vs
REGIS CORP（RGS）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
WW INTERNATIONAL, INC.的季度营收约是REGIS CORP的3.2倍（$184.3M vs $57.1M）。REGIS CORP净利率更高（0.8% vs -30.5%，领先31.3%）。REGIS CORP同比增速更快（22.3% vs -4.5%）。WW INTERNATIONAL, INC.自由现金流更多（$8.4M vs $891.0K）。过去两年REGIS CORP的营收复合增速更高（7.8% vs -9.9%）
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。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
RGS vs WW — 直观对比
营收规模更大
WW
是对方的3.2倍
$57.1M
营收增速更快
RGS
高出26.7%
-4.5%
净利率更高
RGS
高出31.3%
-30.5%
自由现金流更多
WW
多$7.5M
$891.0K
两年增速更快
RGS
近两年复合增速
-9.9%
损益表 — Q2 2026 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $57.1M | $184.3M |
| 净利润 | $456.0K | $-56.3M |
| 毛利率 | — | 72.2% |
| 营业利润率 | 10.8% | 5.8% |
| 净利率 | 0.8% | -30.5% |
| 营收同比 | 22.3% | -4.5% |
| 净利润同比 | -94.0% | -21.8% |
| 每股收益（稀释后） | $0.16 | $-5.63 |
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RGSWW
| Q4 25 | $57.1M | — | ||
| Q3 25 | $59.0M | $184.3M | ||
| Q2 25 | $60.4M | $12.2M | ||
| Q1 25 | $57.0M | $186.6M | ||
| Q4 24 | $46.7M | $184.4M | ||
| Q3 24 | $46.1M | $192.9M | ||
| Q2 24 | $49.4M | $202.1M | ||
| Q1 24 | $49.2M | $206.5M |
净利润RGSWW
| Q4 25 | $456.0K | — | ||
| Q3 25 | $1.4M | $-56.3M | ||
| Q2 25 | $116.5M | $1.3M | ||
| Q1 25 | $250.0K | $-72.6M | ||
| Q4 24 | $7.6M | $25.1M | ||
| Q3 24 | $-853.0K | $-46.2M | ||
| Q2 24 | $91.2M | $23.3M | ||
| Q1 24 | $-2.3M | $-347.9M |
毛利率RGSWW
| Q4 25 | — | — | ||
| Q3 25 | — | 72.2% | ||
| Q2 25 | — | 73.2% | ||
| Q1 25 | — | 71.2% | ||
| Q4 24 | — | 69.7% | ||
| Q3 24 | — | 67.1% | ||
| Q2 24 | — | 67.9% | ||
| Q1 24 | — | 66.7% |
营业利润率RGSWW
| Q4 25 | 10.8% | — | ||
| Q3 25 | 10.0% | 5.8% | ||
| Q2 25 | 12.1% | 21.3% | ||
| Q1 25 | 8.8% | -10.8% | ||
| Q4 24 | 11.8% | 19.6% | ||
| Q3 24 | 4.6% | -20.2% | ||
| Q2 24 | — | 17.8% | ||
| Q1 24 | 8.3% | -130.4% |
净利率RGSWW
| Q4 25 | 0.8% | — | ||
| Q3 25 | 2.3% | -30.5% | ||
| Q2 25 | 192.9% | 10.3% | ||
| Q1 25 | 0.4% | -38.9% | ||
| Q4 24 | 16.4% | 13.6% | ||
| Q3 24 | -1.9% | -23.9% | ||
| Q2 24 | 184.7% | 11.5% | ||
| Q1 24 | -4.7% | -168.4% |
每股收益（稀释后）RGSWW
| Q4 25 | $0.16 | — | ||
| Q3 25 | $0.49 | $-5.63 | ||
| Q2 25 | $43.67 | $0.13 | ||
| Q1 25 | $0.08 | $-0.91 | ||
| Q4 24 | $2.71 | $0.34 | ||
| Q3 24 | $-0.36 | $-0.58 | ||
| Q2 24 | $38.40 | $0.29 | ||
| Q1 24 | $-1.00 | $-4.39 |
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 | $18.4M | $170.1M |
| 总债务越低越好 | $113.3M | — |
| 股东权益账面价值 | $188.7M | $323.0M |
| 总资产 | $588.3M | $968.8M |
| 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RGSWW
| Q4 25 | $18.4M | — | ||
| Q3 25 | $16.6M | $170.1M | ||
| Q2 25 | $17.0M | $152.4M | ||
| Q1 25 | $13.3M | $236.3M | ||
| Q4 24 | $10.2M | $53.0M | ||
| Q3 24 | $6.3M | $57.2M | ||
| Q2 24 | $10.1M | $42.7M | ||
| Q1 24 | $5.9M | $66.6M |
总债务RGSWW
| Q4 25 | $113.3M | — | ||
| Q3 25 | $111.3M | — | ||
| Q2 25 | $110.8M | — | ||
| Q1 25 | $112.0M | — | ||
| Q4 24 | $111.5M | $1.4B | ||
| Q3 24 | $95.2M | $1.4B | ||
| Q2 24 | $99.5M | $1.4B | ||
| Q1 24 | $179.7M | $1.4B |
股东权益RGSWW
| Q4 25 | $188.7M | — | ||
| Q3 25 | $187.6M | $323.0M | ||
| Q2 25 | $185.6M | $381.0M | ||
| Q1 25 | $68.6M | $-1.2B | ||
| Q4 24 | $66.7M | $-1.1B | ||
| Q3 24 | $56.4M | $-1.1B | ||
| Q2 24 | $56.8M | $-1.1B | ||
| Q1 24 | $-35.8M | $-1.1B |
总资产RGSWW
| Q4 25 | $588.3M | — | ||
| Q3 25 | $592.1M | $968.8M | ||
| Q2 25 | $599.0M | $1.0B | ||
| Q1 25 | $511.2M | $696.9M | ||
| Q4 24 | $530.1M | $550.3M | ||
| Q3 24 | $508.9M | $562.4M | ||
| Q2 24 | $530.5M | $614.3M | ||
| Q1 24 | $543.7M | $654.2M |
负债/权益比RGSWW
| 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 | $1.7M | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $891.0K | $8.4M |
| 自由现金流率自由现金流/营收 | 1.6% | 4.6% |
| 资本支出强度资本支出/营收 | 1.4% | 0.0% |
| 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 | $14.9M | — |
8季度趋势，按日历期对齐
经营现金流RGSWW
| Q4 25 | $1.7M | — | ||
| Q3 25 | $2.3M | $8.4M | ||
| Q2 25 | $6.8M | $11.5M | ||
| Q1 25 | $6.2M | $15.0M | ||
| Q4 24 | $2.1M | $4.6M | ||
| Q3 24 | $-1.3M | $16.5M | ||
| Q2 24 | $5.1M | $-1.9M | ||
| Q1 24 | $-277.0K | $-36.0M |
自由现金流RGSWW
| Q4 25 | $891.0K | — | ||
| Q3 25 | $1.9M | $8.4M | ||
| Q2 25 | $6.2M | — | ||
| Q1 25 | $5.9M | $15.0M | ||
| Q4 24 | $1.7M | $4.5M | ||
| Q3 24 | $-1.4M | $16.4M | ||
| Q2 24 | $5.1M | $-2.2M | ||
| Q1 24 | $-326.0K | $-36.5M |
自由现金流率RGSWW
| Q4 25 | 1.6% | — | ||
| Q3 25 | 3.2% | 4.6% | ||
| Q2 25 | 10.3% | — | ||
| Q1 25 | 10.3% | 8.0% | ||
| Q4 24 | 3.6% | 2.4% | ||
| Q3 24 | -3.0% | 8.5% | ||
| Q2 24 | 10.3% | -1.1% | ||
| Q1 24 | -0.7% | -17.7% |
资本支出强度RGSWW
| Q4 25 | 1.4% | — | ||
| Q3 25 | 0.7% | 0.0% | ||
| Q2 25 | 0.9% | 0.0% | ||
| Q1 25 | 0.6% | 0.0% | ||
| Q4 24 | 0.9% | 0.1% | ||
| Q3 24 | 0.0% | 0.1% | ||
| Q2 24 | 0.0% | 0.1% | ||
| Q1 24 | 0.1% | 0.2% |
现金转化率RGSWW
| Q4 25 | 3.65× | — | ||
| Q3 25 | 1.68× | — | ||
| Q2 25 | 0.06× | 9.18× | ||
| Q1 25 | 24.80× | — | ||
| Q4 24 | 0.28× | 0.18× | ||
| Q3 24 | — | — | ||
| Q2 24 | 0.06× | -0.08× | ||
| Q1 24 | — | — |
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
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
WW
暂无分部数据
