Source: PROG Holdings, Inc.'s 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 05, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$2.04B
$2.16B
$2.48B
$2.68B
$2.60B
$2.34B
$2.40B
$2.41B
Selling, general & admin
—
—
—
—
$366.29M
$340.61M
$339.11M
$378.58M
Operating income
$156.80M
$27.61M
$271.76M
$333.53M
$185.65M
$218.71M
$194.72M
$206.77M
Interest expense
$0
$0
$187.00K
$5.32M
$37.40M
$39.45M
$39.45M
$49.27M
Pre-tax income
$156.80M
$27.61M
$271.58M
$328.20M
$148.24M
$189.30M
$163.44M
$174.52M
Income tax
$31.50M
$52.23M
$37.95M
$84.65M
$49.53M
$55.41M
-$33.88M
$50.17M
Net income
$196.21M
$31.47M
-$61.47M
$243.56M
$98.71M
$138.84M
$197.25M
$146.79M
EBITDA
$163.90M
$36.71M
$281.46M
$344.53M
$219.50M
$250.00M
$221.06M
$230.81M
EPS (basic)
$2.84
$0.47
$-0.91
$3.69
$1.90
$3.02
$4.63
$3.66
EPS (diluted)
$2.78
$0.47
$-0.90
$3.67
$1.90
$2.98
$4.53
$3.59
Diluted shares
70.60M
67.32M
68.02M
66.42M
52.08M
46.55M
43.55M
40.86M
Operating margin
7.7%
1.3%
10.9%
12.5%
7.1%
9.3%
8.1%
8.6%
Net margin
9.6%
1.5%
-2.5%
9.1%
3.8%
5.9%
8.2%
6.1%
Balance sheet
fiscal years · USD
Fiscal year
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$15.28M
$57.76M
$36.65M
$170.16M
$131.88M
$155.42M
$90.92M
$308.77M
Inventory
—
—
—
—
—
—
—
$0
Goodwill
—
$288.80M
$288.80M
$306.21M
$296.06M
$296.06M
$296.06M
$296.06M
Total assets
—
$3.30B
$1.32B
$1.62B
$1.49B
$1.49B
$1.51B
$1.61B
Long-term debt
—
—
$50.00M
$589.65M
$590.97M
$592.26M
$643.56M
$594.86M
Total debt
—
—
$50.00M
$589.65M
$590.97M
$592.26M
$643.56M
$594.86M
Total liabilities
—
$1.56B
$331.27M
$942.35M
$921.45M
$899.92M
$863.49M
$863.99M
Shareholders' equity
$1.76B
$1.74B
$986.14M
$679.41M
$570.46M
$591.33M
$650.28M
$746.42M
Cash flow
fiscal years · USD
Fiscal year
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$356.50M
$317.19M
$455.96M
$245.96M
$242.48M
$204.24M
$138.53M
$334.96M
Capital expenditures
$78.84M
$92.96M
$64.34M
$9.55M
$9.67M
$9.62M
$8.32M
$10.04M
Free cash flow
$277.65M
$224.22M
$391.62M
$236.41M
$232.81M
$194.62M
$130.21M
$324.92M
Investing cash flow
-$263.13M
-$106.28M
-$114.53M
-$82.17M
-$53.53M
-$38.83M
-$79.17M
$6.64M
Financing cash flow
-$128.97M
-$168.55M
-$362.55M
-$30.28M
-$227.22M
-$141.87M
-$119.12M
-$128.49M
Dividends paid
$6.24M
$9.44M
$13.78M
$0
$0
$0
$20.39M
$20.77M
Share buybacks
$168.74M
$69.25M
$0
$142.36M
$223.60M
$139.57M
$138.65M
$51.77M
Stock-based compensation
$28.18M
$26.55M
-$2.60M
$21.35M
$17.52M
$24.92M
$29.18M
$28.81M
Depreciation & amortization
$7.10M
$9.10M
$9.70M
$11.00M
$33.85M
$31.29M
$26.33M
$24.03M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$508.49M
$641.87M
$592.16M
$606.14M
$558.90M
$3.71M
$6.71M
$6.06M
$574.59M
$116.93M
$147.59M
$144.08M
Cost of revenue
—
—
—
—
—
$0
$0
$0
—
$62.51M
$75.70M
$75.83M
Gross profit
—
—
—
—
—
$3.71M
$6.71M
$6.06M
—
$54.42M
$71.89M
$68.26M
Selling, general & admin
—
$90.26M
$86.48M
$89.70M
$72.66M
$92.15M
$87.56M
$89.58M
$109.29M
$132.18M
$127.56M
$125.49M
Operating income
$28.45M
$39.82M
$55.68M
$49.23M
$50.00M
$56.34M
$59.31M
$52.59M
$38.53M
$65.31M
$65.63M
$65.98M
Interest expense
—
$9.68M
$9.99M
$9.98M
$9.49M
$9.96M
$9.79M
$9.79M
$19.72M
$18.39M
$15.22M
$14.17M
Pre-tax income
$21.59M
$31.57M
$48.34M
$41.85M
$41.68M
$47.25M
$51.16M
$44.70M
$31.41M
$47.56M
$50.81M
$52.31M
Income tax
$7.96M
$9.60M
$14.56M
-$42.12M
-$15.93M
$12.66M
$13.58M
$12.43M
$11.49M
$11.35M
$13.43M
$14.83M
Net income
$18.57M
$21.97M
$33.77M
$83.96M
$57.55M
$34.72M
$38.48M
$33.12M
$40.47M
$36.05M
$37.03M
$37.24M
EBITDA
—
$47.84M
$62.17M
$55.50M
$55.55M
$62.32M
$65.16M
$58.59M
$44.73M
$79.46M
$76.69M
$76.30M
EPS (basic)
$0.44
$0.50
$0.79
$1.99
$1.38
$0.85
$0.96
$0.83
$1.01
$0.91
$0.92
$0.94
EPS (diluted)
$0.42
$0.49
$0.77
$1.94
$1.34
$0.83
$0.95
$0.82
$0.99
$0.89
$0.91
$0.91
Diluted shares
-498.00K
44.53M
43.72M
43.17M
-255.00K
41.85M
40.56M
40.48M
-97.00K
40.81M
40.73M
40.55M
Gross margin
—
—
—
—
—
100.0%
100.0%
100.0%
—
46.5%
48.7%
47.4%
Operating margin
5.6%
6.2%
9.4%
8.1%
8.9%
1517.4%
884.4%
867.7%
6.7%
55.9%
44.5%
45.8%
Net margin
3.7%
3.4%
5.7%
13.9%
10.3%
935.0%
573.9%
546.5%
7.0%
30.8%
25.1%
25.8%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$155.42M
$252.83M
$250.13M
$221.73M
$90.92M
$213.30M
$222.03M
$292.61M
$308.77M
$69.39M
$85.20M
$108.92M
Inventory
—
—
—
—
—
—
—
—
$0
$2.55M
$2.44M
$3.64M
Goodwill
$296.06M
$296.06M
$296.06M
$296.06M
$296.06M
$296.06M
$296.06M
$296.06M
$296.06M
$406.71M
$406.71M
$406.71M
Total assets
$1.49B
$1.46B
$1.46B
$1.45B
$1.51B
$1.47B
$1.45B
$1.55B
$1.61B
$2.04B
$2.05B
$2.06B
Long-term debt
$592.26M
—
—
—
$643.56M
—
—
—
$594.86M
$936.12M
$887.06M
$865.84M
Total debt
$592.26M
—
—
—
$643.56M
—
—
—
$594.86M
$936.12M
$887.06M
$865.84M
Total liabilities
$899.92M
$876.58M
$878.85M
$815.53M
$863.49M
$815.47M
$785.92M
$843.04M
$863.99M
$1.27B
$1.24B
$1.25B
Shareholders' equity
$591.33M
$585.09M
$581.85M
$630.81M
$650.28M
$654.45M
$668.67M
$703.56M
$746.42M
$774.36M
$805.34M
$808.00M
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
-$88.31M
$135.73M
$55.39M
$31.89M
-$84.49M
$209.93M
$69.89M
$110.05M
-$54.90M
$171.70M
$106.24M
$108.22M
Capital expenditures
$2.66M
$2.10M
$1.90M
$2.04M
$2.28M
$1.96M
$1.93M
$3.55M
$2.59M
$3.15M
$5.04M
$4.82M
Free cash flow
-$90.97M
$133.64M
$53.49M
$29.85M
-$86.77M
$207.97M
$67.96M
$106.49M
-$57.50M
$168.55M
$101.19M
$103.40M
Investing cash flow
-$20.07M
-$3.60M
-$14.22M
-$17.83M
-$43.52M
-$4.09M
-$30.70M
-$34.25M
$75.69M
-$385.87M
-$28.34M
-$18.01M
Financing cash flow
-$31.00M
-$34.73M
-$43.86M
-$42.47M
$1.94M
-$88.19M
-$30.47M
-$5.21M
-$4.62M
-$15.10M
-$65.03M
-$63.99M
Dividends paid
$0
$5.22M
$5.12M
$5.08M
$4.97M
$5.26M
$5.18M
$5.18M
$5.14M
$5.61M
$5.61M
$5.51M
Share buybacks
$31.30M
$24.44M
$36.74M
$37.01M
$40.46M
$26.12M
$25.66M
$0
$0
$0
$10.19M
$36.70M
Stock-based compensation
$5.84M
$6.64M
$7.09M
$7.85M
$7.59M
$7.90M
$6.63M
$7.10M
$7.17M
$7.64M
$9.20M
$8.12M
Depreciation & amortization
—
$8.02M
$6.50M
$6.26M
$5.55M
$5.97M
$5.85M
$6.00M
$6.20M
$14.15M
$11.06M
$10.31M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.