vs
HomeTrust Bancshares, Inc.（HTB）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
REGIS CORP的季度营收约是HomeTrust Bancshares, Inc.的1.1倍（$57.1M vs $53.6M），REGIS CORP同比增速更快（22.3% vs 3.7%），HomeTrust Bancshares, Inc.自由现金流更多（$45.3M vs $891.0K），过去两年REGIS CORP的营收复合增速更高（7.8% vs 3.5%）
HomeTrust Bancshares, Inc.是总部位于美国北卡罗来纳州阿什维尔的银行控股公司，总资产达43亿美元，在北卡、南卡、佐治亚和田纳西州共设有33家网点，旗下拥有HomeTrust银行、Tryon联邦银行等七家社区银行。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
HTB vs RGS — 直观对比
营收规模更大
RGS
是对方的1.1倍
$53.6M
营收增速更快
RGS
高出18.6%
3.7%
自由现金流更多
HTB
多$44.4M
$891.0K
两年增速更快
RGS
近两年复合增速
3.5%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $53.6M | $57.1M |
| 净利润 | — | $456.0K |
| 毛利率 | — | — |
| 营业利润率 | 37.0% | 10.8% |
| 净利率 | — | 0.8% |
| 营收同比 | 3.7% | 22.3% |
| 净利润同比 | — | -94.0% |
| 每股收益（稀释后） | $0.93 | $0.16 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收HTBRGS
| Q4 25 | $53.6M | $57.1M | ||
| Q3 25 | $54.1M | $59.0M | ||
| Q2 25 | $54.4M | $60.4M | ||
| Q1 25 | $50.9M | $57.0M | ||
| Q4 24 | $51.7M | $46.7M | ||
| Q3 24 | $50.6M | $46.1M | ||
| Q2 24 | $50.6M | $49.4M | ||
| Q1 24 | $50.0M | $49.2M |
净利润HTBRGS
| Q4 25 | — | $456.0K | ||
| Q3 25 | $16.5M | $1.4M | ||
| Q2 25 | $17.2M | $116.5M | ||
| Q1 25 | $14.5M | $250.0K | ||
| Q4 24 | — | $7.6M | ||
| Q3 24 | $13.1M | $-853.0K | ||
| Q2 24 | $12.4M | $91.2M | ||
| Q1 24 | $15.1M | $-2.3M |
营业利润率HTBRGS
| Q4 25 | 37.0% | 10.8% | ||
| Q3 25 | 38.5% | 10.0% | ||
| Q2 25 | 40.1% | 12.1% | ||
| Q1 25 | 36.2% | 8.8% | ||
| Q4 24 | 35.4% | 11.8% | ||
| Q3 24 | 33.2% | 4.6% | ||
| Q2 24 | 31.3% | — | ||
| Q1 24 | 38.0% | 8.3% |
净利率HTBRGS
| Q4 25 | — | 0.8% | ||
| Q3 25 | 30.5% | 2.3% | ||
| Q2 25 | 31.6% | 192.9% | ||
| Q1 25 | 28.5% | 0.4% | ||
| Q4 24 | — | 16.4% | ||
| Q3 24 | 25.9% | -1.9% | ||
| Q2 24 | 24.6% | 184.7% | ||
| Q1 24 | 30.1% | -4.7% |
每股收益（稀释后）HTBRGS
| Q4 25 | $0.93 | $0.16 | ||
| Q3 25 | $0.95 | $0.49 | ||
| Q2 25 | $1.00 | $43.67 | ||
| Q1 25 | $0.84 | $0.08 | ||
| Q4 24 | $0.83 | $2.71 | ||
| Q3 24 | $0.76 | $-0.36 | ||
| Q2 24 | $0.73 | $38.40 | ||
| Q1 24 | $0.88 | $-1.00 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $324.7M | $18.4M |
| 总债务越低越好 | — | $113.3M |
| 股东权益账面价值 | $600.7M | $188.7M |
| 总资产 | $4.5B | $588.3M |
| 负债/权益比越低杠杆越低 | — | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资HTBRGS
| Q4 25 | $324.7M | $18.4M | ||
| Q3 25 | $315.8M | $16.6M | ||
| Q2 25 | $297.2M | $17.0M | ||
| Q1 25 | $299.8M | $13.3M | ||
| Q4 24 | $279.2M | $10.2M | ||
| Q3 24 | $293.5M | $6.3M | ||
| Q2 24 | $294.2M | $10.1M | ||
| Q1 24 | $380.5M | $5.9M |
总债务HTBRGS
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | — | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
股东权益HTBRGS
| Q4 25 | $600.7M | $188.7M | ||
| Q3 25 | $595.8M | $187.6M | ||
| Q2 25 | $579.3M | $185.6M | ||
| Q1 25 | $565.4M | $68.6M | ||
| Q4 24 | $551.8M | $66.7M | ||
| Q3 24 | $540.0M | $56.4M | ||
| Q2 24 | $523.6M | $56.8M | ||
| Q1 24 | $513.2M | $-35.8M |
总资产HTBRGS
| Q4 25 | $4.5B | $588.3M | ||
| Q3 25 | $4.6B | $592.1M | ||
| Q2 25 | $4.6B | $599.0M | ||
| Q1 25 | $4.6B | $511.2M | ||
| Q4 24 | $4.6B | $530.1M | ||
| Q3 24 | $4.6B | $508.9M | ||
| Q2 24 | $4.7B | $530.5M | ||
| Q1 24 | $4.7B | $543.7M |
负债/权益比HTBRGS
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | — | 1.69× | ||
| Q2 24 | — | 1.75× | ||
| Q1 24 | — | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $49.5M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $45.3M | $891.0K |
| 自由现金流率自由现金流/营收 | 84.5% | 1.6% |
| 资本支出强度资本支出/营收 | 7.8% | 1.4% |
| 现金转化率经营现金流/净利润 | — | 3.65× |
| 过去12个月自由现金流最近4个季度 | $93.8M | $14.9M |
8季度趋势，按日历期对齐
经营现金流HTBRGS
| Q4 25 | $49.5M | $1.7M | ||
| Q3 25 | $-11.3M | $2.3M | ||
| Q2 25 | $-8.8M | $6.8M | ||
| Q1 25 | $71.7M | $6.2M | ||
| Q4 24 | $45.4M | $2.1M | ||
| Q3 24 | $43.8M | $-1.3M | ||
| Q2 24 | $5.9M | $5.1M | ||
| Q1 24 | $-9.0M | $-277.0K |
自由现金流HTBRGS
| Q4 25 | $45.3M | $891.0K | ||
| Q3 25 | $-12.0M | $1.9M | ||
| Q2 25 | $-10.2M | $6.2M | ||
| Q1 25 | $70.7M | $5.9M | ||
| Q4 24 | $42.4M | $1.7M | ||
| Q3 24 | $43.1M | $-1.4M | ||
| Q2 24 | $5.7M | $5.1M | ||
| Q1 24 | $-9.6M | $-326.0K |
自由现金流率HTBRGS
| Q4 25 | 84.5% | 1.6% | ||
| Q3 25 | -22.2% | 3.2% | ||
| Q2 25 | -18.7% | 10.3% | ||
| Q1 25 | 138.7% | 10.3% | ||
| Q4 24 | 82.0% | 3.6% | ||
| Q3 24 | 85.1% | -3.0% | ||
| Q2 24 | 11.2% | 10.3% | ||
| Q1 24 | -19.2% | -0.7% |
资本支出强度HTBRGS
| Q4 25 | 7.8% | 1.4% | ||
| Q3 25 | 1.4% | 0.7% | ||
| Q2 25 | 2.5% | 0.9% | ||
| Q1 25 | 2.0% | 0.6% | ||
| Q4 24 | 5.9% | 0.9% | ||
| Q3 24 | 1.3% | 0.0% | ||
| Q2 24 | 0.5% | 0.0% | ||
| Q1 24 | 1.1% | 0.1% |
现金转化率HTBRGS
| Q4 25 | — | 3.65× | ||
| Q3 25 | -0.68× | 1.68× | ||
| Q2 25 | -0.51× | 0.06× | ||
| Q1 25 | 4.93× | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | 3.34× | — | ||
| Q2 24 | 0.48× | 0.06× | ||
| Q1 24 | -0.60× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
HTB
暂无分部数据
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
