PRA GROUP INC PRAA
We are a specialty finance company headquartered in Norfolk, Virginia and incorporated in Delaware. Our primary business is the purchase, collection and management of nonperforming loan portfolios, and we are a global leader in the industry. Most of the loans we purchase are from credit originators who have chosen not to pursue, or have been unsuccessful in collecting, the full balance owed to them ("Core" accounts). To a lesser extent, we also purchase loans in situations where the customer is involved in a bankruptcy or similar proceeding ("Insolvency" accounts). As part of an ancillary business, we purchase and provide fee-based services for class action claims recoveries in the U.S.
We are organized on a geographic basis, with our principal markets in the U.S. and Europe, where we have operations in 12 countries and the United Kingdom ("UK"). On a significantly smaller scale, we also operate in South America, Canada and Australia. Subject to globally-established parameters for capital allocation, portfolio return thresholds and leverage, each market functions under a similar debt management business model, which is predicated on purchasing nonperforming loans and generating returns through disciplined collection strategies over extended collection periods.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.20B | $1.11B | $802.6M | $966.5M | $1.10B | $1.07B | $15.8M | $14.9M | $24.9M | $77.4M |
| Total operating expenses | $1.23B | $774.8M | $702.1M | $680.7M | $720.7M | $715.7M | $745.4M | $689.6M | $602.6M | $612.4M |
| Operating income | -$30.3M | $339.7M | $100.5M | $285.8M | $375.0M | $349.7M | $247.7M | $185.3M | $213.7M | $219.8M |
| Interest expense | $251.8M | $229.3M | $181.7M | $130.7M | $125.2M | $142.7M | $144.2M | $124.2M | $103.7M | $85.9M |
| Pre-tax income | -$243.2M | $109.6M | -$82.9M | $154.8M | $250.3M | $208.9M | $117.4M | $89.5M | $160.3M | $135.6M |
| Income tax | $46.7M | $21.0M | $16.1M | $36.8M | $54.8M | $41.2M | $19.7M | $13.8M | $10.9M | $43.6M |
| Net income | -$305.0M | $71.0M | -$83.0M | $117.0M | $183.0M | $149.3M | $86.2M | $65.6M | $164.3M | $86.3M |
| EPS, basic | -7.79 | 1.79 | -2.13 | 2.96 | 4.07 | 3.28 | 1.90 | 1.45 | 3.60 | 1.86 |
| EPS, diluted | -7.79 | 1.79 | -2.13 | 2.94 | 4.04 | 3.26 | 1.89 | 1.44 | 3.59 | 1.86 |
| Shares, diluted (wtd. avg.) | $39.2M | $39.5M | $39.2M | $39.9M | $45.3M | $45.9M | $45.6M | $45.4M | $45.8M | $46.4M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $104.4M | $105.9M | $112.5M | $84.8M | $89.1M | $121.0M | $123.8M | $98.7M | $120.5M | $94.3M |
| Property, plant and equipment | $24.9M | $29.5M | $36.5M | $51.6M | $54.5M | $58.4M | $56.5M | $54.1M | $49.3M | $38.7M |
| Goodwill | $26.9M | $396.4M | $431.6M | $435.9M | $480.3M | $493.0M | $480.8M | $464.1M | $526.5M | $499.9M |
| Other intangibles | — | — | — | — | — | — | $4.5M | $5.5M | $23.6M | $27.9M |
| Total assets | $5.10B | $4.93B | $4.53B | $4.18B | $4.37B | $4.45B | $4.42B | $3.91B | $3.70B | $3.16B |
| Long-term debt | — | — | — | — | — | — | — | — | — | $1.82B |
| Total liabilities | $4.06B | $3.74B | $3.29B | $2.89B | $3.04B | $3.08B | $3.20B | $2.78B | $2.55B | $2.24B |
| Retained earnings | $1.26B | $1.56B | $1.49B | $1.57B | $1.55B | $1.51B | $1.36B | $1.28B | $1.21B | $1.05B |
| Total equity | $979.9M | $1.14B | $1.24B | $1.29B | $1.32B | $1.36B | $1.23B | $1.12B | $1.14B | $918.3M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$85.5M | -$94.6M | -$97.5M | $21.6M | $84.9M | $141.7M | $133.4M | $80.9M | $15.5M | $205.9M |
| Depreciation and amortisation | $8.8M | $10.6M | $13.1M | $14.9M | $15.1M | $15.6M | $15.9M | $15.1M | $15.4M | $18.2M |
| Stock-based compensation | $15.9M | $13.5M | $11.1M | $13.0M | $15.9M | $14.4M | $10.7M | $8.5M | $8.7M | $6.1M |
| Capital expenditure | $4.8M | $4.0M | $2.9M | $13.3M | $11.2M | $17.2M | $18.0M | $20.5M | $22.8M | $14.2M |
| Investing cash flow | -$59.9M | -$382.5M | -$234.9M | $120.5M | $160.4M | $115.0M | -$441.2M | -$387.3M | -$295.0M | -$317.5M |
| Financing cash flow | $116.0M | $490.8M | $355.3M | -$121.3M | -$262.8M | -$252.1M | $339.5M | $294.9M | $295.7M | $94.4M |
| Buybacks | $20.0M | $0 | $0 | $111.4M | $200.9M | $0 | $0 | $0 | $44.9M | $0 |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001185348-26-000012.
Others in SIC 6153
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ECPG | ENCORE CAPITAL GROUP INC | $2.06B | 8.9x | 4.3% |
| JCAP | Jefferson Capital, Inc. / DE | $1.23B | 3.8x | 41.5% |
| PLBC | PLUMAS BANCORP | $440.1M | 13.9x | 20.5% |
| ORBS | Eightco Holdings Inc. | $388.3M | — | -16.8% |