Regis Corporation / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2025	€181.26M +3.5%	€106.56M +35.7%	58.8% +0.14 pp	€0.00 -100.0%	0.0% +0.0082 pp
2024	€175.09M -13.0%	€78.55M -1,333.0%	44.9% +0.48 pp	-€1.44M -77.5%	-0.8% +0.024 pp
2023	€201.26M -15.5%	-€6.37M -84.1%	-3.2% +0.14 pp	-€6.39M -77.8%	-3.2% +0.089 pp
2022	€238.05M -33.5%	-€40.08M -59.0%	-16.8% +0.10 pp	-€28.74M -62.3%	-12.1% +0.092 pp
2021	€358.07M -38.0%	-€97.76M -34.2%	-27.3% -0.016 pp	-€76.26M +80.7%	-21.3% -0.14 pp
2020	€577.70M -37.4%	-€148.53M +755.7%	-25.7% -0.24 pp	-€42.19M -447.1%	-7.3% -0.086 pp
2019	€922.14M -11.9%	-€17.36M -331.3%	-1.9% -0.026 pp	€12.16M -57.4%	1.3% -0.014 pp
2018	€1.05B -28.2%	€7.51M -153.9%	0.7% +0.017 pp	€28.53M -64.8%	2.7% -0.028 pp
2017	€1.46B -5.5%	-€13.92M +42.6%	-1.0% -0.0032 pp	€81.00M +9.0%	5.5% +0.0074 pp
2016	€1.54B -2.5%	-€9.76M -66.6%	-0.6% +0.012 pp	€74.31M -34.8%	4.8% -0.024 pp
2015	€1.58B -2.9%	-€29.19M -75.1%	-1.8% +0.053 pp	€114.05M -20.8%	7.2% -0.016 pp
2014	€1.63B -6.3%	-€117.08M -544.9%	-7.2% -0.087 pp	€143.92M -4.7%	8.8% +0.0015 pp
2013	€1.74B -11.2%	€26.31M -126.7%	1.5% +0.065 pp	€150.96M -27.7%	8.7% -0.020 pp
2012	€1.96B -2.2%	-€98.42M +1,181.2%	-5.0% -0.046 pp	€208.79M -24.0%	10.6% -0.031 pp
2011	€2.01B -1.4%	-€7.68M -120.8%	-0.4% -0.022 pp	€274.85M +25.6%	13.7% +0.029 pp
2010	€2.03B -2.9%	€36.87M -134.3%	1.8% +0.069 pp	€218.85M -3.0%	10.8% -0.00010 pp
2009	€2.10B -11.3%	-€107.36M -246.1%	-5.1% -0.082 pp	€225.69M -15.1%	10.8% -0.0048 pp
2008	€2.36B +4.3%	€73.50M +2.4%	3.1% -0.00056 pp	€265.83M -7.2%	11.3% -0.014 pp
2007	€2.27B +8.1%	€71.74M -24.1%	3.2% -0.013 pp	€286.33M -17.3%	12.6% -0.039 pp
2006	€2.10B +10.8%	€94.52M +69.5%	4.5% +0.016 pp	€346.42M +26.8%	16.5% +0.021 pp
2005	€1.89B +14.1%	€55.75M -38.0%	2.9% -0.025 pp	€273.29M +13.3%	14.4% -0.0011 pp
2004	€1.66B +14.2%	€89.90M +20.2%	5.4% +0.0027 pp	€241.30M +23.2%	14.5% +0.011 pp
2003	€1.45B +15.8%	€74.76M +20.3%	5.1% +0.0019 pp	€195.88M +4.0%	13.5% -0.015 pp
2002	€1.25B +10.9%	€62.15M +35.7%	5.0% +0.0091 pp	€188.28M -7.4%	15.0% -0.030 pp
2001	€1.13B +14.8%	€45.79M +6.9%	4.0% -0.0030 pp	€203.31M +1.1%	18.0% -0.024 pp
2000	€985.93M +17.2%	€42.83M +54.2%	4.3% +0.010 pp	€201.08M +23.0%	20.4% +0.0096 pp
1999	€840.94M +22.2%	€27.78M -5.0%	3.3% -0.0094 pp	€163.46M +28.0%	19.4% +0.0088 pp
1998	€688.43M +11.9%	€29.24M +413.5%	4.2% +0.033 pp	€127.75M +99.3%	18.6% +0.081 pp
1997	€615.20M +42.8%	€5.69M -65.4%	0.9% -0.029 pp	€64.09M +17.9%	10.4% -0.022 pp
1996	€430.78M +18.3%	€16.48M +64.7%	3.8% +0.011 pp	€54.34M +37.0%	12.6% +0.017 pp
1995	€364.19M +12.0%	€10.01M +182.9%	2.7% +0.017 pp	€39.68M +18.3%	10.9% +0.0058 pp
1994	€325.20M +10.6%	€3.54M +5.1%	1.1% -0.00056 pp	€33.55M +1.8%	10.3% -0.0088 pp
1993	€294.14M +11.4%	€3.36M -11.4%	1.1% -0.0029 pp	€32.95M +92.9%	11.2% +0.047 pp
1992	€263.95M -0.6%	€3.80M -237.5%	1.4% +0.025 pp	€17.08M -23.6%	6.5% -0.019 pp
1991	€265.42M	-€2.76M	-1.0%	€22.34M	8.4%