# EDGAR Filing Document

**Accession Number:** 0000716643
**File Stem:** 0000716643-25-000041
**Filing Date:** 2025-11
**Character Count:** 117440
**Document Hash:** 00874b800cd1b3b439b1ccdc5f77f536
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000716643-25-000041.hdr.sgml**: 20251112

**ACCESSION NUMBER**: 0000716643-25-000041

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 79

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251112

**DATE AS OF CHANGE**: 20251112

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** REGIS CORP
- **CENTRAL INDEX KEY:** 0000716643
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-PERSONAL SERVICES [7200]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 410749934
- **STATE OF INCORPORATION:** MN
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-12725
- **FILM NUMBER:** 251468409

**BUSINESS ADDRESS:**
- **STREET 1:** 3701 WAYZATA BLVD
- **STREET 2:** SUITE 500
- **CITY:** MINNEAPOLIS
- **STATE:** MN
- **ZIP:** 55416
- **BUSINESS PHONE:** 9529477777

**MAIL ADDRESS:**
- **STREET 1:** 3701 WAYZATA BLVD
- **STREET 2:** SUITE 500
- **CITY:** MINNEAPOLIS
- **STATE:** MN
- **ZIP:** 55416

?xml version='1.0' encoding='ASCII'? rgs-20250930

**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, 2025** |
|  | **OR** |
| ☐ | **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** |
|  | **For the transition period from &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; to &nbsp;&nbsp;&nbsp;&nbsp;** |

---

**Commission file number 1-12725** 

**Regis Corporation**

(Exact name of registrant as specified in its charter)

---

| | | | |
|:---|:---|:---|:---|
| **Minnesota** | **Minnesota** | **Minnesota** | **41-0749934** |
| (State or other jurisdiction of incorporation or organization) | (State or other jurisdiction of incorporation or organization) | (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) | (Address of principal executive offices) | (Address of principal executive offices) | (Zip Code) |
| **(952) 947-7777** | **(952) 947-7777** | **(952) 947-7777** | **(952) 947-7777** |
| (Registrant's telephone number, including area code) | (Registrant's telephone number, including area code) | (Registrant's telephone number, including area code) | (Registrant's telephone number, including area code) |
| (Former name, former address and former fiscal year, if changed since last report) | (Former name, former address and former fiscal year, if changed since last report) | (Former name, former address and former fiscal year, if changed since last report) | (Former name, former address and former fiscal year, if changed since last report) |

---

---

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

---

| | | | |
|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;Large accelerated filer | ☐ | &nbsp;&nbsp;&nbsp;&nbsp;Accelerated filer | ☐ |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-accelerated filer | ☒ | &nbsp;&nbsp;&nbsp;&nbsp;Smaller reporting company | ☒ |
| &nbsp;&nbsp;&nbsp;&nbsp;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 November 5, 2025: 2,480,493

------

<u>REGIS CORPORATION</u>

<u>INDEX</u>

---

| | | | |
|:---|:---|:---|:---|
| <u>[Part I.](#ie915d622a0d14f70aab2b3e6e2b2df96_10)</u> | <u>[Financial Information](#ie915d622a0d14f70aab2b3e6e2b2df96_10)</u> | <u>[Financial Information](#ie915d622a0d14f70aab2b3e6e2b2df96_10)</u> |  |
|  | <u>[Item 1.](#ie915d622a0d14f70aab2b3e6e2b2df96_13)</u> | <u>[Financial Statements (Unaudited):](#ie915d622a0d14f70aab2b3e6e2b2df96_13)</u> |  |
|  |  | <u>[Condensed Consolidated Balance Sheets as of September 30, 202](#ie915d622a0d14f70aab2b3e6e2b2df96_16)[5](#ie915d622a0d14f70aab2b3e6e2b2df96_16)[, and June 30, 20](#ie915d622a0d14f70aab2b3e6e2b2df96_16)[25](#ie915d622a0d14f70aab2b3e6e2b2df96_16)</u> | [3](#ie915d622a0d14f70aab2b3e6e2b2df96_16) |
|  |  | <u>[Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 202](#ie915d622a0d14f70aab2b3e6e2b2df96_19)[5](#ie915d622a0d14f70aab2b3e6e2b2df96_19)[, and 20](#ie915d622a0d14f70aab2b3e6e2b2df96_19)[24](#ie915d622a0d14f70aab2b3e6e2b2df96_19)</u> | [4](#ie915d622a0d14f70aab2b3e6e2b2df96_19) |
|  |  | <u>[Condensed Consolidated Statements of Comprehensive Income (Loss) for the Three Months Ended September 30, 2025, and 2024](#ie915d622a0d14f70aab2b3e6e2b2df96_22)</u> | [5](#ie915d622a0d14f70aab2b3e6e2b2df96_22) |
|  |  | <u>[Condensed Consolidated Statements of Shareholders' Equity](#ie915d622a0d14f70aab2b3e6e2b2df96_25)[for the Three Months Ended September 30, 202](#ie915d622a0d14f70aab2b3e6e2b2df96_25)[5](#ie915d622a0d14f70aab2b3e6e2b2df96_25)[, and 2](#ie915d622a0d14f70aab2b3e6e2b2df96_25)[024](#ie915d622a0d14f70aab2b3e6e2b2df96_25)</u> | [6](#ie915d622a0d14f70aab2b3e6e2b2df96_25) |
|  |  | <u>[Condensed Consolidated Statements of Cash Flows for the Three Months Ended September 30, 202](#ie915d622a0d14f70aab2b3e6e2b2df96_28)[5](#ie915d622a0d14f70aab2b3e6e2b2df96_28)[, and 202](#ie915d622a0d14f70aab2b3e6e2b2df96_28)[4](#ie915d622a0d14f70aab2b3e6e2b2df96_28)</u> | [7](#ie915d622a0d14f70aab2b3e6e2b2df96_28) |
|  |  | <u>[Notes to Condensed Consolidated Financial Statements](#ie915d622a0d14f70aab2b3e6e2b2df96_31)</u> | [8](#ie915d622a0d14f70aab2b3e6e2b2df96_31) |
|  | <u>[Item 2.](#ie915d622a0d14f70aab2b3e6e2b2df96_82)</u> | <u>[Management's Discussion and Analysis of Financial Condition and Results of Operations](#ie915d622a0d14f70aab2b3e6e2b2df96_82)</u> | [26](#ie915d622a0d14f70aab2b3e6e2b2df96_82) |
|  | <u>[Item 3.](#ie915d622a0d14f70aab2b3e6e2b2df96_85)</u> | <u>[Quantitative and Qualitative Disclosures About Market Risk](#ie915d622a0d14f70aab2b3e6e2b2df96_85)</u> | [36](#ie915d622a0d14f70aab2b3e6e2b2df96_85) |
|  | <u>[Item 4.](#ie915d622a0d14f70aab2b3e6e2b2df96_88)</u> | <u>[Controls and Procedures](#ie915d622a0d14f70aab2b3e6e2b2df96_88)</u> | [36](#ie915d622a0d14f70aab2b3e6e2b2df96_88) |
| <u>[Part II.](#ie915d622a0d14f70aab2b3e6e2b2df96_91)</u> | <u>[Other Information](#ie915d622a0d14f70aab2b3e6e2b2df96_91)</u> | <u>[Other Information](#ie915d622a0d14f70aab2b3e6e2b2df96_91)</u> | [37](#ie915d622a0d14f70aab2b3e6e2b2df96_91) |
|  | <u>[Item 1.](#ie915d622a0d14f70aab2b3e6e2b2df96_94)</u> | <u>[Legal Proceedings](#ie915d622a0d14f70aab2b3e6e2b2df96_94)</u> | [37](#ie915d622a0d14f70aab2b3e6e2b2df96_94) |
|  | <u>[Item 1A.](#ie915d622a0d14f70aab2b3e6e2b2df96_97)</u> | <u>[Risk Factors](#ie915d622a0d14f70aab2b3e6e2b2df96_97)</u> | [37](#ie915d622a0d14f70aab2b3e6e2b2df96_97) |
|  | <u>[Item 2.](#ie915d622a0d14f70aab2b3e6e2b2df96_100)</u> | <u>[Unregistered Sales of Equity Securities and Use of Proceeds](#ie915d622a0d14f70aab2b3e6e2b2df96_100)</u> | [38](#ie915d622a0d14f70aab2b3e6e2b2df96_100) |
|  | <u>[Item 5.](#ie915d622a0d14f70aab2b3e6e2b2df96_100)</u> | <u>[Other Information](#ie915d622a0d14f70aab2b3e6e2b2df96_103)</u> | [38](#ie915d622a0d14f70aab2b3e6e2b2df96_100) |
|  | <u>[Item 6.](#ie915d622a0d14f70aab2b3e6e2b2df96_106)</u> | <u>[Exhibits](#ie915d622a0d14f70aab2b3e6e2b2df96_106)</u> | [39](#ie915d622a0d14f70aab2b3e6e2b2df96_106) |
|  | <u>[Signatures](#ie915d622a0d14f70aab2b3e6e2b2df96_109)</u> |  | [40](#ie915d622a0d14f70aab2b3e6e2b2df96_109) |

---

------

**PART I - FINANCIAL INFORMATION**

**Item 1. Financial Statements (Unaudited)**

**REGIS CORPORATION**

**CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)**

**As of September 30, 2025, and June 30, 2025**

**(Dollars in thousands, except per share data)**

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **June 30,<br>2025** |
| **ASSETS** | | |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents (Note 7) | $16560 | $16959 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables, net | 9220 | 9473 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory | 2751 | 2798 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 22873 | 21254 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 51404 | 50484 |
| Property and equipment, net | 9928 | 10085 |
| Goodwill (Note 1) | 183082 | 183436 |
| Other intangibles, net | 5692 | 5830 |
| Right of use asset (Note 8) | 224405 | 229861 |
| Deferred tax asset (Note 5) | 101961 | 102504 |
| Other assets | 15643 | 16757 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $592115 | $598957 |
| **LIABILITIES AND SHAREHOLDERS' EQUITY** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $22194 | $20837 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | 16536 | 19066 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, current portion (Note 9) | 1650 | 1100 |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-term lease liability (Note 8) | 59575 | 60685 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 99955 | 101688 |
| Long-term debt, net (Note 9) | 109605 | 109693 |
| Long-term lease liability (Note 8) | 174309 | 179280 |
| Other non-current liabilities | 20695 | 22680 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 404564 | 413341 |
| Shareholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, $0.05 par value; issued and outstanding, 2,461,270 and 2,435,981 common shares at September 30, 2025, and June 30, 2025, respectively | 123 | 122 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 76110 | 75243 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive income | 7997 | 8286 |
| &nbsp;&nbsp;&nbsp;&nbsp;Retained earnings | 103321 | 101965 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total shareholders' equity | 187551 | 185616 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and shareholders' equity | $592115 | $598957 |

---

_______________________________________________________________________________

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, 2025, and 2024** 

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

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| Revenues: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Royalties | $14036 | $15646 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fees | 1784 | 2352 |
| &nbsp;&nbsp;&nbsp;&nbsp;Advertising fund contributions | 5573 | 5641 |
| &nbsp;&nbsp;&nbsp;&nbsp;Franchise rental income (Note 8) | 17354 | 21636 |
| &nbsp;&nbsp;&nbsp;&nbsp;Company-owned salon revenue | 20211 | 785 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenue | 58958 | 46060 |
| Operating expenses: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 11351 | 14034 |
| &nbsp;&nbsp;&nbsp;&nbsp;Rent (Note 8) | 3223 | 1064 |
| &nbsp;&nbsp;&nbsp;&nbsp;Advertising fund expense | 5573 | 5641 |
| &nbsp;&nbsp;&nbsp;&nbsp;Franchise rent expense | 17354 | 21636 |
| &nbsp;&nbsp;&nbsp;&nbsp;Company-owned salon expense (1) | 14768 | 753 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 768 | 446 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment |  | 352 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 53037 | 43926 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating income | 5921 | 2134 |
| Other (expense) income: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (5271) | (4846) |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on earn-out liability | 1000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other, net | 242 | 677 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from operations before income taxes | 1892 | (2035) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax (expense) benefit | (536) | 225 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from continuing operations | 1356 | (1810) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income from discontinued operations (Note 3) |  | 957 |
| &nbsp;&nbsp;&nbsp;Net income (loss) | $1356 | $(853) |
| Net income (loss) per share: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from continuing operations | $0.56 | $(0.77) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income from discontinued operations |  | 0.41 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) per share (2) | $0.56 | $(0.36) |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Income (loss) from continuing operations | $0.49 | $(0.77) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income from discontinued operations |  | 0.41 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) per share, diluted (2) | $0.49 | $(0.36) |
| Weighted average common and common equivalent shares outstanding: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 2440 | 2343 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 2781 | 2343 |

---

_______________________________________________________________________________

(1)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.

(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 INCOME (LOSS) (Unaudited)**

**For the Three Months Ended September 30, 2025, and 2024** 

**(Dollars in thousands)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| Net income (loss) | $1356 | $(853) |
| Foreign currency translation adjustments | (289) | 152 |
| Comprehensive income (loss) | $1067 | $(701) |

---

_______________________________________________________________________________

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

------

**REGIS CORPORATION**

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

**For the Three Months Ended September 30, 2025, and 2024**

**(Dollars in thousands)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** |
| | **Common Stock** | **Common Stock** | **Additional<br>Paid-In<br>Capital** | **Accumulated<br>Other<br>Comprehensive<br>Income (Loss)** | **Retained Earnings** | **Total** |
| | **Shares** | **Amount** | **Additional<br>Paid-In<br>Capital** | **Accumulated<br>Other<br>Comprehensive<br>Income (Loss)** | **Retained Earnings** | **Total** |
| **Balance, June 30, 2025** | 2435981 | $122 | $75243 | $8286 | $101965 | $185616 |
| Net income |  |  |  |  | 1356 | 1356 |
| Foreign currency translation |  |  |  | (289) |  | (289) |
| Exercise of stock options | 11000 |  | 291 |  |  | 291 |
| Stock-based compensation |  |  | 297 |  |  | 297 |
| Net restricted stock activity | 1722 |  | (19) |  |  | (19) |
| Common stock issued in connection with warrant exercise | 12567 | 1 | 298 |  |  | 299 |
| **Balance, September 30, 2025** | 2461270 | $123 | $76110 | $7997 | $103321 | $187551 |
|  | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** |
|  | **Common Stock** | **Common Stock** | **Additional<br>Paid-In<br>Capital** | **Accumulated<br>Other<br>Comprehensive<br>Income** | **Accumulated Deficit** | **Total** |
|  | **Shares** | **Amount** | **Additional<br>Paid-In<br>Capital** | **Accumulated<br>Other<br>Comprehensive<br>Income** | **Accumulated Deficit** | **Total** |
| **Balance, June 30, 2024** | 2279948 | $114 | $69660 | $8584 | $(21571) | $56787 |
| Net loss |  |  |  |  | (853) | (853) |
| Foreign currency translation |  |  |  | 152 |  | 152 |
| Stock-based compensation |  |  | 335 |  |  | 335 |
| Net restricted stock activity | 2447 |  | (23) |  |  | (23) |
| **Balance, September 30, 2024** | 2282395 | $114 | $69972 | $8736 | $(22424) | $56398 |

---

_______________________________________________________________________________

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, 2025, and 2024** 

**(Dollars in thousands)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| Cash flows provided by (used in) operating activities: |  |  |
| &nbsp;&nbsp;Net income (loss) | $1356 | $(853) |
| &nbsp;&nbsp;Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain from sale of OSP (Note 3) |  | (957) |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 758 | 425 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 462 | (221) |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash interest | 1404 | 1264 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on earn-out liability | (1000) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Long lived asset impairment |  | 352 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 629 | 1430 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discount and financing costs | 906 | 719 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-cash items affecting earnings | 198 | (80) |
| &nbsp;&nbsp;&nbsp;&nbsp;Ad fund | 1069 | 2840 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities (1) | (3499) | (6263) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) operating activities | 2283 | (1344) |
| Cash flows (used in) provided by investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Capital expenditures | (395) | (16) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of OSP, net of fees |  | 957 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by investing activities | (395) | 941 |
| Cash flows (used in) provided by financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Borrowings on revolving credit facility |  | 4326 |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayments of revolving credit facility |  | (10237) |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayments of long-term debt | (1840) | (263) |
| &nbsp;&nbsp;&nbsp;&nbsp;Debt refinancing fees | (8) | (298) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of common stock, net of offering costs | 589 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Taxes paid for shares withheld | (19) | (23) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities | (1278) | (6495) |
| Effect of exchange rate changes on cash and cash equivalents | (48) | 27 |
| Increase (decrease) in cash, cash equivalents, and restricted cash | 562 | (6871) |
| Cash, cash equivalents and restricted cash: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Beginning of period | 35205 | 29312 |
| &nbsp;&nbsp;&nbsp;&nbsp;End of period | $35767 | $22441 |

---

_______________________________________________________________________________&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;

(1)Changes in operating assets and liabilities exclude ad fund and assets and liabilities sold or acquired.

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

------

**REGIS CORPORATION**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(Unaudited)**

**1.&nbsp;&nbsp;&nbsp;&nbsp;BASIS OF PRESENTATION OF UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:**

The unaudited Condensed Consolidated Financial Statements of Regis Corporation (the Company) as of September 30, 2025, and for the three months ended September 30, 2025, and 2024, reflect, in the opinion of management, all adjustments necessary to fairly state the consolidated financial position of the Company as of September 30, 2025, and its consolidated results of operations, comprehensive income (loss), shareholders' equity 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 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 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, 2025, and other documents filed or furnished to the SEC during the current fiscal year.

**Alline Salon Group Acquisition:**

On December 19, 2024, the Company completed the transaction to acquire 100 percent ownership of Super C Group, LLC, doing business as Alline Salon Group (Alline). Refer to Note 13 to the unaudited Condensed Consolidated Financial Statements for additional information regarding the acquisition. The Company's financial results for the three months ended September 30, 2025, include the results of Alline.

**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, 2025.

As further described in Note 13 of these unaudited Condensed Consolidated Financial Statements, the acquisition of Alline resulted in recognition of approximately $10.3 million in goodwill, which was assigned to the company-owned operating segment.

As of September 30, 2025, and June 30, 2025, the franchise reporting unit had goodwill of $172.8 million and $173.2 million, respectively, and the company-owned reporting unit had goodwill of $10.3 million.

------

**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. On January 27, 2025, the Company entered into Amendment No. 1 to the Plan, extending the expiration date of the Plan from January 29, 2025, to January 29, 2028 (the Extension). Pursuant to the terms of the Plan, the Company submitted the Extension to its shareholders for ratification at the October 28, 2025 annual shareholders meeting, and the shareholders ratified the Plan. The Rights and the Plan will now expire on the earliest of (i) the close of business on January 29, 2028 (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, as defined by the Plan) are exchanged pursuant to the Plan, (iv) the repeal of Section 382 of the U.S. Internal Revenue Code of 1982, as amended (the Code), or any successor statute if the Board determines that the Plan is no longer necessary or desirable for the preservation of certain unrecognized 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 December 2023, the Financial Accounting Standards Board (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 annual reporting periods beginning after December 15, 2024, and shall be applied prospectively. The Company is currently evaluating the impact this new guidance will have on its annual disclosures for the current fiscal year.

In November 2024, the FASB issued the ASC 2024-03 "Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-04) Disaggregation of Income Statement of Expenses" which requires additional disclosure of the nature of expenses included in the income statement in response to requests from investors for more information about an entity's expenses. The new standard requires disclosures about specific types of expenses included in the expense captions presented on the face of the income statement as disclosures about selling expenses. The guidance is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027. The requirements will be applied prospectively with the option for retrospective application. Early adoption is permitted. The Company is currently evaluating the impact this new guidance will have on its financial statements and disclosures.

In July 2025, the FASB issued the ASC 2025-05 "Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets." The ASU includes amendments which provide entities with a practical expedient to assume that current conditions as of the balance sheet date will remain unchanged for the remaining life of the assets, effectively simplifying credit loss estimations for certain situations. The guidance is effective for annual reporting periods beginning after December 15, 2025, and interim reporting periods within fiscal years beginning after that date. The Company does not believe the guidance will have a material impact on its financial statements and disclosures.

------

**2.&nbsp;&nbsp;&nbsp;&nbsp;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 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 typically recognized over 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 revenue recognition guidance is as follows:

---

| | | | |
|:---|:---|:---|:---|
| | **September 30,<br>2025** | **June 30,<br>2025** | **Balance Sheet Classification** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** | |
| Receivables from contracts with customers, net | $7497 | $7378 | Receivables, net |
| Broker fees | 5505 | 5997 | Other assets |
| Deferred revenue: |  |  |  |
| Current |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gift card liability | $402 | $476 | Accrued expenses |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred franchise fees open salons | 3690 | 3832 | Accrued expenses |
| Total current deferred revenue | $4092 | $4308 |  |
| Non-current |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred franchise fees unopened salons | $1396 | $1475 | Other non-current liabilities |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred franchise fees open salons | 8466 | 9394 | Other non-current liabilities |
| Total non-current deferred revenue | $9862 | $10869 |  |

---

------

Receivables relate primarily to payments due for royalties, advertising fees, rent, and sales of salon services and product paid by credit card. The receivables balance is presented net of an allowance for expected credit losses (i.e., doubtful accounts), related to receivables from franchisees. Management estimates the allowance based on the age of the receivable and creditworthiness of the franchisee. The following table is a rollforward of the allowance for credit losses for the periods indicated:

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** |
| Balance at beginning of period | $5015 | $6227 |
| Provision for doubtful accounts (1) | 453 | 689 |
| Provision for franchisee rent (2) | 267 | 127 |
| Recoveries | (714) | (237) |
| Other | 5 | 243 |
| Write-offs | (398) | (142) |
| Balance at end of period | $4628 | $6907 |

---

________________________________________________________________________________________

(1)The provision for doubtful accounts is recognized as general and administrative expense in the Condensed Consolidated Statements of Operations.

(2)The provision for franchisee rent is recognized as rent in the Condensed Consolidated Statements of Operations.

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 in the Condensed Consolidated Statements of Operations. The following table is a rollforward of the broker fee balance for the periods indicated:

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** |
| Balance at beginning of period | $5997 | $9369 |
| Amortization | (492) | (617) |
| Write-offs |  | (192) |
| Balance at end of period | $5505 | $8560 |

---

Deferred revenue includes the gift card liability and deferred franchise fees for unopened salons and open salons. 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, 2025, and 2024, was $1.0 million and $1.6 million, respectively. Estimated revenue expected to be recognized in the future related to deferred franchise fees for open salons as of September 30, 2025, is as follows (dollars in thousands):

---

| | |
|:---|:---|
| Remainder of 2026 | $2766 |
| 2027 | 3303 |
| 2028 | 2624 |
| 2029 | 1702 |
| 2030 | 692 |
| Thereafter | 1069 |
| Total | $12156 |

---

------

**3.&nbsp;&nbsp;&nbsp;&nbsp;DISCONTINUED OPERATIONS:**

On June 30, 2022, the Company sold its Opensalon<sup>®</sup> 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. The Company received no proceeds from the sale in the three months ended September 30, 2025. In the three months ended September 30, 2024, the Company received $1.0 million of proceeds related to the number of salons migrating to Soham's Zenoti product. Income taxes have been allocated to continuing and discontinued operations based on the methodology required by accounting for income taxes guidance. There was no tax impact in the prior year quarter, due to a valuation allowance. Cash provided by operations includes $1.0 million of cash from discontinued operations in the prior year period.

------

**4.&nbsp;&nbsp;&nbsp;&nbsp;SHAREHOLDERS' EQUITY:**

**Stock-Based Employee Compensation:**

During the three months ended September 30, 2025, and 2024, the Company granted restricted stock units as follows:

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| Restricted stock units (RSUs) | 24100 |  |

---

The RSUs granted during the three months ended September 30, 2025, vest in equal amounts over a three-year period subsequent to the grant date.

Total compensation cost for stock-based payment arrangements totaling $0.6 million and $1.4 million for the three months ended September 30, 2025, and 2024, respectively, was recorded within general and administrative on the 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 common stock of the Company, par value $0.05 per share (Common Stock), 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 December 2024, the Company amended the 2024 Credit Agreement. The Company issued additional warrants to affiliates of TCW Asset Management Company, LLC, and Asilia Investments. In connection with this amendment, the warrant holders can purchase up to an aggregate 64,372 shares of Common Stock, at an exercise price equal to $23.86 per share. The warrants are exercisable for a seven-year period beginning December 19, 2024. The warrants may also be exercised on a cashless basis if, at the time of exercise, there is no effective registration statement registering, or the prospectus therein is not available for, the issuance of the shares of Common Stock underlying the warrants.

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, dated January 29, 2024, as the same may be amended from time to time, among the Company and Equiniti Trust Company, LLC (the Plan), 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 (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 combined value of these warrants was valued at $2.8 million using a relative fair value method and accounted for through additional paid-in capital. Further, the related financing fees incurred as a result of warrant issuance are recorded through a contra-equity account and amounted to $0.2 million.

For the warrants originally issued in June 2024, 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. For the warrants issued in December 2024, prior to the second anniversary of the issue date, the Company may call for cancellation up to an aggregate 32,186 shares of Common Stock underlying the warrants for consideration equal to $51.13 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 $68.17. As of September 30, 2025, the Company has no intention of exercising either call provision. The Company will reassess this intention on a quarterly basis.

------

**Stock Warrants Issued in Connection with Consulting Services Agreement:**

On August 1, 2025, as part of a consulting services agreement, the Company issued two warrants to purchase Common Stock of the Company to Forum3 Inc., consisting of: (i) a warrant, exercisable through October 31, 2025, to purchase up to $490,000 in aggregate value of shares of Common Stock at an exercise price of the greater of $22 per share and the 10-day average closing price immediately prior to any exercise (the Initial Warrant); and (ii) a warrant to purchase up to an additional 35,000 shares of Common Stock, at an exercise price of $24.20 per share (the Coverage Warrant). At issuance, the fair value of these warrants was determined to be $0.5 million using the Black-Scholes model as described below. The warrant is not remeasured in future periods as it meets the conditions for equity classification. The Coverage Warrant is eligible to vest proportionally to the extent the Initial Warrant is exercised, and, to the extent vested, will remain exercisable until August 1, 2028.

The Company valued the warrants, based on a Black-Scholes Option Pricing Method, using the life of the warrants as the expected term, expected volatility of 177% , a risk-free interest rate of 4.03%, and a forfeiture rate of 38.8% under the assumption that only $0.3 million of the Initial Warrant would be exercised.

On September 11, 2025, Forum3 Inc. exercised $300,000 of the Initial Warrant at the 10-day average closing price of $23.87 per share for a total of 12,567 shares.

------

**5.&nbsp;&nbsp;&nbsp;&nbsp;INCOME TAXES:**

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

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** |
| Income tax (expense) benefit | $(536) | $225 |
| Effective tax rate | 28.3% | 11.1% |

---

The Company's effective tax rate differed from the U.S. federal statutory tax rate primarily due to the impact of non-deductible items, certain nonrecurring discrete tax items, and the impact of tax credits. The income tax provision for the quarter ended September 30, 2025, is primarily a non-cash deferred tax expense, which is no longer offset by a valuation allowance as a result of the valuation allowance release that occurred for the year ended June 30, 2025.

On July 4, 2025, legislation known as the One Big Beautiful Bill Act (OBBBA) was signed into law. The OBBBA makes changes to the United States corporate income tax system, including, among other provisions, the modification of the limitation on business interest deductions under Section 163(j) of the Code, 100 percent bonus depreciation on qualified property and expansion of the 45B FICA Tip Tax Credit provisions applicable to the beauty salon industry. The impacts of the OBBBA are reflected in our results for the quarter ended September 30, 2025.

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.**&nbsp;&nbsp;&nbsp;&nbsp;**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.&nbsp;&nbsp;&nbsp;&nbsp;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 Condensed Consolidated Balance Sheets to the amount of cash, cash equivalents and restricted cash reported on the Condensed Consolidated Statements of Cash Flows:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **June 30,<br>2025** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** |
| Cash and cash equivalents | $16560 | $16959 |
| Restricted cash, included in other current assets (1) | 19207 | 18246 |
| Total cash, cash equivalents and restricted cash | $35767 | $35205 |

---

_______________________________________________________________________________

(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.&nbsp;&nbsp;&nbsp;&nbsp;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,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** |
| Office rent (1) | $754 | $726 |
| Lease termination expense (2) | 123 | 52 |
| Lease liability benefit (3) | (56) | (62) |
| Franchise salon rent | (242) | 71 |
| Company-owned salon rent (4) | 2644 | 277 |
| Total | $3223 | $1064 |

---

_______________________________________________________________________________

(1)Rental income associated with the sublease of the corporate office space is recorded in other income and was $0.3 million and $0.2 million for the three months ended September 30, 2025, and 2024, respectively.

(2)Costs incurred to exit salons before the lease end date in order to relieve the company of future lease obligations.

(3)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.

(4)Includes rent related to the Alline salons acquired in December 2024. See Note 13.

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 Condensed Consolidated Statements of Operations. For the three months ended September 30, 2025, and 2024, franchise rental income and franchise rent expense were $17.4 million and $21.6 million, respectively. These leases generally have lease terms of approximately five years. The Company expects to renew the SmartStyle master lease and certain 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 expected 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 expected lease term. The weighted average remaining lease term was 4.73 and 4.68 years, and the weighted average discount rate was 6.61% and 6.45% for all salon operating leases as of September 30, 2025, and June 30, 2025, respectively.

------

As of September 30, 2025, 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 2026 | $48879 | $5560 | $1028 | $55467 | $(48879) | $6588 |
| 2027 | 57725 | 5679 | 1401 | 64805 | (57725) | 7080 |
| 2028 | 48508 | 3886 | 1436 | 53830 | (48508) | 5322 |
| 2029 | 38279 | 2237 | 1472 | 41988 | (38279) | 3709 |
| 2030 | 25301 | 1099 | 1509 | 27909 | (25301) | 2608 |
| Thereafter | 27897 | 218 |  | 28115 | (27897) | 218 |
| &nbsp;&nbsp;&nbsp;Total future obligations | $246589 | $18679 | $6846 | $272114 | $(246589) | $25525 |
| Less amounts representing interest | 35737 | 1860 | 633 | 38230 |  |  |
| &nbsp;&nbsp;&nbsp;Present value of lease liability | $210852 | $16819 | $6213 | $233884 |  |  |
| Less short-term lease liability | 52152 | 6279 | 1144 | 59575 |  |  |
| &nbsp;&nbsp;&nbsp;Long-term lease liability | $158700 | $10540 | $5069 | $174309 |  |  |

---

**9.&nbsp;&nbsp;&nbsp;&nbsp;FINANCING ARRANGEMENTS:**

The Company's debt consists of the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | | **Balance at <br>September 30, 2025** | **Balance at<br> June 30, 2025** |
| | **Three Months Ended September 30, 2025** | **Fiscal Year**<br>**2025** | **Balance at <br>September 30, 2025** | **Balance at<br> June 30, 2025** |
| | **(Average cash interest rate %)** | **(Average cash interest rate %)** | **(Dollars in thousands)** | **(Dollars in thousands)** |
| Term loan (1) | 8.80% | 9.14% | $117035 | $118875 |
| Paid-in-kind interest |  |  | 6780 | 5376 |
| Deferred financing fees |  |  | (11420) | (12174) |
| Term loan, net |  |  | 112395 | 112077 |
| Revolving credit facility (1) | 8.80% | 9.14% | 1030 | 1030 |
| Fair value of warrants issued to lenders |  |  | (2170) | (2314) |
| Total debt, net |  |  | 111255 | 110793 |
| &nbsp;&nbsp;Less: long-term debt, current portion |  |  | (1650) | (1100) |
| &nbsp;&nbsp;Total long-term debt, net |  |  | $109605 | $109693 |

---

_______________________________________________________________________________

(1)The term loan and revolving credit facility mature on June 24, 2029. The interest rate applicable to any letter of credit is 5.25% and paid currently in cash.

------

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 is set to expire 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. The 2024 Credit Agreement is considered a troubled debt restructuring, which resulted in a $94.6 million ($39.83 per weighted average diluted share) gain on the extinguishment of the prior agreement. Any unamortized financing fees that existed at the date of the new agreement were written off upon the signing date of the 2024 Credit Agreement. On December 19, 2024, the Company amended the 2024 Credit Agreement for an additional $15.0 million in long-term debt in the form of a term loan (the 2024 Credit Agreement Amendment). In connection with the 2024 Credit Agreement, the Company issued detachable stock warrants to the debt lenders. The Company issued additional warrants to affiliates of TCW Asset Management Company, LLC, and Asilia Investments in connection with the 2024 Credit Agreement Amendment. See Note 4 for additional details. The term loan was provided on the same terms as the original term loan, with respect to maturity and interest rate margins. The $15.0 million in proceeds were used as consideration for the Alline Acquisition. The Company incurred $0.4 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, 2025, the Company had outstanding standby letters of credit under the revolving credit facility of $6.0 million, primarily related to the Company's self-insurance program. As of September 30, 2025, total available liquidity, net of the $10.0 million minimum liquidity covenant, and available credit under the $25.0 million revolving credit facility, as defined by the amended agreement, were $25.5 million and $19.0 million, respectively. The Company was in compliance with its covenants and other requirements of the financing arrangements as of September 30, 2025. The Company's assets serve as collateral to the 2024 Credit Agreement.

The interest rate on the 2024 Credit Agreement is based on the 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, 4.50% of the margin is paid-in-kind (PIK) interest (added to the principal balance and thereafter accruing interest), and the remainder is paid currently in cash. The SOFR base rate applicable to the debt has a floor of 2.50% per annum. The interest rate applicable to any letter of credit is 5.25% and paid currently in cash.

The 2024 Credit Agreement includes scheduled payments totaling $1.1 million in fiscal year 2026, payable quarterly. In fiscal years 2027, 2028 and 2029, scheduled payments total $3.0 million. Additionally, excess cash is swept annually per the terms of the agreement and there is a balloon payment required upon maturity of the agreement in 2029. In the three months ended September 30, 2025, the Company paid $1.5 million to satisfy the annual mandatory prepayment of 75% of excess cash flow as defined in the 2024 Credit Agreement. This amount was applied as a prepayment of the term loan and reduced the Company's unrestricted cash balance accordingly.

------

**10.&nbsp;&nbsp;&nbsp;&nbsp;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, 2025, and June 30, 2025, 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.

The Company recorded the estimated fair value of the contingent consideration liability assumed with the acquisition of Alline. The estimated fair value of the contingent consideration liability is included in the Condensed Consolidated Balance Sheets within other noncurrent liabilities. The earn-out liability is adjusted at fair value quarterly until settled utilizing the Monte Carlo simulation, and changes in fair value are reported in our Condensed Consolidated Statements of Operations. As of September 30, 2025, management's revised estimates indicated a fair value of zero dollars.

The change in the earn-out liability measured at fair value using significant unobservable inputs (Level 3) is as follows:

---

| | |
|:---|:---|
| | **(Dollars in thousands)** |
| Earn-out liability at June 30, 2025 | $1000 |
| Less: gain on earn-out liability | 1000 |
| Earn-out liability at September 30, 2025 | $— |

---

*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.&nbsp;&nbsp;&nbsp;&nbsp;EARNINGS PER SHARE:**

The Company's basic earnings per share is calculated as net income (loss) 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 income (loss) 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 Company's credit and consulting services agreements. 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 stock-based awards as detailed below, 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,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| | **(Shares in thousands)** | **(Shares in thousands)** |
| Denominator for basic EPS - weighted average common shares | 2440 | 2343 |
| Dilutive shares associated with option plans | 341 |  |
| Denominator for diluted EPS - weighted average common shares and dilutive potential common shares | 2781 | 2343 |
| Options excluded from EPS calculation - anti-dilutive | 180 | 195 |

---

------

**12.&nbsp;&nbsp;&nbsp;&nbsp;SEGMENT INFORMATION:**

Segment information is presented on the same basis that the Company internally organizes the business for assessing performance and making decisions regarding allocation of resources. The Company's Chief Operating Decision Maker's (CODM) primary measures of segment performance are revenue and segment adjusted EBITDA. The Company's Chief Executive Officer is the CODM. 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. The Company's CODM does not evaluate reportable segments using assets and capital expenditure information. Segment adjusted EBITDA is defined as income (loss) from continuing operations before interest, income taxes, depreciation, amortization, and impairment. Consistent with our internal management reporting, unallocated expenses include certain items impacting comparability. These unallocated items are not defined terms within 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, goodwill and long-lived asset impairment charges, and the benefit from the Company's debt refinancing.

Financial information concerning the Company's reportable operating segments is shown in the tables below.

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** | **(Dollars in thousands)** |
| | **Franchise** | **Company-owned** | **Consolidated** |
| Total revenue | $38747 | $20211 | $58958 |
| Expenses |  |  |  |
| &nbsp;&nbsp;General and administrative | $10209 | $1142 | $11351 |
| &nbsp;&nbsp;Rent | 430 | 2793 | 3223 |
| &nbsp;&nbsp;Non-margin expenses (1) | 22927 |  | 22927 |
| &nbsp;&nbsp;Company-owned salon expense |  | 14768 | 14768 |
| &nbsp;&nbsp;Depreciation and amortization | 210 | 558 | 768 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating income | $4971 | $950 | $5921 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unallocated expense, net |  |  | (4565) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total net income |  |  | $1356 |
| Segment adjusted EBITDA | $6384 | $1581 | $7965 |

---

_______________________________________________________________________________

(1)Non-margin expenses include advertising fund and franchise rent expenses which are offset in total revenue and, as such, not used as a primary measure of performance by our CODM.

------

Financial information reconciling the Company's reportable operating segments Operating income to Adjusted EBITDA is shown in the table below.

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** | **(Dollars in thousands)** |
| | **Franchise** | **Company-owned** | **Consolidated** |
| Operating income | $4971 | $950 | $5921 |
| Depreciation and amortization | 210 | 558 | 768 |
| Other, net | 242 |  | 242 |
| Gain on earn-out liability | 1000 |  | 1000 |
| Stock-based compensation expense | 629 |  | 629 |
| Discrete items (1) | (668) | 73 | (595) |
| &nbsp;&nbsp;Segment adjusted EBITDA | $6384 | $1581 | $7965 |

---

_______________________________________________________________________________

(1)Discrete items include one-time professional fees and legal settlements, severance expense, the benefit from lease liability decreases in excess of previously impaired right of use asset, lease termination fees and asset retirement obligation costs.

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** | **(Dollars in thousands)** |
| | **Franchise** | **Company-owned** | **Consolidated** |
| Total revenue | $45275 | $785 | $46060 |
| Expenses |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | $13982 | $52 | $14034 |
| &nbsp;&nbsp;&nbsp;&nbsp;Rent | 723 | 341 | 1064 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-margin expenses (1) | 27277 |  | 27277 |
| &nbsp;&nbsp;&nbsp;&nbsp;Company-owned salon expense |  | 753 | 753 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 361 | 85 | 446 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-lived asset impairment | 352 |  | 352 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating income (loss) | $2580 | $(446) | $2134 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unallocated expenses, net |  |  | (2987) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total net loss |  |  | $(853) |
| Segment adjusted EBITDA | $7986 | $(349) | $7637 |

---

_______________________________________________________________________________

(1)Non-margin expenses include advertising fund and franchise rent expenses which are offset in total revenue and, as such, not used as a primary measure of performance by our CODM.

------

Financial information reconciling the Company's reportable operating segments Operating income (loss) to Adjusted EBITDA is shown in the table below.

---

| | | | |
|:---|:---|:---|:---|
| | **For the Three Months Ended September 30, 2024** | **For the Three Months Ended September 30, 2024** | **For the Three Months Ended September 30, 2024** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** | **(Dollars in thousands)** |
| | **Franchise** | **Company-owned** | **Consolidated** |
| Operating income (loss) | $2580 | $(446) | $2134 |
| Depreciation and amortization | 361 | 85 | 446 |
| Long lived asset impairment | 352 |  | 352 |
| Other, net | 677 |  | 677 |
| Stock-based compensation expense | 1430 |  | 1430 |
| Discrete items (1) | 2586 | 12 | 2598 |
| &nbsp;&nbsp;Segment adjusted EBITDA | $7986 | $(349) | $7637 |

---

_______________________________________________________________________________

(1)Discrete items include one-time professional fees and legal settlements, severance expense, the benefit from lease liability decreases in excess of previously impaired right of use asset, lease termination fees and asset retirement obligation costs.

The Franchise reportable operating segment is comprised of franchise salons located mainly in strip center locations and Walmart stores. Franchise salons offer high quality, convenient and value-priced hair care and beauty services and retail products. This segment operates primarily in the U.S., Puerto Rico, and Canada and primarily includes the Supercuts, SmartStyle, Cost Cutters, First Choice Haircutters, Roosters, and Magicuts concepts.

The company-owned salons reportable operating segment is comprised of company-owned salons located mainly in strip center locations. Company-owned salons offer high quality, convenient and value priced hair care and beauty services and retail products. Supercuts, Cost Cutters and other regional trade names operating in the U.S. are generally within the company-owned salons segment.

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

------

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **June 30,<br>2025** |
| **FRANCHISE SALONS:** | | |
| &nbsp;&nbsp;&nbsp;Supercuts | 1688 | 1711 |
| &nbsp;&nbsp;&nbsp;SmartStyle/Cost Cutters in Walmart stores | 1032 | 1049 |
| &nbsp;&nbsp;&nbsp;Portfolio Brands | 802 | 816 |
| Total North American salons | 3522 | 3576 |
| Total International salons (1) | 71 | 71 |
| Total franchise salons | 3593 | 3647 |
| *as a percent of total franchise and company-owned salons* | 92.6% | 92.5% |
| **COMPANY-OWNED SALONS:** |  |  |
| &nbsp;&nbsp;&nbsp;Supercuts | 99 | 100 |
| &nbsp;&nbsp;&nbsp;Portfolio Brands | 187 | 194 |
| Total company-owned salons | 286 | 294 |
| *as a percent of total franchise and company-owned salons* | 7.4% | 7.5% |
| Total franchise and company-owned salons | 3879 | 3941 |

---

_______________________________________________________________________________

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

**13.&nbsp;&nbsp;&nbsp;&nbsp;ACQUISITIONS:**

On December 19, 2024, the Company transferred consideration to acquire 100 percent of the equity interests of Alline (the Alline Acquisition), its largest franchisee, consisting of 314 salons. The transaction provides Regis with a turn-key operating infrastructure and gets the Company closer to salon operations alongside franchisees and the salon portfolio provides a testing ground for brand and operational initiatives.

The acquisition was accounted for as a business combination with the purchase price allocated using information available as of December 31, 2024. Assets acquired and liabilities assumed were recorded at estimated fair values based on management's estimates, available information, and supportable assumptions that management considered reasonable.

As of June 30, 2025, the purchase price and related allocation were revised as a result of additional information obtained and revisions to the provisional estimates of fair value, including, but not limited to, the completion of independent appraisals and valuations related to property and equipment, intangible assets, right of use assets and corresponding lease obligations. There were no adjustments made to these allocations in the three months ended September 30, 2025.

The fair value of total consideration transferred by the Company upon acquisition is $22.6 million, as detailed below.

---

| | |
|:---|:---|
| **<u>Consideration</u>** | **<u>(Dollars in thousands)</u>** |
| Cash, net of cash acquired (1) | $18621 |
| Equity instruments (140,552 of Regis common shares) (2) | 3000 |
| Contingent consideration arrangement (3) | 1000 |
| Fair value of total consideration | $22621 |

---

------

_______________________________________________________________________________

(1)Includes cash transferred of $20.0 million, net of cash acquired of $1.4 million.

(2)The number of common shares (140,552) issued as part of the consideration paid for Alline was determined by dividing the $3.0 million by the 30-trading day volume weighted average price of the common stock as reported on the Nasdaq Global Market as of and including December 17, 2024.

(3)The contingent consideration arrangement requires Regis to pay the former owners of Alline additional cash consideration if certain 4-Wall EBITDA or Adjusted EBITDA thresholds are met for each of the three subsequent annual earn-out periods as well as a cumulative 4-Wall EBITDA or Adjusted EBITDA threshold for the cumulative three subsequent annual earn-out periods. The potential undiscounted amount of all future payments that Regis could be required to make under the contingent consideration arrangement is between $0 and $3.0 million. Regis recognized a fair value of $1.0 million as of June 30, 2025, which is included in other noncurrent liabilities in the Consolidated Balance Sheets in the Company's Annual Report on Form 10-K for the year ended June 30, 2025. As of September 30, 2025, the Company determined the value of the contingent consideration arrangement is $0, and recognized a gain on earn-out liability of $1.0 million in our Condensed Consolidated Statements of Operations for the three months ended September 30, 2025. 4-Wall EBITDA is defined as earnings before interest, tax, depreciation and amortization and excluding corporate general and administrative expenses for acquired salons. The earn-out liability is adjusted at fair value quarterly until settled utilizing the Monte Carlo simulation, and changes in fair value will be reported in our Condensed Consolidated Statements of Operations. Refer to Note 10 to the Condensed Consolidated Financial Statements for additional information regarding the valuation.

------

The following table summarizes the preliminary estimated fair value of the assets acquired and liabilities assumed as of the acquisition date:

---

| | |
|:---|:---|
| | **<u>(Dollars in thousands)</u>** |
| Current assets | $3630 |
| Property and equipment | 7976 |
| Goodwill (1) | 10252 |
| Intangible assets (2) | 3780 |
| Right of use assets | 7292 |
| Other assets | 56 |
| Assumed current liabilities | (2352) |
| Assumed lease liabilities | (8013) |
| Fair value of total consideration | $22621 |

---

_______________________________________________________________________________

(1)Preliminary Goodwill is calculated as the excess of the consideration transferred over the net assets recognized and represents the future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. Specifically, the goodwill that will be recorded as part of the acquisition of Alline includes the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.the expected synergies and other benefits that we believe will result from combining the operations of Alline with the operations of Regis; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.any intangible assets that do not qualify for separate recognition.

Goodwill is not amortized and is deductible for tax purposes. All the goodwill related to the acquisition of Alline is related to our company-owned operating segment. The Company has obtained all the information required to finalize the valuation of the assets acquired and liabilities assumed, except for information related to certain assumed liabilities. As such, we expect that goodwill could change from the amount noted above.

(2)Intangible assets includes $2.4 million related to the preliminary fair value of reacquired rights and $1.4 million related to the fair value of favorable leasehold interests, net.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.The reacquired rights were valued using a form of the income approach where the asset's value is determined by its ability to generate future cash flows by isolating and discounting the cash flows attributable to the asset. The Company assumed a four-year life based on the weighted average remaining contract term, assuming no renewals.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Upon acquisition, the Company assumed lease agreements with lease payments fixed at a rate below the current market rate. As a result, a favorable lease asset of $1.4 million was recorded on the balance sheet. This asset represents the benefit the Company receives from having lease payments below market and will be amortized to rent expense on a straight-line basis over the remaining terms of the respective leases.

The following table provides revenues and operating income from Alline that are included in our Condensed Consolidated Financial Statements:

---

| | |
|:---|:---|
| | **Three Months Ended September 30, 2025** |
| | **(Dollars in thousands)** |
| Total revenues | $19529 |
| Operating income | 1185 |

---

The following table presents pro forma information as if the Alline Acquisition had occurred on July 1, 2024:

---

| | | |
|:---|:---|:---|
| | **Three months ended September 30,** | **Three months ended September 30,** |
| | **2025** | **2024** |
| | **(Dollars in thousands)** | **(Dollars in thousands)** |
| Total revenues | $58958 | $64208 |
| Operating income | 5921 | 3161 |

---

------

**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, 2025, Annual Report on Form 10-K and other documents filed or furnished with the SEC during the current fiscal year.

MD&A includes certain non-GAAP measures. The following items have been excluded from our non-GAAP adjusted EBITDA results: stock-based compensation expense, discontinued operations, one-time professional fees and legal settlements, severance expense, the benefit from lease liability decreases in excess of previously impaired right of use asset, lease termination fees and asset retirement obligation costs.

**MANAGEMENT'S OVERVIEW**

Regis Corporation (NasdaqGM:RGS) is a leader in the beauty salon industry. As of September 30, 2025, the Company franchised or owned 3,879 locations, primarily in North America. Our locations consisted of 3,593 franchised salons and 286 company-owned salons. Regis' franchised and corporate locations operate under concepts such as Supercuts<sup>®</sup>, SmartStyle<sup>®</sup>, Cost Cutters<sup>®</sup>, Roosters<sup>®</sup> and First Choice Haircutters<sup>®</sup>. As of September 30, 2025, the Company had 1,745 employees of which 1,577 were acquired as part of the Alline Acquisition.

**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**

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, 2025. As of September 30, 2025, and June 30, 2025, the franchise reporting unit had goodwill of $172.8 million and $173.2 million, respectively, and the company-owned reporting unit had goodwill of $10.3 million as of both September 30, 2025, and June 30, 2025.

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, 2025, 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, 2025.

------

**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, 2025, a net 54 franchise salons and eight company-owned salons have closed.

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

---

| | | |
|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** |
| | **(Dollars in millions)** | **(Dollars in millions)** |
| System-wide revenue | $273.7 | $285.6 |
| Supercuts | 2.5% | 0.8% |
| SmartStyle | (4.2) | (6.6) |
| Portfolio Brands | 1.1 | (1.1) |
| Total system-wide same-store sales (1) | 0.9% | (1.1)% |

---

_______________________________________________________________________________

(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,** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | |
| | **2025** | **2024** | **2025** | **2024** | |
| | **(Dollars in millions)** | **(Dollars in millions)** | **% of Total<br>Revenue** | **% of Total<br>Revenue** | **(Decrease) Increase** |
| Royalties | $14 | $15.6 | 23.7% | 33.9% | (1020) |
| Fees | 1.8 | 2.4 | 3.1 | 5.2 | (210) |
| Advertising fund contributions | 5.6 | 5.6 | 9.5 | 12.2 | (270) |
| Franchise rental income | 17.4 | 21.6 | 29.5 | 47.0 | (1750) |
| Company-owned salon revenue | 20.2 | 0.8 | 34.2 | 1.7 | 3250 |
| General and administrative | 11.4 | 14.0 | 19.3 | 30.4 | (1110) |
| Rent | 3.2 | 1.1 | 5.4 | 2.4 | 300 |
| Advertising fund expense | 5.6 | 5.6 | 9.5 | 12.2 | (270) |
| Franchise rent expense | 17.4 | 21.6 | 29.5 | 47.0 | (1750) |
| Company-owned salon expense (1) | 14.8 | 0.8 | 25.1 | 1.7 | 2340 |
| Depreciation and amortization | 0.8 | 0.4 | 1.4 | 0.9 | 50 |
| Long-lived asset impairment |  | 0.4 |  | 0.9 | (90) |
| Operating income (2) | 5.9 | 2.1 | 10.0 | 4.6 | 540 |
| Interest expense | (5.3) | (4.8) | (9.0) | (10.4) | (140) |
| Gain on earn-out liability | 1.0 |  | 1.7 |  | 170 |
| Other, net | 0.2 | 0.7 | 0.3 | 1.5 | (120) |
| Income tax (expense) benefit (3) | (0.5) | 0.2 | 28.3 | 11.1 | N/A |
| Income (loss) from continuing operations (2) | 1.4 | (1.8) | 2.4 | (3.9) | 630 |
| Income from discontinued operations |  | 1.0 |  | 2.2 | (220) |
| Net income (loss) (2) | 1.4 | (0.9) | 2.4 | (2.0) | 440 |

---

_______________________________________________________________________________

(1)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.

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

(3)Computed as a percent of income (loss) 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.

------

**<u>Three Months Ended September 30, 2025, Compared with Three Months Ended September 30, 2024</u>**

*Royalties*

During the three months ended September 30, 2025, royalties decreased $1.6 million, or 10.3%, primarily due to a decrease in franchise salon count caused by franchise salon closures and the Alline Acquisition.

*Fees*

During the three months ended September 30, 2025, fees decreased $0.6 million, or 25.0%, primarily due to salon closures and lower rebate fees from our franchise product vendor.

*Advertising Fund Contributions*

Advertising fund contributions remained relatively flat year over year.

*Franchise Rental Income*

During the three months ended September 30, 2025, franchise rental income decreased $4.2 million, or 19.4%, primarily due to the decrease in franchise salon count.

*Company-Owned Salon Revenue*

During the three months ended September 30, 2025, company-owned salon revenue increased $19.4 million from $0.8 million to $20.2 million, due to the increase in company-owned salon count as a result of the Alline Acquisition.

*General and Administrative*

General and administrative expense for the three months ended September 30, 2025, decreased $2.6 million, or 18.6%, primarily due to lower severance and stock-based compensation expense in the current year period.

*Rent*

Rent expense increased $2.1 million, or 190.9%, during the three months ended September 30, 2025, as a result of rent expense associated with the acquired Alline salons.

*Advertising Fund Expense*

Advertising fund expense remained relatively flat year over year.

------

*Franchise Rent Expense*

During the three months ended September 30, 2025, franchise rent expense decreased $4.2 million, or 19.4%, primarily due to the decrease in franchise salon count.

*Company-Owned Salon Expense*

Company-owned salon expense, for the three months ended September 30, 2025, increased $14.0 million from $0.8 million to $14.8 million, primarily due to the strategic Alline Acquisition.

*Depreciation and Amortization*

Depreciation and amortization for the three months ended September 30, 2025, increased $0.4 million, or 100.0%, primarily due to depreciation expense associated with the assets acquired in the Alline Acquisition.

*Long-Lived Asset Impairment*

In the three months ended September 30, 2025, the Company did not record any long-lived asset impairments. 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.

*Interest Expense*

The $0.5 million increase in interest expense for the three months ended September 30, 2025, was primarily due to higher debt outstanding compared to the three months ended September 30, 2024. Cash interest remained relatively flat at $3.0 million for the three months ended September 30, 2025, and 2024.

*Gain on Earn-out Liability* 

The $1.0 million gain on earn-out liability in the three months ended September 30, 2025, is due to a change in the estimated fair value expected to be paid in conjunction with the Alline Acquisition.

*Other, Net* 

Other, net decreased $0.5 million in the three months ended September 30, 2025, primarily due to an unfavorable currency adjustment and unclaimed property revenue in the prior year period, offset partially by corporate office sublease income.

*Income Tax (Expense) Benefit*

During the three months ended September 30, 2025, the Company recognized a tax expense of $0.5 million, with a corresponding effective tax rate of 28.3%, as compared to recognizing a tax benefit of $0.2 million, with a corresponding effective tax rate of 11.1% during the three months ended September 30, 2024. See Note 5 to the unaudited Condensed Consolidated Financial Statements.

*Income from Discontinued Operations*

Income from discontinued operations in the three months ended September 30, 2024, relates to proceeds received 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,** | **Three Months Ended September 30,** | |
| | **2025** | **2024** | **Decrease (1)** |
| | | | **Decrease (1)** |
| | **(Dollars in millions)** | **(Dollars in millions)** | **Decrease (1)** |
| Royalties | $14.0 | $15.6 | $(1.6) |
| Fees | 1.8 | 2.4 | (0.6) |
| Advertising fund contributions | 5.6 | 5.6 |  |
| Franchise rental income | 17.4 | 21.6 | (4.2) |
| &nbsp;&nbsp;Total franchise revenue (1) | $38.7 | $45.3 | $(6.6) |
| Franchise same-store sales (2) | 0.9% | (1.2)% |  |
| Franchise adjusted EBITDA | $6.4 | $8.0 | $(1.6) |
| Total franchise salons | 3593 | 4350 | (757) |

---

_______________________________________________________________________________

(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.

**<u>Three Months Ended September 30, 2025, Compared with Three Months Ended September 30, 2024</u>**

*Franchise Revenue*

Franchise revenue decreased $6.6 million during the three months ended September 30, 2025. The decrease in franchise revenue during the three months ended September 30, 2025, was primarily due to the decrease in franchise salon count.

*Franchise Adjusted EBITDA*

During the three months ended September 30, 2025, franchise adjusted EBITDA totaled $6.4 million, a decrease of $1.6 million compared to the three months ended September 30, 2024. The decline was primarily due to a decrease in royalties and fees, offset partially by decreased general and administrative expenses.

------

**Company-Owned Salons**

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2024** | **Increase (1)** |
| | | | **Increase (1)** |
| | **(Dollars in millions)** | **(Dollars in millions)** | **Increase (1)** |
| Company-owned salon revenue | $20.2 | $0.8 | $19.4 |
| Company-owned salon adjusted EBITDA | $1.6 | $(0.3) | $1.9 |
| Total company-owned salons | 286 | 9 | 277 |

---

_______________________________________________________________________________

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

**<u>Three Months Ended September 30, 2025, Compared with Three Months Ended September 30, 2024</u>**

*Company-Owned Salon Revenue*

Company-owned salon revenue increased $19.4 million during the three months ended September 30, 2025, primarily due to the Alline Acquisition.

*Company-Owned Salon Adjusted EBITDA*

In the three months ended September 30, 2025, company-owned salon adjusted EBITDA improved $1.9 million, primarily due to increased revenues generated by the greater salon count.

------

**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. The agreement was amended in December 2024 in connection with the Alline Acquisition.

**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, 2025, cash and cash equivalents were $16.6 million, with $15.9 million and $0.7 million within the United States and Canada, respectively.

As of September 30, 2025, the Company's borrowing arrangements include a $117.0 million term loan, $6.8 million of paid-in-kind interest and a $25.0 million revolving credit facility that matures in June 2029. As of September 30, 2025, the unused available credit under the revolving credit facility was $19.0 million, and total available liquidity, net of the $10.0 million minimum liquidity covenant, was $25.5 million. See Note 9 to the unaudited Condensed Consolidated Financial Statements.

**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, 2025, 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, 2025, cash provided by operating activities was $2.3 million compared to $1.3 million cash used in operating activities in the three months ended September 30, 2024. Cash provided by (used in) operating activities improved year over year due primarily to a build in restricted ad fund cash and net income in the current year period compared to a net loss in the three months ended September 30, 2024.

*Cash Flows from Investing Activities*

During the three months ended September 30, 2025, cash used in investing activities of $0.4 million was primarily due to capital expenditures. During the three months ended September 30, 2024, cash provided by investing activities of $0.9 million primarily related to OSP sale proceeds.

*Cash Flows from Financing Activities*

During the three months ended September 30, 2025, cash used in financing activities was $1.3 million, primarily as a result of the repayment of long-term debt of $1.8 million, partially offset by $0.6 million of proceeds from the issuance of common stock. During the three months ended September 30, 2024, cash used in financing activities was $6.5 million, primarily as a result of repayments of the revolving credit facility of $10.2 million, partially offset by $4.3 million of borrowings under the 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, 2025, 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, 2025, 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 at fiscal quarter end, was as follows:

---

| | |
|:---|:---|
| | **Debt to<br>Capitalization (1)** |
| September 30, 2025 | 40.3% |
| June 30, 2025 | 40.3% |

---

_______________________________________________________________________________

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

**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, 2025, 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 through this program in fiscal year 2020. As of September 30, 2025, a total accumulated 1.5 million shares have been cumulatively repurchased for $595.4 million. At September 30, 2025, $54.6 million remain outstanding under the approved stock repurchase program. The Company does not expect to repurchase shares in fiscal year 2026.

------

**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 the general economic environment; changes in consumer tastes, hair product innovation, fashion trends and consumer spending patterns; our ability to realize the anticipated benefits of the Alline Acquisition; reliance on franchise royalties and overall success of our franchisees' salons; our salons' dependence on a third-party supplier agreement for merchandise; our and 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' and company-owned 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; potential challenges with the planning or implementation of our new enterprise resource planning system; our ability to minimize risks associated with owning and operating additional salons; 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; potential liabilities related to the employee retention credit received by Alline; reliance on our management team and other key personnel, including a successful search for a new CEO; the ability to attract and retain 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, 2025, 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, 2025.

**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, 2025.

------

**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, 2025, 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 through this program in fiscal year 2020. As of September 30, 2025, a total accumulated 1.5 million shares have been repurchased for $595.4 million. At September 30, 2025, $54.6 million remain outstanding under the approved stock repurchase program. The Company does not expect to repurchase shares in fiscal year 2026.

**Item 5. Other Information**

During the three months ended September 30, 2025, 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**

---

| | |
|:---|:---|
| <u>[Exhibit 31.1](rgs-20250930xex311.htm)</u> | President and Chief Executive Officer of Regis Corporation: Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| <u>[Exhibit 31.2](rgs-20250930xex312.htm)</u> | Executive Vice President and Chief Financial Officer of Regis Corporation: Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| <u>[Exhibit 32](rgs-20250930xex32.htm)</u> | 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, 2025, 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 Income (Loss); (iv) the Condensed Consolidated Statements of Shareholders' Equity; (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 period ended September 30, 2025, 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 12, 2025 | By: | /s/ KERSTEN D. ZUPFER |
|  |  | Kersten D. Zupfer, |
|  |  | Executive Vice President and Chief Financial Officer |
|  |  | (Principal Accounting Officer) |

---

## Exhibit 31.1

**Exhibit No. 31.1**

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

I, Jim Lain, 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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 12, 2025 |
| /s/ Jim Lain |
| Jim Lain, Interim President and Chief Executive Officer |

---

## Exhibit 31.2

**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;

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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;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 12, 2025 |
| /s/ Kersten D. Zupfer |
| Kersten D. Zupfer, Executive Vice President and Chief Financial Officer |

---

## Ex-32

**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, 2025 filed with the Securities and Exchange Commission on the date hereof, Jim Lain, Interim 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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(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 12, 2025 |
| /s/ Jim Lain |
| Jim Lain, Interim President and Chief Executive Officer |
| November 12, 2025 |
| /s/ Kersten D. Zupfer |
| Kersten D. Zupfer, Executive Vice President and Chief Financial Officer |

---

<br>