Press Release Details

• Consolidated revenues of $595.1 million; Net earnings of $33.1 million
• Adjusted EBITDA of $67.0 million
• Diluted EPS of $0.82; Non-GAAP Diluted EPS of $0.90
• Progressive Leasing GMV of $410.9 million
• Four Technologies grows GMV 162.8%; third consecutive quarter of positive Adjusted EBITDA

SALT LAKE CITY--(BUSINESS WIRE)--Oct. 22, 2025-- PROG Holdings, Inc. (NYSE:PRG), the fintech holding company for Progressive Leasing, Vive Financial, Four Technologies, and Build, today announced financial results for the third quarter ended September 30, 2025.

"Our third quarter results once again highlight the strength and consistency of our execution, even as consumers face ongoing economic pressures," said Steve Michaels, President and CEO of PROG Holdings. "We delivered strong earnings and expanded margins in our Progressive Leasing segment, despite modest revenue headwinds, while Four Technologies achieved its eighth consecutive quarter of triple-digit GMV and revenue growth, further validating the scalability and relevance of our BNPL platform."

"The sale of Vive is evidence of our active management of our portfolio of assets and marks a meaningful step in improving our capital efficiency. With strong free cash flow, a well-capitalized balance sheet, and the proceeds from the portfolio sale, we are well positioned to continue executing on our capital allocation strategy that balances strategic investments while returning excess capital to shareholders."

"Our focus is clear – we’re doubling down on our three-pillar strategy to Grow, Enhance, and Expand. We are investing in high-impact businesses and products, including Progressive Leasing, our direct-to-consumer channel, PROG Marketplace, and our fast-growing BNPL platform, Four Technologies, while maintaining the financial flexibility to support future growth and maximize long-term value creation."

"I’m incredibly proud of the team’s disciplined execution and the momentum we’ve built as we approach the end of 2025. With a strong product portfolio, solid financial foundation, and continued investment in customer experience, we are well positioned to deliver sustainable growth in 2026 and beyond," Michaels concluded.

Consolidated Results

Consolidated revenues for the third quarter of 2025 were $595.1 million, a decrease of 1.8% from the same period in 2024.

Consolidated net earnings for the quarter were $33.1 million, compared with $84.0 million in the prior year period. The year-ago consolidated net earnings included a $53.6 million non-cash, net tax benefit relating to the reversal of an uncertain tax position and accrued interest relating to that position. The effective income tax rate was 27.4% in the third quarter. Adjusted EBITDA for the quarter was $67.0 million, or 11.3% of revenues, compared with $63.5 million, or 10.5% of revenues for the same period in 2024.

Diluted earnings per share for the third quarter of 2025 were $0.82, compared with $1.94 in the year ago period. On a non-GAAP basis, diluted earnings per share were up 16.9% at $0.90 in the third quarter of 2025, compared with $0.77 for the same period in 2024. The Company's diluted weighted average shares outstanding in the third quarter were 6.2% lower year-over-year.

Progressive Leasing Results

Progressive Leasing's third quarter GMV of $410.9 million was down 10.0% compared to the same period in 2024. The provision for lease merchandise write-offs for the quarter was 7.4% of leasing revenues, within the Company's 6-8% targeted annual range.

Liquidity and Capital Allocation

PROG Holdings ended the third quarter of 2025 with cash of $292.6 million and gross debt of $600.0 million. The Company did not repurchase any shares during the third 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.

2025 Outlook

The Company is providing selective fourth quarter outlook metrics and updating its full year 2025 outlook. We have excluded Vive from our Outlook for both the fourth quarter and full year 2025 as its normal operations have been discontinued as a result of the sale of its credit card portfolio in October 2025. The Vive segment will be presented as discontinued operations beginning in the fourth quarter of 2025. Net earnings from continuing operations excludes Vive's operations as well as the gain on the sale of the credit card portfolio. The outlook below 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 27%, and no impact from additional share repurchases.

		Revised 2025 Outlook								Previous 2025 Outlook
(In thousands, except per share amounts)		Low				High				Low				High
PROG Holdings - Total Revenues		$	2,410,000			$	2,435,000			$	2,450,000			$	2,500,000
PROG Holdings - Net Earnings from Continuing Operations			124,300				128,800				120,000				125,000
PROG Holdings - Adjusted EBITDA			258,000				265,000				255,000				265,000
PROG Holdings - Diluted EPS from Continuing Operations			3.06				3.16				2.91				3.06
PROG Holdings - Diluted Non-GAAP EPS from Continuing Operations			3.35				3.45				3.20				3.35
Progressive Leasing - Total Revenues			2,330,000				2,345,000				2,325,000				2,360,000
Progressive Leasing - Earnings Before Taxes			180,000				185,000				179,000				185,000
Progressive Leasing - Adjusted EBITDA			256,000				261,000				255,000				261,000
Other - Total Revenues			80,000				90,000				65,000				75,000
Other - Loss Before Taxes			(9,700	)			(9,200	)			(9,000	)			(7,500	)
Other - Adjusted EBITDA			2,000				4,000				2,500				5,000

		Three Months Ended December 31, 2025 Outlook
(In thousands, except per share amounts)		Low				High
PROG Holdings - Total Revenues		$	575,000			$	590,000
PROG Holdings - Net Earnings from Continuing Operations			17,000				24,000
PROG Holdings - Adjusted EBITDA			47,000				54,000
PROG Holdings - Diluted EPS from Continuing Operations			0.47				0.57
PROG Holdings - Diluted Non-GAAP EPS from Continuing Operations			0.55				0.65

Conference Call and Webcast

The Company has scheduled a live webcast and conference call for Wednesday, October 22, 2025, at 8:30 A.M. ET to discuss its financial results for the third 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 Build, provider of personal credit building products. 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 "continue," "maintaining," "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) Vive and Four’s business models differing significantly from Progressive Leasing’s lease-to-own business, which means each of 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 Progressive Leasing failing to maintain a consistently high level of consumer satisfaction and trust in its brand; (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, as well as any potential debt repurchase program 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, 2024, filed with the SEC on February 19, 2025. Statements, estimates and projections in this press release that are "forward-looking" include without limitation statements, estimates and projections about: (i) the benefits we expect from our sale of the Vive Financial portfolio, including improving our capital efficiency and increasing our financial flexibility to support future growth initiatives and maximize long-term value; (ii) the performance of our lease portfolio, including our annual write-offs; (iii) the progress of our Four Technologies business and the benefits we expect from that business; (iv) our ability to continue investing in our businesses and products and the benefits we expect from those investments; (v) our capital allocation strategy and plans; and (vi) our revised full year 2025 outlook and the guidance we provide for the fourth quarter. 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 Statements of Earnings
(In thousands, except per share data)
		(Unaudited) Three Months Ended								(Unaudited) Nine Months Ended
		September 30,								September 30,
		2025				2024				2025				2024
REVENUES:
Lease Revenues and Fees		$	556,583			$	582,551			$	1,777,814			$	1,773,617
Interest and Fees on Loans Receivable			38,525				23,594				106,045				66,559
			595,108				606,145				1,883,859				1,840,176
COSTS AND EXPENSES:
Depreciation of Lease Merchandise			378,499				401,070				1,224,049				1,217,440
Provision for Lease Merchandise Write-offs			41,037				44,736				131,688				131,660
Operating Expenses			122,043				111,108				357,548				346,350
			541,579				556,914				1,713,285				1,695,450
OPERATING PROFIT			53,529				49,231				170,574				144,726
Interest Expense, Net			(7,882	)			(7,384	)			(25,121	)			(22,973	)
EARNINGS BEFORE INCOME TAX			45,647				41,847				145,453				121,753
INCOME TAX EXPENSE (BENEFIT)			12,526				(42,115	)			39,131				(17,949	)
NET EARNINGS		$	33,121			$	83,962			$	106,322			$	139,702
EARNINGS PER SHARE
Basic		$	0.83			$	1.99			$	2.64			$	3.25
Diluted		$	0.82			$	1.94			$	2.60			$	3.19
CASH DIVIDENDS DECLARED PER SHARE:
Common Stock		$	0.13			$	0.12			$	0.39			$	0.36
WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic			39,700				42,264				40,220				42,969
Diluted			40,481				43,169				40,960				43,804

PROG Holdings, Inc.
Consolidated Balance Sheets
(In thousands, except share data)
		(Unaudited)
		September 30, 2025				December 31, 2024
ASSETS:
Cash and Cash Equivalents		$	292,610			$	95,655
Accounts Receivable (net of allowances of $73,666 in 2025 and $71,607 in 2024)			63,742				80,225
Lease Merchandise (net of accumulated depreciation and allowances of $441,544 in 2025 and $440,831 in 2024)			501,152				680,242
Loans Receivable (net of allowances and unamortized fees of $61,805 in 2025 and $57,342 in 2024)			160,350				146,985
Property and Equipment, Net			22,506				21,443
Operating Lease Right-of-Use Assets			2,969				4,035
Goodwill			296,061				296,061
Other Intangibles, Net			61,774				73,775
Income Tax Receivable			48,660				10,644
Deferred Income Tax Assets			24,442				26,472
Prepaid Expenses and Other Assets			72,335				78,230
Total Assets		$	1,546,601			$	1,513,767
LIABILITIES & SHAREHOLDERS’ EQUITY:
Accounts Payable and Accrued Expenses		$	101,314			$	93,190
Deferred Income Tax Liabilities			105,707				74,320
Customer Deposits and Advance Payments			33,335				40,917
Operating Lease Liabilities			8,151				11,496
Debt, Net			594,537				643,563
Total Liabilities			843,044				863,486
SHAREHOLDERS' EQUITY:
Common Stock, Par Value $0.50 Per Share: Authorized: 225,000,000 Shares at September 30, 2025 and December 31, 2024; Shares Issued: 82,078,654 at September 30, 2025 and December 31, 2024			41,039				41,039
Additional Paid-in Capital			356,745				358,538
Retained Earnings			1,559,554				1,469,450
			1,957,338				1,869,027
Less: Treasury Shares at Cost
Common Stock: 42,533,061 Shares at September 30, 2025 and 41,262,901 at December 31, 2024			(1,253,781	)			(1,218,746	)
Total Shareholders’ Equity			703,557				650,281
Total Liabilities & Shareholders’ Equity		$	1,546,601			$	1,513,767

PROG Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands)
		(Unaudited)
		Nine Months Ended September 30,
		2025				2024
OPERATING ACTIVITIES:
Net Earnings		$	106,322			$	139,702
Adjustments to Reconcile Net Earnings to Cash Provided by Operating Activities:
Depreciation of Lease Merchandise			1,224,049				1,217,440
Other Depreciation and Amortization			18,253				20,780
Provisions for Accounts Receivable and Loan Losses			305,613				279,291
Stock-Based Compensation			21,633				21,588
Deferred Income Taxes			33,417				(24,530	)
Impairment of Assets			—				6,018
Income Tax Benefit from Reversal of Uncertain Tax Position Liabilities			—				(51,443	)
Non-Cash Lease Expense			(2,280	)			(2,605	)
Other Changes, Net			(2,450	)			(1,255	)
Changes in Operating Assets and Liabilities:
Additions to Lease Merchandise			(1,180,200	)			(1,273,535	)
Book Value of Lease Merchandise Sold or Disposed			135,240				135,096
Accounts Receivable			(236,707	)			(240,409	)
Prepaid Expenses and Other Assets			8,742				(18,865	)
Income Tax Receivable and Payable			(40,460	)			26,251
Accounts Payable and Accrued Expenses			6,275				(7,998	)
Customer Deposits and Advance Payments			(7,582	)			(2,513	)
Cash Provided by Operating Activities			389,865				223,013
INVESTING ACTIVITIES:
Investments in Loans Receivable			(596,455	)			(282,039	)
Proceeds from Loans Receivable			534,863				252,268
Purchases of Property and Equipment			(7,449	)			(6,037	)
Proceeds from Sale of Property and Equipment			—				119
Other Proceeds			—				41
Cash Used in Investing Activities			(69,041	)			(35,648	)
FINANCING ACTIVITIES:
Repayments on Revolving Facility			(50,000	)			—
Dividends Paid			(15,625	)			(15,423	)
Acquisition of Treasury Stock			(51,775	)			(98,187	)
Issuance of Stock Under Stock Option and Employee Purchase Plans			1,028				855
Cash Paid for Shares Withheld for Employee Taxes			(7,413	)			(8,300	)
Debt Issuance Costs			(84	)			—
Cash Used in Financing Activities			(123,869	)			(121,055	)
Increase in Cash and Cash Equivalents			196,955				66,310
Cash and Cash Equivalents at Beginning of Period			95,655				155,416
Cash and Cash Equivalents at End of Period		$	292,610			$	221,726
Net Cash Paid During the Period:
Interest		$	19,119			$	18,695
Income Taxes		$	46,068			$	31,809

PROG Holdings, Inc.
Quarterly Revenues by Segment
(In thousands)
		(Unaudited)
		Three Months Ended
		September 30, 2025
		Progressive Leasing			Vive			Other			Consolidated Total
Lease Revenues and Fees		$	556,583		$	—		$	—		$	556,583
Interest and Fees on Loans Receivable			—			17,402			21,123			38,525
Total Revenues		$	556,583		$	17,402		$	21,123		$	595,108

		(Unaudited)
		Three Months Ended
		September 30, 2024
		Progressive Leasing			Vive			Other			Consolidated Total
Lease Revenues and Fees		$	582,551		$	—		$	—		$	582,551
Interest and Fees on Loans Receivable			—			16,000			7,594			23,594
Total Revenues		$	582,551		$	16,000		$	7,594		$	606,145

PROG Holdings, Inc.
Nine Month Revenues by Segment
(In thousands)
		(Unaudited)
		Nine Months Ended
		September 30, 2025
		Progressive Leasing			Vive			Other			Consolidated Total
Lease Revenues and Fees		$	1,777,814		$	—		$	—		$	1,777,814
Interest and Fees on Loans Receivable			—			49,221			56,824			106,045
Total Revenues		$	1,777,814		$	49,221		$	56,824		$	1,883,859

		(Unaudited)
		Nine Months Ended
		September 30, 2024
		Progressive Leasing			Vive			Other			Consolidated Total
Lease Revenues and Fees		$	1,773,617		$	—		$	—		$	1,773,617
Interest and Fees on Loans Receivable			—			47,471			19,088			66,559
Total Revenues		$	1,773,617		$	47,471		$	19,088		$	1,840,176

PROG Holdings, Inc.
Quarterly Gross Merchandise Volume by Segment
(In thousands)
		(Unaudited)
		Three Months Ended September 30,
		2025				2024
Progressive Leasing		$	410,943			$	456,651
Vive			46,308				38,755
Other			163,086				62,058
Total GMV		$	620,337			$	557,464

Use of Non-GAAP Financial Information:

Non-GAAP net earnings, non-GAAP diluted earnings 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 2025 and fourth quarter 2025 outlook excludes intangible amortization expense, 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. The Vive segment will be presented as discontinued operations beginning in the fourth quarter of 2025. Adjusted EBITDA for the full year 2025 and fourth quarter 2025 outlook excludes Vive's operations as well as the gain on the sale of the credit card portfolio. Non-GAAP net earnings and non-GAAP diluted earnings per share for the three and nine months ended September 30, 2025 exclude intangible amortization expense, transaction costs and costs related to the cybersecurity incident, net of insurance recoveries. Non-GAAP net earnings and non-GAAP diluted earnings per share for the three and nine months ended September 30, 2024 exclude intangible amortization expense, restructuring expenses, costs related to the cybersecurity incident, 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 before interest expense, net, depreciation on property and equipment, amortization of intangible assets and income taxes. Adjusted EBITDA for the full year 2025 and fourth quarter 2025 outlook excludes stock-based compensation expense and the operations of Vive. Adjusted EBITDA for the three and nine months ended September 30, 2025 excludes stock-based compensation expense, costs related to the cybersecurity incident, net of insurance recoveries and transaction costs. Adjusted EBITDA for the three and nine months ended September 30, 2024 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, non-GAAP diluted earnings, 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. 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)								(Unaudited)
		Three Months Ended								Nine Months Ended
		September 30,								September 30,
		2025				2024				2025				2024
Net Earnings		$	33,121			$	83,962			$	106,322			$	139,702
Add: Intangible Amortization Expense			3,999				4,000				12,000				13,889
Add: Transaction Costs			200				—				200				—
Add: Restructuring Expense			—				6				—				20,906
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries			58				114				167				346
Less: Tax Impact of Adjustments(1)			(1,107	)			(1,071	)			(3,216	)			(9,138	)
Less: Reversal of Uncertain Tax Position			—				(53,599	)			—				(53,599	)
Add: Accrued Interest on Uncertain Tax Position			—				—				—				2,156
Non-GAAP Net Earnings		$	36,271			$	33,412			$	115,473			$	114,262
Diluted Earnings Per Share		$	0.82			$	1.94			$	2.60			$	3.19
Add: Intangible Amortization Expense			0.10				0.09				0.29				0.32
Add: Transaction Costs			—				—				—				—
Add: Restructuring Expense			—				—				—				0.48
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries			—				—				—				0.01
Less: Tax Impact of Adjustments(1)			(0.03	)			(0.02	)			(0.08	)			(0.21	)
Less: Reversal of Uncertain Tax Position			—				(1.24	)			—				(1.22	)
Add: Accrued Interest on Uncertain Tax Position			—				—				—				0.05
Non-GAAP Diluted Earnings Per Share(2)		$	0.90			$	0.77			$	2.82			$	2.61
Diluted Weighted Average Shares Outstanding			40,481				43,169				40,960				43,804

(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
		September 30, 2025
		Progressive Leasing				Vive				Other				Consolidated Total
Net Earnings														$	33,121
Income Tax Expense(1)															12,526
Earnings (Loss) Before Income Tax Expense		$	46,738			$	(74	)		$	(1,017	)			45,647
Interest Expense, Net			5,921				269				1,692				7,882
Depreciation			1,346				138				659				2,143
Amortization			3,770				—				229				3,999
EBITDA			57,775				333				1,563				59,671
Stock-Based Compensation			6,638				47				412				7,097
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries			58				—				—				58
Transaction Costs			—				200				—				200
Adjusted EBITDA		$	64,471			$	580			$	1,975			$	67,026

(1)

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

		(Unaudited)
		Three Months Ended
		September 30, 2024
		Progressive Leasing				Vive				Other				Consolidated Total
Net Earnings														$	83,962
Income Tax (Benefit)(1)															(42,115	)
Earnings (Loss) Before Income Tax Expense		$	47,177			$	(1,441	)		$	(3,889	)			41,847
Interest Expense, Net			7,700				—				(316	)			7,384
Depreciation			1,619				155				491				2,265
Amortization			3,771				—				229				4,000
EBITDA			60,267				(1,286	)			(3,485	)			55,496
Stock-Based Compensation			6,059				354				1,438				7,851
Restructuring Expense			6				—				—				6
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries			114				—				—				114
Adjusted EBITDA		$	66,446			$	(932	)		$	(2,047	)		$	63,467

(1)

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

PROG Holdings, Inc.
Non-GAAP Financial Information
Nine Month Segment Adjusted EBITDA
(In thousands)
		(Unaudited)
		Nine Months Ended
		September 30, 2025
		Progressive Leasing				Vive				Other				Consolidated Total
Net Earnings														$	106,322
Income Tax Expense(1)															39,131
Earnings (Loss) Before Income Tax Expense		$	146,909			$	(398	)		$	(1,058	)			145,453
Interest Expense, Net			19,508				634				4,979				25,121
Depreciation			4,004				424				1,825				6,253
Amortization			11,312				—				688				12,000
EBITDA			181,733				660				6,434				188,827
Stock-Based Compensation			19,510				253				1,870				21,633
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries			167				—				—				167
Transaction Costs			—				200				—				200
Adjusted EBITDA		$	201,410			$	1,113			$	8,304			$	210,827

(1)

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

		(Unaudited)
		Nine Months Ended
		September 30, 2024
		Progressive Leasing				Vive				Other				Consolidated Total
Net Earnings														$	139,702
Income Tax Expense (Benefit)(1)															(17,949	)
Earnings (Loss) Before Income Tax Expense		$	136,596			$	108			$	(14,951	)			121,753
Interest Expense, Net			23,922				—				(949	)			22,973
Depreciation			5,080				487				1,324				6,891
Amortization			13,201				—				688				13,889
EBITDA			178,799				595				(13,888	)			165,506
Stock-Based Compensation			16,905				1,052				3,631				21,588
Restructuring Expense			18,278				—				2,628				20,906
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries			346				—				—				346
Adjusted EBITDA		$	214,328			$	1,647			$	(7,629	)		$	208,346

(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 2025 Outlook for Adjusted EBITDA
(In thousands)
		Revised Fiscal Year 2025 Ranges
		Progressive Leasing		Other		Consolidated Total
Estimated Net Earnings from Continuing Operations						$124,300 - $128,800
Income Tax Expense(1)						46,000 - 47,000
Projected Earnings (Loss) from Continuing Operations Before Income Tax Expense		$180,000 - $185,000		$(9,700) - $(9,200)		170,300 - 175,800
Interest Expense, Net		30,000 - 28,000		6,200 - 6,700		36,200 - 34,700
Depreciation		5,000 - 6,000		2,500		7,500 - 8,500
Amortization		15,000		1,000		16,000
Projected EBITDA		230,000 - 234,000		0 - 1,000		230,000 - 235,000
Stock-Based Compensation		26,000 - 27,000		2,000 - 3,000		28,000 - 30,000
Projected Adjusted EBITDA		$256,000 - $261,000		$2,000 - $4,000		$258,000 - $265,000

(1)

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

		Previous Fiscal Year 2025 Ranges
		Progressive Leasing		Vive		Other		Consolidated Total
Estimated Net Earnings								$120,000 - $125,000
Income Tax Expense(1)								45,000 - 49,000
Projected Earnings (Loss) Before Income Tax Expense		$179,000 - $185,000		$(5,000) - $(3,500)		$(9,000) - $(7,500)		165,000 - 174,000
Interest Expense, Net		30,000 - 28,000		1,000		6,000		37,000 - 35,000
Depreciation		5,000 - 6,000		500		2,500		8,000 - 9,000
Amortization		15,000		—		1,000		16,000
Projected EBITDA		229,000 - 234,000		(3,500) - (2,000)		500 - 2,000		226,000 - 234,000
Stock-Based Compensation		26,000 - 27,000		1,000		2,000 - 3,000		29,000 - 31,000
Projected Adjusted EBITDA		$255,000 - $261,000		$(2,500) - $(1,000)		$2,500 - $5,000		$255,000 - $265,000

(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 December 31, 2025 Outlook for Adjusted EBITDA
(In thousands)
		Three Months Ended December 31, 2025
		Consolidated Total
Estimated Net Earnings from Continuing Operations		$17,000 - $24,000
Income Tax Expense(1)		8,000 - 7,000
Projected Earnings from Continuing Operations Before Income Tax Expense		25,000 - 31,000
Interest Expense, Net		9,000 - 8,000
Depreciation		3,000
Amortization		4,000
Projected EBITDA		41,000 - 46,000
Stock-Based Compensation		6,000 - 8,000
Projected Adjusted EBITDA		$47,000 - $54,000

(1)

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

PROG Holdings, Inc.
Reconciliation of Full Year 2025 Outlook for Diluted Earnings Per Share to Non-GAAP Diluted Earnings Per Share
		Revised Full Year 2025 Ranges
		Low				High
Projected Diluted Earnings Per Share from Continuing Operations		$	3.06			$	3.16
Add: Projected Intangible Amortization Expense			0.39				0.39
Subtract: Tax Effect on Non-GAAP Adjustments(1)			(0.10	)			(0.10	)
Projected Non-GAAP Diluted Earnings Per Share from Continuing Operations(2)		$	3.35			$	3.45

(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.

		Previous Full Year 2025 Ranges
		Low				High
Projected Diluted Earnings Per Share		$	2.91			$	3.06
Add: Projected Intangible Amortization Expense			0.39				0.39
Subtract: Tax Effect on Non-GAAP Adjustments(1)			(0.10	)			(0.10	)
Projected Non-GAAP Diluted Earnings Per Share(2)		$	3.20			$	3.35

(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 December 31, 2025 Outlook for Diluted Earnings Per Share to Non-GAAP Diluted Earnings Per Share
		Three Months Ended December 31, 2025
		Low				High
Projected Diluted Earnings Per Share from Continuing Operations		$	0.47			$	0.57
Add: Projected Intangible Amortization Expense			0.10				0.10
Subtract: Tax Effect on Non-GAAP Adjustments(1)			(0.03	)			(0.03	)
Projected Non-GAAP Diluted Earnings Per Share from Continuing Operations(2)		$	0.55			$	0.65

(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.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20251022346229/en/

Investor Contact
John A. Baugh, CFA
Vice President, Investor Relations
john.baugh@progleasing.com

Source: PROG Holdings, Inc.