| 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 December 31, 2025 | | Six Months Ended December 31, 2025 | | | | | | | | | | | | | | | | | (Dollars in thousands) | | (Dollars in thousands) | | | | | | | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | Franchise | | Company-owned | | Consolidated | | | | | | | | | | | | | | | Total revenue | | $ | 37,929 | | | $ | 19,188 | | | $ | 57,117 | | | $ | 76,676 | | | $ | 39,399 | | | $ | 116,075 | | | | | | | | | | | | | | | | Expenses | | | | | | | | | | | | | | General and administrative | | $ | 9,182 | | | $ | 1,082 | | | $ | 10,264 | | | $ | 19,391 | | | $ | 2,224 | | | $ | 21,615 | | | Rent | | 910 | | | 2,688 | | | 3,598 | | | 1,340 | | | 5,481 | | | 6,821 | | | Non-margin expenses (1) | | 22,535 | | | — | | | 22,535 | | | 45,462 | | | — | | | 45,462 | | | Company-owned salon expense | | — | | | 13,727 | | | 13,727 | | | — | | | 28,495 | | | 28,495 | | | Depreciation and amortization | | 204 | | | 592 | | | 796 | | | 414 | | | 1,150 | | | 1,564 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating income | | $ | 5,098 | | | $ | 1,099 | | | $ | 6,197 | | | $ | 10,069 | | | $ | 2,049 | | | $ | 12,118 | | | Unallocated expense, net | | | | | | (5,741) | | | | | | | (10,306) | | | Total net income | | | | | | $ | 456 | | | | | | | $ | 1,812 | | | | | | | | | | | | | | | | Segment adjusted EBITDA | | $ | 6,241 | | | $ | 1,750 | | | $ | 7,991 | | | $ | 12,625 | | | $ | 3,331 | | | $ | 15,956 | | _______________________________________________________________________________
(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 December 31, 2025 | | Six Months Ended December 31, 2025 | | | | | | | | | | | | | | | | | (Dollars in thousands) | | (Dollars in thousands) | | | | | | | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | Franchise | | Company-owned | | Consolidated | | | | | | | | | | | | | | | Operating income | | $ | 5,098 | | | $ | 1,099 | | | $ | 6,197 | | | $ | 10,069 | | | $ | 2,049 | | | $ | 12,118 | | | | | | | | | | | | | | | | Depreciation and amortization | | 204 | | | 592 | | | 796 | | | 414 | | | 1,150 | | | 1,564 | | | Other, net | | 517 | | | — | | | 517 | | | 759 | | | — | | | 759 | | | Stock-based compensation expense | | 280 | | | — | | | 280 | | | 910 | | | — | | | 910 | | | Discrete items (1) | | 142 | | | 59 | | | 201 | | | 473 | | | 132 | | | 605 | | | Segment adjusted EBITDA | | $ | 6,241 | | | $ | 1,750 | | | $ | 7,991 | | | $ | 12,625 | | | $ | 3,331 | | | $ | 15,956 | |
_______________________________________________________________________________
(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 and lease termination fees.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended December 31, 2024 | | Six Months Ended December 31, 2024 | | | | | | | | | | | | | | | | (Dollars in thousands) | | (Dollars in thousands) | | | | | | | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | Franchise | | Company-owned | | Consolidated | | | | | | | | | | | | | | | Total revenue | | $ | 43,269 | | | $ | 3,450 | | | $ | 46,719 | | | $ | 88,544 | | | $ | 4,235 | | | $ | 92,779 | | | | | | | | | | | | | | | | Expenses | | | | | | | | | | | | | | General and administrative | | $ | 9,799 | | | $ | 1,356 | | | $ | 11,155 | | | $ | 23,781 | | | $ | 1,408 | | | $ | 25,189 | | | Rent | | 1,513 | | | 636 | | | 2,149 | | | 2,236 | | | 977 | | | 3,213 | | | Non-margin expenses (1) | | 25,512 | | | — | | | 25,512 | | | 52,789 | | | — | | | 52,789 | | | Company-owned salon expense | | — | | | 1,946 | | | 1,946 | | | — | | | 2,699 | | | 2,699 | | | Depreciation and amortization | | 307 | | | 153 | | | 460 | | | 668 | | | 238 | | | 906 | | | Long-lived asset impairment | | — | | | — | | | — | | | 352 | | | — | | | 352 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating income (loss) | | $ | 6,138 | | | $ | (641) | | | $ | 5,497 | | | $ | 8,718 | | | $ | (1,087) | | | $ | 7,631 | | | Unallocated expenses, net | | | | | | 2,148 | | | | | | | (839) | | | Total net income | | | | | | $ | 7,645 | | | | | | | $ | 6,792 | | | | | | | | | | | | | | | | Segment adjusted EBITDA | | $ | 6,414 | | | $ | 725 | | | $ | 7,139 | | | $ | 14,400 | | | $ | 376 | | | $ | 14,776 | | _______________________________________________________________________________
(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. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended December 31, 2024 | | Six Months Ended December 31, 2024 | | | | | | | | | | | | | | | | | (Dollars in thousands) | | (Dollars in thousands) | | | | | | | | | | | | | | | | Franchise | | Company-owned | | Consolidated | | Franchise | | Company-owned | | Consolidated | | | | | | | | | | | | | | | Operating income (loss) | | $ | 6,138 | | | $ | (641) | | | $ | 5,497 | | | $ | 8,718 | | | $ | (1,087) | | | $ | 7,631 | | | | | | | | | | | | | | | | Depreciation and amortization | | 307 | | | 153 | | | 460 | | | 668 | | | 238 | | | 906 | | | Long-lived asset impairment | | — | | | — | | | — | | | 352 | | | — | | | 352 | | | Other, net | | (307) | | | — | | | (307) | | | 370 | | | — | | | 370 | | | Stock-based compensation expense | | 174 | | | — | | | 174 | | | 1,604 | | | — | | | 1,604 | | | Discrete items (1) | | 102 | | | 1,213 | | | 1,315 | | | 2,688 | | | 1,225 | | | 3,913 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Segment adjusted EBITDA | | $ | 6,414 | | | $ | 725 | | | $ | 7,139 | | | $ | 14,400 | | | $ | 376 | | | $ | 14,776 | |
_______________________________________________________________________________
(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 and lease termination fees.
|