PROG Holdings, Inc.
IndustrialsNYSE:PRG · New York Stock Exchange
+$1.39 today
Vol 0.37M · Avg 0.49M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.5B of revenue converted into $148.1M of net income for the selected period. Gross margin is 67.4% and net margin is 6.0%, showing how much revenue survives after costs and taxes. EPS is $3.65, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.4B -2.2% | $2.5B +2.3% | $2.4B -7.3% | $2.6B -3.0% | $2.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.6B | $0 -100.0% | $1.6B | $0 -100.0% | $1.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $794.5M -67.7% | $2.5B +196.1% | $832.0M -68.0% | $2.6B +202.8% | $857.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 33.0% -67.0pp | 100.0% +65.5pp | 34.5% -65.5pp | 100.0% +68.0pp | 32.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $5.4M | $0 -100.0% | $4.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $442.9M +36.5% | $324.4M -26.0% | $438.6M +34.5% | $326.2M -17.8% | $396.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $556.2M -75.5% | $2.3B +274.2% | $606.3M -74.9% | $2.4B +360.0% | $524.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.6B -2.0% | $1.6B +2.5% | $1.6B -10.2% | $1.8B +6217.7% | $28.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.8B -1.2% | $1.9B +0.9% | $1.8B -7.3% | $2.0B +304.2% | $489.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 75.9% +0.8pp | 75.1% -1.0pp | 76.2% -0.0pp | 76.2% +57.9pp | 18.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $238.3M +22.3% | $194.9M -13.6% | $225.6M +21.5% | $185.6M -44.3% | $333.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.9% +2.0pp | 7.9% -1.5pp | 9.4% +2.2pp | 7.1% -5.3pp | 12.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $7.1M +301.0% | -$3.5M | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $39.3M +1.3% | $38.8M +32.0% | $29.4M -21.4% | $37.4M +121.8% | $16.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$63.8M -104.0% | -$31.3M -6.4% | -$29.4M +21.4% | -$37.4M -602.6% | -$5.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $174.5M +6.7% | $163.6M -16.6% | $196.2M +32.4% | $148.2M -54.8% | $328.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 7.2% +0.6pp | 6.6% -1.5pp | 8.1% +2.4pp | 5.7% -6.5pp | 12.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $50.2M +249.1% | -$33.6M -158.6% | $57.4M +15.8% | $49.5M -41.5% | $84.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $146.8M -25.6% | $197.2M +42.1% | $138.8M +40.7% | $98.7M -59.5% | $243.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.1% -1.9pp | 8.0% +2.2pp | 5.8% +2.0pp | 3.8% -5.3pp | 9.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 -21.0% | $5 +53.3% | $3 +58.9% | $2 -48.5% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 -20.8% | $5 +52.0% | $3 +56.8% | $2 -48.2% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $40.1M -5.9% | $42.6M -7.5% | $46.0M -11.3% | $51.9M -21.4% | $66.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $40.9M -6.2% | $43.5M -6.4% | $46.5M -10.3% | $51.9M -21.4% | $66.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Custom Truck One Source, Inc.
NYSE:CTOS
$2.42B
Okeanis Eco Tankers Corp.
NYSE:ECO
$1.72B
Allegiant Travel Company
NASDAQ:ALGT
$1.67B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.62B
Willis Lease Finance Corporation
NASDAQ:WLFC
$1.52B
Global Ship Lease, Inc.
NYSE:GSL
$1.44B
Global Industrial Company
NYSE:GIC
$1.22B
Limbach Holdings, Inc.
NASDAQ:LMB
$942.84M
Barrett Business Services, Inc.
NASDAQ:BBSI
$839.20M
Solid Power, Inc.
NASDAQ:SLDP
$517.08M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PRG generate?
PROG Holdings, Inc. (PRG) reported $2.41B of revenue in fiscal 2025.
Is PRG profitable?
PROG Holdings, Inc. (PRG) reported $146.79M of net income, with a net margin of 6.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.