vs
Side-by-side financial comparison of EASTERN CO (EML) and REGIS CORP (RGS). Click either name above to swap in a different company.
REGIS CORP is the larger business by last-quarter revenue ($57.1M vs $55.3M, roughly 1.0× EASTERN CO). EASTERN CO runs the higher net margin — 1.0% vs 0.8%, a 0.2% gap on every dollar of revenue. On growth, REGIS CORP posted the faster year-over-year revenue change (22.3% vs -22.4%). EASTERN CO produced more free cash flow last quarter ($3.1M vs $891.0K). Over the past eight quarters, REGIS CORP's revenue compounded faster (7.8% CAGR vs -0.6%).
EASTERN COEMLEarnings & Financial Report
China Eastern Airlines is a major airline in China, headquartered in Changning, Shanghai. It is one of the three major airlines in the country, along with Air China and China Southern Airlines.
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.
EML vs RGS — Head-to-Head
Income Statement — Q3 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $55.3M | $57.1M |
| Net Profit | $578.9K | $456.0K |
| Gross Margin | 22.3% | — |
| Operating Margin | 3.1% | 10.8% |
| Net Margin | 1.0% | 0.8% |
| Revenue YoY | -22.4% | 22.3% |
| Net Profit YoY | 103.8% | -94.0% |
| EPS (diluted) | $0.10 | $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 | $55.3M | $59.0M | ||
| Q2 25 | $70.2M | $60.4M | ||
| Q1 25 | $63.3M | $57.0M | ||
| Q4 24 | $64.3M | $46.7M | ||
| Q3 24 | $71.3M | $46.1M | ||
| Q2 24 | $72.6M | $49.4M | ||
| Q1 24 | $64.6M | $49.2M |
| Q4 25 | — | $456.0K | ||
| Q3 25 | $578.9K | $1.4M | ||
| Q2 25 | $3.4M | $116.5M | ||
| Q1 25 | $1.9M | $250.0K | ||
| Q4 24 | $1.3M | $7.6M | ||
| Q3 24 | $-15.3M | $-853.0K | ||
| Q2 24 | $3.5M | $91.2M | ||
| Q1 24 | $1.9M | $-2.3M |
| Q4 25 | — | — | ||
| Q3 25 | 22.3% | — | ||
| Q2 25 | 23.3% | — | ||
| Q1 25 | 22.4% | — | ||
| Q4 24 | 23.6% | — | ||
| Q3 24 | 25.5% | — | ||
| Q2 24 | 25.4% | — | ||
| Q1 24 | 23.9% | — |
| Q4 25 | — | 10.8% | ||
| Q3 25 | 3.1% | 10.0% | ||
| Q2 25 | 4.5% | 12.1% | ||
| Q1 25 | 5.1% | 8.8% | ||
| Q4 24 | 6.1% | 11.8% | ||
| Q3 24 | 9.5% | 4.6% | ||
| Q2 24 | 8.3% | — | ||
| Q1 24 | 5.3% | 8.3% |
| Q4 25 | — | 0.8% | ||
| Q3 25 | 1.0% | 2.3% | ||
| Q2 25 | 4.9% | 192.9% | ||
| Q1 25 | 3.1% | 0.4% | ||
| Q4 24 | 2.0% | 16.4% | ||
| Q3 24 | -21.5% | -1.9% | ||
| Q2 24 | 4.8% | 184.7% | ||
| Q1 24 | 3.0% | -4.7% |
| Q4 25 | — | $0.16 | ||
| Q3 25 | $0.10 | $0.49 | ||
| Q2 25 | $0.56 | $43.67 | ||
| Q1 25 | $0.32 | $0.08 | ||
| Q4 24 | $0.22 | $2.71 | ||
| Q3 24 | $-2.46 | $-0.36 | ||
| Q2 24 | $0.56 | $38.40 | ||
| Q1 24 | $0.31 | $-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 | $9.2M | $18.4M |
| Total DebtLower is stronger | — | $113.3M |
| Stockholders' EquityBook value | $124.3M | $188.7M |
| Total Assets | $220.0M | $588.3M |
| Debt / EquityLower = less leverage | — | 0.60× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $18.4M | ||
| Q3 25 | $9.2M | $16.6M | ||
| Q2 25 | $9.1M | $17.0M | ||
| Q1 25 | $10.2M | $13.3M | ||
| Q4 24 | $16.1M | $10.2M | ||
| Q3 24 | $9.7M | $6.3M | ||
| Q2 24 | $2.0M | $10.1M | ||
| Q1 24 | $2.1M | $5.9M |
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | $42.2M | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
| Q4 25 | — | $188.7M | ||
| Q3 25 | $124.3M | $187.6M | ||
| Q2 25 | $124.4M | $185.6M | ||
| Q1 25 | $121.0M | $68.6M | ||
| Q4 24 | $120.7M | $66.7M | ||
| Q3 24 | $119.2M | $56.4M | ||
| Q2 24 | $136.5M | $56.8M | ||
| Q1 24 | $134.5M | $-35.8M |
| Q4 25 | — | $588.3M | ||
| Q3 25 | $220.0M | $592.1M | ||
| Q2 25 | $229.4M | $599.0M | ||
| Q1 25 | $232.3M | $511.2M | ||
| Q4 24 | $235.3M | $530.1M | ||
| Q3 24 | $244.2M | $508.9M | ||
| Q2 24 | $255.9M | $530.5M | ||
| Q1 24 | $253.9M | $543.7M |
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | 0.35× | 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 | $3.1M | $1.7M |
| Free Cash FlowOCF − Capex | $3.1M | $891.0K |
| FCF MarginFCF / Revenue | 5.5% | 1.6% |
| Capex IntensityCapex / Revenue | 0.1% | 1.4% |
| Cash ConversionOCF / Net Profit | 5.38× | 3.65× |
| TTM Free Cash FlowTrailing 4 quarters | $12.3M | $14.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $1.7M | ||
| Q3 25 | $3.1M | $2.3M | ||
| Q2 25 | $3.8M | $6.8M | ||
| Q1 25 | $-1.8M | $6.2M | ||
| Q4 24 | $11.0M | $2.1M | ||
| Q3 24 | $-2.9M | $-1.3M | ||
| Q2 24 | $8.4M | $5.1M | ||
| Q1 24 | $2.8M | $-277.0K |
| Q4 25 | — | $891.0K | ||
| Q3 25 | $3.1M | $1.9M | ||
| Q2 25 | $3.0M | $6.2M | ||
| Q1 25 | $-2.7M | $5.9M | ||
| Q4 24 | $9.0M | $1.7M | ||
| Q3 24 | $-7.7M | $-1.4M | ||
| Q2 24 | $7.3M | $5.1M | ||
| Q1 24 | $1.1M | $-326.0K |
| Q4 25 | — | 1.6% | ||
| Q3 25 | 5.5% | 3.2% | ||
| Q2 25 | 4.3% | 10.3% | ||
| Q1 25 | -4.3% | 10.3% | ||
| Q4 24 | 13.9% | 3.6% | ||
| Q3 24 | -10.8% | -3.0% | ||
| Q2 24 | 10.1% | 10.3% | ||
| Q1 24 | 1.7% | -0.7% |
| Q4 25 | — | 1.4% | ||
| Q3 25 | 0.1% | 0.7% | ||
| Q2 25 | 1.1% | 0.9% | ||
| Q1 25 | 1.3% | 0.6% | ||
| Q4 24 | 3.2% | 0.9% | ||
| Q3 24 | 6.7% | 0.0% | ||
| Q2 24 | 1.5% | 0.0% | ||
| Q1 24 | 2.6% | 0.1% |
| Q4 25 | — | 3.65× | ||
| Q3 25 | 5.38× | 1.68× | ||
| Q2 25 | 1.09× | 0.06× | ||
| Q1 25 | -0.95× | 24.80× | ||
| Q4 24 | 8.41× | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | 2.40× | 0.06× | ||
| Q1 24 | 1.43× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EML
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% |
