| Schedule of Summarized Financial Information of Reportable Operating Segments |
Financial information concerning the Company's reportable operating segments is shown in the tables below.
| | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2025 | | | | | | | | | | | (Dollars in thousands) | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | | | | | | | | Total revenue | | $ | 38,747 | | | $ | 20,211 | | | $ | 58,958 | | | | | | | | | | Expenses | | | | | | | | General and administrative | | $ | 10,209 | | | $ | 1,142 | | | $ | 11,351 | | | Rent | | 430 | | | 2,793 | | | 3,223 | | | Non-margin expenses (1) | | 22,927 | | | — | | | 22,927 | | | Company-owned salon expense | | — | | | 14,768 | | | 14,768 | | | Depreciation and amortization | | 210 | | | 558 | | | 768 | | | | | | | | | | | | | | | | | | | | | | | | Operating income | | $ | 4,971 | | | $ | 950 | | | $ | 5,921 | | | Unallocated expense, net | | | | | | (4,565) | | | Total net income | | | | | | $ | 1,356 | | | | | | | | | | Segment adjusted EBITDA | | $ | 6,384 | | | $ | 1,581 | | | $ | 7,965 | | _______________________________________________________________________________
(1)Non-margin expenses include advertising fund and franchise rent expenses which are offset in total revenue and, as such, not used as a primary measure of performance by our CODM. Financial information reconciling the Company's reportable operating segments Operating income to Adjusted EBITDA is shown in the table below. | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2025 | | | | | | | | | | | (Dollars in thousands) | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | | | | | | | | Operating income | | $ | 4,971 | | | $ | 950 | | | $ | 5,921 | | | | | | | | | | Depreciation and amortization | | 210 | | | 558 | | | 768 | | | Other, net | | 242 | | | — | | | 242 | | | Gain on earn-out liability | | 1,000 | | | — | | | 1,000 | | | Stock-based compensation expense | | 629 | | | — | | | 629 | | | Discrete items (1) | | (668) | | | 73 | | | (595) | | | Segment adjusted EBITDA | | $ | 6,384 | | | $ | 1,581 | | | $ | 7,965 | |
_______________________________________________________________________________
(1)Discrete items include one-time professional fees and legal settlements, severance expense, the benefit from lease liability decreases in excess of previously impaired right of use asset, lease termination fees and asset retirement obligation costs.
| | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2024 | | | | | | | | | | (Dollars in thousands) | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | | | | | | | | Total revenue | | $ | 45,275 | | | $ | 785 | | | $ | 46,060 | | | | | | | | | | Expenses | | | | | | | | General and administrative | | $ | 13,982 | | | $ | 52 | | | $ | 14,034 | | | Rent | | 723 | | | 341 | | | 1,064 | | | Non-margin expenses (1) | | 27,277 | | | — | | | 27,277 | | | Company-owned salon expense | | — | | | 753 | | | 753 | | | Depreciation and amortization | | 361 | | | 85 | | | 446 | | | Long-lived asset impairment | | 352 | | | — | | | 352 | | | | | | | | | | | | | | | | | Operating income (loss) | | $ | 2,580 | | | $ | (446) | | | $ | 2,134 | | | Unallocated expenses, net | | | | | | (2,987) | | | Total net loss | | | | | | $ | (853) | | | | | | | | | | Segment adjusted EBITDA | | $ | 7,986 | | | $ | (349) | | | $ | 7,637 | | _______________________________________________________________________________
(1)Non-margin expenses include advertising fund and franchise rent expenses which are offset in total revenue and, as such, not used as a primary measure of performance by our CODM. Financial information reconciling the Company's reportable operating segments Operating income (loss) to Adjusted EBITDA is shown in the table below. | | | | | | | | | | | | | | | | | | | | | | | | For the Three Months Ended September 30, 2024 | | | | | | | | | | | (Dollars in thousands) | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | | | | | | | | Operating income (loss) | | $ | 2,580 | | | $ | (446) | | | $ | 2,134 | | | | | | | | | | Depreciation and amortization | | 361 | | | 85 | | | 446 | | | Long lived asset impairment | | 352 | | | — | | | 352 | | | Other, net | | 677 | | | — | | | 677 | | | Stock-based compensation expense | | 1,430 | | | — | | | 1,430 | | | Discrete items (1) | | 2,586 | | | 12 | | | 2,598 | | | | | | | | | | | | | | | | | Segment adjusted EBITDA | | $ | 7,986 | | | $ | (349) | | | $ | 7,637 | |
_______________________________________________________________________________
(1)Discrete items include one-time professional fees and legal settlements, severance expense, the benefit from lease liability decreases in excess of previously impaired right of use asset, lease termination fees and asset retirement obligation costs.
|
| Schedule of Reportable Operating Segment Salons |
Segment information is prepared on the same basis that the CODM reviews financial information for operational decision-making purposes. The Company's reportable operating segments consisted of the following salons: | | | | | | | | | | | | | | | | | September 30, 2025 | | June 30, 2025 | | | | | | FRANCHISE SALONS: | | | | | Supercuts | | 1,688 | | | 1,711 | | SmartStyle/Cost Cutters in Walmart stores | | 1,032 | | | 1,049 | | Portfolio Brands | | 802 | | | 816 | | Total North American salons | | 3,522 | | | 3,576 | | Total International salons (1) | | 71 | | | 71 | | Total franchise salons | | 3,593 | | | 3,647 | | as a percent of total franchise and company-owned salons | | 92.6 | % | | 92.5 | % | | | | | | COMPANY-OWNED SALONS: | | | | | Supercuts | | 99 | | | 100 | | | | | | | Portfolio Brands | | 187 | | | 194 | | Total company-owned salons | | 286 | | | 294 | | as a percent of total franchise and company-owned salons | | 7.4 | % | | 7.5 | % | | | | | | | | | | | | | | | | | | | | | Total franchise and company-owned salons | | 3,879 | | | 3,941 | |
_______________________________________________________________________________ (1)Canadian and Puerto Rican salons are included in the North American salon totals.
|