vs
Side-by-side financial comparison of NORTHRIM BANCORP INC (NRIM) and REGIS CORP (RGS). Click either name above to swap in a different company.
NORTHRIM BANCORP INC is the larger business by last-quarter revenue ($61.2M vs $57.1M, roughly 1.1× REGIS CORP). On growth, REGIS CORP posted the faster year-over-year revenue change (22.3% vs 11.6%). NORTHRIM BANCORP INC produced more free cash flow last quarter ($133.9M vs $891.0K). Over the past eight quarters, NORTHRIM BANCORP INC's revenue compounded faster (18.4% CAGR vs 7.8%).
Northrim Bancorp Inc is a U.S. regional bank holding company based in Anchorage, Alaska. It offers commercial and consumer banking services including deposit accounts, business and personal loans, mortgage products, and wealth management solutions, serving local small businesses, individual customers and corporate clients in its operating areas.
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.
NRIM vs RGS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $61.2M | $57.1M |
| Net Profit | — | $456.0K |
| Gross Margin | 79.9% | — |
| Operating Margin | 27.2% | 10.8% |
| Net Margin | — | 0.8% |
| Revenue YoY | 11.6% | 22.3% |
| Net Profit YoY | — | -94.0% |
| EPS (diluted) | $-2.80 | $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 | $61.2M | $57.1M | ||
| Q3 25 | $77.2M | $59.0M | ||
| Q2 25 | $61.4M | $60.4M | ||
| Q1 25 | $55.8M | $57.0M | ||
| Q4 24 | $54.8M | $46.7M | ||
| Q3 24 | $51.0M | $46.1M | ||
| Q2 24 | $46.5M | $49.4M | ||
| Q1 24 | $43.7M | $49.2M |
| Q4 25 | — | $456.0K | ||
| Q3 25 | $27.1M | $1.4M | ||
| Q2 25 | $11.8M | $116.5M | ||
| Q1 25 | $13.3M | $250.0K | ||
| Q4 24 | — | $7.6M | ||
| Q3 24 | $8.8M | $-853.0K | ||
| Q2 24 | $9.0M | $91.2M | ||
| Q1 24 | $8.2M | $-2.3M |
| Q4 25 | 79.9% | — | ||
| Q3 25 | 84.0% | — | ||
| Q2 25 | 78.5% | — | ||
| Q1 25 | 84.1% | — | ||
| Q4 24 | 77.8% | — | ||
| Q3 24 | 75.2% | — | ||
| Q2 24 | 79.1% | — | ||
| Q1 24 | 78.2% | — |
| Q4 25 | 27.2% | 10.8% | ||
| Q3 25 | 44.8% | 10.0% | ||
| Q2 25 | 25.7% | 12.1% | ||
| Q1 25 | 31.5% | 8.8% | ||
| Q4 24 | 24.3% | 11.8% | ||
| Q3 24 | 22.8% | 4.6% | ||
| Q2 24 | 24.9% | — | ||
| Q1 24 | 24.1% | 8.3% |
| Q4 25 | — | 0.8% | ||
| Q3 25 | 35.1% | 2.3% | ||
| Q2 25 | 19.2% | 192.9% | ||
| Q1 25 | 23.9% | 0.4% | ||
| Q4 24 | — | 16.4% | ||
| Q3 24 | 17.3% | -1.9% | ||
| Q2 24 | 19.4% | 184.7% | ||
| Q1 24 | 18.8% | -4.7% |
| Q4 25 | $-2.80 | $0.16 | ||
| Q3 25 | $1.20 | $0.49 | ||
| Q2 25 | $2.09 | $43.67 | ||
| Q1 25 | $2.38 | $0.08 | ||
| Q4 24 | $-1.83 | $2.71 | ||
| Q3 24 | $0.39 | $-0.36 | ||
| Q2 24 | $1.62 | $38.40 | ||
| Q1 24 | $1.48 | $-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 | — | $18.4M |
| Total DebtLower is stronger | $12.8M | $113.3M |
| Stockholders' EquityBook value | $326.5M | $188.7M |
| Total Assets | $3.3B | $588.3M |
| Debt / EquityLower = less leverage | 0.04× | 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 | — | $6.3M | ||
| Q2 24 | — | $10.1M | ||
| Q1 24 | — | $5.9M |
| Q4 25 | $12.8M | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | $23.0M | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
| Q4 25 | $326.5M | $188.7M | ||
| Q3 25 | $315.7M | $187.6M | ||
| Q2 25 | $290.2M | $185.6M | ||
| Q1 25 | $279.8M | $68.6M | ||
| Q4 24 | $267.1M | $66.7M | ||
| Q3 24 | $260.1M | $56.4M | ||
| Q2 24 | $247.2M | $56.8M | ||
| Q1 24 | $239.3M | $-35.8M |
| Q4 25 | $3.3B | $588.3M | ||
| Q3 25 | $3.3B | $592.1M | ||
| Q2 25 | $3.2B | $599.0M | ||
| Q1 25 | $3.1B | $511.2M | ||
| Q4 24 | $3.0B | $530.1M | ||
| Q3 24 | $3.0B | $508.9M | ||
| Q2 24 | $2.8B | $530.5M | ||
| Q1 24 | $2.8B | $543.7M |
| Q4 25 | 0.04× | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | 0.09× | 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 | $139.3M | $1.7M |
| Free Cash FlowOCF − Capex | $133.9M | $891.0K |
| FCF MarginFCF / Revenue | 218.9% | 1.6% |
| Capex IntensityCapex / Revenue | 8.9% | 1.4% |
| Cash ConversionOCF / Net Profit | — | 3.65× |
| TTM Free Cash FlowTrailing 4 quarters | $235.4M | $14.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $139.3M | $1.7M | ||
| Q3 25 | $92.7M | $2.3M | ||
| Q2 25 | $-4.4M | $6.8M | ||
| Q1 25 | $16.5M | $6.2M | ||
| Q4 24 | $-8.7M | $2.1M | ||
| Q3 24 | $-201.0K | $-1.3M | ||
| Q2 24 | $-38.5M | $5.1M | ||
| Q1 24 | $-5.5M | $-277.0K |
| Q4 25 | $133.9M | $891.0K | ||
| Q3 25 | $89.9M | $1.9M | ||
| Q2 25 | $-4.7M | $6.2M | ||
| Q1 25 | $16.3M | $5.9M | ||
| Q4 24 | $-9.3M | $1.7M | ||
| Q3 24 | $-330.0K | $-1.4M | ||
| Q2 24 | $-39.4M | $5.1M | ||
| Q1 24 | $-6.6M | $-326.0K |
| Q4 25 | 218.9% | 1.6% | ||
| Q3 25 | 116.5% | 3.2% | ||
| Q2 25 | -7.7% | 10.3% | ||
| Q1 25 | 29.3% | 10.3% | ||
| Q4 24 | -17.1% | 3.6% | ||
| Q3 24 | -0.6% | -3.0% | ||
| Q2 24 | -84.7% | 10.3% | ||
| Q1 24 | -15.1% | -0.7% |
| Q4 25 | 8.9% | 1.4% | ||
| Q3 25 | 3.5% | 0.7% | ||
| Q2 25 | 0.5% | 0.9% | ||
| Q1 25 | 0.4% | 0.6% | ||
| Q4 24 | 1.1% | 0.9% | ||
| Q3 24 | 0.3% | 0.0% | ||
| Q2 24 | 1.9% | 0.0% | ||
| Q1 24 | 2.4% | 0.1% |
| Q4 25 | — | 3.65× | ||
| Q3 25 | 3.42× | 1.68× | ||
| Q2 25 | -0.37× | 0.06× | ||
| Q1 25 | 1.24× | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | -0.02× | — | ||
| Q2 24 | -4.27× | 0.06× | ||
| Q1 24 | -0.68× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NRIM
| Community Banking Segment | $44.3M | 72% |
| Specialty Finance Segment | $7.4M | 12% |
| Other | $4.7M | 8% |
| Home Mortgage Lending Segment | $3.6M | 6% |
| Credit And Debit Card | $1.2M | 2% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
