vs
Side-by-side financial comparison of Core Scientific, Inc. (CORZ) and REGIS CORP (RGS). Click either name above to swap in a different company.
Core Scientific, Inc. is the larger business by last-quarter revenue ($79.8M vs $57.1M, roughly 1.4× REGIS CORP). Core Scientific, Inc. runs the higher net margin — 268.5% vs 0.8%, a 267.7% gap on every dollar of revenue. On growth, REGIS CORP posted the faster year-over-year revenue change (22.3% vs -16.0%). REGIS CORP produced more free cash flow last quarter ($891.0K vs $-450.8M). Over the past eight quarters, REGIS CORP's revenue compounded faster (7.8% CAGR vs -33.3%).
Core Scientific is a leading digital asset and high-performance computing infrastructure provider. It operates large energy-efficient data centers across North America, offering cryptocurrency mining services, colocation hosting for blockchain and AI clients, and custom high-performance computing solutions for enterprise tech segments.
REGIS CORPRGSEarnings & Financial Report
Regis Corporation is an American operator of hair salons. As of August 2021, it has 5,563 franchised and 276 company-owned salons. Its headquarters are in Minneapolis, Minnesota.
CORZ vs RGS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $79.8M | $57.1M |
| Net Profit | $214.2M | $456.0K |
| Gross Margin | 26.0% | — |
| Operating Margin | -149.5% | 10.8% |
| Net Margin | 268.5% | 0.8% |
| Revenue YoY | -16.0% | 22.3% |
| Net Profit YoY | 180.6% | -94.0% |
| EPS (diluted) | $-1.63 | $0.16 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $79.8M | $57.1M | ||
| Q3 25 | $81.1M | $59.0M | ||
| Q2 25 | $78.6M | $60.4M | ||
| Q1 25 | $79.5M | $57.0M | ||
| Q4 24 | $94.9M | $46.7M | ||
| Q3 24 | $95.4M | $46.1M | ||
| Q2 24 | $141.1M | $49.4M | ||
| Q1 24 | $179.3M | $49.2M |
| Q4 25 | $214.2M | $456.0K | ||
| Q3 25 | $-144.0M | $1.4M | ||
| Q2 25 | $-936.8M | $116.5M | ||
| Q1 25 | $576.3M | $250.0K | ||
| Q4 24 | $-265.5M | $7.6M | ||
| Q3 24 | $-455.3M | $-853.0K | ||
| Q2 24 | $-902.2M | $91.2M | ||
| Q1 24 | $210.7M | $-2.3M |
| Q4 25 | 26.0% | — | ||
| Q3 25 | 4.8% | — | ||
| Q2 25 | 6.4% | — | ||
| Q1 25 | 10.3% | — | ||
| Q4 24 | 5.0% | — | ||
| Q3 24 | -0.2% | — | ||
| Q2 24 | 27.5% | — | ||
| Q1 24 | 43.3% | — |
| Q4 25 | -149.5% | 10.8% | ||
| Q3 25 | -67.6% | 10.0% | ||
| Q2 25 | -33.4% | 12.1% | ||
| Q1 25 | -59.1% | 8.8% | ||
| Q4 24 | -41.9% | 11.8% | ||
| Q3 24 | -43.2% | 4.6% | ||
| Q2 24 | -64.3% | — | ||
| Q1 24 | 30.8% | 8.3% |
| Q4 25 | 268.5% | 0.8% | ||
| Q3 25 | -177.6% | 2.3% | ||
| Q2 25 | -1191.4% | 192.9% | ||
| Q1 25 | 724.6% | 0.4% | ||
| Q4 24 | -279.7% | 16.4% | ||
| Q3 24 | -477.4% | -1.9% | ||
| Q2 24 | -639.4% | 184.7% | ||
| Q1 24 | 117.5% | -4.7% |
| Q4 25 | $-1.63 | $0.16 | ||
| Q3 25 | $-0.45 | $0.49 | ||
| Q2 25 | $-0.04 | $43.67 | ||
| Q1 25 | $1.24 | $0.08 | ||
| Q4 24 | $0.51 | $2.71 | ||
| Q3 24 | $-1.17 | $-0.36 | ||
| Q2 24 | $-5.05 | $38.40 | ||
| Q1 24 | $0.78 | $-1.00 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $311.4M | $18.4M |
| Total DebtLower is stronger | — | $113.3M |
| Stockholders' EquityBook value | $-962.7M | $188.7M |
| Total Assets | $2.3B | $588.3M |
| Debt / EquityLower = less leverage | — | 0.60× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $311.4M | $18.4M | ||
| Q3 25 | $453.4M | $16.6M | ||
| Q2 25 | $581.3M | $17.0M | ||
| Q1 25 | $697.9M | $13.3M | ||
| Q4 24 | $836.2M | $10.2M | ||
| Q3 24 | $253.0M | $6.3M | ||
| Q2 24 | $96.1M | $10.1M | ||
| Q1 24 | $98.1M | $5.9M |
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | — | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
| Q4 25 | $-962.7M | $188.7M | ||
| Q3 25 | $-1.3B | $187.6M | ||
| Q2 25 | $-1.2B | $185.6M | ||
| Q1 25 | $-308.8M | $68.6M | ||
| Q4 24 | $-943.0M | $66.7M | ||
| Q3 24 | $-826.7M | $56.4M | ||
| Q2 24 | $-1.2B | $56.8M | ||
| Q1 24 | $-318.5M | $-35.8M |
| Q4 25 | $2.3B | $588.3M | ||
| Q3 25 | $2.2B | $592.1M | ||
| Q2 25 | $1.9B | $599.0M | ||
| Q1 25 | $1.5B | $511.2M | ||
| Q4 24 | $1.5B | $530.1M | ||
| Q3 24 | $824.6M | $508.9M | ||
| Q2 24 | $664.2M | $530.5M | ||
| Q1 24 | $814.0M | $543.7M |
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | — | 1.69× | ||
| Q2 24 | — | 1.75× | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $278.3M | $1.7M |
| Free Cash FlowOCF − Capex | $-450.8M | $891.0K |
| FCF MarginFCF / Revenue | -565.1% | 1.6% |
| Capex IntensityCapex / Revenue | 914.0% | 1.4% |
| Cash ConversionOCF / Net Profit | 1.30× | 3.65× |
| TTM Free Cash FlowTrailing 4 quarters | $-779.8M | $14.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $278.3M | $1.7M | ||
| Q3 25 | $131.8M | $2.3M | ||
| Q2 25 | $34.0M | $6.8M | ||
| Q1 25 | $-45.0M | $6.2M | ||
| Q4 24 | $42.9M | $2.1M | ||
| Q3 24 | $5.7M | $-1.3M | ||
| Q2 24 | $1.2M | $5.1M | ||
| Q1 24 | $22.2M | $-277.0K |
| Q4 25 | $-450.8M | $891.0K | ||
| Q3 25 | $-112.7M | $1.9M | ||
| Q2 25 | $-87.3M | $6.2M | ||
| Q1 25 | $-129.0M | $5.9M | ||
| Q4 24 | $-52.1M | $1.7M | ||
| Q3 24 | $-25.5M | $-1.4M | ||
| Q2 24 | $-1.9M | $5.1M | ||
| Q1 24 | $-9.7M | $-326.0K |
| Q4 25 | -565.1% | 1.6% | ||
| Q3 25 | -139.0% | 3.2% | ||
| Q2 25 | -111.0% | 10.3% | ||
| Q1 25 | -162.2% | 10.3% | ||
| Q4 24 | -54.8% | 3.6% | ||
| Q3 24 | -26.7% | -3.0% | ||
| Q2 24 | -1.4% | 10.3% | ||
| Q1 24 | -5.4% | -0.7% |
| Q4 25 | 914.0% | 1.4% | ||
| Q3 25 | 301.5% | 0.7% | ||
| Q2 25 | 154.2% | 0.9% | ||
| Q1 25 | 105.6% | 0.6% | ||
| Q4 24 | 100.0% | 0.9% | ||
| Q3 24 | 32.7% | 0.0% | ||
| Q2 24 | 2.2% | 0.0% | ||
| Q1 24 | 17.8% | 0.1% |
| Q4 25 | 1.30× | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | -0.08× | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.06× | ||
| Q1 24 | 0.11× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CORZ
| Other | $36.3M | 46% |
| Digital Asset Self Mining Service | $31.8M | 40% |
| Colocation Service | $11.6M | 15% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
