vs
Side-by-side financial comparison of DoubleDown Interactive Co., Ltd. (DDI) and REGIS CORP (RGS). Click either name above to swap in a different company.
DoubleDown Interactive Co., Ltd. is the larger business by last-quarter revenue ($83.0M vs $57.1M, roughly 1.5× REGIS CORP). DoubleDown Interactive Co., Ltd. runs the higher net margin — 30.2% vs 0.8%, a 29.4% gap on every dollar of revenue. On growth, REGIS CORP posted the faster year-over-year revenue change (22.3% vs 13.7%). DoubleDown Interactive Co., Ltd. produced more free cash flow last quarter ($31.6M vs $891.0K).
Take-Two Interactive Software, Inc. is an American video game holding company based in New York City founded by Ryan Brant in September 1993.
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.
DDI vs RGS — Head-to-Head
Income Statement — Q3 FY2024 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $83.0M | $57.1M |
| Net Profit | $25.0M | $456.0K |
| Gross Margin | 70.1% | — |
| Operating Margin | 42.5% | 10.8% |
| Net Margin | 30.2% | 0.8% |
| Revenue YoY | 13.7% | 22.3% |
| Net Profit YoY | -7.0% | -94.0% |
| EPS (diluted) | $10.11 | $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 | — | $57.1M | ||
| Q3 25 | — | $59.0M | ||
| Q2 25 | — | $60.4M | ||
| Q1 25 | — | $57.0M | ||
| Q4 24 | — | $46.7M | ||
| Q3 24 | $83.0M | $46.1M | ||
| Q2 24 | $88.2M | $49.4M | ||
| Q1 24 | $88.1M | $49.2M |
| Q4 25 | — | $456.0K | ||
| Q3 25 | — | $1.4M | ||
| Q2 25 | — | $116.5M | ||
| Q1 25 | — | $250.0K | ||
| Q4 24 | — | $7.6M | ||
| Q3 24 | $25.0M | $-853.0K | ||
| Q2 24 | $33.2M | $91.2M | ||
| Q1 24 | $30.3M | $-2.3M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 70.1% | — | ||
| Q2 24 | 69.6% | — | ||
| Q1 24 | 68.9% | — |
| Q4 25 | — | 10.8% | ||
| Q3 25 | — | 10.0% | ||
| Q2 25 | — | 12.1% | ||
| Q1 25 | — | 8.8% | ||
| Q4 24 | — | 11.8% | ||
| Q3 24 | 42.5% | 4.6% | ||
| Q2 24 | 41.0% | — | ||
| Q1 24 | 35.2% | 8.3% |
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | 2.3% | ||
| Q2 25 | — | 192.9% | ||
| Q1 25 | — | 0.4% | ||
| Q4 24 | — | 16.4% | ||
| Q3 24 | 30.2% | -1.9% | ||
| Q2 24 | 37.6% | 184.7% | ||
| Q1 24 | 34.4% | -4.7% |
| Q4 25 | — | $0.16 | ||
| Q3 25 | — | $0.49 | ||
| Q2 25 | — | $43.67 | ||
| Q1 25 | — | $0.08 | ||
| Q4 24 | — | $2.71 | ||
| Q3 24 | $10.11 | $-0.36 | ||
| Q2 24 | $13.39 | $38.40 | ||
| Q1 24 | $12.23 | $-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 | $372.7M | $18.4M |
| Total DebtLower is stronger | $37.9M | $113.3M |
| Stockholders' EquityBook value | $815.5M | $188.7M |
| Total Assets | $879.8M | $588.3M |
| Debt / EquityLower = less leverage | 0.05× | 0.60× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $18.4M | ||
| Q3 25 | — | $16.6M | ||
| Q2 25 | — | $17.0M | ||
| Q1 25 | — | $13.3M | ||
| Q4 24 | — | $10.2M | ||
| Q3 24 | $372.7M | $6.3M | ||
| Q2 24 | $339.2M | $10.1M | ||
| Q1 24 | $309.5M | $5.9M |
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | — | $111.5M | ||
| Q3 24 | $37.9M | $95.2M | ||
| Q2 24 | $36.0M | $99.5M | ||
| Q1 24 | $37.1M | $179.7M |
| Q4 25 | — | $188.7M | ||
| Q3 25 | — | $187.6M | ||
| Q2 25 | — | $185.6M | ||
| Q1 25 | — | $68.6M | ||
| Q4 24 | — | $66.7M | ||
| Q3 24 | $815.5M | $56.4M | ||
| Q2 24 | $786.2M | $56.8M | ||
| Q1 24 | $755.2M | $-35.8M |
| Q4 25 | — | $588.3M | ||
| Q3 25 | — | $592.1M | ||
| Q2 25 | — | $599.0M | ||
| Q1 25 | — | $511.2M | ||
| Q4 24 | — | $530.1M | ||
| Q3 24 | $879.8M | $508.9M | ||
| Q2 24 | $852.6M | $530.5M | ||
| Q1 24 | $831.0M | $543.7M |
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | 0.05× | 1.69× | ||
| Q2 24 | 0.05× | 1.75× | ||
| Q1 24 | 0.05× | — |
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 | $31.8M | $1.7M |
| Free Cash FlowOCF − Capex | $31.6M | $891.0K |
| FCF MarginFCF / Revenue | 38.0% | 1.6% |
| Capex IntensityCapex / Revenue | 0.3% | 1.4% |
| Cash ConversionOCF / Net Profit | 1.27× | 3.65× |
| TTM Free Cash FlowTrailing 4 quarters | $129.5M | $14.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $1.7M | ||
| Q3 25 | — | $2.3M | ||
| Q2 25 | — | $6.8M | ||
| Q1 25 | — | $6.2M | ||
| Q4 24 | — | $2.1M | ||
| Q3 24 | $31.8M | $-1.3M | ||
| Q2 24 | $34.4M | $5.1M | ||
| Q1 24 | $34.9M | $-277.0K |
| Q4 25 | — | $891.0K | ||
| Q3 25 | — | $1.9M | ||
| Q2 25 | — | $6.2M | ||
| Q1 25 | — | $5.9M | ||
| Q4 24 | — | $1.7M | ||
| Q3 24 | $31.6M | $-1.4M | ||
| Q2 24 | $34.4M | $5.1M | ||
| Q1 24 | $34.9M | $-326.0K |
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 10.3% | ||
| Q1 25 | — | 10.3% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | 38.0% | -3.0% | ||
| Q2 24 | 39.0% | 10.3% | ||
| Q1 24 | 39.6% | -0.7% |
| Q4 25 | — | 1.4% | ||
| Q3 25 | — | 0.7% | ||
| Q2 25 | — | 0.9% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 0.9% | ||
| Q3 24 | 0.3% | 0.0% | ||
| Q2 24 | 0.0% | 0.0% | ||
| Q1 24 | 0.0% | 0.1% |
| Q4 25 | — | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | 1.27× | — | ||
| Q2 24 | 1.04× | 0.06× | ||
| Q1 24 | 1.15× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DDI
Segment breakdown not available.
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
