (in shares)

2,343

2,362

Non-Franchise Lease

Operating expenses:

Rent

$ 1,064

$ 1,097

Franchisor

Operating expenses:

Rent

21,636

24,667

Royalties

Revenues:

Revenues

15,646

16,528

Fees

Revenues:

Revenues

2,352

2,631

Franchisees products

Revenues:

Revenues

384

Operating expenses:

Cost of product sales to franchisees

359

Advertising fund contributions

Revenues:

Revenues

5,641

7,226

Company-owned salon revenue

Revenues:

Revenues

785

1,936

Operating expenses:

Company-owned salon expense

^[2]

$ 753

$ 1,490

[1]	Total is a recalculation; line items calculated individually may not sum to total due to rounding.
[2]	Includes cost of service and product sold to guests in our company-owned salons. Excludes general and administrative expense, rent, and depreciation and amortization related to company-owned salons

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME (Unaudited) - USD ($) $ in Thousands	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Statement of Comprehensive Income [Abstract]
Net (loss) income	$ (853)	$ 1,194
Foreign currency translation adjustments	152	(289)
Comprehensive (loss) income	$ (701)	$ 905

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT) (Unaudited) - USD ($) $ in Thousands	Total	Common Stock	Additional Paid-In Capital	Accumulated Other Comprehensive Income (Loss)	Accumulated Deficit
Balance (in shares) at Jun. 30, 2023		2,277,828
Balance at Jun. 30, 2023	$ (36,730)	$ 114	$ 66,764	$ 9,023	$ (112,631)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net (loss) income	1,194				1,194
Foreign currency translation	(289)			(289)
Stock-based compensation	567		567
Net restricted stock activity (in shares)		651
Net restricted stock activity	(6)		(6)
Balance (in shares) at Sep. 30, 2023		2,278,479
Balance at Sep. 30, 2023	$ (35,264)	$ 114	67,325	8,734	(111,437)
Balance (in shares) at Jun. 30, 2024	2,279,948	2,279,948
Balance at Jun. 30, 2024	$ 56,787	$ 114	69,660	8,584	(21,571)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net (loss) income	(853)				(853)
Foreign currency translation	152			152
Stock-based compensation	335		335
Net restricted stock activity (in shares)		2,447
Net restricted stock activity	$ (23)		(23)
Balance (in shares) at Sep. 30, 2024	2,282,395	2,282,395
Balance at Sep. 30, 2024	$ 56,398	$ 114	$ 69,972	$ 8,736	$ (22,424)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands

3 Months Ended

Sep. 30, 2024

Sep. 30, 2023

Cash flows used in operating activities:

Net (loss) income

$ (853)

$ 1,194

Adjustments to reconcile net (loss) income to cash used in operating activities:

Gain from sale of OSP (Note 3)

(957)

Depreciation and amortization

425

375

Deferred income taxes

(221)

(59)

Non-cash interest

1,264

640

Long lived asset impairment

352

Stock-based compensation

1,430

630

Amortization of debt discount and financing costs

719

747

Other non-cash items affecting earnings

(80)

238

Changes in operating assets and liabilities, excluding the effects of asset sales

^[1]

(3,423)

(6,589)

Net cash used in operating activities

(1,344)

(2,824)

Cash flows provided by (used in) investing activities:

Capital expenditures

(16)

(163)

Proceeds from sale of OSP, net of fees

957

Net cash provided by (used in) investing activities

941

(163)

Cash flows (used in) provided by financing activities:

Borrowings on revolving credit facility

4,326

2,000

Repayments of revolving credit facility

(10,237)

Repayments of long-term debt

(263)

(162)

Debt refinancing fees

(298)

(152)

Taxes paid for shares withheld

(23)

(6)

Net cash (used in) provided by financing activities

(6,495)

1,680

Effect of exchange rate changes on cash and cash equivalents

(42)

Decrease in cash, cash equivalents, and restricted cash

(6,871)

(1,349)

Cash, cash equivalents and restricted cash:

Beginning of period

29,312

21,396

End of period

$ 22,441

$ 20,047

[1]	Changes in operating assets and liabilities exclude assets and liabilities sold.

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES	3 Months Ended
	Sep. 30, 2024
Accounting Policies [Abstract]
BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES	BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: The unaudited interim Condensed Consolidated Financial Statements of Regis Corporation (the Company) as of September 30, 2024 and for the three months ended September 30, 2024 and 2023, reflect, in the opinion of management, all adjustments necessary to fairly state the consolidated financial position of the Company as of September 30, 2024 and its consolidated results of operations, comprehensive (loss) income, shareholders' equity (deficit) and cash flows for the interim periods. Adjustments consist only of normal recurring items, except for any discussed in the notes below. The results of operations and cash flows for any interim period are not necessarily indicative of results of operations and cash flows for the full year. The accompanying unaudited interim Condensed Consolidated Financial Statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Accordingly, they do not include all disclosures required by accounting principles generally accepted in the United States of America (GAAP). The unaudited interim Condensed Consolidated Financial Statements should be read in conjunction with the Company's Annual Report on Form 10-K for the year ended June 30, 2024, and other documents filed or furnished to the SEC during the current fiscal year. Goodwill: The Company assesses goodwill impairment on an annual basis, during the Company's fourth fiscal quarter, and between annual assessments if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. An interim impairment analysis was not required in the three months ended September 30, 2024. As of September 30, 2024, and June 30, 2024, the franchise reporting unit had goodwill of $173.4 million and $173.1 million, respectively, and the company-owned reporting unit had no goodwill for both periods. Reverse stock split: On November 29, 2023, the Company effected a one-for-20 reverse stock split of its outstanding common stock, par value $0.05 per share. As a result of the reverse stock split, every 20 shares of common stock issued and outstanding was converted into one share of common stock. The reverse stock split affected all shareholders uniformly and did not alter any shareholder’s percentage interest in the Company’s equity. No fractional shares were issued in connection with the reverse stock split. Shareholders who would otherwise be entitled to a fractional share of common stock were instead entitled to receive a proportional cash payment. All common share and per share amounts presented in the unaudited condensed consolidated financial statements and accompanying notes have been retroactively adjusted to reflect the reverse stock split. The reverse stock split affected all issued and outstanding shares of the Company’s common stock, as well as the number of shares of common stock available for issuance under the Company’s outstanding stock options and stock unit awards. The reverse stock split reduced the number of shares of common stock issuable upon the exercise of stock options outstanding and the vesting of stock unit awards outstanding immediately prior to the reverse stock split and correspondingly increased the respective exercise prices or other price dependent terms. Tax Benefits Preservation Plan: On January 28, 2024, the Board authorized and declared a dividend of one preferred stock purchase right (a Right) for each outstanding share of common stock. The dividend was payable on February 9, 2024 (the Record Date) to the holders of record of shares of common stock as of the close of business on the Record Date. The description and terms of the Rights are set forth in a Tax Benefits Preservation Plan (the Plan), dated as of January 29, 2024, as the same may be amended from time to time between the Company and Equiniti Trust Company, LLC, as Rights Agent. The Rights and the Plan will expire on the earliest of (i) the close of business on January 29, 2025 (or such later date as may be established by the Board of Directors prior to the Expiration Date as long as the extension is submitted to the shareholders of the Company for ratification at the next annual or special meeting of shareholders succeeding such extension), (ii) the time at which the Rights are redeemed or exchanged pursuant to the Plan, (iii) the time at which the Rights (other than Rights owned by an Acquiring Person) are exchanged pursuant to the Plan, (iv) the repeal of Section 382 of the Code or any successor statute if the Board determines that the Plan is no longer necessary or desirable for the preservation of the Tax Benefits, or (v) the beginning of a taxable year to which the Board determines that no Tax Benefits may be carried forward. Recently Issued Accounting Standards Not Yet Adopted: In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and a description of other segment items (the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss) by reportable segment, as well as disclosure of the title and position of the entity’s CODM and an explanation of how the CODM uses the reported measures of segment profit or loss in assessing segment performance and deciding how to allocate resources. The pronouncement is effective for annual reporting periods in fiscal years beginning after December 15, 2023, and for interim periods in fiscal years beginning after December 15, 2024. We do not expect the adoption of this pronouncement to impact our consolidated financial statements beyond the expansion of our reportable segment disclosures. In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The ASU includes amendments requiring enhanced income tax disclosures, primarily related to standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. The ASU is effective for fiscal years beginning after December 15, 2024, and shall be applied prospectively. The Company is evaluating the standard and determining the extent of additional disclosures that will be required.

REVENUE RECOGNITION

3 Months Ended

Sep. 30, 2024

Revenue from Contract with Customer [Abstract]

REVENUE RECOGNITION

REVENUE RECOGNITION:

Revenue Recognition and Deferred Revenue:

Revenue recognized over time

Revenue recognized at point of sale

Information about receivables, broker fees and deferred revenue subject to the current revenue recognition guidance is as follows:


	September 30, 2024		June 30, 2024		Balance Sheet Classification

	(Dollars in thousands)

Receivables from contracts with customers, net	$	6,799	$	6,887	Receivables, net
Broker fees	8,560		9,369		Other assets

Deferred revenue:
Current
Gift card liability	$	334	$	366	Accrued expenses

Deferred franchise fees open salons	4,549		4,738		Accrued expenses
Total current deferred revenue	$	4,883	$	5,104
Non-current
Deferred franchise fees unopened salons	$	1,755	$	1,783	Other non-current liabilities
Deferred franchise fees open salons	13,608		14,972		Other non-current liabilities
Total non-current deferred revenue	$	15,363	$	16,755


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Balance at beginning of period	$	6,227	$	7,297
Provision for doubtful accounts	689		211
Provision for franchisee rent	127		167
Recoveries	(237)		(237)
Write-offs	(142)		(991)

Other (1)	243		(56)
Balance at end of period	$	6,907	$	6,391

________________________________________________________________________________________

(1)Includes currency fluctuation.


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Balance at beginning of period	$	9,369	$	12,471

Amortization	(617)		(739)
Write-offs	(192)		(109)
Balance at end of period	$	8,560	$	11,623


Remainder of 2025	$	3,412
2026	4,176
2027	3,717
2028	3,037
2029	2,046
Thereafter	1,769
Total	$	18,157

DISCONTINUED OPERATIONS	3 Months Ended
DISCONTINUED OPERATIONS	Sep. 30, 2024
Discontinued Operations and Disposal Groups [Abstract]
DISCONTINUED OPERATIONS	DISCONTINUED OPERATIONS: On June 30, 2022, the Company sold its Opensalon® Pro (OSP) software-as-a-service solution to Soham, Inc. As a result of the sale, the Company classified the OSP business as discontinued operations in the financial statements for all periods presented. In the three months ended September 30, 2024, the Company received $957 thousand of proceeds related to the number of salons migrating to Soham's Zenoti product. No income taxes have been allocated to discontinued operations based on the methodology required by accounting for income taxes guidance. Cash provided by operations includes $957 thousand of cash from discontinued operations.

SHAREHOLDERS' EQUITY (DEFICIT)

3 Months Ended

Sep. 30, 2024

Stockholders' Equity Note [Abstract]

SHAREHOLDERS' EQUITY (DEFICIT)

SHAREHOLDERS' EQUITY (DEFICIT):

Stock-Based Employee Compensation:

During the three months ended September 30, 2024, and 2023, the Company granted restricted stock units as follows:


	Three Months Ended September 30,
	2024	2023

Restricted stock units (RSUs)	—	12,970

The RSUs granted during the three months ended September 30, 2023, vest in equal amounts over a three-year period subsequent to the grant date.

Stock Warrants Issued in Connection with Long-Term Debt:

Share Issuance Program:

INCOME TAXES

3 Months Ended

Sep. 30, 2024

Income Tax Disclosure [Abstract]

INCOME TAXES

INCOME TAXES:

A summary of the income tax benefit and corresponding effective tax rate is as follows:


	Three Months Ended September 30,
	2024			2023

	(Dollars in thousands)




Income tax benefit	$	225		$	148
Effective tax rate	11.1		%	(14.1)		%

With limited exceptions, due to net operating loss carryforwards, our federal, state, and foreign tax returns are open to examination for all years since 2014, 2013, and 2016, respectively.

COMMITMENTS AND CONTINGENCIES	3 Months Ended
COMMITMENTS AND CONTINGENCIES	Sep. 30, 2024
Commitments and Contingencies Disclosure [Abstract]
COMMITMENTS AND CONTINGENCIES	COMMITMENTS AND CONTINGENCIES: The Company is a plaintiff or defendant in various lawsuits and claims arising out of the normal course of business. Like certain other franchisors, the Company has faced allegations of franchise regulation and agreement violations. Additionally, because the Company may be the tenant under a master lease for a location subleased to a franchisee, the Company has faced allegations of nonpayment of rent and associated charges. Further, similar to other retail employers, the Company has faced, and may continue to face, allegations of purported class-wide consumer and wage and hour violations. Litigation is inherently unpredictable, and the outcome of these matters cannot presently be determined. Although the actions are being vigorously defended, the Company could incur judgments in the future or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period.

CASH, CASH EQUIVALENTS AND RESTRICTED CASH

3 Months Ended

Sep. 30, 2024

Cash and Cash Equivalents [Abstract]

CASH, CASH EQUIVALENTS AND RESTRICTED CASH

CASH, CASH EQUIVALENTS AND RESTRICTED CASH:


	September 30, 2024		June 30, 2024

	(Dollars in thousands)

Cash and cash equivalents	$	6,259	$	10,066
Restricted cash, included in other current assets (1)	16,182		19,246
Total cash, cash equivalents and restricted cash	$	22,441	$	29,312

_______________________________________________________________________________

LEASES

3 Months Ended

Sep. 30, 2024

Leases [Abstract]

LEASES

LEASES:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Office rent (1)	$	726	$	825
Lease termination expense (benefit)	52		(13)
Lease liability benefit (2)	(62)		(128)
Franchise salon rent (3)	71		(337)
Company-owned salon rent	277		750
Total	$	1,064	$	1,097

_______________________________________________________________________________

(3)Franchise salon rent is a benefit in the three months ended September 30, 2023, due to settlements with landlords for less than previously accrued.


Fiscal Year	Leases For Franchise Salons		Leases For Company-Owned Salons		Corporate Leases		Total Operating Lease Payments		Sublease Income to be Received from Franchisees		Net Rent Commitments

Remainder of 2025	$	59,802	$	500	$	1,003	$	61,305	$	(59,802)	$	1,503
2026	68,758		500		1,367		70,625		(68,758)		1,867
2027	58,678		295		1,401		60,374		(58,678)		1,696
2028	49,238		286		1,436		50,960		(49,238)		1,722
2029	38,466		126		1,472		40,064		(38,466)		1,598
Thereafter	38,604		12		1,509		40,125		(38,604)		1,521
Total future obligations	$	313,546	$	1,719	$	8,188	$	323,453	$	(313,546)	$	9,907
Less amounts representing interest	37,102		175		910		38,187
Present value of lease liability	$	276,444	$	1,544	$	7,278	$	285,266
Less short-term lease liability	65,533		564		1,064		67,161
Long-term lease liability	$	210,911	$	980	$	6,214	$	218,105

LEASES

LEASES:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Office rent (1)	$	726	$	825
Lease termination expense (benefit)	52		(13)
Lease liability benefit (2)	(62)		(128)
Franchise salon rent (3)	71		(337)
Company-owned salon rent	277		750
Total	$	1,064	$	1,097

_______________________________________________________________________________

(3)Franchise salon rent is a benefit in the three months ended September 30, 2023, due to settlements with landlords for less than previously accrued.


Fiscal Year	Leases For Franchise Salons		Leases For Company-Owned Salons		Corporate Leases		Total Operating Lease Payments		Sublease Income to be Received from Franchisees		Net Rent Commitments

Remainder of 2025	$	59,802	$	500	$	1,003	$	61,305	$	(59,802)	$	1,503
2026	68,758		500		1,367		70,625		(68,758)		1,867
2027	58,678		295		1,401		60,374		(58,678)		1,696
2028	49,238		286		1,436		50,960		(49,238)		1,722
2029	38,466		126		1,472		40,064		(38,466)		1,598
Thereafter	38,604		12		1,509		40,125		(38,604)		1,521
Total future obligations	$	313,546	$	1,719	$	8,188	$	323,453	$	(313,546)	$	9,907
Less amounts representing interest	37,102		175		910		38,187
Present value of lease liability	$	276,444	$	1,544	$	7,278	$	285,266
Less short-term lease liability	65,533		564		1,064		67,161
Long-term lease liability	$	210,911	$	980	$	6,214	$	218,105

FINANCING ARRANGEMENTS

3 Months Ended

Sep. 30, 2024

Debt Disclosure [Abstract]

FINANCING ARRANGEMENTS

FINANCING ARRANGEMENTS:

The Company's debt consists of the following:


	Three Months Ended September 30, 2024	Fiscal Year	Balance at September 30, 2024		Balance at June 30, 2024
		2024

	(Average cash interest rate %)		(Dollars in thousands)

Term loan	9.10%	9.68%	$	104,738	$	105,000
Deferred financing fees			(13,728)		(14,244)
Term loan, net			91,010		90,756
Revolving credit facility	9.10%	9.68%	4,326		10,237
Paid-in-kind interest			1,341		53
Fair value of warrants issued to lenders			(1,501)		(1,501)
Total long-term debt, net			$	95,176	$	99,545

FAIR VALUE MEASUREMENTS	3 Months Ended
FAIR VALUE MEASUREMENTS	Sep. 30, 2024
Fair Value Disclosures [Abstract]
FAIR VALUE MEASUREMENTS	FAIR VALUE MEASUREMENTS: Fair value measurements are categorized into one of three levels based on the lowest level of significant input used: Level 1 (unadjusted quoted prices in active markets); Level 2 (observable market inputs available at the measurement date, other than quoted prices included in Level 1); and Level 3 (unobservable inputs that cannot be corroborated by observable market data). Assets and Liabilities Measured at Fair Value on a Recurring Basis As of September 30, 2024, and June 30, 2024, the estimated fair value of the Company's cash, cash equivalents, restricted cash, receivables, inventory, deferred compensation assets, accounts payable and debt approximated their carrying values. Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis We measure certain assets, including the Company's tangible fixed and other assets, and goodwill, at fair value on a nonrecurring basis when they are deemed to be other than temporarily impaired. The fair values of these assets are determined, when applicable, based on valuation techniques using the best information available, and may include quoted market prices, market comparables and discounted cash flow projections.

EARNINGS PER SHARE

3 Months Ended

Sep. 30, 2024

Earnings Per Share [Abstract]

EARNINGS PER SHARE

EARNINGS PER SHARE:

The following table sets forth the presentation of shares outstanding used in the calculation of basic and diluted earnings per share (EPS):


	Three Months Ended September 30,
	2024	2023

	(Shares in thousands)

Denominator for basic EPS - weighted average common shares	2,343	2,332
Dilutive shares associated with option plans	—	30
Denominator for diluted EPS - weighted average common shares and dilutive potential common shares	2,343	2,362
Options excluded from EPS calculation - anti-dilutive	195	209

SEGMENT INFORMATION

3 Months Ended

Sep. 30, 2024

Segment Reporting [Abstract]

SEGMENT INFORMATION

SEGMENT INFORMATION:


	September 30, 2024		June 30, 2024

FRANCHISE SALONS:
Supercuts	1,932		1,946
SmartStyle/Cost Cutters in Walmart stores	1,216		1,232
Portfolio Brands	1,106		1,117
Total North American salons	4,254		4,295
Total International salons (1)	96		96
Total franchise salons	4,350		4,391
as a percent of total franchise and company-owned salons	99.8	%	99.6	%

COMPANY-OWNED SALONS:
Supercuts	3		3
SmartStyle/Cost Cutters in Walmart stores	1		8
Portfolio Brands	5		6
Total company-owned salons	9		17
as a percent of total franchise and company-owned salons	0.2	%	0.4	%




Total franchise and company-owned salons	4,359		4,408

_______________________________________________________________________________

(1)Canadian and Puerto Rican salons are included in the North American salon totals.


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Revenues:
Franchise	$	45,275	$	51,436
Company-owned	785		1,936
Total revenue	46,060		53,372

Segment adjusted EBITDA:
Franchise	7,986		8,590
Company-owned	(349)		(497)
Total	7,637		8,093
Unallocated expenses (1)	(2,597)		141
Depreciation and amortization	(446)		(370)
Long-lived asset impairment	(352)		—

Stock-based compensation	(1,430)		(630)
Interest expense	(4,846)		(6,188)
Income tax benefit	225		148
Income from discontinued operations	957		—
Total net (loss) income (2)	$	(853)	$	1,194

_______________________________________________________________________________

(1)Unallocated expenses for the three months ended September 30, 2024, includes severance expenses of $2.3 million.

(2)Total is a recalculation; line items calculated individually may not sum to total due to rounding.

Pay vs Performance Disclosure - USD ($) $ in Thousands	3 Months Ended
Pay vs Performance Disclosure - USD ($) $ in Thousands	Sep. 30, 2024	Sep. 30, 2023
Pay vs Performance Disclosure
Net (loss) income	$ (853)	$ 1,194

Insider Trading Arrangements	3 Months Ended
Insider Trading Arrangements	Sep. 30, 2024
Trading Arrangements, by Individual
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)	3 Months Ended
	Sep. 30, 2024
Accounting Policies [Abstract]
Goodwill	Goodwill: The Company assesses goodwill impairment on an annual basis, during the Company's fourth fiscal quarter, and between annual assessments if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. An interim impairment analysis was not required in the three months ended September 30, 2024.
Recently Issued Accounting Standards Not Yet Adopted	Recently Issued Accounting Standards Not Yet Adopted: In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and a description of other segment items (the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss) by reportable segment, as well as disclosure of the title and position of the entity’s CODM and an explanation of how the CODM uses the reported measures of segment profit or loss in assessing segment performance and deciding how to allocate resources. The pronouncement is effective for annual reporting periods in fiscal years beginning after December 15, 2023, and for interim periods in fiscal years beginning after December 15, 2024. We do not expect the adoption of this pronouncement to impact our consolidated financial statements beyond the expansion of our reportable segment disclosures. In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The ASU includes amendments requiring enhanced income tax disclosures, primarily related to standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. The ASU is effective for fiscal years beginning after December 15, 2024, and shall be applied prospectively. The Company is evaluating the standard and determining the extent of additional disclosures that will be required.
Revenue Recognition and Deferred Revenue	Revenue Recognition and Deferred Revenue: Revenue recognized over time Royalty and advertising fund revenues represent sales-based royalties that are recognized in the period in which the sales occur. Generally, royalty and advertising fund revenues are billed and collected monthly in arrears. Advertising fund revenues and expenditures, which must be spent on marketing and related activities per the franchise agreements, are recorded on a gross basis within the unaudited Condensed Consolidated Statements of Operations. The treatment increases both the gross amount of reported revenue and expense and generally has no impact on operating income and net income. Franchise fees are billed and received upon the signing of the franchise agreement. Recognition of these fees is deferred until the salon opens and is then recognized over the term of the franchise agreement, which is typically 10 years. Franchise rental income is a result of the Company signing leases on behalf of franchisees and entering into sublease arrangements with the franchisees. The Company recognizes franchise rental income and expense when it is due to the landlord. Revenue recognized at point of sale Company-owned salon revenues are recognized at the time when the services are provided, or the guest receives and pays for the merchandise. Revenues from purchases made with gift cards are also recorded when the guest takes possession of the merchandise or services are provided. Gift cards issued by the Company are recorded as a liability (deferred revenue) upon sale and recognized as revenue upon redemption by the guest. Gift card breakage, the amount of gift cards which will not be redeemed, is recognized based on gift card balances with no activity over a 36-month basis. Product sales to franchisees are recorded at the time product is delivered to the franchisee.
Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis	Assets and Liabilities Measured at Fair Value on a Recurring Basis As of September 30, 2024, and June 30, 2024, the estimated fair value of the Company's cash, cash equivalents, restricted cash, receivables, inventory, deferred compensation assets, accounts payable and debt approximated their carrying values. Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis We measure certain assets, including the Company's tangible fixed and other assets, and goodwill, at fair value on a nonrecurring basis when they are deemed to be other than temporarily impaired. The fair values of these assets are determined, when applicable, based on valuation techniques using the best information available, and may include quoted market prices, market comparables and discounted cash flow projections.

REVENUE RECOGNITION (Tables)

3 Months Ended

Sep. 30, 2024

Revenue from Contract with Customer [Abstract]

Schedule of Receivables, Broker Fees and Deferred Revenue

Information about receivables, broker fees and deferred revenue subject to the current revenue recognition guidance is as follows:


	September 30, 2024		June 30, 2024		Balance Sheet Classification

	(Dollars in thousands)

Receivables from contracts with customers, net	$	6,799	$	6,887	Receivables, net
Broker fees	8,560		9,369		Other assets

Deferred revenue:
Current
Gift card liability	$	334	$	366	Accrued expenses

Deferred franchise fees open salons	4,549		4,738		Accrued expenses
Total current deferred revenue	$	4,883	$	5,104
Non-current
Deferred franchise fees unopened salons	$	1,755	$	1,783	Other non-current liabilities
Deferred franchise fees open salons	13,608		14,972		Other non-current liabilities
Total non-current deferred revenue	$	15,363	$	16,755

Schedule of Allowance for Doubtful Accounts

The following table is a rollforward of the allowance for credit losses for the period:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Balance at beginning of period	$	6,227	$	7,297
Provision for doubtful accounts	689		211
Provision for franchisee rent	127		167
Recoveries	(237)		(237)
Write-offs	(142)		(991)

Other (1)	243		(56)
Balance at end of period	$	6,907	$	6,391

________________________________________________________________________________________

(1)Includes currency fluctuation.

Schedule of Rollforward of Broker Fees

The following table is a rollforward of the broker fee balance for the periods indicated:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Balance at beginning of period	$	9,369	$	12,471

Amortization	(617)		(739)
Write-offs	(192)		(109)
Balance at end of period	$	8,560	$	11,623

Schedule of Estimated Revenue Expected to be Recognized

Estimated revenue expected to be recognized in the future related to deferred franchise fees for open salons as of September 30, 2024, is as follows (dollars in thousands):


Remainder of 2025	$	3,412
2026	4,176
2027	3,717
2028	3,037
2029	2,046
Thereafter	1,769
Total	$	18,157

SHAREHOLDERS' EQUITY (DEFICIT) (Tables)

3 Months Ended

Sep. 30, 2024

Stockholders' Equity Note [Abstract]

Schedule of Share-based Equity Awards Granted

During the three months ended September 30, 2024, and 2023, the Company granted restricted stock units as follows:


	Three Months Ended September 30,
	2024	2023

Restricted stock units (RSUs)	—	12,970

INCOME TAXES (Tables)

3 Months Ended

Sep. 30, 2024

Income Tax Disclosure [Abstract]

Summary of Income Tax (Expense) Benefits and Corresponding Effective Tax Rates

A summary of the income tax benefit and corresponding effective tax rate is as follows:


	Three Months Ended September 30,
	2024			2023

	(Dollars in thousands)




Income tax benefit	$	225		$	148
Effective tax rate	11.1		%	(14.1)		%

CASH, CASH EQUIVALENTS AND RESTRICTED CASH (Tables)

3 Months Ended

Sep. 30, 2024

Cash and Cash Equivalents [Abstract]

Schedule of Cash and Cash Equivalents


	September 30, 2024		June 30, 2024

	(Dollars in thousands)

Cash and cash equivalents	$	6,259	$	10,066
Restricted cash, included in other current assets (1)	16,182		19,246
Total cash, cash equivalents and restricted cash	$	22,441	$	29,312

_______________________________________________________________________________

Schedule of Restricted Cash and Cash Equivalents


	September 30, 2024		June 30, 2024

	(Dollars in thousands)

Cash and cash equivalents	$	6,259	$	10,066
Restricted cash, included in other current assets (1)	16,182		19,246
Total cash, cash equivalents and restricted cash	$	22,441	$	29,312

_______________________________________________________________________________

LEASES (Tables)

3 Months Ended

Sep. 30, 2024

Leases [Abstract]

Schedule of Real Estate Taxes and Other Occupancy Expenses

Total rent includes the following:


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Office rent (1)	$	726	$	825
Lease termination expense (benefit)	52		(13)
Lease liability benefit (2)	(62)		(128)
Franchise salon rent (3)	71		(337)
Company-owned salon rent	277		750
Total	$	1,064	$	1,097

_______________________________________________________________________________

(3)Franchise salon rent is a benefit in the three months ended September 30, 2023, due to settlements with landlords for less than previously accrued.

Schedule of Lessor, Future Operating Lease Commitments


Fiscal Year	Leases For Franchise Salons		Leases For Company-Owned Salons		Corporate Leases		Total Operating Lease Payments		Sublease Income to be Received from Franchisees		Net Rent Commitments

Remainder of 2025	$	59,802	$	500	$	1,003	$	61,305	$	(59,802)	$	1,503
2026	68,758		500		1,367		70,625		(68,758)		1,867
2027	58,678		295		1,401		60,374		(58,678)		1,696
2028	49,238		286		1,436		50,960		(49,238)		1,722
2029	38,466		126		1,472		40,064		(38,466)		1,598
Thereafter	38,604		12		1,509		40,125		(38,604)		1,521
Total future obligations	$	313,546	$	1,719	$	8,188	$	323,453	$	(313,546)	$	9,907
Less amounts representing interest	37,102		175		910		38,187
Present value of lease liability	$	276,444	$	1,544	$	7,278	$	285,266
Less short-term lease liability	65,533		564		1,064		67,161
Long-term lease liability	$	210,911	$	980	$	6,214	$	218,105

Schedule of Lessee, Future Operating Lease Commitments


Fiscal Year	Leases For Franchise Salons		Leases For Company-Owned Salons		Corporate Leases		Total Operating Lease Payments		Sublease Income to be Received from Franchisees		Net Rent Commitments

Remainder of 2025	$	59,802	$	500	$	1,003	$	61,305	$	(59,802)	$	1,503
2026	68,758		500		1,367		70,625		(68,758)		1,867
2027	58,678		295		1,401		60,374		(58,678)		1,696
2028	49,238		286		1,436		50,960		(49,238)		1,722
2029	38,466		126		1,472		40,064		(38,466)		1,598
Thereafter	38,604		12		1,509		40,125		(38,604)		1,521
Total future obligations	$	313,546	$	1,719	$	8,188	$	323,453	$	(313,546)	$	9,907
Less amounts representing interest	37,102		175		910		38,187
Present value of lease liability	$	276,444	$	1,544	$	7,278	$	285,266
Less short-term lease liability	65,533		564		1,064		67,161
Long-term lease liability	$	210,911	$	980	$	6,214	$	218,105

FINANCING ARRANGEMENTS (Tables)

3 Months Ended

Sep. 30, 2024

Debt Disclosure [Abstract]

Schedule of long-term debt

The Company's debt consists of the following:


	Three Months Ended September 30, 2024	Fiscal Year	Balance at September 30, 2024		Balance at June 30, 2024
		2024

	(Average cash interest rate %)		(Dollars in thousands)

Term loan	9.10%	9.68%	$	104,738	$	105,000
Deferred financing fees			(13,728)		(14,244)
Term loan, net			91,010		90,756
Revolving credit facility	9.10%	9.68%	4,326		10,237
Paid-in-kind interest			1,341		53
Fair value of warrants issued to lenders			(1,501)		(1,501)
Total long-term debt, net			$	95,176	$	99,545

EARNINGS PER SHARE (Tables)

3 Months Ended

Sep. 30, 2024

Earnings Per Share [Abstract]

Schedule of Shares Outstanding Used in the Calculation of Basic and Diluted Earnings Per Share ("EPS")

The following table sets forth the presentation of shares outstanding used in the calculation of basic and diluted earnings per share (EPS):


	Three Months Ended September 30,
	2024	2023

	(Shares in thousands)

Denominator for basic EPS - weighted average common shares	2,343	2,332
Dilutive shares associated with option plans	—	30
Denominator for diluted EPS - weighted average common shares and dilutive potential common shares	2,343	2,362
Options excluded from EPS calculation - anti-dilutive	195	209

SEGMENT INFORMATION (Tables)

3 Months Ended

Sep. 30, 2024

Segment Reporting [Abstract]

Schedule of Reportable Operating Segment Salons

The Company's reportable operating segments consisted of the following salons:


	September 30, 2024		June 30, 2024

FRANCHISE SALONS:
Supercuts	1,932		1,946
SmartStyle/Cost Cutters in Walmart stores	1,216		1,232
Portfolio Brands	1,106		1,117
Total North American salons	4,254		4,295
Total International salons (1)	96		96
Total franchise salons	4,350		4,391
as a percent of total franchise and company-owned salons	99.8	%	99.6	%

COMPANY-OWNED SALONS:
Supercuts	3		3
SmartStyle/Cost Cutters in Walmart stores	1		8
Portfolio Brands	5		6
Total company-owned salons	9		17
as a percent of total franchise and company-owned salons	0.2	%	0.4	%




Total franchise and company-owned salons	4,359		4,408

_______________________________________________________________________________

(1)Canadian and Puerto Rican salons are included in the North American salon totals.

Schedule of Summarized Financial Information of Reportable Operating Segments


	Three Months Ended September 30,
	2024		2023

	(Dollars in thousands)

Revenues:
Franchise	$	45,275	$	51,436
Company-owned	785		1,936
Total revenue	46,060		53,372

Segment adjusted EBITDA:
Franchise	7,986		8,590
Company-owned	(349)		(497)
Total	7,637		8,093
Unallocated expenses (1)	(2,597)		141
Depreciation and amortization	(446)		(370)
Long-lived asset impairment	(352)		—

Stock-based compensation	(1,430)		(630)
Interest expense	(4,846)		(6,188)
Income tax benefit	225		148
Income from discontinued operations	957		—
Total net (loss) income (2)	$	(853)	$	1,194

_______________________________________________________________________________

(1)Unallocated expenses for the three months ended September 30, 2024, includes severance expenses of $2.3 million.

(2)Total is a recalculation; line items calculated individually may not sum to total due to rounding.

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Goodwill (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Goodwill	$ 173,386,000	$ 173,146,000
Franchise Reporting Unit
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Goodwill	173,400,000	173,100,000
Company-owned
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Goodwill	$ 0	$ 0

BASIS OF PRESENTATION OF UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Reverse Stock Split (Details)	Nov. 29, 2023 $ / shares	Sep. 30, 2024 $ / shares	Jun. 30, 2024 $ / shares	Jun. 24, 2024 $ / shares
Accounting Policies [Abstract]
Conversion ratio	0.05
Common stock par value (in dollars per share)	$ 0.05	$ 0.05	$ 0.05	$ 0.05

REVENUE RECOGNITION - Narrative (Details) - USD ($) $ in Millions	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Disaggregation of Revenue [Line Items]
Revenue recognized, gift card breakage period	36 months
Financing receivable	$ 0.8
Financing receivable, allowance for credit loss	0.2
Franchise Fees
Disaggregation of Revenue [Line Items]
Revenues	$ 1.6	$ 1.7
Revenue recognized over time
Disaggregation of Revenue [Line Items]
Performance obligations expected to be satisfied, expected timing	10 years

REVENUE RECOGNITION - Schedule of Receivables, Broker Fees and Deferred Revenue (Details) - USD ($) $ in Thousands	Sep. 30, 2024	Jun. 30, 2024	Sep. 30, 2023	Jun. 30, 2023
Revenue from Contract with Customer [Abstract]
Receivables from contracts with customers, net	$ 6,799	$ 6,887
Broker fees	8,560	9,369	$ 11,623	$ 12,471
Deferred revenue
Current deferred revenue	4,883	5,104
Non-current deferred revenue	15,363	16,755
Gift card liability
Deferred revenue
Current deferred revenue	334	366
Deferred franchise fees open salons
Deferred revenue
Current deferred revenue	4,549	4,738
Non-current deferred revenue	13,608	14,972
Deferred franchise fees unopened salons
Deferred revenue
Non-current deferred revenue	$ 1,755	$ 1,783

REVENUE RECOGNITION - Schedule of Allowance for Doubtful Accounts (Details) - USD ($) $ in Thousands	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Accounts Receivable, Allowance for Credit Loss [Roll Forward]
Balance at beginning of period	$ 6,227	$ 7,297
Provision for doubtful accounts	689	211
Provision for franchisee rent	127	167
Recoveries	(237)	(237)
Write-offs	(142)	(991)
Other	243	(56)
Balance at end of period	$ 6,907	$ 6,391

REVENUE RECOGNITION - Schedule of Rollforward of Broker Fees (Details) - USD ($) $ in Thousands	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Change In Deferred Costs [Roll Forward]
Balance at beginning of period	$ 9,369	$ 12,471
Amortization	(617)	(739)
Write-offs	(192)	(109)
Balance at end of period	$ 8,560	$ 11,623

REVENUE RECOGNITION - Schedule of Estimated Revenue Expected to be Recognized (Details) $ in Thousands	Sep. 30, 2024 USD ($)
Revenue from Contract with Customer [Abstract]
Performance obligations expected to be satisfied	$ 18,157
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Performance obligations expected to be satisfied	18,157
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-10-01
Revenue from Contract with Customer [Abstract]
Performance obligations expected to be satisfied	3,412
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Performance obligations expected to be satisfied	$ 3,412
Performance obligations expected to be satisfied, expected timing	9 months
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-07-01
Revenue from Contract with Customer [Abstract]
Performance obligations expected to be satisfied	$ 4,176
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Performance obligations expected to be satisfied	$ 4,176
Performance obligations expected to be satisfied, expected timing	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2026-07-01
Revenue from Contract with Customer [Abstract]
Performance obligations expected to be satisfied	$ 3,717
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Performance obligations expected to be satisfied	$ 3,717
Performance obligations expected to be satisfied, expected timing	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2027-07-01
Revenue from Contract with Customer [Abstract]
Performance obligations expected to be satisfied	$ 3,037
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Performance obligations expected to be satisfied	$ 3,037
Performance obligations expected to be satisfied, expected timing	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2028-07-01
Revenue from Contract with Customer [Abstract]
Performance obligations expected to be satisfied	$ 2,046
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Performance obligations expected to be satisfied	$ 2,046
Performance obligations expected to be satisfied, expected timing	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2029-07-01
Revenue from Contract with Customer [Abstract]
Performance obligations expected to be satisfied	$ 1,769
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items]
Performance obligations expected to be satisfied	$ 1,769
Performance obligations expected to be satisfied, expected timing

DISCONTINUED OPERATIONS - Narrative (Details) - Opensalon Pro $ in Thousands	3 Months Ended
	Sep. 30, 2024 USD ($)
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items]
Proceeds from divestiture of businesses	$ 957
Cash provided by operation from discontinued operations	$ 957

SHAREHOLDERS' EQUITY (DEFICIT) - Equity Awards Granted (Details) - shares	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Restricted stock units (RSUs)
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Stock granted (in shares)	0	12,970

SHAREHOLDERS' EQUITY (DEFICIT) - Narrative (Details) - USD ($) $ in Millions	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Share-based compensation expense	$ 1.4	$ 0.6
Restricted stock units (RSUs)
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Vesting period	3 years

SHAREHOLDERS' EQUITY (DEFICIT) - Stock Warrants Issues in Connection with Long-Term Debt (Details) - USD ($) $ / shares in Units, $ in Millions	Jun. 24, 2024	Sep. 30, 2024	Jun. 30, 2024	Nov. 29, 2023
Stockholders' Equity Note [Abstract]
Aggregate purchase of warrants (in shares)	407,542
Common stock par value (in dollars per share)	$ 0.05	$ 0.05	$ 0.05	$ 0.05
Exercise price of warrants (in dollars per share)	$ 7.00
Warrants exercisable term	7 years
Stock warrants issued in connection with debt	$ 1.5
Warrants, financing fees	$ 0.2
Aggregate cancelled warrants (in shares)	203,771
Exercise price of cancelled warrants (in dollars per share)	$ 15.00
Warrants exercise price (in dollars per share)	$ 20.00

SHAREHOLDERS' EQUITY (DEFICIT) - Shares Issuance Program (Details) - USD ($) $ in Millions	12 Months Ended
	Jun. 30, 2021	Sep. 30, 2023
Subsidiary, Sale of Stock [Line Items]
Shares, issued (in shares)		0
Shelf Registration
Subsidiary, Sale of Stock [Line Items]
Sale of stock, authorized	$ 150.0
Prospectus Supplement
Subsidiary, Sale of Stock [Line Items]
Sale of stock, authorized	50.0
At-The-Market
Subsidiary, Sale of Stock [Line Items]
Sale of stock, authorized	$ 50.0

INCOME TAXES - Summary of Income Tax Benefits (Details) - USD ($) $ in Thousands	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Income Tax Disclosure [Abstract]
Income tax benefit	$ 225	$ 148
Effective tax rate	11.10%	(14.10%)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Schedule of Cash, Cash Equivalents and Restricted Cash (Details) - USD ($) $ in Thousands	Sep. 30, 2024	Jun. 30, 2024	Sep. 30, 2023	Jun. 30, 2023
Cash and Cash Equivalents [Abstract]
Cash and cash equivalents	$ 6,259	$ 10,066
Restricted cash, included in other current assets	16,182	19,246
Total cash, cash equivalents and restricted cash	$ 22,441	$ 29,312	$ 20,047	$ 21,396

LEASES - Narrative (Details) $ in Thousands	3 Months Ended
LEASES - Narrative (Details) $ in Thousands	Sep. 30, 2024 USD ($) lease renewalOption	Sep. 30, 2023 USD ($)	Jun. 30, 2024
Lessee, Lease, Description [Line Items]
Franchise rental income	$ 21,636	$ 24,667
Franchise rent expense	$ 21,600	$ 24,700
Lessor, term of contract	5 years
Number of leases expected to be renewed \| lease	1
Weighted average remaining lease term	4 years 10 months 28 days		5 years 18 days
Weighted average discount rate	5.26%		5.13%
Number of renewal options \| renewalOption	1
Minimum
Lessee, Lease, Description [Line Items]
Lessee, term of contract	1 year
Lessee, renewal term	5 years
Maximum
Lessee, Lease, Description [Line Items]
Lessee, term of contract	11 years
Lessee, renewal term	10 years

LEASES - Real Estate Taxes and Other Occupancy Expenses (Details)	3 Months Ended
	Sep. 30, 2024 USD ($) floor	Sep. 30, 2023 USD ($)
Lessee, Lease, Description [Line Items]
Total	$ 21,600,000	$ 24,700,000
Number of floors available for sublease \| floor	4
Number of floors subleased \| floor	3
Non-Franchise Lease
Lessee, Lease, Description [Line Items]
Office rent (1)	$ 726,000	825,000
Lease termination expense (benefit)	52,000	(13,000)
Lease liability benefit	(62,000)	(128,000)
Franchise salon rent	71,000	(337,000)
Company-owned salon rent	277,000	750,000
Total	1,064,000	1,097,000
Rental income	$ 200,000	$ 0

LEASES Future - Operating Lease Commitments (Details) - USD ($) $ in Thousands	Sep. 30, 2024	Jun. 30, 2024
Leases, Operating [Abstract]
Remainder of 2025	$ 61,305
2026	70,625
2027	60,374
2028	50,960
2029	40,064
Thereafter	40,125
Total future obligations	323,453
Less amounts representing interest	38,187
Present value of lease liability	285,266
Less short-term lease liability	67,161	$ 69,127
Long-term lease liability	218,105	$ 230,607
Sublease Income to be Received from Franchisees
Remainder of 2025	(59,802)
2026	(68,758)
2027	(58,678)
2028	(49,238)
2029	(38,466)
Thereafter	(38,604)
Total future obligations	(313,546)
Net Rent Commitments
Remainder of 2025	1,503
2026	1,867
2027	1,696
2028	1,722
2029	1,598
Thereafter	1,521
Total future obligations	9,907
Operating Segments \| Franchise
Leases, Operating [Abstract]
Remainder of 2025	59,802
2026	68,758
2027	58,678
2028	49,238
2029	38,466
Thereafter	38,604
Total future obligations	313,546
Less amounts representing interest	37,102
Present value of lease liability	276,444
Less short-term lease liability	65,533
Long-term lease liability	210,911
Operating Segments \| Company-Owned
Leases, Operating [Abstract]
Remainder of 2025	500
2026	500
2027	295
2028	286
2029	126
Thereafter	12
Total future obligations	1,719
Less amounts representing interest	175
Present value of lease liability	1,544
Less short-term lease liability	564
Long-term lease liability	980
Unallocated Corporate
Leases, Operating [Abstract]
Remainder of 2025	1,003
2026	1,367
2027	1,401
2028	1,436
2029	1,472
Thereafter	1,509
Total future obligations	8,188
Less amounts representing interest	910
Present value of lease liability	7,278
Less short-term lease liability	1,064
Long-term lease liability	$ 6,214

FINANCING ARRANGEMENTS - Schedule of Long-term Debt (Details) - USD ($) $ in Thousands	Sep. 30, 2024	Jun. 30, 2024	Jun. 24, 2024	Jun. 30, 2023
Debt Instrument [Line Items]
Paid-in-kind interest	$ 1,341	$ 53
Fair value of warrants issued to lenders	(1,501)	(1,501)
Long-term debt	$ 95,176	99,545
Line of Credit
Debt Instrument [Line Items]
Deferred financing fees		(14,200)
Line of Credit \| Term Loan
Debt Instrument [Line Items]
Interest rate	9.10%		2.50%	9.68%
Term loan	$ 104,738	105,000
Deferred financing fees	(13,728)	(14,244)
Long-term debt	$ 91,010	90,756
Line of Credit \| Revolving Credit Facility
Debt Instrument [Line Items]
Interest rate	9.10%			9.68%
Long-term debt	$ 4,326	$ 10,237

FINANCING ARRANGEMENTS - Narrative (Details) $ in Thousands	1 Months Ended
FINANCING ARRANGEMENTS - Narrative (Details) $ in Thousands	Jun. 30, 2024 USD ($)	Sep. 30, 2024 USD ($)	Jun. 24, 2024	Jun. 30, 2023
Debt Instrument [Line Items]
Minimum liquidity	$ 10,000	$ 10,000
Liquidity amount		11,900
Cash, cash equivalents, and short-term investments		6,300
Current liabilities	103,518	100,957
Remainder of 2025		1,100
2026		1,100
2027		2,600
2028		2,600
2029		2,600
Line of Credit
Debt Instrument [Line Items]
Deferred financing fees	14,200
Original issue discount fee	$ 3,900
Total leverage ratio	3.75
Variable rate	8.50%
Paid-in-kind	4.50%
Term Loan \| Line of Credit
Debt Instrument [Line Items]
Term loan	$ 105,000
Deferred financing fees	$ 14,244	$ 13,728
Variable rate	9.00%
Interest rate		9.10%	2.50%	9.68%
Revolving Credit Facility \| Line of Credit
Debt Instrument [Line Items]
Maximum borrowing capacity	$ 25,000	$ 25,000
Unused borrowing amount capacity		9,200
Unused borrowing amount capacity		$ 15,700
Variable rate	9.00%
Interest rate		9.10%		9.68%
Letter of Credit \| Line of Credit
Debt Instrument [Line Items]
Cash payment (as a percent)	5.25%

EARNINGS PER SHARE (Details) - shares	3 Months Ended
EARNINGS PER SHARE (Details) - shares	Sep. 30, 2024	Sep. 30, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Awards excluded from diluted earnings per share computation (in shares)	195,000	209,000
Equity Based Compensation Awards
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Awards excluded from diluted earnings per share computation (in shares)	194,612	208,819

EARNINGS PER SHARE - Schedule of Shares Outstanding Used in the Calculation of Basic and Diluted Earnings Per Share ("EPS") (Details) - shares shares in Thousands	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Earnings Per Share [Abstract]
Denominator for basic EPS - weighted average common shares (in shares)	2,343	2,332
Dilutive shares associated with option plans (in shares)	0	30
Denominator for diluted EPS - weighted average common shares and dilutive potential common shares (in shares)	2,343	2,362
Options excluded from EPS calculation - anti-dilutive (in shares)	195	209

SEGMENT INFORMATION - Schedule of Reportable Operating Segment Salons (Details)	Sep. 30, 2024 salon franchisee	Jun. 30, 2024 salon franchisee
Franchisor Disclosure [Line Items]
Number of salons \| franchisee	4,359	4,408
Franchise
Franchisor Disclosure [Line Items]
Number of salons	4,350	4,391
Salons as a percent of total Company-owned and Franchise salons	99.80%	99.60%
Franchise \| North American
Franchisor Disclosure [Line Items]
Number of salons	4,254	4,295
Franchise \| International
Franchisor Disclosure [Line Items]
Number of salons	96	96
Franchise \| Supercuts
Franchisor Disclosure [Line Items]
Number of salons	1,932	1,946
Franchise \| SmartStyle/Cost Cutters in Walmart stores
Franchisor Disclosure [Line Items]
Number of salons	1,216	1,232
Franchise \| Portfolio Brands
Franchisor Disclosure [Line Items]
Number of salons	1,106	1,117
Company-Owned
Franchisor Disclosure [Line Items]
Number of salons	9	17
Salons as a percent of total Company-owned and Franchise salons	0.20%	0.40%
Company-Owned \| Supercuts
Franchisor Disclosure [Line Items]
Number of salons	3	3
Company-Owned \| SmartStyle/Cost Cutters in Walmart stores
Franchisor Disclosure [Line Items]
Number of salons	1	8
Company-Owned \| Portfolio Brands
Franchisor Disclosure [Line Items]
Number of salons	5	6

SEGMENT INFORMATION - Schedule of Summarized Financial Information of Reportable Operating Segments (Details) - USD ($) $ in Thousands	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Revenues:
Revenues	$ 46,060	$ 53,372
Segment adjusted EBITDA:
Unallocated expenses (1)	(2,597)	141
Depreciation and amortization	(446)	(370)
Long-lived asset impairment	(352)	0
Stock-based compensation	(1,430)	(630)
Interest expense	(4,846)	(6,188)
Income tax benefit	225	148
Income from discontinued operations	957	0
Net (loss) income	(853)	1,194
Severance expenses	(2,300)
Operating Segments \| Reportable Segments
Segment adjusted EBITDA:
Adjusted EBITDA	7,637	8,093
Operating Segments \| Franchise
Revenues:
Revenues	45,275	51,436
Segment adjusted EBITDA:
Adjusted EBITDA	7,986	8,590
Operating Segments \| Company-owned
Revenues:
Revenues	785	1,936
Segment adjusted EBITDA:
Adjusted EBITDA	$ (349)	$ (497)

Regis (NASDAQ:RGS)
Historical Stock Chart
From Nov 2024 to Dec 2024

Regis (NASDAQ:RGS)
Historical Stock Chart
From Dec 2023 to Dec 2024

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

RGS Regis Corporation

Regis Corporation News

Your Recent History

Company

Business

Popular

Get The App

Trending Now

Toplists

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

RGS Regis Corporation

Regis Corporation News

Your Recent History

Company

Business

Popular

Get The App

Go Ad-Free