VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
PRGPROG Holdings, Inc.
$46.11$1.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksPRGCash Flow

PROG Holdings, Inc. (PRG) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation is highly erratic, evidenced by working capital outflows reaching $632.8 million in 2024Q4 and an OCF/NI ratio that swung from 6.18 in 2024Q1 to -4.75 in 2023Q4.

PRG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations296.73M334.96M138.53M204.24M242.48M245.96M455.96M317.19M356.5M158.08M465.44M166.76M-48.96M308.44M59.75M307.19M49.26M193.42M75.74M109.17M74.96M-6.49M34.74M67.05M221.67M189.36M166.16M140.29M120.63M105.3M89.53M
Operating CF Margin %-13.9%5.62%8.48%9.33%9.18%18.35%14.66%9.31%4.67%14.51%5.24%-1.8%13.8%2.69%15.3%2.62%11.03%4.76%7.3%5.65%-0.58%3.67%8.74%34.6%34.64%33.04%32.08%32.53%34.59%32.64%
Operating CF Growth %288.1%141.81%-32.17%-15.77%-1.42%-46.06%43.75%-11.03%125.51%-66.04%179.11%440.59%-115.87%416.18%-80.55%523.61%-74.53%155.37%-30.62%45.63%1255.56%-118.67%-48.19%-69.75%17.06%13.96%18.44%16.3%14.56%17.62%60.44%
Net Income148.12M146.79M197.25M138.84M98.71M243.56M233.63M31.47M196.21M292.54M139.28M135.71M78.23M120.67M173.04M113.77M118.38M112.88M85.77M80.28M78.64M57.99M52.62M36.43M27.44M12.34M27.26M25.6M21.48M18.4M15.39M
Depreciation & Amortization1.56B1.59B26.98M32.03M33.85M33.26M1.78B105.06M94.15M82.57M82.38M80.2M85.6M57.02M56.78M603.56M549.53M519.37M471.39M444.87M395.58M333.13M277.19M215.4M179.04M153.55M133.11M112.75M98.09M77.49M70.69M
Stock-Based Compensation21.37M28.81M29.18M24.92M17.52M21.35M026.55M28.18M27.4M21.47M14.16M10.86M2.34M6.45M8.38M4.76M3.7M0000000000000
Deferred Taxes68.76M51.07M-107.47M-32.45M-9.2M15.73M-141.41M49.97M48.36M-59.2M-35.16M38.97M-7.16M-36.76M-23.24M59.45M63.84M15.03M66.34M-11.39M18.49M-20.26M39.92M3.5M29.55M1.17M6.58M6.6M1.12M3.81M-899K
Other Non-Cash Items394.26M387.12M2.01B1.91B2.18B2.06B1.08B2.45B2.03B1.67B1.48B1.38B1.03B667.98M637.69M20.57M473K-494M-530.27M2.01M-3.85M11.38M9.84M5.92M-10.15M-3.36M4.07M01.25M0982K
Working Capital Changes-1.87B-1.87B-2.01B-1.87B-2.07B-2.12B-2.5B-2.35B-2.05B-1.85B-1.22B-1.48B-1.25B-502.8M-790.98M-498.54M-687.72M36.44M-7.22M-396.06M11.85M25.5M-17.76M12.6M-4.21M25.66M-4.86M-4.65M-1.32M5.61M3.36M
Change in Receivables-263.95M-363.73M-342.95M-307.98M-374.51M-229.7M-233.09M-331.64M-270.89M-208.95M-149.83M-173.16M-110.27M-30.42M-18.53M-43.21M-3.57M-6.58M000000000000-2.34M
Change in Inventory-1.51B-1.52B-1.67B-1.56B-1.69B-1.92B-2.03B-2.08B-1.84B-1.56B-1.18B-1.26B-1.01B-538.4M-695.9M-594.06M-634.17M00000000000000
Change in Payables-42.58M8.19M-8.49M15.2M2.23M70.82M39.66M20.18M-20.37M-2.74M-51.64M25.46M-12.79M16.89M-4.63M140.72M-47.06M00000000000000
Cash from Investing-375.14M6.64M-79.17M-38.83M-53.53M-82.17M-114.53M-106.28M-263.13M-204.33M-20.08M-108.85M-635.52M-86.95M-75.97M-191.07M-44.1M-38.77M578K-155.65M-80.59M-87.18M-70.3M-74.22M-250.18M-162.69M-194.69M-149.68M-126.01M-117.13M-108.27M
Capital Expenditures-11.23M-10.04M-8.32M-9.62M-9.67M-9.55M-64.34M-92.96M-78.84M-57.97M-57.45M-60.56M-47.56M-58.15M-65.07M-78.21M-87.64M-83.14M-74.92M-141.52M-95.48M-61.45M-37.72M-37.9M-394.3M-272.7M-303.34M-239.96M-196.71M-160.43M-154.56M
CapEx % of Revenue0.45%0.42%0.34%0.4%0.37%0.36%2.59%4.3%2.06%1.71%1.79%1.9%1.75%2.6%2.93%3.9%4.67%4.74%4.7%9.47%7.2%5.46%3.99%4.94%61.54%49.88%60.32%54.87%53.04%52.7%56.36%
Acquisitions-391.85M00365K6K-22.77M-6.95M-11.47M-188.96M-144.42M26.14M-59.32M-683.98M-8.73M-28.8M-24.89M-9.87M6.84M-80.94M-57.32M-16.39M04.76M00000000
Investments-------------------------------
Other Investing27.94M16.69M-70.85M-29.58M-43.87M-49.84M-43.24M-17.14M-7.59M-18.31M11.23M11.03M6.03M6.84M6.79M1.06M53.4M37.53M156.44M43.19M31.28M-32.73M-38.5M-36.32M144.13M110.01M108.65M90.28M70.7M43.3M46.28M
Cash from Financing-55.39M-128.49M-119.12M-141.87M-227.22M-30.28M-362.55M-168.55M-128.97M-211.35M-151.87M-46.52M456.94M-119.93M-30.51M-11.89M-42.82M-52.34M-73.73M42.93M7.47M94.78M36.74M7.17M28.51M-26.67M28.52M9.39M5.38M11.84M18.73M
Debt Issued (Net)442K-50M50M00541.75M-295.25M-84.53M55.92M-135.03M-109.68M-40.66M463.35M-2.36M-12.26M112M-13.25M-59.77M-71.02M55.86M-82.23M95.22M37.09M6.3M-4.45M-27.06M32.01M21M-24.7M21.1M17.9M
Equity Issued (Net)-24.87M-50.15M-138.65M-139.57M-223.87M-570.91M12.36M-69.25M-168.74M-62.55M-34.52M00-125M-18.38M-127.19M-28.05M8.17M-1.05M-10.47M88.75M2.2M1.7M1.79M33.76M1.18M-2.7M-10.8M30.9M-8.5M1.6M
Dividends Paid-21.11M-20.77M-20.39M000-13.78M-9.44M-6.24M-7.96M-7.42M-6.82M-7.82M-3.88M-5.84M-4.07M-2.93M-4.65M-3.43M-3.25M-2.91M-2.64M-2.04M-924K-798K-797K-792K-816K-801K-761K-765K
Share Repurchases-25.66M-51.77M-138.65M-139.57M-223.87M-570.91M0-69.25M-168.74M-62.55M-34.52M-443K0-125M-34.13M-127.19M-28.05M0-7.53M-13.4M0000-1.67M0-4.63M-12.67M-10.6M-8.9M-2.9M
Other Financing-9.86M-7.58M-10.07M-2.29M-3.35M-1.12M-65.88M-5.33M-9.91M-5.85M-2.04M961K1.41M11.3M5.97M7.38M1.41M3.91M1.77M789K3.85M000000-6K042K0
Net Change in Cash-133.8M213.12M-59.76M23.54M-38.28M133.51M-21.11M42.48M-35.76M-257.52M293.62M11.39M-227.54M101.56M-46.72M104.23M-37.66M102.31M2.59M-3.56M1.83M1.11M1.18M-1K3K-2K-4K4K-1K12K-14K
Free Cash Flow285.5M324.92M130.21M194.62M232.81M236.41M391.62M224.22M277.65M100.11M407.99M106.2M-96.53M250.29M-5.32M228.98M-38.38M110.28M815K-32.35M-20.52M-67.94M-2.98M29.15M-172.63M-83.34M-137.18M-99.67M-76.08M-55.13M-65.03M
FCF Margin %11.34%13.49%5.29%8.08%8.96%8.83%15.76%10.37%7.25%2.96%12.72%3.34%-3.54%11.2%-0.24%11.41%-2.04%6.29%0.05%-2.16%-1.55%-6.04%-0.32%3.8%-26.94%-15.24%-27.28%-22.79%-20.52%-18.11%-23.71%
FCF Growth %39.58%149.54%-33.1%-16.4%-1.52%-39.63%74.66%-19.24%177.35%-75.46%284.16%210.03%-138.57%4805.62%-102.32%696.7%-134.8%13430.92%102.52%-57.66%69.79%-2175.91%-110.24%116.89%-107.15%39.25%-37.63%-31.01%-37.99%15.22%-14.29%
FCF per Share7.007.952.994.184.483.585.823.333.931.395.591.45-1.333.28-0.072.89-0.471.350.01-0.39-0.26-0.89-0.040.39-2.41-1.23-2.04-1.45-1.09-0.84-0.96
FCF Conversion (FCF/Net Income)1.93x2.28x0.70x1.47x2.46x1.01x-7.42x10.08x1.82x0.54x3.34x1.23x-0.63x2.56x0.35x2.70x0.42x1.72x0.84x1.36x0.95x-0.11x0.66x1.84x8.08x15.35x6.10x5.48x5.61x5.72x5.82x
Interest Paid18.61M00035.71M1.45M00020.49M023.41M16.34M5.61M6.5M3.98M3.2M4.59M8.87M000000000003.38M
Taxes Paid45.77M049.84M100.43M62.17M53.6M00098.3M091.72M187.71M54.03M145.37M10.99M94.79M15.29M29.19M000000000007.53M

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Regulatory and credit default exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Accruals

According to quarterly financial data, PRG exhibits extreme volatility in the relationship between net income and operating cash flow, with the OCF/NI ratio swinging from a high of 6.18 in 2024Q1 to a negative 4.75 in 2023Q4, highlighting significant disconnects between accounting profits and actual cash generation.

The wide variance in the OCF/NI ratio suggests that reported net income is heavily influenced by non-cash adjustments and accrual accounting rather than consistent cash inflows. Investors should monitor whether this divergence stems from aggressive reserve provisioning or timing differences in lease collections, as it complicates the assessment of true earnings quality.

FCF Volatility Reflects Operational Sensitivity

As reported in financial statements, PRG's free cash flow trajectory is highly erratic, oscillating between a peak of $208.0 million in 2025Q1 and a deficit of $91.0 million in 2023Q4, which indicates that the company's cash-generating capability remains tethered to the cyclicality of its retail partner volume.

The frequent swings into negative free cash flow territory suggest that the business model requires substantial working capital to support new lease originations during peak periods. This pattern warrants further investigation into whether the company can sustain its dividend and buyback programs during periods of heightened consumer credit stress.

Working Capital Consumes Operating Cash

Based on reported figures, PRG consistently experiences massive working capital outflows, with quarterly changes reaching as high as -$632.8 million in 2024Q4, which suggests that the company is aggressively deploying cash to fund the acquisition of lease merchandise to support its virtual lease-to-own infrastructure.

The persistent negative working capital trend indicates that the company's growth is capital-intensive, requiring significant upfront cash to secure inventory before lease payments are realized. This dynamic may indicate that the company is effectively financing its retail partners' sales growth at the expense of its own immediate liquidity.

Capital Allocation Prioritizes Shareholder Returns

As indicated by recent filings, PRG has maintained a consistent pattern of share repurchases, totaling $40.5 million in 2024Q4 alone, even while operating cash flow remained negative, suggesting a management preference for returning capital to shareholders despite the inherent volatility in the underlying cash generation profile.

The decision to prioritize buybacks during periods of negative free cash flow may indicate management's confidence in the long-term value of the business, though it also raises questions about the sustainability of this strategy if credit defaults continue to rise. Investors should monitor whether this capital allocation strategy limits the company's flexibility to navigate potential regulatory headwinds.

PRG — Frequently Asked Questions

Quick answers to the most common questions about buying PRG stock.

How much cash does PROG Holdings, Inc. (PRG) generate from operations?

PROG Holdings, Inc. (PRG) generated $335.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is PROG Holdings, Inc.'s free cash flow?

PROG Holdings, Inc. (PRG) generated $324.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is PROG Holdings, Inc.'s capital expenditure (CapEx)?

PROG Holdings, Inc. (PRG) spent $10.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does PROG Holdings, Inc. distribute cash to shareholders?

In 2025, PROG Holdings, Inc. (PRG) returned $20.8M to shareholders via cash dividends and spent $51.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.