STOCK TITAN

[8-K] PROG Holdings, Inc. Reports Material Event

Filing Impact
(High)
Filing Sentiment
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

PROG Holdings reported fourth-quarter 2025 consolidated revenues from continuing operations of $574.6 million, down 5.2% year over year, with net earnings of $40.5 million and net earnings from continuing operations of $19.9 million.

Adjusted EBITDA from continuing operations was $61.5 million, or 10.7% of revenues, and non-GAAP diluted EPS from continuing operations was $0.74 versus $0.78 a year earlier. Progressive Leasing’s GMV was $534.0 million, down 10.6%, while provision for lease merchandise write-offs improved to 7.6% of revenue.

The company ended 2025 with cash of $308.8 million and gross debt of $600.0 million, and generated $334.9 million in operating cash flow. For full-year 2026, PROG guides revenues from continuing operations of $3.02–$3.14 billion and diluted EPS from continuing operations of $3.34–$3.79, with non-GAAP diluted EPS of $4.00–$4.45.

Positive

  • None.

Negative

  • None.

Insights

Q4 showed modest pressure on growth and earnings, but guidance points to higher 2026 revenue and profit levels.

PROG Holdings delivered Q4 2025 revenue of $574.6 million, down 5.2%, as Progressive Leasing’s GMV fell 10.6% to $534.0 million. GAAP diluted EPS from continuing operations dropped to $0.49, partly reflecting prior-year tax benefits that did not repeat.

Non-GAAP diluted EPS from continuing operations slipped 5.1% to $0.74, while adjusted EBITDA margin held essentially flat at 10.7%. Lease write-offs were 7.6% of Progressive Leasing revenue, an improvement of 30 basis points, suggesting credit performance remained within the stated 6–8% target range.

The company finished 2025 with $308.8 million of cash, $600.0 million of gross debt and strong operating cash flow of $334.9 million. For 2026, management guides to revenues of $3.02–$3.14 billion and non-GAAP diluted EPS of $4.00–$4.45, including contributions from the Purchasing Power acquisition and assuming a soft consumer environment and stable decisioning posture.

false000180883400018088342026-02-182026-02-18

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549
 ________________________________
 FORM 8-K
________________________________
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): February 18, 2026
PROG HOLDINGS, INC.
(Exact name of Registrant as Specified in Charter)
Georgia
1-39628
85-2484385
(State or other Jurisdiction of Incorporation)
(Commission File
Number)
(IRS Employer
Identification No.)
256 W. Data DriveDraper,Utah84020-2315
(Address of principal executive offices)(Zip Code)
Registrant’s telephone number, including area code: (385) 351-1369
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
    Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
        Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
        Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
        Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
        Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading SymbolName of each exchange on which registered
Common Stock, $0.50 Par ValuePRGNew York Stock Exchange
    Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
    Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.



ITEM 2.02.     RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On February 18, 2026, PROG Holdings, Inc. (the "Company") issued a press release (the "Press Release") announcing its financial results for the fourth quarter and fiscal year ended December 31, 2025. A copy of the Press Release is furnished herewith as Exhibit 99.1 and is incorporated herein by reference. The information contained in this paragraph, as well as Exhibit 99.1 referenced herein, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.
ITEM 9.01.     FINANCIAL STATEMENTS AND EXHIBITS

(d)    Exhibits:

Exhibit No.
Description
99.1
Press release, dated February 18, 2026.
99.2
PROG Holdings, Inc. Earnings Supplement Presentation, dated February 18, 2026.
104
The cover page from this Current Report on Form 8-K, formatted in Inline XBRL



SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

PROG Holdings, Inc.
By:
/s/ Brian Garner
Date:
February 18, 2026
Brian Garner
Chief Financial Officer



Exhibit 99.1


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%

SALT LAKE CITY, February 18, 2026 - 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)LowHigh
PROG Holdings - Total Revenues from Continuing Operations
$3,020,000 $3,140,000 
PROG Holdings - Net Earnings from Continuing Operations132,000 155,000 
PROG Holdings - Adjusted EBITDA from Continuing Operations
320,000 350,000 
PROG Holdings - Diluted EPS from Continuing Operations3.34 3.79 
PROG Holdings - Diluted Non-GAAP EPS from Continuing Operations4.00 4.45 
Progressive Leasing - Total Revenues2,202,500 2,253,000 
Progressive Leasing - Earnings Before Taxes182,000 193,000 
Progressive Leasing - Adjusted EBITDA254,000 266,000 
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 Revenues12,500 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)LowHigh
PROG Holdings - Total Revenues from Continuing Operations
$715,000$745,000
PROG Holdings - Net Earnings from Continuing Operations9,00017,000
PROG Holdings - Adjusted EBITDA from Continuing Operations
65,00075,000
PROG Holdings - Diluted EPS from Continuing Operations0.220.42
PROG Holdings - Diluted Non-GAAP EPS from Continuing Operations0.700.90
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.



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


PROG Holdings, Inc.
Consolidated Statement of Earnings
(In thousands, except per share data)

(Unaudited) 
 Three Months Ended
Year Ended
December 31,December 31,
2025202420252024
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 Merchandise366,191 403,661 1,590,240 1,621,101 
Provision for Lease Merchandise Write-offs41,427 46,678 173,115 178,338 
Operating Expenses135,091 105,163 445,747 404,917 
542,709 555,502 2,209,102 2,204,356 
Gain on Sale of Receivables6,652 — 6,652 — 
OPERATING PROFIT38,529 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:
Basic39,708 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, Net19,526 20,044 
Operating Lease Right-of-Use Assets2,740 3,879 
Goodwill296,061 296,061 
Other Intangibles, Net57,774 73,775 
Income Tax Receivable47,894 10,644 
Deferred Income Tax Assets19,561 9,206 
Prepaid Expenses and Other Assets70,643 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 Liabilities121,152 74,320 
Customer Deposits and Advance Payments37,413 40,917 
Operating Lease Liabilities7,263 11,307 
Debt, Net
594,861 643,563 
Liabilities of Discontinued Operations
6,831 3,809 
Total Liabilities863,991 863,486 
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 Capital363,583 358,538 
Retained Earnings1,594,685 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’ Equity746,417 650,281 
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,
20252024
OPERATING ACTIVITIES:
Net Earnings$146,788 $197,249 
Adjustments to Reconcile Net Earnings to Cash Provided by Operating Activities:
Depreciation of Lease Merchandise1,590,240 1,621,101 
Other Depreciation and Amortization24,456 26,977 
Provisions for Accounts Receivable and Loan Losses408,090 386,558 
Stock-Based Compensation28,807 29,179 
Deferred Income Taxes51,072 (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 Disposed177,567 182,509 
Accounts Receivable(324,030)(342,954)
Prepaid Expenses and Other Assets8,980 (25,394)
Income Tax Receivable and Payable(39,697)24,743 
Accounts Payable and Accrued Expenses8,194 (8,495)
Customer Deposits and Advance Payments(3,504)5,204 
Cash Provided by Operating Activities334,962 138,525 
INVESTING ACTIVITIES:
Investments in Loans Receivable(920,318)(459,463)
Proceeds from Loans Receivable784,569 388,437 
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 Plans1,630 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 Period95,655 155,416 
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
OtherConsolidated 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
OtherConsolidated 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
OtherConsolidated 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
OtherConsolidated 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,
20252024
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) 
Three Months EndedTwelve Months 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) 
Three Months EndedTwelve Months 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 (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
OtherConsolidated 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, Net4,697 1,751 676 7,124 
Depreciation1,512 25 665 2,202 
Amortization3,772 229 — 4,001 
EBITDA from Continuing Operations
51,946 (1,347)(5,867)44,732 
Stock-Based Compensation6,658 195 244 7,097 
Restructuring Expense589 — 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
OtherConsolidated 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, Net6,731 1,080 505 8,316 
Depreciation1,494 139 408 2,041 
Amortization3,771 229 — 4,000 
EBITDA from Continuing Operations
60,182 (1,758)(1,509)56,915 
Stock-Based Compensation5,760 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
OtherConsolidated 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, Net24,205 4,942 3,107 32,254 
Depreciation5,516 220 2,295 8,031 
Amortization15,084 917 — 16,001 
EBITDA from Continuing Operations
233,679 8,914 (11,788)230,805 
Stock-Based Compensation26,168 1,028 1,281 28,477 
Restructuring Expense589 — 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
OtherConsolidated 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, Net30,653 750 (114)31,289 
Depreciation6,574 500 1,371 8,445 
Amortization16,972 917 — 17,889 
EBITDA from Continuing Operations
238,981 (4,318)(13,604)221,059 
Stock-Based Compensation22,665 2,823 2,357 27,845 
Restructuring Expense18,210 — 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
OtherConsolidated 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
9,0002,500
16,500 - 17,500
Amortization4,000
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
8,0009,00017,000
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, Net13,000
Depreciation
4,000 - 5,000
Amortization9,000
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
LowHigh
Projected Diluted Earnings Per Share from Continuing Operations
$3.34 $3.79 
Add: Projected Intangible Amortization Expense0.58 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
LowHigh
Projected Diluted Earnings Per Share from Continuing Operations$0.22 $0.42 
Add: Projected Intangible Amortization Expense0.22 0.22 
Add: Restructuring/ Regulatory Insurance Recoveries/ Cyber/ Transaction-related Costs0.42 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.

PROG Internal PROG Holdings, Inc. Q4 2025 Earnings Supplement February 18, 2026 Exhibit 99.2


 
2 Statements, estimates and projections in this earnings supplement 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 macro-economic 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 macro-economic 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 earnings supplement 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 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 earnings supplement. 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 earnings supplement. Use of Forward-Looking Statements


 
PROG Internal 3 PROG Holdings Q4 2025 Headlines • 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% • Provides full year 2026 consolidated revenue and earnings from continuing operations outlook


 
PROG Internal 4 "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. Steve Michaels President and CEO, PROG Holdings, Inc. PROG Holdings Executive Commentary


 
PROG Internal Adjusted EBITDA in millions 5 $606.4 $668.4 $588.5 $577.7 $574.6 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Non-GAAP EPSRevenue in millions 10.6% 10.5% 12.2% 11.4% 10.7% Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Adjusted EBITDA as a % of PROG Holdings consolidated revenues PROG Holdings Q4 Consolidated Results (from Continuing Operations) $64.1 $69.9 $72.0 $65.7 $61.5 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 $0.78 $0.90 $1.00 $0.87 $0.74 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 • Consolidated revenue declined 5.2%, driven by a smaller lease portfolio but partially offset by strong growth at Four Technologies • Non-GAAP EPS declined 5.1% year- over-year • The year-over-year decrease in Adjusted EBITDA was primarily a result of the impact of a smaller lease portfolio on the Progressive Leasing business


 
PROG Internal $592.9 $651.6 $569.7 $556.6 $544.9 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Write-Offs* as a % of Progressive Leasing revenues 6 $597.5 $402.0 $413.9 $410.9 $534.0 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 GMV in millions 7.9% 7.4% 7.5% 7.4% 7.6% Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Adjusted EBITDA as a % of Progressive Leasing revenues Progressive Leasing Q4 Segment Results Revenue in millions *Provision for lease merchandise write-offs 11.1% 10.3% 12.2% 11.6% 11.7% Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 • Year-over-year GMV was down 10.6% driven by tighter decisioning and the bankruptcy of a large national partner, partially offset by growth in the rest of the business • Revenue declined 8.1% year-over- year, driven primarily by a smaller lease portfolio during the quarter • Write-offs as a percentage of revenue for the quarter were 7.6%, improving 30 basis points year-over- year


 
PROG Internal Results


 
PROG Internal 8 2025 2024 Revenue $574.6 $606.4 -5.2% GAAP Net Earnings $19.9 $58.3 -65.9% Adjusted Net Earnings $30.1 $33.4 -9.9% Adjusted EBITDA $ $61.5 $64.1 -4.1% Adjusted EBITDA % 10.7% 10.6% 10 bps GAAP Diluted Earnings Per Share* $0.49 $1.36 -64.0% Non-GAAP Diluted Earnings Per Share $0.74 $0.78 -5.1% Three Months Ended December 31 Change All dollar amounts in millions except EPS * GAAP to non-GAAP reconciliation tables available in appendix PROG Holdings Consolidated Q4 Results (from Continuing Operations)


 
PROG Internal 9 2025 2024 GMV $534.0 $597.5 -10.6% Revenue $544.9 $592.9 -8.1% Gross Margin % 32.8% 31.9% 90 bps SG&A % 16.8% 13.9% 290 bps Write-Off %** 7.6% 7.9% -30 bps Adjusted EBITDA $ $63.9 $65.8 -2.9% Adjusted EBITDA % 11.7% 11.1% 60 bps Three Months Ended December 31 Change* *In some cases, the change column may result in a material difference due to rounding **The provision for lease merchandise write-offs as a percentage of Progressive Leasing revenue All dollar amounts in millions GAAP to non-GAAP reconciliation tables available in appendix Progressive Leasing Q4 Segment Results


 
PROG Internal 10*(Gross debt minus cash and cash equivalents) divided by trailing 12 month adjusted EBITDA PROG Holdings Consolidated Results Cash and Cash Equivalents As of 12/31/2025 $308.8M Gross Debt As of 12/31/2025 $600M Net Leverage Ratio* As of 12/31/2025 1.08x Cash Flow From Continuing Operations Twelve Months Ended 12/31/2025 $301.8M


 
PROG Internal 11 PROG Holdings Full-Year 2026 Outlook The Company is issuing its full year 2026 outlook. The outlook includes almost a full year of ownership of the recently acquired Purchasing Power 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. Other - Loss Before Taxes includes $8.9 million of transaction-related costs and fees for the Purchasing Power acquisition.


 
PROG Internal 12 PROG Holdings Q1 2026 Outlook The Company is providing selective first quarter 2026 outlook metrics. The outlook includes almost a full quarter of ownership of recently acquired Purchasing Power 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.


 
PROG Internal


 
PROG Internal 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 presentation. The Adjusted EBITDA figures presented in this presentation 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 presentation. 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 included in the presentation. 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. 14 Use of Non-GAAP Financial Measures


 
PROG Internal GAAP to non-GAAP Reconciliation Tables 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)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables 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)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Quarterly Segment EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Quarterly Segment EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Quarterly Segment EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Annual Segment EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Consolidated & Progressive Leasing Adjusted EBITDA %


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Reconciliation of Full Year 2026 Outlook for Adjusted EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Reconciliation of the Three Months Ended March 31, 2026 Outlook for Adjusted EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Reconciliation of Full Year 2026 Outlook for Diluted Earnings Per Share to Non-GAAP Diluted Earnings Per Share


 
GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Reconciliation of the Three Months Ended March 31, 2026 Outlook for Diluted Earnings Per Share to Non- GAAP Diluted Earnings Per Share


 
PROG Internal


 

Filing Exhibits & Attachments

31 documents
Prog Holdings Inc

NYSE:PRG

PRG Rankings

PRG Latest News

PRG Latest SEC Filings

PRG Stock Data

1.60B
38.76M
Rental & Leasing Services
Services-equipment Rental & Leasing, Nec
Link
United States
DRAPER