Consolidated revenues of $604.7 million; Net earnings of $38.5 million
Adjusted EBITDA of $73.5 million
Diluted EPS of $0.95; Non-GAAP Diluted EPS of $1.02
Progressive Leasing GMV of $413.9 million
Four Technologies grows GMV 166.5%; second consecutive quarter of positive pre-tax income

PROG Holdings, Inc. (NYSE:PRG), the fintech holding company for Progressive Leasing, Vive Financial, Four Technologies, and Build today announced financial results for the second quarter ended June 30, 2025.

"Our second quarter results once again demonstrate the resiliency of our Leasing business and our ability to manage through a period of high uncertainty and the loss of an important retail partner to liquidation," said Steve Michaels, President and CEO of PROG Holdings. "The revenue and earnings outperformance compared to guidance reflects strong execution in our Progressive Leasing business, where our teams took deliberate actions to preserve portfolio health while expanding balance of share with key retail partners - even as we navigated notable GMV headwinds. At the same time, Four Technologies delivered another outstanding quarter, with over 200% revenue growth and continued profitability. Four is delivering value to our ecosystem – driving cross-sell opportunities and enhancing customer engagement across our platform."

"At Progressive Leasing, we're advancing our technology initiatives – deploying AI-powered tools, optimizing our digital funnel, and enhancing our mobile and web experiences to create a more seamless, personalized customer journey. These improvements are driving greater efficiency and top-of-funnel engagement, even as we make strategic decisions to moderate GMV growth and maintain portfolio performance within our targeted annual write-off range to fulfill our expectation of sustainable and profitable growth."

"I am extremely proud of our team's execution as we strike the balance of executing on growth objectives in our Progressive Leasing business and further developing our other suite of products which holds significant promise," Michaels concluded.

Consolidated Results

Consolidated revenues for the second quarter of 2025 were $604.7 million, an increase of 2.1% from the same period in 2024.

Consolidated net earnings for the quarter were $38.5 million, compared with $33.8 million in the prior year period. The effective income tax rate was 26.8% in the second quarter. Adjusted EBITDA for the quarter was $73.5 million, or 12.2% of revenues, compared with $72.3 million, or 12.2% of revenues for the same period in 2024.

Diluted earnings per share for the second quarter of 2025 were $0.95, compared with $0.77 in the year ago period. On a non-GAAP basis, diluted earnings per share were up 10.9% at $1.02 in the second quarter of 2025, compared with $0.92 for the same period in 2024. The Company's diluted weighted average shares outstanding in the second quarter were 7.2% lower year-over-year.

Progressive Leasing Results

Progressive Leasing's second quarter GMV of $413.9 million was down 8.9% compared to the same period in 2024. The provision for lease merchandise write-offs for the quarter was 7.5% of leasing revenues, within the Company's 6-8% targeted annual range.

Liquidity and Capital Allocation

PROG Holdings ended the second quarter of 2025 with cash of $222.0 million and gross debt of $600.0 million. The Company repurchased $25.7 million of its stock in the quarter at an average price of $28.51 per share, leaving $309.6 million of repurchase capacity under its $500 million share repurchase program. Additionally, the Company paid a quarterly cash dividend of $0.13 per share.

2025 Outlook

The Company is providing selective third quarter outlook metrics and updating its full year 2025 outlook by increasing the low end of our previous range on revenues and earnings metrics and maintaining the previous high ends of those same metrics. 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 27%, and no impact from additional share repurchases.

	Revised 2025 Outlook						Previous 2025 Outlook
(In thousands, except per share amounts)	Low			High			Low			High

PROG Holdings - Total Revenues	$	2,450,000		$	2,500,000		$	2,425,000		$	2,500,000
PROG Holdings - Net Earnings		120,000			125,000			109,000			125,000
PROG Holdings - Adjusted EBITDA		255,000			265,000			245,000			265,000
PROG Holdings - Diluted EPS		2.91			3.06			2.62			3.01
PROG Holdings - Diluted Non-GAAP EPS		3.20			3.35			2.90			3.30

Progressive Leasing - Total Revenues		2,325,000			2,360,000			2,300,000			2,360,000
Progressive Leasing - Earnings Before Taxes		179,000			185,000			168,000			185,000
Progressive Leasing - Adjusted EBITDA		255,000			261,000			245,000			261,000

Vive - Total Revenues		60,000			65,000			60,000			65,000
Vive - Loss Before Taxes		(5,000	)		(3,500	)		(5,000	)		(3,500	)
Vive - Adjusted EBITDA		(2,500	)		(1,000	)		(2,500	)		(1,000	)

Other - Total Revenues		65,000			75,000			65,000			75,000
Other - Loss Before Taxes		(9,000	)		(7,500	)		(9,000	)		(7,500	)
Other - Adjusted EBITDA		2,500			5,000			2,500			5,000

	Three Months Ended September 30, 2025 Outlook
(In thousands, except per share amounts)	Low	High

PROG Holdings - Total Revenues	$ 580,000	$ 595,000
PROG Holdings - Net Earnings	26,000	28,000
PROG Holdings - Adjusted EBITDA	57,000	62,000
PROG Holdings - Diluted EPS	0.63	0.68
PROG Holdings - Diluted Non-GAAP EPS	0.70	0.75

Conference Call and Webcast

The Company has scheduled a live webcast and conference call for Wednesday, July 23, 2025, at 8:30 A.M. ET to discuss its financial results for the second 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, 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 "delivering," "driving," "advancing," "expectation," "estimate," "target," "uncertainty," "outlook," "assumes," "intends" and similar forward-looking terminology. These risks and uncertainties include (i) continued volatility and challenges in the macroeconomic environment and their impact on: (a) consumer confidence and customer demand for the merchandise that our retail partners sell, in particular consumer durables, such as home appliances, electronics and furniture; (b) our customers' disposable income and their ability to make the lease and loan payments they owe the Company; (c) the availability of consumer credit; and (d) our overall financial performance and outlook; (ii) the impact of the uncertain macroeconomic environment on our proprietary algorithms and decisioning tools that we use to approve customers such that they are no longer indicative of our customers' ability to perform, which in turn may limit the ability of our businesses to manage risk, avoid lease and loan charge-offs and may result in insufficient reserves to cover actual losses; (iii) a large percentage of Progressive Leasing's revenue being concentrated with several key retail partners, and the loss of any of these retail partner relationships materially and adversely affecting several aspects of our performance; (iv) Progressive Leasing being unable to attract additional retail partners and retain and grow its relationships with its existing retail partners, resulting in several aspects of our performance being materially and adversely affected; (v) Progressive Leasing being unable to attract new consumers and retain and grow its relationships with its existing customers materially and adversely affecting several aspects of our performance; (vi) Vive and Four's business models differing significantly from Progressive Leasing's lease-to-own business, which means each of these businesses have different risk profiles; (vii) our efforts to modernize and enhance certain enterprise-wide information management systems and technologies adversely impacting our businesses and operations; (viii) the inability of our businesses to successfully operate in highly and increasingly competitive industries materially and adversely affecting several aspects of our performance; (ix) our business, results of operations, financial condition, and prospects being materially and adversely affected due to Progressive Leasing failing to maintain a consistently high level of consumer satisfaction and trust in its brand; (x) our businesses being subject to extensive federal, state and local laws and regulations, including certain laws and regulations unique to the industries in which our businesses operate, that may subject them to government investigations and significant monetary penalties, remediation expenses and compliance-related burdens that may result in them changing the manner in which they operate, which may be materially adverse to several aspects of our performance; (xi) our performance being materially and adversely affected due to the transactions offered to consumers by our businesses being negatively characterized by federal, state and local government officials, consumer advocacy groups and the media; (xii) our inability to protect confidential, proprietary, or sensitive information, including the confidential information of our customers, being adversely affected by cyber-attacks or similar disruptions, which may result in significant costs, litigation and reputational damage or otherwise have a material adverse impact on several aspects of our performance; (xiii) any significant disruption in our vendors' information technology systems, or disruptions in the information our businesses rely on in their lease and loan decisioning, materially and adversely affecting several aspects of our performance; (xiv) our capital allocation strategy and financial policies, including our current stock repurchase and dividend programs, as well as any potential debt repurchase program not being effective at enhancing shareholder value, or providing other benefits we expect; and (xv) the other risks and uncertainties discussed under "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 19, 2025. Statements, estimates and projections in this press release that are "forward-looking" include without limitation statements, estimates and projections about: (i) growing our balance of share with key retail partners; (ii) the performance of our lease portfolio, including our annual write-offs; (iii) the progress of our Four Technologies business and the benefits we expect from that business; (iv) the advancement of our technology initiatives; (v) our ability to continue achieving sustainable and profitable growth; (vi) our revised full year 2025 outlook and the guidance we provide for the third quarter. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Except as required by law, the Company undertakes no obligation to update these forward-looking statements to reflect subsequent events or circumstances after the date of this press release.

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

	(Unaudited) Three Months Ended						(Unaudited) Six Months Ended
	June 30,						June 30,
		2025			2024			2025			2024
REVENUES:
Lease Revenues and Fees	$	569,674		$	570,516		$	1,221,231		$	1,191,066
Interest and Fees on Loans Receivable		34,989			21,645			67,520			42,965
		604,663			592,161			1,288,751			1,234,031
COSTS AND EXPENSES:
Depreciation of Lease Merchandise		385,107			384,799			845,550			816,370
Provision for Lease Merchandise Write-offs		42,633			43,783			90,651			86,924
Operating Expenses		116,199			107,901			235,505			235,242
		543,939			536,483			1,171,706			1,138,536
OPERATING PROFIT		60,724			55,678			117,045			95,495
Interest Expense, Net		(8,149	)		(7,339	)		(17,239	)		(15,589	)
EARNINGS BEFORE INCOME TAX EXPENSE		52,575			48,339			99,806			79,906
INCOME TAX EXPENSE		14,092			14,565			26,605			24,166
NET EARNINGS	$	38,483		$	33,774		$	73,201		$	55,740
EARNINGS PER SHARE
Basic	$	0.96		$	0.79		$	1.81		$	1.29
Diluted	$	0.95		$	0.77		$	1.78		$	1.26
CASH DIVIDENDS DECLARED PER SHARE:
Common Stock	$	0.13		$	0.12		$	0.26		$	0.24
WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic		40,130			42,955			40,484			43,325
Diluted		40,559			43,721			41,203			44,124

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

	(Unaudited)
	June 30, 2025			December 31, 2024
ASSETS:
Cash and Cash Equivalents	$	222,027		$	95,655
Accounts Receivable (net of allowances of $68,788 in 2025 and $71,607 in 2024)		60,531			80,225
Lease Merchandise (net of accumulated depreciation and allowances of $440,339 in 2025 and $440,831 in 2024)		526,303			680,242
Loans Receivable (net of allowances and unamortized fees of $58,930 in 2025 and $57,342 in 2024)		148,320			146,985
Property and Equipment, Net		21,179			21,443
Operating Lease Right-of-Use Assets		3,352			4,035
Goodwill		296,061			296,061
Other Intangibles, Net		65,774			73,775
Income Tax Receivable		8,817			10,644
Deferred Income Tax Assets		26,472			26,472
Prepaid Expenses and Other Assets		75,760			78,230
Total Assets	$	1,454,596		$	1,513,767
LIABILITIES & SHAREHOLDERS' EQUITY:
Accounts Payable and Accrued Expenses	$	92,765		$	93,190
Deferred Income Tax Liabilities		54,271			74,320
Customer Deposits and Advance Payments		35,504			40,917
Operating Lease Liabilities		9,171			11,496
Debt, Net		594,212			643,563
Total Liabilities		785,923			863,486
SHAREHOLDERS' EQUITY:
Common Stock, Par Value $0.50 Per Share: Authorized: 225,000,000 Shares at June 30, 2025 and December 31, 2024; Shares Issued: 82,078,654 at June 30, 2025 and December 31, 2024		41,039			41,039
Additional Paid-in Capital		349,707			358,538
Retained Earnings		1,531,768			1,469,450
		1,922,514			1,869,027
Less: Treasury Shares at Cost
Common Stock: 42,535,192 Shares at June 30, 2025 and 41,262,901 at December 31, 2024		(1,253,841	)		(1,218,746	)
Total Shareholders' Equity		668,673			650,281
Total Liabilities & Shareholders' Equity	$	1,454,596		$	1,513,767

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

	(Unaudited)
	Six Months Ended June 30,
		2025			2024
OPERATING ACTIVITIES:
Net Earnings	$	73,201		$	55,740
Adjustments to Reconcile Net Earnings to Cash Provided by Operating Activities:
Depreciation of Lease Merchandise		845,550			816,370
Other Depreciation and Amortization		12,111			14,515
Provisions for Accounts Receivable and Loan Losses		198,650			174,822
Stock-Based Compensation		14,536			13,737
Deferred Income Taxes		(20,049	)		(16,973	)
Impairment of Assets		—			6,018
Non-Cash Lease Expense		(1,642	)		(1,603	)
Other Changes, Net		(943	)		(155	)
Changes in Operating Assets and Liabilities:
Additions to Lease Merchandise		(784,951	)		(836,084	)
Book Value of Lease Merchandise Sold or Disposed		93,340			89,549
Accounts Receivable		(147,179	)		(145,312	)
Prepaid Expenses and Other Assets		5,480			377
Income Tax Receivable and Payable		1,749			26,206
Accounts Payable and Accrued Expenses		(4,620	)		(5,113	)
Customer Deposits and Advance Payments		(5,413	)		(967	)
Cash Provided by Operating Activities		279,820			191,127
INVESTING ACTIVITIES:
Investments in Loans Receivable		(370,099	)		(172,513	)
Proceeds from Loans Receivable		339,206			158,644
Purchases of Property and Equipment		(3,896	)		(3,999	)
Other Proceeds		—			46
Cash Used in Investing Activities		(34,789	)		(17,822	)
FINANCING ACTIVITIES:
Repayments on Revolving Facility		(50,000	)		—
Dividends Paid		(10,443	)		(10,346	)
Acquisition of Treasury Stock		(51,775	)		(61,177	)
Issuance of Stock Under Stock Option and Employee Purchase Plans		1,028			799
Cash Paid for Shares Withheld for Employee Taxes		(7,385	)		(7,863	)
Debt Issuance Costs		(84	)		—
Cash Used in Financing Activities		(118,659	)		(78,587	)
Increase in Cash and Cash Equivalents		126,372			94,718
Cash and Cash Equivalents at Beginning of Period		95,655			155,416
Cash and Cash Equivalents at End of Period	$	222,027		$	250,134
Net Cash Paid During the Period:
Interest	$	18,795		$	18,461
Income Taxes	$	45,044		$	12,728

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

	(Unaudited)
	Three Months Ended
	June 30, 2025
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	569,674	$	—	$	—	$	569,674
Interest and Fees on Loans Receivable		—		16,160		18,829		34,989
Total Revenues	$	569,674	$	16,160	$	18,829	$	604,663

	(Unaudited)
	Three Months Ended
	June 30, 2024
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	570,516	$	—	$	—	$	570,516
Interest and Fees on Loans Receivable		—		15,421		6,224		21,645
Total Revenues	$	570,516	$	15,421	$	6,224	$	592,161

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

	(Unaudited)
	Six Months Ended
	June 30, 2025
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	1,221,231	$	—	$	—	$	1,221,231
Interest and Fees on Loans Receivable		—		31,820		35,700		67,520
Total Revenues	$	1,221,231	$	31,820	$	35,700	$	1,288,751

	(Unaudited)
	Six Months Ended
	June 30, 2024
	Progressive Leasing		Vive		Other		Consolidated Total
Lease Revenues and Fees	$	1,191,066	$	—	$	—	$	1,191,066
Interest and Fees on Loans Receivable		—		31,471		11,494		42,965
Total Revenues	$	1,191,066	$	31,471	$	11,494	$	1,234,031

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

	(Unaudited)
	Three Months Ended June 30,
		2025		2024
Progressive Leasing	$	413,872	$	454,508
Vive		43,990		35,757
Other		149,632		56,139
Total GMV	$	607,494	$	546,404

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 third quarter 2025 outlook excludes intangible amortization expense. Non-GAAP net earnings and non-GAAP diluted earnings per share for the three and six months ended June 30, 2025 exclude intangible amortization expense and costs related to the cybersecurity incident, net of insurance recoveries. Non-GAAP net earnings and non-GAAP diluted earnings per share for the three and six months ended June 30, 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 third quarter 2025 outlook excludes stock-based compensation expense. Adjusted EBITDA for the three and six months ended June 30, 2025 excludes stock-based compensation expense and costs related to the cybersecurity incident, net of insurance recoveries. Adjusted EBITDA for the three and six months ended June 30, 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)						(Unaudited)
	Three Months Ended						Six Months Ended
	June 30,						June 30,
		2025			2024			2025			2024
Net Earnings	$	38,483		$	33,774		$	73,201		$	55,740
Add: Intangible Amortization Expense		4,000			4,239			8,001			9,889
Add: Restructuring Expense		—			2,886			—			20,900
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		127			116			109			232
Less: Tax Impact of Adjustments⁽¹⁾		(1,073	)		(1,883	)		(2,109	)		(8,066	)
Add: Accrued Interest on Uncertain Tax Position		—			1,078			—			2,156
Non-GAAP Net Earnings	$	41,537		$	40,210		$	79,202		$	80,851
Diluted Earnings Per Share	$	0.95		$	0.77		$	1.78		$	1.26
Add: Intangible Amortization Expense		0.10			0.10			0.19			0.23
Add: Restructuring Expense		—			0.07			—			0.47
Add: Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		—			—			—			0.01
Less: Tax Impact of Adjustments⁽¹⁾		(0.03	)		(0.04	)		(0.05	)		(0.18	)
Add: Accrued Interest on Uncertain Tax Position		—			0.02			—			0.05
Non-GAAP Diluted Earnings Per Share⁽²⁾	$	1.02		$	0.92		$	1.92		$	1.83
Diluted Weighted Average Shares Outstanding		40,559			43,721			41,203			44,124

(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
	June 30, 2025
	Progressive Leasing		Vive			Other		Consolidated Total
Net Earnings								$	38,483
Income Tax Expense⁽¹⁾									14,092
Earnings Before Income Tax Expense	$	51,546	$	509		$	520		52,575
Interest Expense, Net		6,424		179			1,546		8,149
Depreciation		1,301		139			549		1,989
Amortization		3,771		—			229		4,000
EBITDA		63,042		827			2,844		66,713
Stock-Based Compensation		6,565		(106	)		175		6,634
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		127		—			—		127
Adjusted EBITDA	$	69,734	$	721		$	3,019	$	73,474

(1)

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

	(Unaudited)
	Three Months Ended
	June 30, 2024
	Progressive Leasing		Vive		Other			Consolidated Total
Net Earnings								$	33,774
Income Tax Expense⁽¹⁾									14,565
Earnings (Loss) Before Income Tax Expense	$	53,966	$	631	$	(6,258	)		48,339
Interest Expense, Net		7,655		—		(316	)		7,339
Depreciation		1,651		166		441			2,258
Amortization		4,009		—		230			4,239
EBITDA		67,281		797		(5,903	)		62,175
Stock-Based Compensation		6,135		360		600			7,095
Restructuring Expense		258		—		2,628			2,886
Costs Related to the Cybersecurity Incident		116		—		—			116
Adjusted EBITDA	$	73,790	$	1,157	$	(2,675	)	$	72,272

(1)

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

PROG Holdings, Inc. Non-GAAP Financial Information Six Month Segment Adjusted EBITDA (In thousands)

	(Unaudited)
	Six Months Ended
	June 30, 2025
	Progressive Leasing		Vive			Other			Consolidated Total
Net Earnings									$	73,201
Income Tax Benefit⁽¹⁾										26,605
Earnings (Loss) Before Income Tax Benefit	$	100,171	$	(324	)	$	(41	)		99,806
Interest Expense, Net		13,587		365			3,287			17,239
Depreciation		2,658		286			1,166			4,110
Amortization		7,542		—			459			8,001
EBITDA		123,958		327			4,871			129,156
Stock-Based Compensation		12,872		206			1,458			14,536
Costs Related to the Cybersecurity Incident, Net of Insurance Recoveries		109		—			—			109
Adjusted EBITDA	$	136,939	$	533		$	6,329		$	143,801

(1)

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

	(Unaudited)
	Six Months Ended
	June 30, 2024
	Progressive Leasing	Vive	Other	Consolidated Total
Net Earnings				$ 55,740
Income Tax Expense⁽¹⁾				24,166
Earnings (Loss) Before Income Tax Expense	$ 89,419	$ 1,549	$ (11,062)	79,906
Interest Expense, Net	16,222	—	(633)	15,589
Depreciation	3,461	332	833	4,626
Amortization	9,430	—	459	9,889
EBITDA	118,532	1,881	(10,403)	110,010
Stock-Based Compensation	10,846	698	2,193	13,737
Restructuring Expense	18,272	—	2,628	20,900
Costs Related to the Cybersecurity Incident	232	—	—	232
Adjusted EBITDA	$ 147,882	$ 2,579	$ (5,582)	$ 144,879

(1)

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

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

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

(1)

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

	Previous 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 the Three Months Ended September 30, 2025 Outlook for Adjusted EBITDA (In thousands)

	Three Months Ended September 30, 2025
	Consolidated Total
Estimated Net Earnings	$26,000 - $28,000
Income Tax Expense⁽¹⁾	11,000 - 12,000
Projected Earnings Before Income Tax Expense	37,000 - 40,000
Interest Expense, Net	8,000
Depreciation	2,000
Amortization	4,000
Projected EBITDA	51,000 - 54,000
Stock-Based Compensation	6,000 - 8,000
Projected Adjusted EBITDA	$57,000 - $62,000

(1)

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

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

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

(1)		Adjustments are tax-effected using an assumed statutory tax rate of 26%.
(2)		In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding.

	Previous Full Year 2025 Ranges
	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 the Three Months Ended September 30, 2025 Outlook for Diluted Earnings Per Share to Non-GAAP Diluted Earnings Per Share

	Three Months Ended September 30, 2025
	Low			High
Projected Diluted Earnings Per Share	$	0.63		$	0.68
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⁾	$	0.70		$	0.75

(1)		Adjustments are tax-effected using an assumed statutory tax rate of 26%.
(2)		In some cases, the sum of individual EPS amounts may not equal total non-GAAP EPS calculations due to rounding

View source version on businesswire.com: https://www.businesswire.com/news/home/20250723530940/en/

Investor Contact

John A. Baugh, CFA

Vice President, Investor Relations

john.baugh@progleasing.com