株探米国株
日本語 英語
エドガーで原本を確認する
false000180883400018088342025-04-232025-04-23

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): April 23, 2025
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 Drive Draper, Utah 84020-2315
(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 Symbol Name of each exchange on which registered
Common Stock, $0.50 Par Value PRG New 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 April 23, 2025, PROG Holdings, Inc. (the "Company") issued a press release (the "Press Release") announcing its financial results for the first quarter ended March 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
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:
April 23, 2025
Brian Garner
Chief Financial Officer

EX-99.1 2 a2025q1ex991firstquarter20.htm EX-99.1 Q1 PRESS RELEASE 1Q2025 Document


Exhibit 99.1


PROG Holdings Reports First Quarter 2025 Results
•Consolidated revenues of $684.1 million; Net earnings of $34.7 million
•Adjusted EBITDA of $70.3 million
•Diluted EPS of $0.83; Non-GAAP Diluted EPS of $0.90
•Progressive Leasing GMV of $402.0 million
•Four Technologies grows GMV 145.7%; Attains quarterly positive Adjusted EBITDA

SALT LAKE CITY, April 23, 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 first quarter ended March 31, 2025.
"We're pleased to report first quarter results with both earnings and non-GAAP diluted EPS coming in above the high end of our outlook - a reflection of disciplined execution across the business" said PROG Holdings President and CEO, Steve Michaels. "Our ecosystem strategy is continuing to progress with Four, our BNPL platform, delivering triple-digit GMV growth for the sixth quarter in a row, while achieving its first quarter of positive adjusted EBITDA. Additionally, our cross-sell initiatives are starting to show real traction and are contributing to Progressive Leasing's GMV."
Michaels continued, "regarding Progressive Leasing's GMV, we felt the impact of the loss of a major retail partner due to its bankruptcy in late 2024. But even with that headwind, we delivered application and GMV growth across the rest of the business, thanks to the execution of our strategic and operational initiatives in sales, marketing, and technology. Those efforts are helping us win balance of share with several of our key partners. The Progressive Leasing team also continues to proactively manage the portfolio as we target annual write-offs in the range of 6-8%. The macro backdrop deteriorated as the quarter progressed, and our retail partners and customers are not immune to those challenges. But we're focused on what we can control - executing our strategy, managing the portfolio, and remaining disciplined with spend. Our business model is resilient and has delivered strong results in many different economic environments. Even with the current macroeconomic uncertainty resulting in a downward revision to our full year outlook, we're generating strong profitability and cash flows which we believe will allow us to come through this challenging period stronger and better equipped to support our retail partners and consumers" concluded Michaels.



Consolidated Results
Consolidated revenues for the first quarter of 2025 were $684.1 million, an increase of 6.6% from the same period in 2024.
Consolidated net earnings for the quarter were $34.7 million, compared with $22.0 million in the prior year period. The effective income tax rate was 26.5% in the first quarter. Adjusted EBITDA for the quarter was $70.3 million, or 10.3% of revenues, compared with $72.6 million, or 11.3% of revenues for the same period in 2024.
Diluted earnings per share for the first quarter of 2025 were $0.83, compared with $0.49 in the year ago period. On a non-GAAP basis, diluted earnings per share were essentially flat at $0.90 in the first quarter of 2025, compared with $0.91 for the same period in 2024. The Company's diluted weighted average shares outstanding in the first quarter were 6.0% lower year-over-year.
Progressive Leasing Results
Progressive Leasing's first quarter GMV of $402.0 million was down 4.0% compared to the same period in 2024. The provision for lease merchandise write-offs for the quarter was 7.4%, within the Company's 6-8% targeted annual range.
Liquidity and Capital Allocation
PROG Holdings ended the first quarter of 2025 with cash of $213.3 million and gross debt of $600.0 million. The Company repurchased $26.1 million of its stock in the quarter at an average price of $27.90 per share, leaving $335.2 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
In light of the deterioration in the macroeconomic environment since the Company issued its full-year outlook on February 19, 2025, the Company is updating its full year 2025 outlook for revenue and earnings as well as providing guidance for the second quarter of 2025. The updated 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 28%, and no impact from additional share repurchases. Additionally, the company has not assumed a recession which, among other factors, would likely be accompanied by a rise in the unemployment rate.
Revised 2025 Outlook
Previous 2025 Outlook
(In thousands, except per share amounts)
Low
High
Low High
PROG Holdings - Total Revenues $ 2,425,000  $ 2,500,000  $ 2,515,000  $ 2,590,000 
PROG Holdings - Net Earnings 109,000  125,000  115,500  133,500 
PROG Holdings - Adjusted EBITDA 245,000  265,000  260,000  280,000 
PROG Holdings - Diluted EPS 2.62  3.01  2.82  3.22 
PROG Holdings - Diluted Non-GAAP EPS 2.90  3.30  3.10  3.50 
Progressive Leasing - Total Revenues 2,300,000  2,360,000  2,385,000  2,445,000 
Progressive Leasing - Earnings Before Taxes 168,000  185,000  181,000  195,000 
Progressive Leasing - Adjusted EBITDA 245,000  261,000  260,000  275,000 
Vive - Total Revenues 60,000  65,000  65,000  70,000 
Vive - Loss Before Taxes
(5,000) (3,500) (5,500) (2,500)
Vive - Adjusted EBITDA (2,500) (1,000) (2,500) — 
Other - Total Revenues 65,000  75,000  65,000  75,000 
Other - Loss Before Taxes (9,000) (7,500) (9,000) (6,000)
Other - Adjusted EBITDA 2,500  5,000  2,500  5,000 
Three Months Ended
June 30, 2025 Outlook
(In thousands, except per share amounts) Low High
PROG Holdings - Total Revenues $ 575,000 $ 595,000
PROG Holdings - Net Earnings 28,000 32,000
PROG Holdings - Adjusted EBITDA 61,000 66,000
PROG Holdings - Diluted EPS 0.68 0.77
PROG Holdings - Diluted Non-GAAP EPS 0.75 0.85



Conference Call and Webcast
The Company has scheduled a live webcast and conference call for Wednesday, April 23, 2025, at 8:30 A.M. ET to discuss its financial results for the first 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, Vive Financial, an omnichannel provider of second-look revolving credit products, 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 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 "continuing", “starting”, “target”, “uncertainty”, "believe", “will”, "outlook", “assumes” and similar forward-looking terminology. These risks and uncertainties include factors such as (i) continued volatility and challenges in the macro-economic environment and, in particular, the unfavorable effects on our businesses from the impacts of inflation, a higher cost of living, the imposition of significant tariffs on imported goods and elevated interest rates, and the impact of those headwinds 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) 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) 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; (ix) the inability of our businesses to successfully operate in highly and increasingly competitive industries materially and adversely affecting several aspects of our performance; (x) 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; (xi) 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; (xii) 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; (xiii) 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; (xiv) 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; 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 in this press release that are "forward-looking" include without limitation statements about: (i) the progress of our ecosystem strategy and cross-sell initiatives and the benefits we expect from them; (ii) growing our balance of share with key retail partners; (iii) the performance of our lease portfolio, including our annual write-offs; and (iv) our outlook for the remainder of 2025, including the guidance we provide for the second 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.
Investor Contact
John A. Baugh, CFA
Vice President, Investor Relations
john.baugh@progleasing.com



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

(Unaudited) 
 Three Months Ended
March 31,
2025 2024
REVENUES:
Lease Revenues and Fees $ 651,557  $ 620,550 
Interest and Fees on Loans Receivable 32,531  21,320 
684,088  641,870 
COSTS AND EXPENSES:
Depreciation of Lease Merchandise 460,443  431,571 
Provision for Lease Merchandise Write-offs 48,018  43,141 
Operating Expenses 119,306  127,341 
627,767  602,053 
OPERATING PROFIT 56,321  39,817 
Interest Expense, Net (9,090) (8,250)
EARNINGS BEFORE INCOME TAX EXPENSE
47,231  31,567 
INCOME TAX EXPENSE
12,513  9,601 
NET EARNINGS $ 34,718  $ 21,966 
EARNINGS PER SHARE
Basic $ 0.85  $ 0.50 
Diluted
$ 0.83  $ 0.49 
CASH DIVIDENDS DECLARED PER SHARE:
Common Stock $ 0.13  $ 0.12 
WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic 40,841  43,695 
Diluted
41,851  44,528 


PROG Holdings, Inc.
Consolidated Balance Sheets
(In thousands, except share data)

(Unaudited)
March 31,
2025
December 31,
2024
ASSETS:
Cash and Cash Equivalents $ 213,301  $ 95,655 
Accounts Receivable (net of allowances of $73,868 in 2025 and $71,607 in 2024)
66,576  80,225 
Lease Merchandise (net of accumulated depreciation and allowances of $443,055 in 2025 and $440,831 in 2024)
555,399  680,242 
Loans Receivable (net of allowances and unamortized fees of $56,566 in 2025 and $57,342 in 2024)
135,411  146,985 
Property and Equipment, Net 21,227  21,443 
Operating Lease Right-of-Use Assets 3,729  4,035 
Goodwill 296,061  296,061 
Other Intangibles, Net 69,775  73,775 
Income Tax Receivable 9,342  10,644 
Deferred Income Tax Assets 26,472  26,472 
Prepaid Expenses and Other Assets 72,620  78,230 
Total Assets $ 1,469,913  $ 1,513,767 
LIABILITIES & SHAREHOLDERS’ EQUITY:
Accounts Payable and Accrued Expenses $ 110,773  $ 93,190 
Deferred Income Tax Liabilities 64,392  74,320 
Customer Deposits and Advance Payments 36,246  40,917 
Operating Lease Liabilities 10,167  11,496 
Debt, Net
593,887  643,563 
Total Liabilities 815,465  863,486 
SHAREHOLDERS' EQUITY:
Common Stock, Par Value $0.50 Per Share: Authorized: 225,000,000 Shares at March 31, 2025 and December 31, 2024; Shares Issued: 82,078,654 at March 31, 2025 and December 31, 2024
41,039  41,039 
Additional Paid-in Capital 345,282  358,538 
Retained Earnings 1,498,703  1,469,450 
1,885,024  1,869,027 
Less: Treasury Shares at Cost
Common Stock: 41,724,642 Shares at March 31, 2025 and 41,262,901 at December 31, 2024
(1,230,576) (1,218,746)
Total Shareholders’ Equity 654,448  650,281 
Total Liabilities & Shareholders’ Equity $ 1,469,913  $ 1,513,767 


PROG Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands)

(Unaudited)
Three Months Ended March 31,
2025 2024
OPERATING ACTIVITIES:
Net Earnings $ 34,718  $ 21,966 
Adjustments to Reconcile Net Earnings to Cash Provided by Operating Activities:
Depreciation of Lease Merchandise 460,443  431,571 
Other Depreciation and Amortization 6,122  8,018 
Provisions for Accounts Receivable and Loan Losses 98,958  85,405 
Stock-Based Compensation 7,902  6,642 
Deferred Income Taxes (9,928) (8,656)
Impairment of Assets
—  6,018 
Non-Cash Lease Expense (1,025) (615)
Other Changes, Net (15) 115 
Changes in Operating Assets and Liabilities:
Additions to Lease Merchandise (385,254) (400,479)
Book Value of Lease Merchandise Sold or Disposed 49,654  44,916 
Accounts Receivable (70,947) (68,520)
Prepaid Expenses and Other Assets 5,533  1,829 
Income Tax Receivable and Payable 22,200  21,076 
Accounts Payable and Accrued Expenses (3,761) (11,358)
Customer Deposits and Advance Payments (4,671) (2,195)
Cash Provided by Operating Activities 209,929  135,733 
INVESTING ACTIVITIES:
Investments in Loans Receivable (165,883) (76,963)
Proceeds from Loans Receivable 163,753  75,448 
Purchases of Property and Equipment
(1,962) (2,096)
Proceeds from Sale of Property and Equipment
—  14 
Cash Used in Investing Activities (4,092) (3,597)
FINANCING ACTIVITIES:
Repayments on Revolving Facility
(50,000) — 
Dividends Paid
(5,265) (5,221)
Acquisition of Treasury Stock
(26,119) (24,437)
Issuance of Stock Under Stock Option and Employee Purchase Plans 325  123 
Cash Paid for Shares Withheld for Employee Taxes (7,048) (5,191)
Debt Issuance Costs (84) — 
Cash Used in Financing Activities (88,191) (34,726)
Increase in Cash and Cash Equivalents
117,646  97,410 
Cash and Cash Equivalents at Beginning of Period 95,655  155,416 
Cash and Cash Equivalents at End of Period $ 213,301  $ 252,826 
Net Cash Paid (Received) During the Period:
Interest $ 509  $ 224 
Income Taxes $ 300  $ (3,836)


PROG Holdings, Inc.
Quarterly Revenues by Segment
(In thousands)

(Unaudited)
Three Months Ended
March 31, 2025
Progressive Leasing Vive Other Consolidated Total
Lease Revenues and Fees $ 651,557  $ —  $ —  $ 651,557 
Interest and Fees on Loans Receivable —  15,660  16,871  32,531 
Total Revenues $ 651,557  $ 15,660  $ 16,871  $ 684,088 

(Unaudited)
Three Months Ended
March 31, 2024
Progressive Leasing Vive Other Consolidated Total
Lease Revenues and Fees $ 620,550  $ —  $ —  $ 620,550 
Interest and Fees on Loans Receivable —  16,051  5,269  21,320 
Total Revenues $ 620,550  $ 16,051  $ 5,269  $ 641,870 


PROG Holdings, Inc.
Gross Merchandise Volume by Quarter
(In thousands)

(Unaudited)
Three Months Ended March 31,
2025 2024
Progressive Leasing $ 401,962  $ 418,512 
Vive 36,272  31,602 
Other 119,863  48,791 
Total GMV $ 558,097  $ 498,905 



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 for the full year 2025 and second quarter 2025 outlook excludes intangible amortization expense. Non-GAAP net earnings and non-GAAP diluted earnings per share for the three months ended March 31, 2025 exclude intangible amortization expense, restructuring expenses, 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 months ended March 31, 2024 exclude intangible amortization expense, restructuring expenses, costs related to the cybersecurity incident, and accrued interest on an 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 second quarter 2025 outlook excludes stock-based compensation expense. Adjusted EBITDA for the three months ended March 31, 2025 excludes stock-based compensation expense, restructuring expenses, and costs related to the cybersecurity incident, net of insurance recoveries. Adjusted EBITDA for the three months ended March 31, 2024 excludes stock-based compensation expense, restructuring expenses, and costs related to the cybersecurity incident. 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)
Three Months Ended
March 31,
2025 2024
Net Earnings $ 34,718  $ 21,966 
Add: Intangible Amortization Expense 4,001  5,650 
Add: Restructuring Expense 18,014 
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries
(24) 116 
Less: Tax Impact of Adjustments(1)
(1,036) (6,183)
Add: Accrued Interest on Uncertain Tax Position
—  1,078 
Non-GAAP Net Earnings $ 37,665  $ 40,641 
Diluted Earnings Per Share
$ 0.83  $ 0.49 
Add: Intangible Amortization Expense
0.10  0.13 
Add: Restructuring Expense —  0.40 
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries
—  — 
Less: Tax Impact of Adjustments(1)
(0.02) (0.14)
Add: Accrued Interest on Uncertain Tax Position
—  0.02 
Non-GAAP Diluted Earnings Per Share(2)
$ 0.90  $ 0.91 
Diluted Weighted Average Shares Outstanding
41,851  44,528 
(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 EBITDA
(In thousands)

(Unaudited)
Three Months Ended
March 31, 2025
Progressive Leasing Vive Other Consolidated Total
Net Earnings $ 34,718 
Income Tax Expense(1)
12,513 
Earnings (Loss) Before Income Tax Expense
$ 48,625  $ (833) $ (561) 47,231 
Interest Expense, Net 7,163  186  1,741  9,090 
Depreciation 1,357  147  617  2,121 
Amortization 3,771  —  230  4,001 
EBITDA 60,916  (500) 2,027  62,443 
Stock-Based Compensation 6,307  312  1,283  7,902 
Restructuring Expense —  — 
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries
(24) —  —  (24)
Adjusted EBITDA $ 67,205  $ (188) $ 3,310  $ 70,327 
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment.

(Unaudited)
Three Months Ended
March 31, 2024
Progressive Leasing Vive Other Consolidated Total
Net Earnings $ 21,966 
Income Tax Expense(1)
9,601 
Earnings (Loss) Before Income Tax Expense $ 35,453  $ 918  $ (4,804) 31,567 
Interest Expense, Net 8,567  —  (317) 8,250 
Depreciation 1,810  166  392  2,368 
Amortization 5,421  —  229  5,650 
EBITDA 51,251  1,084  (4,500) 47,835 
Stock-Based Compensation 4,711  338  1,593  6,642 
Restructuring Expense 18,014  —  —  18,014 
Costs Related to the Cybersecurity Incident
116  —  —  116 
Adjusted EBITDA $ 74,092  $ 1,422  $ (2,907) $ 72,607 
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment.


PROG Holdings, Inc.
Non-GAAP Financial Information
Reconciliation of Revised Full Year 2025 Outlook for Adjusted EBITDA
(In thousands)

Fiscal Year 2025 Ranges
Progressive Leasing Vive Other Consolidated Total
Estimated Net Earnings
$109,000 - $125,000
Income Tax Expense(1)
45,000 - 49,000
Projected Earnings (Loss) Before Income Tax Expense
$168,000 - 185,000
$(5,000) - $(3,500)
$(9,000) - $(7,500)
154,000 - 174,000
Interest Expense, Net
30,000 - 28,000
1,000 6,000
37,000 - 35,000
Depreciation 6,000 500 2,500 9,000
Amortization 15,000 1,000 16,000
Projected EBITDA
219,000 - 234,000
(3,500) - (2,000)
500 - 2,000
216,000 - 234,000
Stock-Based Compensation
26,000 - 27,000
1,000
2,000 - 3,000
29,000 - 31,000
Projected Adjusted EBITDA
$245,000 - $261,000
$(2,500) - $(1,000)
$2,500 - $5,000
$245,000 - $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 Previous Full Year 2025 Outlook for Adjusted EBITDA
(In thousands)

Fiscal Year 2025 Ranges
Progressive Leasing Vive Other Consolidated Total
Estimated Net Earnings
$115,500 - $133,500
Income Tax Expense(1)
51,000 - 53,000
Projected Earnings (Loss) Before Income Tax Expense
$181,000 - $195,000
$(5,500) - $(2,500)
$(9,000) - $(6,000)
166,500 - 186,500
Interest Expense, Net
30,000 - 28,000
1,500 - 1,000
6,000 - 5,000
37,500 - 34,000
Depreciation
6,000 - 7,000
500 2,500
9,000 - 10,000
Amortization 15,000 1,000 16,000
Projected EBITDA
232,000 - 245,000
(3,500) - (1,000)
500 - 2,500
229,000 - 246,500
Stock-Based Compensation
28,000 - 30,000
1,000
2,000 - 2,500
31,000 - 33,500
Projected Adjusted EBITDA
$260,000 - $275,000
$(2,500) - $0
$2,500 - $5,000
$260,000 - $280,000
(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 June 30, 2025 Outlook for Adjusted EBITDA
(In thousands)

Three Months Ended
June 30, 2025
Consolidated Total
Estimated Net Earnings
$28,000 - $32,000
Income Tax Expense(1)
11,000 - 12,000
Projected Earnings Before Income Tax Expense
39,000 - 44,000
Interest Expense, Net 8,000
Depreciation 2,000
Amortization 4,000
Projected EBITDA
53,000 - 58,000
Stock-Based Compensation 8,000
Projected Adjusted EBITDA
$61,000 - $66,000
(1) Taxes are calculated on a consolidated basis and are not identifiable by Company segment.


PROG Holdings, Inc.
Reconciliation of Revised Full Year 2025 Outlook for Diluted Earnings Per Share
to Non-GAAP Diluted Earnings Per Share

Full Year 2025
Low High
Projected Diluted Earnings Per Share
$ 2.62  $ 3.01 
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)
$ 2.90  $ 3.30 
(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 Previous Full Year 2025 Outlook for Diluted Earnings Per Share
to Non-GAAP Diluted Earnings Per Share

Full Year 2025
Low High
Projected Diluted Earnings Per Share
$ 2.82  $ 3.22 
Add: Projected Intangible Amortization Expense 0.38  0.38 
Subtract: Tax Effect on Non-GAAP Adjustments(1)
(0.10) (0.10)
Projected Non-GAAP Diluted Earnings Per Share(2)
$ 3.10  $ 3.50 
(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 June 30, 2025 Outlook for Diluted
Earnings Per Share to Non-GAAP Diluted Earnings Per Share

Three Months Ended
June 30, 2025
Low High
Projected Diluted Earnings Per Share
$ 0.68  $ 0.77 
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(2)
$ 0.75  $ 0.85 
(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.

EX-99.2 3 ex-992q12025earningssupp.htm EX-99.2 Q1 2025 EARNINGS SUPPLEMENT PRESENTATION ex-992q12025earningssupp
PROG Internal PROG Holdings, Inc. Q1 2025 Earnings Supplement April 23, 2025 Exhibit 99.2


 
2 Statements 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 "continuing", “starting”, “target”, “uncertainty”, "believe", “will”, "outlook", “assumes” and similar forward-looking terminology. These risks and uncertainties include factors such as (i) continued volatility and challenges in the macro-economic environment and, in particular, the unfavorable effects on our businesses from the impacts of inflation, a higher cost of living, the imposition of significant tariffs on imported goods and elevated interest rates, and the impact of those headwinds 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) 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) 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; (ix) the inability of our businesses to successfully operate in highly and increasingly competitive industries materially and adversely affecting several aspects of our performance; (x) 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; (xi) 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; (xii) 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; (xiii) 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; (xiv) 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; 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 in this earnings supplement that are "forward-looking" include without limitation statements about: (i) the progress of our ecosystem strategy and cross-sell initiatives and the benefits we expect from them; (ii) growing our balance of share with key retail partners; (iii) the performance of our lease portfolio, including our annual write-offs; and (iv) our outlook for the remainder of 2025, including the guidance we provide for the second quarter. 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


 
3 PROG Holdings Q1 2025 Headlines • Consolidated revenues of $684.1 million; Net earnings of $34.7 million • Adjusted EBITDA of $70.3 million • Diluted EPS of $0.83; Non-GAAP Diluted EPS of $0.90 • Progressive Leasing GMV of $402.0 million • Four Technologies grows GMV 145.7%; Attains quarterly positive Adjusted EBITDA


 
PROG Internal 4 "We're pleased to report first quarter results with both earnings and non-GAAP diluted EPS coming in above the high end of our outlook - a reflection of disciplined execution across the business" said PROG Holdings President and CEO, Steve Michaels. "Our ecosystem strategy is continuing to progress with Four, our BNPL platform, delivering triple-digit GMV growth for the sixth quarter in a row, while achieving its first quarter of positive adjusted EBITDA. Additionally, our cross-sell initiatives are starting to show real traction and are contributing to Progressive Leasing's GMV." Michaels continued, "regarding Progressive Leasing’s GMV, we felt the impact of the loss of a major retail partner due to its bankruptcy in late 2024. But even with that headwind, we delivered application and GMV growth across the rest of the business, thanks to the execution of our strategic and operational initiatives in sales, marketing, and technology. Those efforts are helping us win balance of share with several of our key partners. The Progressive Leasing team also continues to proactively manage the portfolio as we target annual write-offs in the range of 6-8%. The macro backdrop deteriorated as the quarter progressed, and our retail partners and customers are not immune to those challenges. But we're focused on what we can control - executing our strategy, managing the portfolio, and remaining disciplined with spend. Our business model is resilient and has delivered strong results in many different economic environments. Even with the current macroeconomic uncertainty resulting in a downward revision to our full year outlook, we're generating strong profitability and cash flows which we believe will allow us to come through this challenging period stronger and better equipped to support our retail partners and consumers" concluded Michaels. Steve Michaels President and CEO, PROG Holdings, Inc. PROG Holdings Executive Commentary


 
PROG Internal Adjusted EBITDA in millions 5 $641.9 $592.2 $606.1 $623.3 $684.1 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Non-GAAP EPSRevenue in millions 11.3% 12.2% 10.5% 10.5% 10.3% Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Adjusted EBITDA as a % of PROG Holdings consolidated revenues PROG Holdings Q1 Consolidated Results $72.6 $72.3 $63.5 $65.7 $70.3 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 $0.91 $0.92 $0.77 $0.80 $0.90 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 • Consolidated revenue increased 6.6% year-over-year driven primarily by our larger lease portfolio during the period • Non-GAAP EPS was relatively flat year-over-year with adjusted net earnings slightly lower, largely offset by a reduction of outstanding shares • The year-over-year decline in Adjusted EBITDA was a result of a slight decline in Progressive Leasing, partially offset by improvements in Four Technologies


 
PROG Internal $620.6 $570.5 $582.6 $592.9 $651.6 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Write-Offs* as a % of Progressive Leasing revenues 6 $418.5 $454.5 $456.7 $597.5 $402.0 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 GMV in millions 7.0% 7.7% 7.7% 7.9% 7.4% Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Adjusted EBITDA as a % of Progressive Leasing revenues Progressive Leasing Q1 Segment Results Revenue in millions *Provision for lease merchandise write-offs 11.9% 12.9% 11.4% 11.1% 10.3% Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 • Year-over-year GMV was down 4.0% driven by the bankruptcy of a large national partner, partially offset by growth in the rest of the business • Revenue increased 5.0% year-over- year primarily due to a larger lease portfolio • Write-offs as a percentage of revenue for the quarter remained within the Company’s targeted annual range of 6-8%


 
PROG Internal Results


 
PROG Internal 8 2025 2024 Revenue $684.1 $641.9 6.6% GAAP Net Earnings $34.7 $22.0 57.7% Adjusted Net Earnings $37.7 $40.6 -7.1% Adjusted EBITDA $ $70.3 $72.6 -3.2% Adjusted EBITDA % 10.3% 11.3% -100 bps GAAP Diluted Earnings Per Share $0.83 $0.49 69.4% Non-GAAP Diluted Earnings Per Share $0.90 $0.91 -1.1% Three Months Ended March 31 Change All dollar amounts in millions except EPS GAAP to non-GAAP reconciliation tables available in appendix PROG Holdings Consolidated Q1 Results


 
PROG Internal 9 *(Gross debt minus cash and cash equivalents) divided by trailing 12 month adjusted EBITDA PROG Holdings Consolidated Results Shares of Common Stock Repurchased Q1 2025 0.9M Cash and Cash Equivalents As of 3/31/2025 $213.3M Gross Debt As of 3/31/2025 $600M Net Leverage Ratio* As of 3/31/2025 1.42x Cash Flow From Operations Quarter Ending 3/31/2025 $209.9M Common Stock Repurchase Amount Q1 2025 $26.1M


 
PROG Internal 10 2025 2024 GMV $402.0 $418.5 -4.0% Revenue $651.6 $620.6 5.0% Gross Margin % 29.3% 30.5% -112 bps S G&A % 12.6% 12.3% 30 bps Write-Off %** 7.4% 7.0% 40 bps Adjusted EBITDA $ $67.2 $74.1 -9.3% Adjusted EBITDA % 10.3% 11.9% -160 bps Three Months Ended March 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 Q1 Segment Results


 
PROG Internal 11 PROG Holdings Full-Year 2025 Outlook The updated outlook 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 28%, and no impact from additional share repurchases. Additionally, the Company has not assumed a recession which, among other factors, would likely be accompanied by a rise in the unemployment rate.


 
PROG Internal 12 PROG Holdings Q2 2025 Outlook The updated outlook 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 28%, and no impact from additional share repurchases. Additionally, the Company has not assumed a recession which, among other factors, would likely be accompanied by a rise in the unemployment rate.


 
PROG Internal


 
PROG Internal 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 for the full year 2025 and second quarter 2025 outlook excludes intangible amortization expense. Non- GAAP diluted earnings per share for the three months ended March 31, 2025 exclude intangible amortization expense, restructuring expenses 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 months ended March 31, 2024, exclude intangible amortization expense, restructuring expenses, costs related to the cybersecurity incident and accrued interest on an 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 before interest expense, net, depreciation on property and equipment, amortization of intangible assets and income taxes. Adjusted EBITDA for the full year 2025 and second quarter 2025 outlook excludes stock-based compensation expense. Adjusted EBITDA for the three months ended March 31, 2025 excludes stock-based compensation expense, restructuring expenses, and costs related to the cybersecurity incident, net of insurance recoveries. Adjusted EBITDA for the three months ended March 31, 2024 excludes stock-based compensation expense, restructuring expenses and costs related to the cybersecurity incident. 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, 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 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 Consolidated & Progressive Leasing Adjusted EBITDA %


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Reconciliation of Revised Full Year 2025 Outlook for Adjusted EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Reconciliation of Previous Full Year 2025 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 June 30, 2025 Outlook for Adjusted EBITDA (In thousands)


 
PROG Internal GAAP to non-GAAP Reconciliation Tables PROG Holdings, Inc. Non-GAAP Financial Information Reconciliation of Revised Full Year 2025 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 Previous Full Year 2025 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 June 30, 2025 Outlook for Diluted Earnings Per Share to Non- GAAP Diluted Earnings Per Share


 
PROG Internal