PROG Holdings, Inc. PRG
Unless otherwise indicated or unless the context otherwise requires, all references in this Annual Report on Form 10-K to the "Company," "we," "us," "our" and similar expressions are references to PROG Holdings, Inc. ("PROG Holdings") and its consolidated subsidiaries.
PROG Holdings is a financial technology holding company that provides transparent and competitive payment options to consumers. PROG Holdings' operating segments include Progressive Leasing, an in-store, app-based, and e-commerce point-of-sale lease-to-own solutions provider, and Four Technologies, Inc. ("Four"), a modern, cloud-native mobile app which offers Buy Now, Pay Later ("BNPL") payment options to consumers through the Four platform. PROG Holdings also owns MoneyApp, a mobile application that offers customers interest-free cash advances. Many of our customers fall within the near-prime or subprime Fair Isaac and Company ("FICO") score categories and may have difficulty purchasing big-ticket and other durable goods they desire. The unified financial technologies ecosystem we continue to build, which we have expanded through our recent acquisition of Purchasing Power (as described below) provides these underserved customers with alternatives to traditional financing options.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.41B | $2.40B | $2.34B | $2.60B | $2.68B | $2.48B | $2.16B | $2.04B | — |
| SG&A | $378.6M | $339.1M | $340.6M | $366.3M | — | — | — | — | — |
| Total operating expenses | $2.21B | $2.20B | $2.12B | $2.41B | $2.34B | $2.21B | $357.8M | $537.1M | — |
| Operating income | $206.8M | $194.7M | $218.7M | $185.6M | $333.5M | $271.8M | $27.6M | $156.8M | — |
| Interest expense | $49.3M | $39.5M | $39.5M | $39.1M | $5.3M | $187.0K | $0 | $0 | — |
| Pre-tax income | $174.5M | $163.4M | $189.3M | $148.2M | $328.2M | $271.6M | $27.6M | $156.8M | — |
| Income tax | $50.2M | $33.9M | $55.4M | $49.5M | $84.6M | $37.9M | $52.2M | $31.5M | — |
| Net income | $146.8M | $197.2M | $138.8M | $98.7M | $243.6M | -$61.5M | $31.5M | $196.2M | — |
| EPS, basic | 3.66 | 4.63 | 3.02 | 1.90 | 3.69 | -0.91 | 0.47 | 2.84 | — |
| EPS, diluted | 3.59 | 4.53 | 2.98 | 1.90 | 3.67 | -0.90 | 0.47 | 2.78 | — |
| Shares, diluted (wtd. avg.) | $40.9M | $43.5M | $46.5M | $52.1M | $66.4M | $68.0M | $67.3M | $70.6M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $308.8M | $90.9M | $155.4M | $131.9M | $170.2M | $36.6M | $57.8M | $15.3M | $51.0M |
| Property, plant and equipment | $19.5M | $20.0M | $24.1M | — | — | $26.7M | $30.4M | — | — |
| Goodwill | $296.1M | $296.1M | $296.1M | $296.1M | $306.2M | $288.8M | $288.8M | — | — |
| Other intangibles | $57.8M | $73.8M | $91.7M | $114.4M | $137.3M | $154.4M | $176.6M | — | — |
| Total assets | $1.61B | $1.51B | $1.49B | $1.49B | $1.62B | $1.32B | $3.30B | — | — |
| Long-term debt | $594.9M | $643.6M | $592.3M | $591.0M | $589.7M | $50.0M | — | — | — |
| Total liabilities | $864.0M | $863.5M | $899.9M | $921.4M | $942.4M | $331.3M | $1.56B | — | — |
| Retained earnings | $1.59B | $1.47B | $1.29B | $1.15B | $1.06B | $1.24B | $2.03B | — | — |
| Total equity | $746.4M | $650.3M | $591.3M | $570.5M | $679.4M | $986.1M | $1.74B | $1.76B | $1.73B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $335.0M | $138.5M | $204.2M | $242.5M | $246.0M | $456.0M | $317.2M | $356.5M | — |
| Depreciation and amortisation | $24.0M | $26.3M | $31.3M | $33.9M | $11.0M | $9.7M | $9.1M | $7.1M | — |
| Stock-based compensation | $28.8M | $29.2M | $24.9M | $17.5M | $21.3M | -$2.6M | $26.5M | $28.2M | — |
| Capital expenditure | $10.0M | $8.3M | $9.6M | $9.7M | $9.6M | $64.3M | $93.0M | $78.8M | — |
| Investing cash flow | $6.6M | -$79.2M | -$38.8M | -$53.5M | -$82.2M | -$114.5M | -$106.3M | -$263.1M | — |
| Financing cash flow | -$128.5M | -$119.1M | -$141.9M | -$227.2M | -$30.3M | -$362.6M | -$168.6M | -$129.0M | — |
| Dividends paid | $20.8M | $20.4M | $0 | $0 | $0 | $13.8M | $9.4M | $6.2M | — |
| Buybacks | $51.8M | $138.7M | $139.6M | $223.6M | $142.4M | $0 | $69.3M | $168.7M | — |
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 0001808834-26-000012.
Others in SIC 7359
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| URI | UNITED RENTALS, INC. | $63.26B | 26.2x | 3.0% |
| SUNB | Sunbelt Rentals Holdings, Inc. | $28.11B | 21.8x | 4.4% |
| MGRC | MCGRATH RENTCORP | $2.73B | 17.6x | 3.7% |
| CTOS | Custom Truck One Source, Inc. | $2.09B | — | 6.4% |
| EQPT | EquipmentShare.com Inc | $1.52B | 1,955.0x | 3.2% |
| UPBD | UPBOUND GROUP, INC. | $1.11B | 15.2x | 8.7% |
| KPLT | Katapult Holdings, Inc. | $39.3M | — | 18.0% |
| TRTN-PA | Triton International Ltd | — | — | 22.4% |