vs
Side-by-side financial comparison of indie Semiconductor, Inc. (INDI) and REGIS CORP (RGS). Click either name above to swap in a different company.
indie Semiconductor, Inc. is the larger business by last-quarter revenue ($58.0M vs $57.1M, roughly 1.0× REGIS CORP). REGIS CORP runs the higher net margin — 0.8% vs -53.8%, a 54.6% gap on every dollar of revenue. On growth, REGIS CORP posted the faster year-over-year revenue change (22.3% vs -0.0%). REGIS CORP produced more free cash flow last quarter ($891.0K vs $-16.1M). Over the past eight quarters, REGIS CORP's revenue compounded faster (7.8% CAGR vs 5.3%).
indie Semiconductor is a fabless semiconductor manufacturer focused on designing high-performance mixed-signal and embedded system-on-chip solutions for the automotive industry. Its products support advanced driver assistance systems, in-vehicle infotainment, connected car, and electric vehicle applications, serving global auto OEMs and tier 1 suppliers across major global markets.
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.
INDI vs RGS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $58.0M | $57.1M |
| Net Profit | $-31.2M | $456.0K |
| Gross Margin | 37.3% | — |
| Operating Margin | -58.5% | 10.8% |
| Net Margin | -53.8% | 0.8% |
| Revenue YoY | -0.0% | 22.3% |
| Net Profit YoY | 9.1% | -94.0% |
| EPS (diluted) | $-0.16 | $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 | $58.0M | $57.1M | ||
| Q3 25 | $53.7M | $59.0M | ||
| Q2 25 | $51.6M | $60.4M | ||
| Q1 25 | $54.1M | $57.0M | ||
| Q4 24 | $58.0M | $46.7M | ||
| Q3 24 | $54.0M | $46.1M | ||
| Q2 24 | $52.4M | $49.4M | ||
| Q1 24 | $52.4M | $49.2M |
| Q4 25 | $-31.2M | $456.0K | ||
| Q3 25 | $-38.3M | $1.4M | ||
| Q2 25 | $-39.0M | $116.5M | ||
| Q1 25 | $-34.5M | $250.0K | ||
| Q4 24 | $-34.4M | $7.6M | ||
| Q3 24 | $-49.7M | $-853.0K | ||
| Q2 24 | $-19.2M | $91.2M | ||
| Q1 24 | $-31.2M | $-2.3M |
| Q4 25 | 37.3% | — | ||
| Q3 25 | 40.1% | — | ||
| Q2 25 | 40.6% | — | ||
| Q1 25 | 41.7% | — | ||
| Q4 24 | 42.6% | — | ||
| Q3 24 | 39.3% | — | ||
| Q2 24 | 42.2% | — | ||
| Q1 24 | 42.5% | — |
| Q4 25 | -58.5% | 10.8% | ||
| Q3 25 | -71.4% | 10.0% | ||
| Q2 25 | -83.3% | 12.1% | ||
| Q1 25 | -72.0% | 8.8% | ||
| Q4 24 | -58.4% | 11.8% | ||
| Q3 24 | -92.5% | 4.6% | ||
| Q2 24 | -70.0% | — | ||
| Q1 24 | -94.8% | 8.3% |
| Q4 25 | -53.8% | 0.8% | ||
| Q3 25 | -71.3% | 2.3% | ||
| Q2 25 | -75.6% | 192.9% | ||
| Q1 25 | -63.9% | 0.4% | ||
| Q4 24 | -59.2% | 16.4% | ||
| Q3 24 | -92.1% | -1.9% | ||
| Q2 24 | -36.6% | 184.7% | ||
| Q1 24 | -59.6% | -4.7% |
| Q4 25 | $-0.16 | $0.16 | ||
| Q3 25 | $-0.19 | $0.49 | ||
| Q2 25 | $-0.20 | $43.67 | ||
| Q1 25 | $-0.18 | $0.08 | ||
| Q4 24 | $-0.18 | $2.71 | ||
| Q3 24 | $-0.28 | $-0.36 | ||
| Q2 24 | $-0.11 | $38.40 | ||
| Q1 24 | $-0.19 | $-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 | $145.5M | $18.4M |
| Total DebtLower is stronger | $353.4M | $113.3M |
| Stockholders' EquityBook value | $358.0M | $188.7M |
| Total Assets | $840.8M | $588.3M |
| Debt / EquityLower = less leverage | 0.99× | 0.60× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $145.5M | $18.4M | ||
| Q3 25 | $160.9M | $16.6M | ||
| Q2 25 | $192.6M | $17.0M | ||
| Q1 25 | $236.6M | $13.3M | ||
| Q4 24 | $274.2M | $10.2M | ||
| Q3 24 | $96.9M | $6.3M | ||
| Q2 24 | $112.3M | $10.1M | ||
| Q1 24 | $138.2M | $5.9M |
| Q4 25 | $353.4M | $113.3M | ||
| Q3 25 | $353.5M | $111.3M | ||
| Q2 25 | $352.5M | $110.8M | ||
| Q1 25 | $379.0M | $112.0M | ||
| Q4 24 | $381.3M | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
| Q4 25 | $358.0M | $188.7M | ||
| Q3 25 | $369.2M | $187.6M | ||
| Q2 25 | $390.4M | $185.6M | ||
| Q1 25 | $405.6M | $68.6M | ||
| Q4 24 | $417.9M | $66.7M | ||
| Q3 24 | $458.6M | $56.4M | ||
| Q2 24 | $470.7M | $56.8M | ||
| Q1 24 | $432.9M | $-35.8M |
| Q4 25 | $840.8M | $588.3M | ||
| Q3 25 | $855.1M | $592.1M | ||
| Q2 25 | $867.6M | $599.0M | ||
| Q1 25 | $909.0M | $511.2M | ||
| Q4 24 | $941.4M | $530.1M | ||
| Q3 24 | $797.5M | $508.9M | ||
| Q2 24 | $797.3M | $530.5M | ||
| Q1 24 | $803.6M | $543.7M |
| Q4 25 | 0.99× | 0.60× | ||
| Q3 25 | 0.96× | 0.59× | ||
| Q2 25 | 0.90× | 0.60× | ||
| Q1 25 | 0.93× | 1.63× | ||
| Q4 24 | 0.91× | 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 | $-14.4M | $1.7M |
| Free Cash FlowOCF − Capex | $-16.1M | $891.0K |
| FCF MarginFCF / Revenue | -27.8% | 1.6% |
| Capex IntensityCapex / Revenue | 3.0% | 1.4% |
| Cash ConversionOCF / Net Profit | — | 3.65× |
| TTM Free Cash FlowTrailing 4 quarters | $-71.4M | $14.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-14.4M | $1.7M | ||
| Q3 25 | $-6.2M | $2.3M | ||
| Q2 25 | $-7.6M | $6.8M | ||
| Q1 25 | $-29.0M | $6.2M | ||
| Q4 24 | $-6.7M | $2.1M | ||
| Q3 24 | $-22.8M | $-1.3M | ||
| Q2 24 | $-19.7M | $5.1M | ||
| Q1 24 | $-9.3M | $-277.0K |
| Q4 25 | $-16.1M | $891.0K | ||
| Q3 25 | $-10.3M | $1.9M | ||
| Q2 25 | $-13.6M | $6.2M | ||
| Q1 25 | $-31.4M | $5.9M | ||
| Q4 24 | $-8.6M | $1.7M | ||
| Q3 24 | $-29.3M | $-1.4M | ||
| Q2 24 | $-23.4M | $5.1M | ||
| Q1 24 | $-11.7M | $-326.0K |
| Q4 25 | -27.8% | 1.6% | ||
| Q3 25 | -19.2% | 3.2% | ||
| Q2 25 | -26.4% | 10.3% | ||
| Q1 25 | -58.0% | 10.3% | ||
| Q4 24 | -14.8% | 3.6% | ||
| Q3 24 | -54.3% | -3.0% | ||
| Q2 24 | -44.7% | 10.3% | ||
| Q1 24 | -22.3% | -0.7% |
| Q4 25 | 3.0% | 1.4% | ||
| Q3 25 | 7.8% | 0.7% | ||
| Q2 25 | 11.6% | 0.9% | ||
| Q1 25 | 4.4% | 0.6% | ||
| Q4 24 | 3.2% | 0.9% | ||
| Q3 24 | 12.1% | 0.0% | ||
| Q2 24 | 7.0% | 0.0% | ||
| Q1 24 | 4.4% | 0.1% |
| Q4 25 | — | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.06× | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
INDI
| Products | $55.7M | 96% |
| Services | $2.3M | 4% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
