Biggest changeFiscal Years 2024 2023 2022 2024 2023 2022 2024 2023 (Dollars in millions) % of Total Revenues (1) Increase (Decrease) Royalties $ 64.1 $ 66.0 $ 65.8 31.6 % 28.4 % 23.8 % 320 460 Fees 10.2 11.3 11.6 5.0 4.8 4.2 20 60 Product sales to franchisees 0.5 2.8 15.1 0.2 1.2 5.5 (100) (430) Advertising fund contributions 25.7 31.7 32.6 12.7 13.6 11.8 (90) 180 Franchise rental income 95.3 111.4 130.8 46.9 47.7 47.4 (80) 30 Company-owned salon revenue 7.3 10.1 20.2 3.6 4.3 7.3 (70) (300) Cost of product sales to franchisees 0.4 3.5 17.4 80.0 125.0 115.2 (4,500) 980 Inventory reserve — 1.2 7.7 — 0.5 2.8 (50) (230) General and administrative 45.4 50.8 65.3 22.4 21.8 23.7 60 (190) Rent 5.5 9.2 9.4 2.7 3.9 3.4 (120) 50 Advertising fund expense 25.7 31.7 32.6 12.7 13.6 11.8 (90) 180 Franchise rent expense 95.3 111.4 130.8 46.9 47.7 47.4 (80) 30 Company-owned salon expense 5.1 8.8 22.0 2.5 3.8 8.0 (130) (420) Depreciation and amortization 3.9 7.7 6.2 1.9 3.3 2.2 (140) 110 Long-lived asset impairment 0.8 0.1 0.5 0.4 — 0.2 40 (20) Goodwill impairment — — 13.1 — — 4.7 — (470) Operating income (loss) (2) 20.9 8.8 (28.9) 10.3 3.8 (10.5) 650 1,430 Interest expense (25.4) (22.1) (12.9) (12.5) (9.5) (4.7) (300) (480) Loss from sale of salon assets to franchisees, net — — (2.3) — — (0.8) — 80 Gain on extinguishment of long-term debt, net 94.6 — — 46.6 — — N/A N/A Other, net (0.2) 1.4 (0.3) (0.1) 0.6 (0.1) (70) 70 Income tax (expense) benefit (3) (0.9) 0.7 (2.0) 1.0 5.5 (4.5) N/A N/A Income (loss) from discontinued operations 2.0 4.0 (39.4) 1.0 1.7 (14.3) (70) 1,600 Net income (loss) (2) 91.1 (7.4) (85.9) 44.9 (3.2) (31.1) 4,810 2,790 ____________________________________________________________________________ (1) Cost of product sales to franchisees is computed as a percent of product sales to franchisees.
Biggest changeFiscal Years 2025 2024 2023 2025 2024 2023 2025 2024 (Dollars in millions) % of Total Revenues (1) (Decrease) Increase Royalties $ 58.2 $ 64.1 $ 66.0 27.7 % 31.6 % 28.4 % (390) 320 Fees 9.7 10.2 11.3 4.6 5.0 4.8 (40) 20 Product sales to franchisees — 0.5 2.8 — 0.2 1.2 (20) (100) Advertising fund contributions 21.9 25.7 31.7 10.4 12.7 13.6 (230) (90) Franchise rental income 76.6 95.3 111.4 36.5 46.9 47.7 (1,040) (80) Company-owned salon revenue 43.7 7.3 10.1 20.8 3.6 4.3 1,720 (70) Cost of product sales to franchisees — 0.4 3.5 N/A 80.0 125.0 N/A (4,500) Inventory reserve — — 1.2 — — 0.5 — (50) General and administrative 46.8 45.4 50.8 22.3 22.4 21.8 (10) 60 Rent 10.5 5.5 9.2 5.0 2.7 3.9 230 (120) Advertising fund expense 21.9 25.7 31.7 10.4 12.7 13.6 (230) (90) Franchise rent expense 76.6 95.3 111.4 36.5 46.9 47.7 (1,040) (80) Company-owned salon expense 31.1 5.1 8.8 14.8 2.5 3.8 1,230 (130) Depreciation and amortization 3.0 3.9 7.7 1.4 1.9 3.3 (50) (140) Long-lived asset impairment 0.4 0.8 0.1 0.2 0.4 — (20) 40 Operating income (2) 19.9 20.9 8.8 9.5 10.3 3.8 (80) 650 Interest expense (20.3) (25.4) (22.1) (9.7) (12.5) (9.5) 280 (300) Gain on extinguishment of long-term debt, net — 94.6 — — 46.6 — N/A N/A Other, net 1.8 (0.2) 1.4 0.9 (0.1) 0.6 100 (70) Income tax benefit (expense) (3) 115.5 (0.9) 0.7 55.0 1.0 5.5 N/A N/A Income from discontinued operations 6.5 2.0 4.0 3.1 1.0 1.7 210 (70) Net income (loss) (2) 123.5 91.1 (7.4) 58.8 44.9 (3.2) 1,390 4,810 ____________________________________________________________________________ (1) Cost of product sales to franchisees is computed as a percent of product sales to franchisees.
Recent Accounting Pronouncements Recent accounting pronouncements are discussed in Note 1 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K. 35 Table of Contents LIQUIDITY AND CAPITAL RESOURCES In June 2024, the Company entered into a new credit agreement with TCW Asset Management Company, LLC, and MidCap Financial Trust, which matures in June 2029.
Recent Accounting Pronouncements Recent accounting pronouncements are discussed in Note 1 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K. 35 Table of Contents LIQUIDITY AND CAPITAL RESOURCES In June 2024, the Company entered into a new credit agreement with TCW Asset Management Company, LLC, and MidCap Financial Trust, which matures in June 2029 (the 2024 Credit Agreement).
(Zenoti). The Company received $13.0 million in proceeds in June 2022 and received an additional $5.0 million in proceeds in fiscal year 2023, offset by a $0.5 million transaction fee. In fiscal year 2024, the Company received an additional $2.0 million of proceeds that had been previously held back for general indemnity provisions.
The Company received $13.0 million in proceeds in June 2022 and received an additional $5.0 million in proceeds in fiscal year 2023, offset by a $0.5 million transaction fee. In fiscal year 2024, the Company received an additional $2.0 million of proceeds that had been previously held back for general indemnity provisions.
The Company has unfunded deferred compensation contracts covering certain management and executive personnel. We cannot predict the timing or amount of future payments related to these contracts. See Note 11 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K. As of June 30, 2024, we have liabilities for uncertain tax positions.
The Company has unfunded deferred compensation contracts covering certain management and executive personnel. We cannot predict the timing or amount of future payments related to these contracts. See Note 11 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K. As of June 30, 2025, we have liabilities for uncertain tax positions.
The Company has identified its asset groups at the individual salon level as this represents the lowest level that identifiable cash flows are largely independent of the cash flows of other groups of assets and liabilities. Poor salon performance in fiscal years 2024, 2023, and 2022 resulted in ASC 360-10-35-21 triggering events.
The Company has identified its asset groups at the individual salon level as this represents the lowest level that identifiable cash flows are largely independent of the cash flows of other groups of assets and liabilities. Poor salon performance in fiscal years 2025, 2024, and 2023 resulted in ASC 360-10-35-21 triggering events.
We do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet financial arrangements or other contractually narrow or limited purposes at June 30, 2024.
We do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet financial arrangements or other contractually narrow or limited purposes at June 30, 2025.
The fair value of the salon long-lived asset group is estimated using market participant methods based on the best information available. The fair value of the right of use asset is estimated by determining what a market participant would pay over the life of the primary asset in the group, discounted back to June 30, 2024.
The fair value of the salon long-lived asset group is estimated using market participant methods based on the best information available. The fair value of the right of use asset is estimated by determining what a market participant would pay over the life of the primary asset in the group, discounted back to June 30, 2025.
Since that time and through June 30, 2024, the Board has authorized $650.0 million to be expended for the repurchase of the Company's stock under this program. All repurchased shares become authorized but unissued shares of the Company.
Since that time and through June 30, 2025, the Board has authorized $650.0 million to be expended for the repurchase of the Company's stock under this program. All repurchased shares become authorized but unissued shares of the Company.
Additional information about the Company's current use of cash is described under "Sources of Liquidity." Cash Requirements The Company's most significant contractual cash requirements as of June 30, 2024, were lease commitments and interest payments.
Additional information about the Company's current use of cash is described under "Sources of Liquidity." Cash Requirements The Company's most significant contractual cash requirements as of June 30, 2025, were lease commitments and interest payments.
Non-current deferred benefits of $5.6 million includes $1.7 million related to a non-qualified deferred salary plan, a salary deferral program of $1.8 million and a bonus deferral plan of $2.1 million related to established contractual payment obligations under retirement and severance agreements for a small number of employees.
Non-current deferred benefits of $5.6 million includes $1.6 million related to a non-qualified deferred salary plan, a salary deferral program of $1.6 million and a bonus deferral plan of $2.4 million related to established contractual payment obligations under retirement and severance agreements for a small number of employees.
The timing and amounts of any repurchases depends on many factors, including the market price of the common stock and overall market conditions. During fiscal year 2024, the Company did not repurchase shares. As of June 30, 2024, 1.5 million shares have been cumulatively repurchased for $595.4 million, and $54.6 million remained authorized for repurchase.
The timing and amounts of any repurchases depend on many factors, including the market price of the common stock and overall market conditions. During fiscal year 2025, the Company did not repurchase shares. As of June 30, 2025, 1.5 million shares have been cumulatively repurchased for $595.4 million, and $54.6 million remained authorized for repurchase.
As of June 30, 2024, the unused available credit under the revolving credit facility was $9.8 million and total liquidity per the agreement was $19.9 million. See additional discussion under Financing Arrangements and Note 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
As of June 30, 2025, the unused available credit under the revolving credit facility was $19.0 million and total liquidity per the agreement was $25.9 million. See additional discussion under Financing Arrangements and Note 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
During fiscal years 2024, 2023, and 2022, the Company recognized long-lived asset impairment charges of $0.8 million, $0.1 million, and $0.5 million, respectively, related to ROU assets on the Consolidated Statements of Operations in Part II, Item 8 of this Form 10-K.
During fiscal years 2025, 2024, and 2023, the Company recognized long-lived asset impairment charges of $0.4 million, $0.8 million, and $0.1 million, respectively, related to ROU assets on the Consolidated Statements of Operations in Part II, Item 8 of this Form 10-K.
Our debt to capitalization ratio, calculated as the principal amount of debt, including paid-in-kind interest accrued, as a percentage of the principal amount of debt and shareholders' equity (deficit) at fiscal year-end, was as follows: As of June 30, Debt to Capitalization (1) 2024 67.0 % 2023 125.1 % 2022 120.8 % _______________________________________________________________________________ (1) Excludes the long-term lease liability as that liability is offset by the right-of-use (ROU) asset.
Our debt to capitalization ratio, calculated as the principal amount of debt, including paid-in-kind interest accrued, as a percentage of the principal amount of debt and shareholders' equity (deficit) at fiscal year end, was as follows: As of June 30, Debt to Capitalization (1) 2025 40.3 % 2024 67.0 % 2023 125.1 % _______________________________________________________________________________ (1) Excludes the long-term lease liability as that liability is offset by the right-of-use (ROU) asset.
In June 2024, the Company entered into a new credit agreement between TCW Asset Management Company, LLC, and MidCap Financial Trust Company for a $25.0 million revolving credit facility, in addition to a term loan of $105.0 million with a $10.0 million minimum liquidity covenant that expires in June 2029.
In June 2024, the Company entered into a new credit agreement between TCW Asset Management Company, LLC, and MidCap Financial Trust Company which includes a $25.0 million revolving credit facility, a term loan of $105.0 million with a $10.0 million minimum liquidity covenant that expires in June 2029.
The following table summarizes system-wide revenue and system-wide same-store sales (1) by concept: Fiscal Years 2024 2023 2022 (Dollars in millions) System-wide revenue $ 1,179.5 $ 1,230.5 $ 1,228.5 Supercuts 1.6 % 6.9 % 22.1 % SmartStyle (3.5) (2.5) 5.7 Portfolio Brands 2.0 5.5 11.2 Total system-wide same-store sales 0.7 % 4.4 % 14.8 % ____________________________________________________________________________ (1) System-wide same-store sales are calculated as the total change in sales for system-wide franchise and company-owned locations that were open on a specific day of the week during the current period and the corresponding prior period.
The following table summarizes system-wide revenue and system-wide same-store sales by concept: Fiscal Years 2025 2024 2023 (Dollars in millions) System-wide revenue $ 1,104.9 $ 1,179.5 $ 1,230.5 Supercuts 1.3 % 1.6 % 6.9 % SmartStyle (6.1) (3.5) (2.5) Portfolio Brands (0.6) 2.0 5.5 Total system-wide same-store sales (1) (0.6) % 0.7 % 4.4 % ____________________________________________________________________________ (1) System-wide same-store sales are calculated as the total change in sales for system-wide franchise and company-owned locations that were open on a specific day of the week during the current period and the corresponding prior period.
Off-Balance Sheet Arrangements Under the credit agreement entered into in June 2024, the margin applicable to any letter of credit is 5.25% and is paid currently in cash. See Note 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
Off-Balance Sheet Arrangements Under the 2024 Credit Agreement, as amended, the margin applicable to any letter of credit is 5.25% and is paid currently in cash. See Note 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
While the determination of whether to record a valuation allowance is not fully governed by a specific objective test, accounting guidance places significant weight on recent financial performance. The Company has a valuation allowance on its deferred tax assets amounting to $181.8 million and $202.2 million at June 30, 2024 and 2023, respectively.
While the determination of whether to record a valuation allowance is not fully governed by a specific objective test, accounting guidance places significant weight on recent financial performance. The Company has a valuation allowance on its deferred tax assets amounting to $60.5 million and $181.8 million at June 30, 2025, and 2024, respectively.
Long-Lived Asset Impairment The Company recorded long-lived asset impairment charges of $0.8 million and $0.1 million in fiscal years 2024 and 2023, respectively. The increase in long-lived asset impairment was primarily due to more right-of-use assets being impaired in fiscal year 2024 resulting from subleasing excess corporate office space to unrelated third parties.
Long-Lived Asset Impairment The Company recorded long-lived asset impairment charges of $0.4 million and $0.8 million in fiscal years 2025 and 2024, respectively. The decrease in long-lived asset impairment was primarily due to more right-of-use assets being impaired in fiscal year 2024 resulting from subleasing excess corporate office space to unrelated third parties.
Franchise salons that do not report daily sales are excluded from same-store sales. Franchise same-store sales are calculated in local currencies to remove foreign currency fluctuations from the calculation. Fiscal Year Ended June 30, 2024, Compared with Fiscal Year Ended June 30, 2023 Franchise Revenue Franchise revenue decreased $27.5 million during fiscal year 2024.
Franchise salons that do not report daily sales are excluded from same-store sales. Franchise same-store sales are calculated in local currencies to remove foreign currency fluctuations from the calculation. Fiscal Year Ended June 30, 2025, Compared with Fiscal Year Ended June 30, 2024 Franchise Revenue Franchise revenue decreased $29.3 million during fiscal year 2025.
BUSINESS DESCRIPTION Regis Corporation (the Company) franchises, owns, and operates beauty salons. As of June 30, 2024, the Company franchised or owned 4,408 salons in North America and the United Kingdom. Each of the Company's salon concepts generally offer similar salon products and services and serve the mass market. As of June 30, 2024, we had 275 corporate employees worldwide.
BUSINESS DESCRIPTION Regis Corporation (the Company) franchises, owns, and operates beauty salons. As of June 30, 2025, the Company franchised or owned 3,941 salons in North America and the United Kingdom. Each of the Company's salon concepts generally offer similar salon products and services and serve the mass market. As of June 30, 2025, we had 1,777 corporate employees worldwide.
The Company's liquidity requirements depend on key variables, including the performance of the business, the level of investment needed to support its business strategies, credit facilities and borrowing arrangements, and working capital management.
Uses of Cash The Company closely manages its liquidity and capital resources. The Company's liquidity requirements depend on key variables, including the performance of the business, the level of investment needed to support its business strategies, credit facilities and borrowing arrangements, and working capital management.
See Notes 6 and 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K for further detail. 36 Table of Contents Cash Flows Cash Flows from Operating Activities During fiscal year 2024, cash used in operating activities was $2.0 million.
See Notes 6 and 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K for further detail. 36 Table of Contents Cash Flows Cash Flows from Operating Activities During fiscal year 2025, cash provided by operating activities was $13.7 million.
See Note 10 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K. Income (Loss) from Discontinued Operations The Company recorded income from discontinued operations of $2.0 million and $4.0 million in fiscal years 2024 and 2023, respectively.
See Note 10 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K. Income from Discontinued Operations, net of tax The Company recorded income from discontinued operations, net of tax of $6.5 million and $2.0 million in fiscal years 2025 and 2024, respectively.
The income taxes basis point change is noted as not applicable (N/A) as the discussion below is related to the effective income tax rate. 31 Table of Contents Fiscal Year Ended June 30, 2024, Compared with Fiscal Year Ended June 30, 2023 Royalties During fiscal year 2024, royalties decreased $1.9 million, or 2.9%, primarily due to a decrease in franchise salon count and unfavorable same store sales traffic.
The income taxes basis point change is noted as not applicable (N/A) as the discussion below is related to the effective income tax rate. 31 Table of Contents Fiscal Year Ended June 30, 2025, Compared with Fiscal Year Ended June 30, 2024 Royalties During fiscal year 2025, royalties decreased $5.9 million, or 9.2%, mainly due to a decrease in franchise salon count primarily caused by franchise salon closures and the Alline Acquisition.
The improvement is primarily due to a decrease in general and administrative expense. 34 Table of Contents Company-Owned Salons Fiscal Years 2024 2023 2022 2024 2023 (Dollars in millions) (Decrease) Increase (1) Total revenue $ 7.3 $ 10.1 $ 20.2 $ (2.8) $ (10.1) Company-owned salon adjusted EBITDA $ (0.3) $ (1.8) $ (9.5) $ 1.5 $ 7.7 Total company-owned salons 17 68 105 (51) (37) _______________________________________________________________________________ (1) Total is a recalculation; line items calculated individually may not sum to total due to rounding.
The improvement is primarily due to a decrease in general and administrative expense, partially offset by lower royalties and fees. 34 Table of Contents Company-Owned Salons Fiscal Years 2025 2024 2023 2025 2024 (Dollars in millions) Increase (Decrease) (1) Total revenue $ 43.7 $ 7.3 $ 10.1 $ 36.4 $ (2.8) Company-owned salon adjusted EBITDA $ 3.2 $ (0.3) $ (1.8) $ 3.5 $ 1.5 Total company-owned salons 294 17 68 277 (51) _______________________________________________________________________________ (1) Total is a recalculation; line items calculated individually may not sum to total due to rounding.
As such, we are not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships. 39 Table of Contents Dividends The Company has not declared a quarterly dividend payment since December 2013.
As such, we are not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships. 39 Table of Contents Dividends The Company has not declared a quarterly dividend payment since December 2013. Share Repurchase Program In May 2000, the Board approved a stock repurchase program with no stated expiration date.
Franchise Salons Fiscal Years 2024 2023 2022 2024 2023 (Dollars in millions) Increase (Decrease) (1) Royalties $ 64.1 $ 66.0 $ 65.8 $ (1.9) $ 0.2 Fees 10.2 11.3 11.6 (1.1) (0.3) Product sales to franchisees 0.5 2.8 15.1 (2.3) (12.3) Advertising fund contributions 25.7 31.7 32.6 (6.0) (0.9) Franchise rental income 95.3 111.4 130.8 (16.1) (19.4) Total franchise revenue (1) $ 195.7 $ 223.2 $ 255.8 $ (27.5) $ (32.6) Franchise same-store sales (2) 0.6 % 4.4 % 15.0 % Franchise adjusted EBITDA $ 26.3 $ 22.8 $ 7.7 $ 3.5 $ 15.1 Total franchise salons 4,391 4,795 5,395 (404) (600) _______________________________________________________________________________ (1) Total is a recalculation; line items calculated individually may not sum to total due to rounding.
Franchise Salons Fiscal Years 2025 2024 2023 2025 2024 (Dollars in millions) (Decrease) Increase (1) Royalties $ 58.2 $ 64.1 $ 66.0 $ (5.9) $ (1.9) Fees 9.7 10.2 11.3 (0.5) (1.1) Product sales to franchisees — 0.4 2.8 (0.4) (2.4) Advertising fund contributions 21.9 25.7 31.7 (3.8) (6.0) Franchise rental income 76.6 95.3 111.4 (18.7) (16.1) Total franchise revenue (1) $ 166.4 $ 195.7 $ 223.2 $ (29.3) $ (27.5) Franchise same-store sales (2) (0.6) % 0.6 % 4.4 % Franchise adjusted EBITDA $ 28.4 $ 27.8 $ 25.1 $ 0.6 $ 2.7 Total franchise salons 3,647 4,391 4,795 (744) (404) _______________________________________________________________________________ (1) Total is a recalculation; line items calculated individually may not sum to total due to rounding.
Interest Expense The $3.3 million increase in interest expense during fiscal year 2024 was primarily due to a higher weighted average interest rate on outstanding borrowings. Gain on Extinguishment of Long-Term Debt, Net In June 2024, the Company recorded a gain of $94.6 million related to the extinguishment of long-term debt.
Interest Expense The $5.1 million decrease in interest expense during fiscal year 2025 was primarily due to less debt outstanding. Gain on Extinguishment of Long-Term Debt, Net In June 2024, the Company recorded a gain of $94.6 million related to the extinguishment of long-term debt.
See Note 5 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K. The Company assesses goodwill impairment on an annual basis as of April 30, and between annual assessments if an event occurs, or circumstances change, that would more likely than not reduce the fair value of a reporting unit below its carrying amount.
The Company assesses goodwill impairment on an annual basis as of April 30, and between annual assessments if an event occurs, or circumstances change, that would more likely than not reduce the fair value of a reporting unit below its carrying amount.
Cash Flows from Financing Activities During fiscal year 2024, cash provided by financing activities of $8.4 million was primarily a result of cash proceeds from the June 2024 credit agreement, offset by repayment of long-term debt and debt refinancing fees. 37 Table of Contents Financing Arrangements Financing activities are discussed in Note 8 and Note 16 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
Cash Flows from Financing Activities During fiscal year 2025, cash provided by financing activities of $3.6 million was primarily a result of proceeds from issuance of long-term debt, partially offset by net payments on the revolving credit facility. 37 Table of Contents Financing Arrangements Financing activities are discussed in Note 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
Product Sales to Franchisees Product sales to franchisees decreased $2.3 million, or 82.1%, during fiscal year 2024, primarily due to the Company's shift in its product business to a third-party distribution model.
Product Sales to Franchisees Product sales to franchisees decreased $0.5 million, or 100.0%, during fiscal year 2025, due to the Company's shift in its product business to a third-party distribution model.
In addition to a $10.0 million minimum liquidity covenant, the agreement includes typical provisions and financial covenants, including leverage and fixed-charge coverage ratio covenants, of which the latter two are not tested until September 30, 2024. See Note 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
In addition to a $10.0 million minimum liquidity covenant, the agreement includes typical provisions and financial covenants, including leverage and fixed-charge coverage ratio covenants. The agreement was amended in December 2024 in connection with the Alline Acquisition (the December 2024 Amendment). See Note 8 to the Consolidated Financial Statements in Part II, Item 8, of this Form 10-K.
If the Company's leverage ratio is less than 3.75 to 1.00, the margin rate is 8.50%. In either scenario, 4.5% of the margin is paid-in-kind (PIK) interest (added to the principal balance and thereafter accruing interest), and the remainder is paid currently in cash. The margin applicable to any letter of credit is 5.25% and paid currently in cash.
In either scenario, 4.5% of the margin is paid-in-kind (PIK) interest (added to the principal balance and thereafter accruing interest), and the remainder is paid currently in cash. The margin applicable to any letter of credit is 5.25% and paid currently in cash.
In fiscal year 2025, the Company expects additional proceeds related to salons migrating to Zenoti. The Zenoti migration was successfully completed in early first quarter, fiscal year 2025.
In fiscal year 2025, the Company received $8.5 million in additional proceeds related to salons migrating to Zenoti. The Zenoti migration was successfully completed in fiscal year 2025.
The decrease in the debt to capitalization ratio as of June 30, 2024, compared to June 30, 2023, was primarily due to extinguishment of long term debt during fiscal year 2024. 38 Table of Contents Contractual Obligations and Commercial Commitments On-Balance Sheet Obligations Our debt obligations are primarily composed of our credit agreement at June 30, 2024.
The decrease in the debt to capitalization ratio as of June 30, 2025, compared to June 30, 2024, was primarily due to higher total shareholder's equity as of June 30, 2025, as a result of earnings during the 2025 period. 38 Table of Contents Contractual Obligations and Commercial Commitments On-Balance Sheet Obligations Our debt obligations are primarily composed of our 2024 Credit Agreement, as amended, at June 30, 2025.
Advertising Fund Expense Advertising fund expense decreased $6.0 million, or 18.9%, during fiscal year 2024, primarily due to the decrease in franchise salon count and a decrease in advertising fund contribution rates. 32 Table of Contents Franchise Rent Expense During fiscal year 2024, franchise rent expense decreased $16.1 million, or 14.5%, primarily due to the decrease in franchise salon count.
Advertising Fund Expense Advertising fund expense decreased $3.8 million, or 14.8%, during fiscal year 2025, primarily due to the decrease in franchise salon count and a decrease in advertising fund contribution rates. 32 Table of Contents Franchise Rent Expense During fiscal year 2025, franchise rent expense decreased $18.7 million, or 19.6%, primarily due to the decrease in franchise salon count and franchisees signing their own leases.
Cost of Product Sales to Franchisees Cost of product sales to franchisees decreased $3.1 million, or 88.6%, primarily due to the Company's shift in its product business to a third-party distribution model.
Cost of Product Sales to Franchisees Cost of product sales to franchisees decreased $0.4 million, or 100.0%, as a result of the Company's shift in its product business to a third-party distribution model.
Income Tax (Expense) Benefit During fiscal year 2024, the Company recognized an income tax expense of $0.9 million, with a corresponding effective tax rate of 1.0%, compared to recognizing an income tax benefit of $0.7 million, with a corresponding effective tax rate of 5.5% during fiscal year 2023.
Income Tax Benefit (Expense) During fiscal year 2025, the Company recognized an income tax benefit of $115.5 million with a corresponding effective tax rate of (7,519.3)% primarily due to the partial release of the valuation allowance on our deferred tax assets, compared to recognizing an income tax expense of $0.9 million, with a corresponding effective tax rate of 1.0% during fiscal year 2024.
(2) Due to the reduction in company-owned salons, the Company cannot redistribute inventory from closed salons causing an increase to the reserve. 29 Table of Contents RESULTS OF OPERATIONS The Company reports its operations in two operating segments: franchise salons and company-owned salons. COVID-19 Impact: The global coronavirus pandemic (COVID-19) had an adverse impact on operations.
In fiscal year 2023, the Company experienced an inventory reserve charge of $1.2 million related to the exit of the distribution centers. 29 Table of Contents RESULTS OF OPERATIONS The Company reports its operations in two operating segments: franchise salons and company-owned salons. COVID-19 Impact: The global coronavirus pandemic (COVID-19) had an adverse impact on operations.
As of June 30, 2024, cash and cash equivalents were $10.1 million, with $9.4 million and $0.7 million within the United States and Canada, respectively. As of June 30, 2024, the Company's borrowing arrangements include a $105.0 million term loan and a $25.0 million revolving credit facility with a $10.0 million minimum liquidity covenant that expires in June 2029.
As of June 30, 2025, the Company's borrowing arrangements include a $118.9 million term loan, $5.4 million of paid-in-kind interest, and a $25.0 million revolving credit facility with a $10.0 million minimum liquidity covenant that expires in June 2029.
The margin applicable to the new term loan and revolving credit facility is subject to change based on the Company's total leverage ratio, remeasured at a specific point during the year. When the Company's total leverage ratio is greater than or equal to 3.75 to 1.00, the margin applicable to the new term loan and revolving credit facility is 9.00%.
When the Company's total leverage ratio is greater than or equal to 3.75 to 1.00, the margin applicable to the new term loan and revolving credit facility is 9.00%. If the Company's leverage ratio is less than 3.75 to 1.00, the margin rate is 8.50%.
Derivative activities are discussed in Part II, Item 7A, "Quantitative and Qualitative Disclosures about Market Risk." The Company's financing arrangements consist of the following: Twelve months ended June 30, 2024 2023 2024 2023 (Cash interest rate %) (Dollars in thousands) Term loan (1) 9.68% 9.54% $ 105,000 $ 172,268 Deferred financing fees (14,244) (6,471) Term loan, net 90,756 165,797 Revolving credit facility (1) 9.68% 9.54% 10,237 10,000 Paid-in-kind interest 53 1,033 Fair value of warrants issued to lenders (Note 14) (1,501) — Total long-term debt, net $ 99,545 $ 176,830 _______________________________________________________________________________ (1) June 30, 2023 term loan and revolving credit facility had a maturity date of August 31, 2025.
Derivative activities are discussed in Part II, Item 7A, "Quantitative and Qualitative Disclosures about Market Risk." The Company's financing arrangements consist of the following: Twelve months ended June 30, 2025 2024 2025 2024 (Cash interest rate %) (Dollars in thousands) Term loan (1) 9.14% 9.68% $ 118,875 $ 105,000 Deferred financing fees (12,174) (14,244) Paid-in-kind interest 5,376 53 Term loan, net 112,077 90,809 Revolving credit facility (1) 9.14% 9.68% 1,030 10,237 Fair value of warrants issued to lenders (2,314) (1,501) Total debt, net $ 110,793 $ 99,545 less: Long-term debt, current portion (1,100) — Long-term debt, net $ 109,693 $ 99,545 _______________________________________________________________________________ (1) The term loan and revolving credit facility mature on June 24, 2029.
Advertising Fund Contributions Advertising fund contributions decreased $6.0 million, or 18.9%, during fiscal year 2024, primarily due to the decrease in franchise salon count and decrease in advertising fund contribution rates. Franchise Rental Income During fiscal year 2024, franchise rental income decreased $16.1 million, or 14.5%, primarily due to the decrease in franchise salon count.
Advertising Fund Contributions Advertising fund contributions decreased $3.8 million, or 14.8%, during fiscal year 2025, primarily due to the decrease in franchise salon count and a decrease in advertising fund contribution rates.
Cash Flows from Investing Activities During fiscal year 2024, cash provided by investing activities of $1.6 million was primarily related to $2.0 million received related to the sale of OSP.
Cash Flows from Investing Activities During fiscal year 2025, cash used in investing activities of $11.5 million was primarily related to $18.6 million used in the Alline Acquisition, partially offset by $8.5 million received related to the sale of OSP.
Fiscal Year Ended June 30, 2024, Compared with Fiscal Year Ended June 30, 2023 Company-Owned Salon Revenue Company-owned salon revenue declined $2.8 million in fiscal year 2024, primarily due to the closure of loss-generating company-owned salons, partially offset by the recognition of non-cash revenue of $1.3 million due to a change in estimate related to gift card breakage.
Fiscal Year Ended June 30, 2025, Compared with Fiscal Year Ended June 30, 2024 Company-Owned Salon Revenue Company-owned salon revenue improved $36.4 million in fiscal year 2025, primarily due to the Alline Acquisition, partially offset by the closure of loss-generating company-owned salons.
Income in fiscal year 2024 is primarily due to the receipt of $2.0 million sales proceeds related to the sale of OSP that had previously been held back for general indemnity provisions.
Income in fiscal year 2025 is due to proceeds from the sale of OSP related to the number of salons migrating to the Zenoti platform, partially offset by a non-cash income tax expense allocated to discontinued operations, and income in fiscal year 2024 is due to the receipt of sales proceeds related to the sale of OSP that had previously been held back for general indemnity provisions.
We believe the following accounting policies are most critical to aid in fully understanding and evaluating our reported financial condition and results of operations. Goodwill As of June 30, 2024, and 2023, the franchise reporting unit had $173.1 million and $173.8 million of goodwill, respectively, and the company-owned segment had no goodwill at either period.
We believe the following accounting policies are most critical to aid in fully understanding and evaluating our reported financial condition and results of operations.
Additionally, the net gain includes the write off of paid-in-kind interest accruals and the write off of unamortized debt financing fees. Other, Net Other, net declined $1.6 million in fiscal year 2024, primarily due to a $1.1 million grant received from the state of North Carolina related to COVID-19 relief and a class action settlement in fiscal year 2023.
Additionally, the net gain includes the write off of paid-in-kind interest accruals and the write off of unamortized debt financing fees. Other, Net Other, net improved $2.0 million in fiscal year 2025, primarily due to unclaimed property and corporate office sublease income.
The decrease in franchise revenue was primarily due to the decrease in franchise rental income and advertising fund collections as a result of lower salon count and the decrease in product sales to franchisees due to the Company's shift to a third-party distributor model.
The decrease in franchise revenue was primarily due to the decrease in franchise rental income, royalties, and advertising fund collections as a result of lower salon count, primarily driven by the Alline portfolio moving to the Company-owned segment. During fiscal year 2025, franchisees constructed (net of relocations) and closed 18 and 448 franchise salons, respectively.
The interest rate on the new agreement is based on secured overnight financing rate (SOFR) plus margin. The agreement utilizes an interest rate margin that is subject to change year-over-year.
The agreement utilizes an interest rate margin that is subject to change year-over-year. The margin applicable to the new term loan and revolving credit facility is subject to change based on the Company's total leverage ratio, remeasured at a specific point during the year.
Rent The decrease of $3.7 million, or 40.2%, in rent expense during fiscal year 2024 was primarily due to the net reduction in the number of company-owned salons.
Rent The increase of $5.0 million, or 90.9%, in rent expense during fiscal year 2025 was primarily due to Alline Acquisition salon rent expense.
See discussion within Part I, Item 1 of this Form 10-K. As part of the Company's strategic transition to a fully franchised model, the Company sold salons to franchisees.
See discussion within Part I, Item 1 of this Form 10-K. In December 2024, the Company acquired the Alline Salon Group (the Alline Acquisition), its largest franchisee, consisting of 314 salons.
Depreciation and Amortization The decrease of $3.8 million, or 49.4%, in depreciation and amortization during fiscal year 2024 was primarily due to a $2.6 million accelerated depreciation charge in the second quarter of fiscal year 2023 related to the consolidation of office space within the Company's corporate headquarters, partially offset by accelerated depreciation charges in the fourth quarter of fiscal year 2024 related to further consolidation of office space within the corporate headquarters and the net reduction in company-owned salon count.
Company-Owned Salon Expense Company-owned salon expense increased $26.0 million, or 509.8%, during fiscal year 2025, as a result of the strategic Alline Acquisition. Depreciation and Amortization The decrease of $0.9 million, or 23.1%, in depreciation and amortization during fiscal year 2025 was primarily due to company-owned salon closures, partially offset by the Alline Acquisition.
During fiscal year 2024, franchisees purchased 10 salons from the Company and constructed (net of relocations) and closed 15 and 429 franchise salons, respectively. Franchise Adjusted EBITDA During fiscal year 2024, franchise adjusted EBITDA totaled $26.3 million, an improvement of $3.5 million compared to fiscal year 2023.
Franchise Adjusted EBITDA During fiscal year 2025, franchise adjusted EBITDA totaled $28.4 million, an improvement of $0.6 million compared to fiscal year 2024.
The agreement includes typical provisions and financial covenants, including leverage and fixed-charge coverage ratio covenants, of which the latter two are not tested until September 30, 2024. As of June 30, 2024, the unused available credit under the revolving credit facility was $9.8 million and total liquidity per the agreement was $19.9 million.
On December 19, 2024, the Company amended the 2024 Credit Agreement for an additional $15.0 million term loan. The 2024 Credit Agreement, as amended, includes typical provisions and financial covenants, including leverage and fixed-charge coverage ratio covenants.
Company-Owned Salon Expense Company-owned salon expense decreased $3.7 million, or 42.0%, during fiscal year 2024, primarily due to the reduction in company-owned salon count and a decline in product sales.
Franchise Rental Income During fiscal year 2025, franchise rental income decreased $18.7 million, or 19.6%, primarily due to the decrease in franchise salon count and franchisees signing their own leases. Company-Owned Salon Revenue During fiscal year 2025, company-owned salon revenue increased $36.4 million, or 498.6%, due primarily to the Alline Acquisition.