vs
Side-by-side financial comparison of Redwire Corp (RDW) and REGIS CORP (RGS). Click either name above to swap in a different company.
Redwire Corp is the larger business by last-quarter revenue ($108.8M vs $57.1M, roughly 1.9× REGIS CORP). REGIS CORP runs the higher net margin — 0.8% vs -78.6%, a 79.4% gap on every dollar of revenue. On growth, Redwire Corp posted the faster year-over-year revenue change (56.4% vs 22.3%). REGIS CORP produced more free cash flow last quarter ($891.0K vs $-26.5M). Over the past eight quarters, Redwire Corp's revenue compounded faster (11.3% CAGR vs 7.8%).
Redwire Corporation is an American aerospace manufacturer and space infrastructure technology company headquartered in Jacksonville, Florida. The company was formed on June 1, 2020, by the private equity firm AE Industrial Partners, through the combination of its portfolio companies Adcole Space and Deep Space Systems. Redwire went public in January 2021.
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.
RDW vs RGS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $108.8M | $57.1M |
| Net Profit | $-85.5M | $456.0K |
| Gross Margin | 9.6% | — |
| Operating Margin | -75.0% | 10.8% |
| Net Margin | -78.6% | 0.8% |
| Revenue YoY | 56.4% | 22.3% |
| Net Profit YoY | -27.3% | -94.0% |
| EPS (diluted) | $-0.49 | $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 | $108.8M | $57.1M | ||
| Q3 25 | $103.4M | $59.0M | ||
| Q2 25 | $61.8M | $60.4M | ||
| Q1 25 | $61.4M | $57.0M | ||
| Q4 24 | $69.6M | $46.7M | ||
| Q3 24 | $68.6M | $46.1M | ||
| Q2 24 | $78.1M | $49.4M | ||
| Q1 24 | $87.8M | $49.2M |
| Q4 25 | $-85.5M | $456.0K | ||
| Q3 25 | $-41.2M | $1.4M | ||
| Q2 25 | $-97.0M | $116.5M | ||
| Q1 25 | $-2.9M | $250.0K | ||
| Q4 24 | $-67.2M | $7.6M | ||
| Q3 24 | $-21.0M | $-853.0K | ||
| Q2 24 | $-18.1M | $91.2M | ||
| Q1 24 | $-8.1M | $-2.3M |
| Q4 25 | 9.6% | — | ||
| Q3 25 | 16.3% | — | ||
| Q2 25 | -30.9% | — | ||
| Q1 25 | 14.7% | — | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 17.5% | — | ||
| Q2 24 | 16.6% | — | ||
| Q1 24 | 16.9% | — |
| Q4 25 | -75.0% | 10.8% | ||
| Q3 25 | -40.5% | 10.0% | ||
| Q2 25 | -148.8% | 12.1% | ||
| Q1 25 | -23.3% | 8.8% | ||
| Q4 24 | -27.3% | 11.8% | ||
| Q3 24 | -18.2% | 4.6% | ||
| Q2 24 | -9.1% | — | ||
| Q1 24 | -4.1% | 8.3% |
| Q4 25 | -78.6% | 0.8% | ||
| Q3 25 | -39.8% | 2.3% | ||
| Q2 25 | -157.0% | 192.9% | ||
| Q1 25 | -4.8% | 0.4% | ||
| Q4 24 | -96.6% | 16.4% | ||
| Q3 24 | -30.5% | -1.9% | ||
| Q2 24 | -23.2% | 184.7% | ||
| Q1 24 | -9.2% | -4.7% |
| Q4 25 | $-0.49 | $0.16 | ||
| Q3 25 | $-0.29 | $0.49 | ||
| Q2 25 | $-1.41 | $43.67 | ||
| Q1 25 | $-0.09 | $0.08 | ||
| Q4 24 | $-1.39 | $2.71 | ||
| Q3 24 | $-0.37 | $-0.36 | ||
| Q2 24 | $-0.42 | $38.40 | ||
| Q1 24 | $-0.17 | $-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 | $94.5M | $18.4M |
| Total DebtLower is stronger | $85.2M | $113.3M |
| Stockholders' EquityBook value | $1.1B | $188.7M |
| Total Assets | $1.4B | $588.3M |
| Debt / EquityLower = less leverage | 0.08× | 0.60× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $94.5M | $18.4M | ||
| Q3 25 | $52.3M | $16.6M | ||
| Q2 25 | $76.5M | $17.0M | ||
| Q1 25 | — | $13.3M | ||
| Q4 24 | $33.7M | $10.2M | ||
| Q3 24 | $27.8M | $6.3M | ||
| Q2 24 | $30.8M | $10.1M | ||
| Q1 24 | $32.6M | $5.9M |
| Q4 25 | $85.2M | $113.3M | ||
| Q3 25 | $191.0M | $111.3M | ||
| Q2 25 | $190.7M | $110.8M | ||
| Q1 25 | $105.2M | $112.0M | ||
| Q4 24 | $125.7M | $111.5M | ||
| Q3 24 | $123.3M | $95.2M | ||
| Q2 24 | $95.4M | $99.5M | ||
| Q1 24 | $90.5M | $179.7M |
| Q4 25 | $1.1B | $188.7M | ||
| Q3 25 | $928.0M | $187.6M | ||
| Q2 25 | $907.6M | $185.6M | ||
| Q1 25 | $-68.1M | $68.6M | ||
| Q4 24 | $-188.7M | $66.7M | ||
| Q3 24 | $-96.4M | $56.4M | ||
| Q2 24 | $-78.3M | $56.8M | ||
| Q1 24 | $-49.8M | $-35.8M |
| Q4 25 | $1.4B | $588.3M | ||
| Q3 25 | $1.4B | $592.1M | ||
| Q2 25 | $1.5B | $599.0M | ||
| Q1 25 | $314.1M | $511.2M | ||
| Q4 24 | $292.6M | $530.1M | ||
| Q3 24 | $289.9M | $508.9M | ||
| Q2 24 | $260.3M | $530.5M | ||
| Q1 24 | $259.5M | $543.7M |
| Q4 25 | 0.08× | 0.60× | ||
| Q3 25 | 0.21× | 0.59× | ||
| Q2 25 | 0.21× | 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 | $-24.3M | $1.7M |
| Free Cash FlowOCF − Capex | $-26.5M | $891.0K |
| FCF MarginFCF / Revenue | -24.3% | 1.6% |
| Capex IntensityCapex / Revenue | 2.0% | 1.4% |
| Cash ConversionOCF / Net Profit | — | 3.65× |
| TTM Free Cash FlowTrailing 4 quarters | $-190.8M | $14.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-24.3M | $1.7M | ||
| Q3 25 | $-20.3M | $2.3M | ||
| Q2 25 | $-87.7M | $6.8M | ||
| Q1 25 | $-45.1M | $6.2M | ||
| Q4 24 | $7.1M | $2.1M | ||
| Q3 24 | $-17.7M | $-1.3M | ||
| Q2 24 | $-9.5M | $5.1M | ||
| Q1 24 | $2.8M | $-277.0K |
| Q4 25 | $-26.5M | $891.0K | ||
| Q3 25 | $-26.9M | $1.9M | ||
| Q2 25 | $-90.6M | $6.2M | ||
| Q1 25 | $-46.9M | $5.9M | ||
| Q4 24 | $4.7M | $1.7M | ||
| Q3 24 | $-19.3M | $-1.4M | ||
| Q2 24 | $-10.4M | $5.1M | ||
| Q1 24 | $1.2M | $-326.0K |
| Q4 25 | -24.3% | 1.6% | ||
| Q3 25 | -26.0% | 3.2% | ||
| Q2 25 | -146.7% | 10.3% | ||
| Q1 25 | -76.3% | 10.3% | ||
| Q4 24 | 6.8% | 3.6% | ||
| Q3 24 | -28.1% | -3.0% | ||
| Q2 24 | -13.3% | 10.3% | ||
| Q1 24 | 1.4% | -0.7% |
| Q4 25 | 2.0% | 1.4% | ||
| Q3 25 | 6.3% | 0.7% | ||
| Q2 25 | 4.8% | 0.9% | ||
| Q1 25 | 2.9% | 0.6% | ||
| Q4 24 | 3.4% | 0.9% | ||
| Q3 24 | 2.3% | 0.0% | ||
| Q2 24 | 1.2% | 0.0% | ||
| Q1 24 | 1.8% | 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
RDW
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% |
