PROG Holdings Reports Fourth Quarter 2025 Results

  • Consolidated revenues from Continuing Operations of $574.6 million; Net earnings of $40.5 million
  • Adjusted EBITDA from Continuing Operations of $61.5 million
  • Diluted EPS from Continuing Operations of $0.49; Non-GAAP Diluted EPS from Continuing Operations of $0.74
  • Progressive Leasing GMV of $534 million, PROG Marketplace GMV up 187%
  • Four Technologies grows GMV 126%

PROG Holdings, Inc. (NYSE: PRG), the fintech holding company for Progressive Leasing, Purchasing Power, Four Technologies and MoneyApp today announced financial results for the fourth quarter ended December 31, 2025.

“Q4 and full-year 2025 were periods of disciplined execution that demonstrated the strength and resilience of PROG’s multi-product platform,” said PROG Holdings President and CEO Steve Michaels. “Despite a challenging retail environment and the impact of a large partner bankruptcy on Progressive Leasing, we took proactive steps to protect portfolio performance, expand margins, and position the business for profitable growth.”

“At the same time, we continued to build momentum across our ecosystem during the quarter. Four delivered its ninth consecutive quarter of triple-digit GMV and revenue growth, and MoneyApp approached breakeven adjusted EBITDA by year-end. Both Four and MoneyApp drove incremental Leasing volume through cross-sell, and our direct-to-consumer Leasing channel, PROG Marketplace, nearly tripled GMV during the quarter. We also simplified and strengthened the business through the sale of the Vive portfolio and the announcement of the Purchasing Power acquisition.”

“As we move into 2026, we are confident that our three-pillared strategy to grow, enhance, and expand across our product ecosystem, with a focus on increasing customer acquisition and lifetime value, will support sustainable growth. Our business is generating significant free cash flow, providing us with the flexibility to invest in growth, deleverage following the acquisition, and continue building long-term value for our shareholders,” concluded Michaels.

Consolidated Results

Consolidated revenues for the fourth quarter of 2025 were $574.6 million, a decrease of 5.2% from the same period in 2024.

Consolidated net earnings from continuing operations for the quarter were $19.9 million, compared with $58.3 million in the prior year period. The prior year period included a $27.8 million deferred tax benefit related to an election to terminate a wholly-owned partnership for tax purposes. The effective income tax rate was 36.6% in the fourth quarter. Adjusted EBITDA from continuing operations for the quarter was $61.5 million, or 10.7% of revenues, compared with $64.1 million, or 10.6% of revenues for the same period in 2024.

Diluted earnings per share from continuing operations for the fourth quarter of 2025 were $0.49, compared with $1.36 in the year ago period. On a non-GAAP basis, diluted earnings per share from continuing operations were down 5.1% at $0.74 in the fourth quarter of 2025, compared with $0.78 for the same period in 2024. The Company's diluted weighted average shares outstanding in the fourth quarter were 5.2% lower year-over-year.

Progressive Leasing Results

Progressive Leasing's fourth quarter GMV of $534.0 million was down 10.6% compared to the same period in 2024. The provision for lease merchandise write-offs for the quarter was 7.6% of leasing revenues, lower by 30 basis points from the prior year, and within the Company's 6-8% targeted annual range.

Liquidity and Capital Allocation

PROG Holdings ended the fourth quarter of 2025 with cash of $308.8 million and gross debt of $600.0 million. The Company did not repurchase any shares during the fourth quarter and maintains $309.6 million of repurchase capacity under its $500 million share repurchase program. Additionally, the Company paid a quarterly cash dividend of $0.13 per share.

2026 Outlook

The Company is issuing full year and Q1 2026 outlook from continuing operations for revenues, consolidated net earnings from continuing operations, segment earnings before taxes, adjusted EBITDA, GAAP diluted EPS, and non-GAAP diluted EPS. The outlook below includes almost a full year of ownership of the recently acquired Purchasing Power business, and assumes a difficult operating environment with soft demand for consumer durable goods, no material changes in the Company's current decisioning posture, an effective tax rate for Non-GAAP EPS of approximately 26%, and no impact from additional share repurchases.

 

Full Year 2026 Outlook

(In thousands, except per share amounts)

Low

High

 

 

 

PROG Holdings - Total Revenues from Continuing Operations

$

3,020,000

 

$

3,140,000

 

PROG Holdings - Net Earnings from Continuing Operations

 

132,000

 

 

155,000

 

PROG Holdings - Adjusted EBITDA from Continuing Operations

 

320,000

 

 

350,000

 

PROG Holdings - Diluted EPS from Continuing Operations

 

3.34

 

 

3.79

 

PROG Holdings - Diluted Non-GAAP EPS from Continuing Operations

 

4.00

 

 

4.45

 

 

 

 

Progressive Leasing - Total Revenues

 

2,202,500

 

 

2,253,000

 

Progressive Leasing - Earnings Before Taxes

 

182,000

 

 

193,000

 

Progressive Leasing - Adjusted EBITDA

 

254,000

 

 

266,000

 

 

 

 

Purchasing Power - Total Revenues

 

680,000

 

 

730,000

 

Purchasing Power - Earnings Before Taxes

 

13,000

 

 

22,000

 

Purchasing Power - Adjusted EBITDA

 

50,000

 

 

60,000

 

 

 

 

Four - Total Revenues

 

125,000

 

 

140,000

 

Four - Earnings Before Taxes

 

7,500

 

 

11,000

 

Four - Adjusted EBITDA

 

17,500

 

 

22,500

 

 

 

 

Other - Total Revenues

 

12,500

 

 

17,000

 

Other - Loss Before Taxes

 

(14,500

)

 

(12,000

)

Other - Adjusted EBITDA

 

(1,500

)

 

1,500

 

 

Three Months Ended

March 31, 2026 Outlook

(In thousands, except per share amounts)

Low

High

 

 

 

PROG Holdings - Total Revenues from Continuing Operations

$

715,000

$

745,000

PROG Holdings - Net Earnings from Continuing Operations

 

9,000

 

17,000

PROG Holdings - Adjusted EBITDA from Continuing Operations

 

65,000

 

75,000

PROG Holdings - Diluted EPS from Continuing Operations

 

0.22

 

0.42

PROG Holdings - Diluted Non-GAAP EPS from Continuing Operations

 

0.70

 

0.90

Conference Call and Webcast

The Company has scheduled a live webcast and conference call for Wednesday, February 18, 2026, at 8:30 A.M. ET to discuss its financial results for the fourth quarter of 2025. To access the live webcast, visit the Events and Presentations page of the Company’s Investor Relations website, https://investor.progholdings.com/.

About PROG Holdings, Inc.

PROG Holdings, Inc. (NYSE: PRG) is a fintech holding company headquartered in Salt Lake City, UT, that provides transparent and competitive payment options to consumers. The Company owns Progressive Leasing, a leading provider of e-commerce, app-based, and in-store point-of-sale lease-to-own solutions, Four Technologies, a provider of Buy Now, Pay Later payment options through its platform, Four, and MoneyApp, a mobile application that offers customers interest-free cash advances. More information on PROG Holdings and its companies can be found at https://investor.progholdings.com/.

Forward-Looking Statements:

Statements, estimates and projections in this press release regarding our business that are not historical facts are “forward-looking statements” that involve risks and uncertainties which could cause actual results to differ materially from those contained in the forward-looking statements. Such forward-looking statements generally can be identified by the use of forward-looking terminology, such as “belief,” “expect,” “continue,” “target,” “outlook,” “assumes,” and similar forward-looking terminology. These risks and uncertainties include (i) continued volatility and challenges in the macroeconomic environment and their impact on: (a) consumer confidence and customer demand for the merchandise that our retail partners sell, in particular consumer durables, such as home appliances, electronics and furniture; (b) our customers’ disposable income and their ability to make the lease and loan payments they owe the Company; (c) the availability of consumer credit; and (d) our overall financial performance and outlook; (ii) the impact of the uncertain macroeconomic environment on our proprietary algorithms and decisioning tools that we use to approve customers such that they are no longer indicative of our customers’ ability to perform, which in turn may limit the ability of our businesses to manage risk, avoid lease and loan charge-offs and may result in insufficient reserves to cover actual losses; (iii) a large percentage of Progressive Leasing's revenue being concentrated with several key retail partners, and the loss of any of these retail partner relationships materially and adversely affecting several aspects of our performance; (iv) Progressive Leasing being unable to attract additional retail partners and retain and grow its relationships with its existing retail partners, resulting in several aspects of our performance being materially and adversely affected; (v) Progressive Leasing being unable to attract new consumers and retain and grow its relationships with its existing customers materially and adversely affecting several aspects of our performance; (vi) Four’s and Purchasing Power's business models differing significantly from Progressive Leasing’s lease-to-own business, which means these businesses have different risk profiles; (vii) our efforts to modernize and enhance certain enterprise-wide information management systems and technologies adversely impacting our businesses and operations; (viii) the inability of our businesses to successfully operate in highly and increasingly competitive industries materially and adversely affecting several aspects of our performance; (ix) our business, results of operations, financial condition, and prospects being materially and adversely affected due to our businesses failing to maintain a consistently high level of consumer satisfaction and trust in its brands; (x) our businesses being subject to extensive federal, state and local laws and regulations, including certain laws and regulations unique to the industries in which our businesses operate, that may subject them to government investigations and significant monetary penalties, remediation expenses and compliance-related burdens that may result in them changing the manner in which they operate, which may be materially adverse to several aspects of our performance; (xi) our performance being materially and adversely affected due to the transactions offered to consumers by our businesses being negatively characterized by federal, state and local government officials, consumer advocacy groups and the media; (xii) our inability to protect confidential, proprietary, or sensitive information, including the confidential information of our customers, being adversely affected by cyber-attacks or similar disruptions, which may result in significant costs, litigation and reputational damage or otherwise have a material adverse impact on several aspects of our performance; (xiii) any significant disruption in our vendors' information technology systems, or disruptions in the information our businesses rely on in their lease and loan decisioning, materially and adversely affecting several aspects of our performance; (xiv) our capital allocation strategy and financial policies, including our current stock repurchase and dividend programs not being effective at enhancing shareholder value, or providing other benefits we expect; and (xv) the other risks and uncertainties discussed under “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the SEC on February 18, 2026. Statements, estimates and projections in this press release that are “forward-looking” include without limitation statements, estimates and projections about: (i) our ability to deliver sustainable, profitable growth going forward; (ii) our free cash flow in the future periods and the benefits we expect from it, including the ability to invest in growth, deleverage following our acquisition of Purchasing Power, and provide long-term value for our shareholders; (iii) the performance of our lease portfolio, including our annual write-offs; and (iv) our revised full year 2026 outlook and the guidance we provide for the first quarter of 2026. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Except as required by law, the Company undertakes no obligation to update these forward-looking statements to reflect subsequent events or circumstances after the date of this press release.

PROG Holdings, Inc.

Consolidated Statement of Earnings

(In thousands, except per share data)

 

 

(Unaudited)

Three Months Ended

 

Year Ended

 

December 31,

 

December 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

REVENUES:

 

 

 

 

 

 

 

Lease Revenues and Fees

$

544,940

 

 

$

592,872

 

 

$

2,322,754

 

 

$

2,366,489

 

Other Revenues

 

29,646

 

 

 

13,504

 

 

 

86,469

 

 

 

32,592

 

 

 

574,586

 

 

 

606,376

 

 

 

2,409,223

 

 

 

2,399,081

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

Depreciation of Lease Merchandise

 

366,191

 

 

 

403,661

 

 

 

1,590,240

 

 

 

1,621,101

 

Provision for Lease Merchandise Write-offs

 

41,427

 

 

 

46,678

 

 

 

173,115

 

 

 

178,338

 

Operating Expenses

 

135,091

 

 

 

105,163

 

 

 

445,747

 

 

 

404,917

 

 

 

542,709

 

 

 

555,502

 

 

 

2,209,102

 

 

 

2,204,356

 

Gain on Sale of Receivables

 

6,652

 

 

 

 

 

 

6,652

 

 

 

 

OPERATING PROFIT

 

38,529

 

 

 

50,874

 

 

 

206,773

 

 

 

194,725

 

Interest Expense, Net

 

(7,124

)

 

 

(8,316

)

 

 

(32,254

)

 

 

(31,289

)

EARNINGS FROM CONTINUING OPERATIONS BEFORE INCOME TAX EXPENSE (BENEFIT)

 

31,405

 

 

 

42,558

 

 

 

174,519

 

 

 

163,436

 

INCOME TAX EXPENSE (BENEFIT)

 

11,491

 

 

 

(15,747

)

 

 

50,167

 

 

 

(33,875

)

NET EARNINGS FROM CONTINUING OPERATIONS

 

19,914

 

 

 

58,305

 

 

 

124,352

 

 

 

197,311

 

EARNINGS (LOSS) FROM DISCONTINUED OPERATIONS, NET OF INCOME TAX

 

20,552

 

 

 

(758

)

 

 

22,436

 

 

 

(62

)

NET EARNINGS

$

40,466

 

 

$

57,547

 

 

$

146,788

 

 

$

197,249

 

BASIC EARNINGS PER SHARE:

 

 

 

 

 

 

 

Continuing Operations

$

0.50

 

 

$

1.41

 

 

$

3.10

 

 

$

4.63

 

Discontinued Operations

 

0.52

 

 

 

(0.02

)

 

 

0.56

 

 

 

0.00

 

TOTAL BASIC EARNINGS PER SHARE

$

1.02

 

 

$

1.39

 

 

$

3.66

 

 

$

4.63

 

DILUTED EARNINGS PER SHARE:

 

 

 

 

 

 

 

Continuing Operations

$

0.49

 

 

$

1.36

 

 

$

3.04

 

 

$

4.53

 

Discontinued Operations

 

0.51

 

 

 

(0.02

)

 

 

0.55

 

 

 

0.00

 

TOTAL DILUTED EARNINGS PER SHARE

$

1.00

 

 

$

1.34

 

 

$

3.59

 

 

$

4.53

 

 

 

 

 

 

 

 

 

CASH DIVIDENDS DECLARED PER SHARE:

 

 

 

 

 

 

 

Common Stock

$

0.13

 

 

$

0.12

 

 

$

0.52

 

 

$

0.48

 

WEIGHTED AVERAGE SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

 

39,708

 

 

 

41,438

 

 

 

40,091

 

 

 

42,584

 

Diluted

 

40,577

 

 

 

42,796

 

 

 

40,863

 

 

 

43,549

 

PROG Holdings, Inc.

Consolidated Balance Sheets

(In thousands, except share data)

 

 

 

 

 

 

 

December 31,

2025

 

December 31,

2024

ASSETS:

 

 

 

 

Cash and Cash Equivalents

 

$

308,774

 

 

$

90,920

 

Accounts Receivable (net of allowances of $68,806 in 2025 and $71,607 in 2024)

 

 

74,228

 

 

 

80,206

 

Lease Merchandise (net of accumulated depreciation and allowances of $407,104 in 2025 and $440,831 in 2024)

 

 

609,009

 

 

 

680,242

 

Loans Receivable (net of allowances and unamortized fees of $18,246 in 2025 and $10,264 in 2024)

 

 

90,648

 

 

 

39,128

 

Property and Equipment, Net

 

 

19,526

 

 

 

20,044

 

Operating Lease Right-of-Use Assets

 

 

2,740

 

 

 

3,879

 

Goodwill

 

 

296,061

 

 

 

296,061

 

Other Intangibles, Net

 

 

57,774

 

 

 

73,775

 

Income Tax Receivable

 

 

47,894

 

 

 

10,644

 

Deferred Income Tax Assets

 

 

19,561

 

 

 

9,206

 

Prepaid Expenses and Other Assets

 

 

70,643

 

 

 

73,193

 

Assets of Discontinued Operations

 

 

13,550

 

 

 

136,469

 

Total Assets

 

$

1,610,408

 

 

$

1,513,767

 

LIABILITIES & SHAREHOLDERS’ EQUITY:

 

 

 

 

Accounts Payable and Accrued Expenses

 

$

96,471

 

 

$

89,570

 

Deferred Income Tax Liabilities

 

 

121,152

 

 

 

74,320

 

Customer Deposits and Advance Payments

 

 

37,413

 

 

 

40,917

 

Operating Lease Liabilities

 

 

7,263

 

 

 

11,307

 

Debt, Net

 

 

594,861

 

 

 

643,563

 

Liabilities of Discontinued Operations

 

 

6,831

 

 

 

3,809

 

Total Liabilities

 

 

863,991

 

 

 

863,486

 

SHAREHOLDERS' EQUITY:

 

 

 

 

Common Stock, Par Value $0.50 Per Share: Authorized: 225,000,000 Shares at December 31, 2025 and December 31, 2024; Shares Issued: 82,078,654 at December 31, 2025 and December 31, 2024

 

 

41,039

 

 

 

41,039

 

Additional Paid-in Capital

 

 

363,583

 

 

 

358,538

 

Retained Earnings

 

 

1,594,685

 

 

 

1,469,450

 

 

 

 

1,999,307

 

 

 

1,869,027

 

Less: Treasury Shares at Cost

 

 

 

 

Common Stock: 42,502,844 Shares at December 31, 2025 and 41,262,901 at December 31, 2024

 

 

(1,252,890

)

 

 

(1,218,746

)

Total Shareholders’ Equity

 

 

746,417

 

 

 

650,281

 

Total Liabilities & Shareholders’ Equity

 

$

1,610,408

 

 

$

1,513,767

 

PROG Holdings, Inc.

Consolidated Statements of Cash Flows

(In thousands)

 

 

Twelve Months Ended December 31,

 

 

2025

 

 

 

2024

 

OPERATING ACTIVITIES:

 

 

 

Net Earnings

$

146,788

 

 

$

197,249

 

Adjustments to Reconcile Net Earnings to Cash Provided by Operating Activities:

 

 

 

Depreciation of Lease Merchandise

 

1,590,240

 

 

 

1,621,101

 

Other Depreciation and Amortization

 

24,456

 

 

 

26,977

 

Provisions for Accounts Receivable and Loan Losses

 

408,090

 

 

 

386,558

 

Stock-Based Compensation

 

28,807

 

 

 

29,179

 

Deferred Income Taxes

 

51,072

 

 

 

(56,030

)

Gain on Sale of Receivables

 

(43,683

)

 

 

 

Impairment of Assets

 

3,248

 

 

 

6,018

 

Income Tax Benefit from Reversal of Uncertain Tax Position

 

 

 

 

(51,443

)

Non-Cash Lease Expense

 

(2,939

)

 

 

(3,632

)

Other Changes, Net

 

(2,054

)

 

 

(2,640

)

Changes in Operating Assets and Liabilities:

 

 

 

Additions to Lease Merchandise

 

(1,696,573

)

 

 

(1,850,425

)

Book Value of Lease Merchandise Sold or Disposed

 

177,567

 

 

 

182,509

 

Accounts Receivable

 

(324,030

)

 

 

(342,954

)

Prepaid Expenses and Other Assets

 

8,980

 

 

 

(25,394

)

Income Tax Receivable and Payable

 

(39,697

)

 

 

24,743

 

Accounts Payable and Accrued Expenses

 

8,194

 

 

 

(8,495

)

Customer Deposits and Advance Payments

 

(3,504

)

 

 

5,204

 

Cash Provided by Operating Activities

 

334,962

 

 

 

138,525

 

INVESTING ACTIVITIES:

 

 

 

Investments in Loans Receivable

 

(920,318

)

 

 

(459,463

)

Proceeds from Loans Receivable

 

784,569

 

 

 

388,437

 

Proceeds from Sale of Loans Receivable

 

152,436

 

 

 

 

Outflows on Purchases of Property and Equipment

 

(10,042

)

 

 

(8,316

)

Proceeds from Sale of Property and Equipment

 

 

 

 

131

 

Other Proceeds

 

 

 

 

41

 

Cash Provided by (Used in) Investing Activities

 

6,645

 

 

 

(79,170

)

FINANCING ACTIVITIES:

 

 

 

Borrowings (Repayments) on Revolving Facility

 

(50,000

)

 

 

50,000

 

Dividends Paid

 

(20,767

)

 

 

(20,393

)

Acquisition of Treasury Stock

 

(51,775

)

 

 

(138,651

)

Issuance of Stock Under Stock Option and Employee Purchase Plans

 

1,630

 

 

 

2,364

 

Cash Paid for Shares Withheld for Employee Taxes

 

(7,492

)

 

 

(9,660

)

Debt Issuance Costs

 

(84

)

 

 

(2,776

)

Cash Used in Financing Activities

 

(128,488

)

 

 

(119,116

)

Increase (Decrease) in Cash and Cash Equivalents

 

213,119

 

 

 

(59,761

)

Cash and Cash Equivalents at Beginning of Period

 

95,655

 

 

 

155,416

 

Cash and Cash Equivalents at End of Period

$

308,774

 

 

$

95,655

 

Net Cash Paid During the Period:

 

 

 

Interest

$

37,432

 

 

$

37,033

 

Income Taxes

$

45,793

 

 

$

49,840

 

PROG Holdings, Inc.

Quarterly Revenues by Segment

(In thousands)

 

 

(Unaudited)

 

Three Months Ended

 

December 31, 2025

 

Progressive Leasing

Four

Other

Consolidated Total

Lease Revenues and Fees

$

544,940

$

$

$

544,940

Other Revenues

 

 

25,803

 

3,843

 

29,646

Total Revenues

$

544,940

$

25,803

$

3,843

$

574,586

 

(Unaudited)

 

Three Months Ended

 

December 31, 2024

 

Progressive Leasing

Four

Other

Consolidated Total

Lease Revenues and Fees

$

592,872

$

$

$

592,872

Other Revenues

 

 

11,121

 

2,383

 

13,504

Total Revenues

$

592,872

$

11,121

$

2,383

$

606,376

PROG Holdings, Inc.

Annual Revenues by Segment

(In thousands)

 

 

 

 

Twelve Months Ended

 

December 31, 2025

 

Progressive Leasing

Four

Other

Consolidated Total

Lease Revenues and Fees

$

2,322,754

$

$

$

2,322,754

Other Revenues

 

 

73,722

 

12,747

 

86,469

Total Revenues

$

2,322,754

$

73,722

$

12,747

$

2,409,223

 

 

 

Twelve Months Ended

 

December 31, 2024

 

Progressive Leasing

Four

Other

Consolidated Total

Lease Revenues and Fees

$

2,366,489

$

$

$

2,366,489

Other Revenues

 

 

27,351

 

5,241

 

32,592

Total Revenues

$

2,366,489

$

27,351

$

5,241

$

2,399,081

PROG Holdings, Inc.

Quarterly Gross Merchandise Volume by Segment

(In thousands)

 

 

(Unaudited)

 

Three Months Ended December 31,

 

 

2025

 

 

2024

Progressive Leasing

$

534,004

 

$

597,493

Four

 

303,966

 

 

134,580

Total GMV

$

837,970

 

$

732,073

Use of Non-GAAP Financial Information:

Non-GAAP net earnings from continuing operations, non-GAAP diluted earnings from continuing operations per share, and adjusted EBITDA are supplemental measures of our performance that are not calculated in accordance with generally accepted accounting principles in the United States ("GAAP"). Non-GAAP diluted earnings per share from continuing operations for the full year 2026 and first quarter 2026 outlook excludes intangible amortization expense, restructuring expenses, transaction-related costs, and also excludes Vive as its normal operations have been discontinued as a result of the sale of its credit card portfolio in October 2025. Non-GAAP net earnings from continuing operations and non-GAAP diluted earnings per share from continuing operations for the three and twelve months ended December 31, 2025 exclude intangible amortization expense, transaction-related costs, restructuring costs, write-off of assets due to a retail partner bankruptcy, and costs related to the cybersecurity incident, net of insurance recoveries. Non-GAAP net earnings from continuing operations and non-GAAP diluted earnings from continuing operations per share for the three and twelve months ended December 31, 2024 exclude intangible amortization expense, restructuring expenses, costs related to the cybersecurity incident, net of insurance recoveries and reversal of the uncertain tax position related to Progressive Leasing's $175 million settlement with the FTC in 2020. The amount for the after-tax non-GAAP adjustment, which is tax effected using our statutory tax rate, can be found in the reconciliation of net earnings and diluted earnings per share to non-GAAP net earnings and diluted earnings per share table in this press release.

The Adjusted EBITDA figures presented in this press release are calculated as the Company’s earnings from continuing operations before interest expense, net, depreciation on property and equipment, amortization of intangible assets and income taxes. Adjusted EBITDA for the full year and first quarter 2026 outlook also excludes stock-based compensation expense, transaction-related costs for the acquisition of Purchasing Power, restructuring charges, and the operations of Vive. Adjusted EBITDA for the full year and first quarter 2026 includes estimated interest expense on Purchasing Power's asset-backed secured borrowings. Adjusted EBITDA for the three and twelve months ended December 31, 2025 also excludes stock-based compensation expense, costs related to the cybersecurity incident, net of insurance recoveries, restructuring costs, write-off of assets due to a retail partner bankruptcy, and transaction-related costs for the acquisition of Purchasing Power. Adjusted EBITDA for the three and twelve months ended December 31, 2024 also excludes stock-based compensation expense, restructuring expenses, and costs related to the cybersecurity incident, net of insurance recoveries. The amounts for these pre-tax non-GAAP adjustments can be found in the segment EBITDA tables in this press release.

Management believes that non-GAAP net earnings, non-GAAP diluted earnings per share, and adjusted EBITDA provide relevant and useful information, and are widely used by analysts, investors and competitors in our industry as well as by our management in assessing both consolidated and business unit performance.

Non-GAAP net earnings from continuing operations, non-GAAP diluted earnings from continuing operations, and adjusted EBITDA provide management and investors with an understanding of the results from the primary operations of our business by excluding the effects of certain items that generally arose from larger, one-time transactions that are not reflective of the ordinary earnings activity of our operations or transactions that have variability and volatility of the amount. We believe the exclusion of stock-based compensation expense provides for a better comparison of our operating results with our peer companies as the calculations of stock-based compensation vary from period to period and company to company due to different valuation methodologies, subjective assumptions and the variety of award types. We believe interest expense on Purchasing Power's asset-backed secured borrowings represents a direct operating cost required to generate revenue; therefore, the Company is including this interest expense when calculating consolidated and Purchasing Power's adjusted EBITDA beginning in 2026. This measure may be useful to an investor in evaluating the underlying operating performance of our business.

Adjusted EBITDA also provides management and investors with an understanding of one aspect of earnings before the impact of investing and financing charges and income taxes. These measures may be useful to an investor in evaluating our operating performance because the measures:

  • Are widely used by investors to measure a company’s operating performance without regard to items excluded from the calculation of such measure, which can vary substantially from company to company depending upon accounting methods, book value of assets, capital structure and the method by which assets were acquired, among other factors.
  • Are used by rating agencies, lenders and other parties to evaluate our creditworthiness.
  • Are used by our management for various purposes, including as a measure of performance of our operating entities and as a basis for strategic planning and forecasting.

Non-GAAP financial measures, however, should not be used as a substitute for, or considered superior to, measures of financial performance prepared in accordance with GAAP, such as the Company’s GAAP basis net earnings and diluted earnings per share and the GAAP revenues and earnings before income taxes of the Company’s segments, which are also presented in the press release. Further, we caution investors that amounts presented in accordance with our definitions of non-GAAP net earnings, non-GAAP diluted earnings per share, and adjusted EBITDA may not be comparable to similar measures disclosed by other companies, because not all companies and analysts calculate these measures in the same manner.

PROG Holdings, Inc.

Reconciliation of Net Earnings and Diluted Earnings Per Share to

Non-GAAP Net Earnings and Diluted Earnings Per Share

(In thousands, except per share amounts)

 

 

(Unaudited)

Twelve Months

 

Three Months Ended

Ended

 

Mar 31,

Jun 30,

Sept 30,

Dec 31,

Dec 31,

 

2025

Net Earnings from Continuing Operations

$

34,733

 

$

37,438

 

$

32,267

 

$

19,914

 

$

124,352

 

Add: Intangible Amortization Expense

 

4,001

 

 

4,000

 

 

3,999

 

 

4,001

 

 

16,001

 

Add: Restructuring Expense

 

 

 

 

 

 

 

2,798

 

 

2,798

 

Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

(18

)

 

127

 

 

58

 

 

(255

)

 

(88

)

Add: Transaction-related Costs

 

 

 

 

 

 

 

2,179

 

 

2,179

 

Add: Write-off of Assets due to Retailer Bankruptcy

 

 

 

 

 

 

 

4,996

 

 

4,996

 

Less: Tax Impact of Adjustments(1)

 

(1,036

)

 

(1,073

)

 

(1,055

)

 

(3,567

)

 

(6,731

)

Non-GAAP Net Earnings from Continuing Operations

$

37,680

 

$

40,492

 

$

35,269

 

$

30,066

 

$

143,507

 

Diluted Earnings Per Share from Continuing Operations

$

0.83

 

$

0.92

 

$

0.80

 

$

0.49

 

$

3.04

 

Add: Intangible Amortization Expense

 

0.10

 

 

0.10

 

 

0.10

 

 

0.10

 

 

0.39

 

Add: Restructuring Expense

 

 

 

 

 

 

 

0.07

 

 

0.07

 

Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

 

 

 

 

 

 

(0.01

)

 

 

Add: Transaction-related Costs

 

 

 

 

 

 

 

0.05

 

 

0.05

 

Add: Write-off of Assets due to Retailer Bankruptcy

 

 

 

 

 

 

 

0.12

 

 

0.12

 

Less: Tax Impact of Adjustments(1)

 

(0.02

)

 

(0.03

)

 

(0.03

)

 

(0.09

)

 

(0.16

)

Non-GAAP Diluted Earnings Per Share from Continuing Operations(2)

$

0.90

 

$

1.00

 

$

0.87

 

$

0.74

 

$

3.51

 

Diluted Weighted Average Shares Outstanding

 

41,851

 

 

40,559

 

 

40,481

 

 

40,577

 

 

40,863

 

(1)

Adjustments are tax-effected using an assumed statutory tax rate of 26%.

(2)

In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

PROG Holdings, Inc.

Reconciliation of Net Earnings and Diluted Earnings Per Share to

Non-GAAP Net Earnings and Diluted Earnings Per Share

(In thousands, except per share amounts)

 

 

(Unaudited)

Twelve Months

 

Three Months Ended

Ended

 

Mar 31,

Jun 30,

Sept 30,

Dec 31,

Dec 31,

 

2024

Net Earnings from Continuing Operations

$

21,099

 

$

33,117

 

$

84,790

 

$

58,305

 

$

197,311

 

Add: Intangible Amortization Expense

 

5,650

 

 

4,239

 

 

4,000

 

 

4,000

 

 

17,889

 

Add: Restructuring Expense

 

18,014

 

 

2,886

 

 

6

 

 

(68

)

 

20,838

 

Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

116

 

 

116

 

 

114

 

 

(61

)

 

285

 

Less: Tax Impact of Adjustments(1)

 

(6,183

)

 

(1,883

)

 

(1,072

)

 

(1,006

)

 

(10,144

)

Less: Reversal of Uncertain Tax Position

 

 

 

 

 

(53,599

)

 

 

 

(53,599

)

Less: Tax Benefit from Partnership Deemed Liquidation

 

 

 

 

 

 

 

(27,767

)

 

(27,767

)

Add: Accrued Interest on Uncertain Tax Position

 

1,078

 

 

1,078

 

 

 

 

 

 

2,156

 

Non-GAAP Net Earnings from Continuing Operations

$

39,774

 

$

39,553

 

$

34,239

 

$

33,403

 

$

146,969

 

Diluted Earnings Per Share from Continuing Operations

$

0.47

 

$

0.76

 

$

1.96

 

$

1.36

 

$

4.53

 

Add: Intangible Amortization Expense

 

0.13

 

 

0.10

 

 

0.09

 

 

0.09

 

 

0.41

 

Add: Restructuring Expense

 

0.40

 

 

0.07

 

 

 

 

 

 

0.48

 

Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

 

 

 

 

 

 

 

 

0.01

 

Less: Tax Impact of Adjustments(1)

 

(0.14

)

 

(0.04

)

 

(0.02

)

 

(0.02

)

 

(0.23

)

Less: Reversal of Uncertain Tax Position

 

 

 

 

 

(1.24

)

 

 

 

(1.23

)

Less: Tax Benefit from Partnership Deemed Liquidation

 

 

 

 

 

 

 

(0.65

)

 

(0.64

)

Add: Accrued Interest on Uncertain Tax Position

 

0.02

 

 

0.02

 

 

 

 

 

 

0.05

 

Non-GAAP Diluted Earnings Per Share from Continuing Operations(2)

$

0.89

 

$

0.90

 

$

0.79

 

$

0.78

 

$

3.37

 

Diluted Weighted Average Shares Outstanding

 

44,528

 

 

43,721

 

 

43,169

 

 

42,796

 

 

43,549

 

(1)

Adjustments are tax-effected using an assumed statutory tax rate of 26%.

(2)

In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

PROG Holdings, Inc.

Non-GAAP Financial Information

Quarterly Segment Adjusted EBITDA

(In thousands)

 

 

(Unaudited)

 

Three Months Ended

 

December 31, 2025

 

Progressive Leasing

Four

Other

Consolidated Total

Net Earnings from Continuing Operations

 

 

 

$

19,914

 

Income Tax Expense(1)

 

 

 

 

11,491

 

Earnings (Loss) from Continuing Operations Before Income Tax Expense

$

41,965

 

$

(3,352

)

$

(7,208

)

 

31,405

 

Interest Expense, Net

 

4,697

 

 

1,751

 

 

676

 

 

7,124

 

Depreciation

 

1,512

 

 

25

 

 

665

 

 

2,202

 

Amortization

 

3,772

 

 

229

 

 

 

 

4,001

 

EBITDA from Continuing Operations

 

51,946

 

 

(1,347

)

 

(5,867

)

 

44,732

 

Stock-Based Compensation

 

6,658

 

 

195

 

 

244

 

 

7,097

 

Restructuring Expense

 

589

 

 

 

 

2,209

 

 

2,798

 

Write-off of Assets due to Retailer Bankruptcy

 

4,996

 

 

 

 

 

 

4,996

 

Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

(255

)

 

 

 

 

 

(255

)

Transaction-related Costs

 

 

 

 

 

2,179

 

 

2,179

 

Adjusted EBITDA from Continuing Operations

$

63,934

 

$

(1,152

)

$

(1,235

)

$

61,547

 

(1)

Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.

Non-GAAP Financial Information

Quarterly Segment Adjusted EBITDA

(In thousands)

 

 

(Unaudited)

 

Three Months Ended

 

December 31, 2024

 

Progressive Leasing

Four

Other

Consolidated Total

Net Earnings from Continuing Operations

 

 

 

$

58,305

 

Income Tax Benefit(1)

 

 

 

 

(15,747

)

Earnings (Loss) from Continuing Operations Before Income Tax Benefit

$

48,186

 

$

(3,206

)

$

(2,422

)

 

42,558

 

Interest Expense, Net

 

6,731

 

 

1,080

 

 

505

 

 

8,316

 

Depreciation

 

1,494

 

 

139

 

 

408

 

 

2,041

 

Amortization

 

3,771

 

 

229

 

 

 

 

4,000

 

EBITDA from Continuing Operations

 

60,182

 

 

(1,758

)

 

(1,509

)

 

56,915

 

Stock-Based Compensation

 

5,760

 

 

1,173

 

 

376

 

 

7,309

 

Restructuring Expense

 

(68

)

 

 

 

 

 

(68

)

Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

(61

)

 

 

 

 

 

(61

)

Adjusted EBITDA from Continuing Operations

$

65,813

 

$

(585

)

$

(1,133

)

$

64,095

 

(1)

Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.

Non-GAAP Financial Information

Twelve Month Segment Adjusted EBITDA

(In thousands)

 

 

Twelve Months Ended

 

December 31, 2025

 

Progressive Leasing

Four

Other

Consolidated Total

Net Earnings from Continuing Operations

 

 

 

$

124,352

 

Income Tax Expense(1)

 

 

 

 

50,167

 

Earnings (Loss) from Continuing Operations Before Income Tax Expense

$

188,874

 

$

2,835

$

(17,190

)

 

174,519

 

Interest Expense, Net

 

24,205

 

 

4,942

 

3,107

 

 

32,254

 

Depreciation

 

5,516

 

 

220

 

2,295

 

 

8,031

 

Amortization

 

15,084

 

 

917

 

 

 

16,001

 

EBITDA from Continuing Operations

 

233,679

 

 

8,914

 

(11,788

)

 

230,805

 

Stock-Based Compensation

 

26,168

 

 

1,028

 

1,281

 

 

28,477

 

Restructuring Expense

 

589

 

 

 

2,209

 

 

2,798

 

Write-off of Assets due to Retailer Bankruptcy

 

4,996

 

 

 

 

 

4,996

 

Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

(88

)

 

 

 

 

(88

)

Transaction-related Costs

 

 

 

 

2,179

 

 

2,179

 

Adjusted EBITDA from Continuing Operations

$

265,344

 

$

9,942

$

(6,119

)

$

269,167

 

(1)

Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.

Non-GAAP Financial Information

Twelve Month Segment Adjusted EBITDA

(In thousands)

 

 

Twelve Months Ended

 

December 31, 2024

 

Progressive Leasing

Four

Other

Consolidated Total

Net Earnings from Continuing Operations

 

 

 

$

197,311

 

Income Tax Benefit(1)

 

 

 

 

(33,875

)

Earnings (Loss) from Continuing Operations Before Income Tax Benefit

$

184,782

$

(6,485

)

$

(14,861

)

 

163,436

 

Interest Expense, Net

 

30,653

 

750

 

 

(114

)

 

31,289

 

Depreciation

 

6,574

 

500

 

 

1,371

 

 

8,445

 

Amortization

 

16,972

 

917

 

 

 

 

17,889

 

EBITDA from Continuing Operations

 

238,981

 

(4,318

)

 

(13,604

)

 

221,059

 

Stock-Based Compensation

 

22,665

 

2,823

 

 

2,357

 

 

27,845

 

Restructuring Expense

 

18,210

 

 

 

2,628

 

 

20,838

 

Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries

 

285

 

 

 

 

 

285

 

Adjusted EBITDA from Continuing Operations

$

280,141

$

(1,495

)

$

(8,619

)

$

270,027

 

(1)

Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.

Non-GAAP Financial Information

Reconciliation of Full Year 2026 Outlook for Adjusted EBITDA

(In thousands)

 

 

Fiscal Year 2026 Ranges

 

Progressive

Leasing

Purchasing

Power

Four

Other

Consolidated

Total

Estimated Net Earnings from Continuing Operations

 

 

 

 

$132,000 - $155,000

Income Tax Expense(1)

 

 

 

 

56,000 - 59,000

Projected Earnings (Loss) from Continuing Operations Before Income Tax Expense

$182,000 - $193,000

$13,000 - $22,000

$7,500 - $11,000

$(14,500) - $(12,000)

188,000 - 214,000

Interest Expense, Net

36,000 - 35,000

1,000

8,000 - 9,000

1,500 - 2,000

46,500 - 47,000

Depreciation

5,000 - 6,000

9,000

2,500

16,500 - 17,500

Amortization

4,000

18,000 - 19,000

1,000

23,000 - 24,000

Projected EBITDA from Continuing Operations

227,000 - 238,000

41,000 - 51,000

16,500 - 21,000

(10,500) - (7,500)

274,000 - 302,500

Stock-Based Compensation

27,000 - 28,000

1,000

1,000 - 1,500

29,000 - 30,500

Restructuring/ Regulatory Insurance Recoveries/ Cyber/ Transaction-related Costs

8,000

9,000

17,000

Projected Adjusted EBITDA from Continuing Operations

$254,000 - $266,000

$50,000 - $60,000

$17,500 - $22,500

$(1,500) - $1,500

$320,000 - $350,000

(1)

Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.

Non-GAAP Financial Information

Reconciliation of the Three Months Ended March 31, 2026 Outlook for Adjusted EBITDA

(In thousands)

 

 

Three Months Ended

March 31, 2026

 

Consolidated Total

Estimated Net Earnings from Continuing Operations

$9,000 - $17,000

Income Tax Expense(1)

6,000

Projected Earnings from Continuing Operations Before Income Tax Expense

15,000 - 23,000

Interest Expense, Net

13,000

Depreciation

4,000 - 5,000

Amortization

9,000

Projected EBITDA from Continuing Operations

41,000 - 50,000

Stock-Based Compensation

7,000 - 8,000

Restructuring/ Regulatory Insurance Recoveries/ Cyber/ Transaction-related Costs

17,000

Projected Adjusted EBITDA from Continuing Operations

$65,000 - $75,000

(1)

Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

PROG Holdings, Inc.

Reconciliation of Full Year 2026 Outlook for Diluted Earnings Per Share

to Non-GAAP Diluted Earnings Per Share

 

 

Full Year 2026

 

Low

High

Projected Diluted Earnings Per Share from Continuing Operations

$

3.34

 

$

3.79

 

Add: Projected Intangible Amortization Expense

 

0.58

 

 

0.59

 

Add: Restructuring/ Regulatory Insurance Recoveries/ Cyber/ Transaction-related Costs

 

0.29

 

 

0.29

 

Subtract: Tax Effect on Non-GAAP Adjustments(1)

 

(0.22

)

 

(0.22

)

Projected Non-GAAP Diluted Earnings Per Share from Continuing Operations(2)

$

4.00

 

$

4.45

 

(1)

Adjustments are tax-effected using an assumed statutory tax rate of 26%.

(2)

In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

PROG Holdings, Inc.

Reconciliation of the Three Months Ended March 31, 2026 Outlook for Diluted

Earnings Per Share to Non-GAAP Diluted Earnings Per Share

 

 

Three Months Ended

March 31, 2026

 

Low

High

Projected Diluted Earnings Per Share from Continuing Operations

$

0.22

 

$

0.42

 

Add: Projected Intangible Amortization Expense

 

0.22

 

 

0.22

 

Add: Restructuring/ Regulatory Insurance Recoveries/ Cyber/ Transaction-related Costs

 

0.42

 

 

0.42

 

Subtract: Tax Effect on Non-GAAP Adjustments(1)

 

(0.17

)

 

(0.17

)

Projected Non-GAAP Diluted Earnings Per Share from Continuing Operations(2)

$

0.70

 

$

0.90

 

(1)

Adjustments are tax-effected using an assumed statutory tax rate of 26%.

(2)

In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

 

Contacts

More News

View More

Recent Quotes

View More
Symbol Price Change (%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.