PROG Holdings, Inc.
NYSE:PRG · New York Stock Exchange
+$0.77 today
Vol 0.29M · Avg 0.48M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $146.8M -25.6% | $197.2M +42.1% | $138.8M +40.7% | $98.7M -59.5% | $243.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $1.6B +5794.8% | $27.0M -15.8% | $32.0M -5.4% | $33.9M +1.8% | $33.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $51.1M +147.5% | -$107.5M -231.2% | -$32.4M -252.7% | -$9.2M -158.5% | $15.7M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $28.8M -1.3% | $29.2M +17.1% | $24.9M +42.2% | $17.5M -17.9% | $21.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$1.9B +7.2% | -$2.0B -7.6% | -$1.9B +9.8% | -$2.1B +2.3% | -$2.1B | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$363.7M -6.1% | -$343.0M -11.4% | -$308.0M +17.8% | -$374.5M -63.0% | -$229.7M | $592.6M | $1.3B | $626.2M |
| Inventory | -$1.5B +8.9% | -$1.7B -6.8% | -$1.6B +7.7% | -$1.7B +12.1% | -$1.9B | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $8.2M +196.5% | -$8.5M -155.9% | $15.2M +582.5% | $2.2M -96.9% | $70.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $5.5M +238.9% | -$3.9M +77.7% | -$17.7M -61.5% | -$10.9M +73.4% | -$41.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $387.1M -80.7% | $2.0B +4.9% | $1.9B -12.1% | $2.2B +5.9% | $2.1B | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $335.0M +141.8% | $138.5M -32.2% | $204.2M -15.8% | $242.5M -1.4% | $246.0M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$10.0M -20.8% | -$8.3M +13.5% | -$9.6M +0.6% | -$9.7M -1.2% | -$9.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 -100.0% | $365.0K +5983.3% | $6.0K +100.0% | -$22.8M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $16.7M +123.6% | -$70.9M -139.5% | -$29.6M +32.6% | -$43.9M +12.0% | -$49.8M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $6.6M +108.4% | -$79.2M -103.9% | -$38.8M +27.5% | -$53.5M +34.8% | -$82.2M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$50.0M -200.0% | $50.0M | $0 | $0 -100.0% | $541.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $1.6M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$51.8M +62.7% | -$138.7M +0.7% | -$139.6M +37.7% | -$223.9M +60.8% | -$570.9M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$20.8M -1.8% | -$20.4M | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$7.6M +24.8% | -$10.1M -339.1% | -$2.3M +31.6% | -$3.4M -198.8% | -$1.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$128.5M -7.9% | -$119.1M +16.0% | -$141.9M +37.6% | -$227.2M -650.4% | -$30.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $213.1M +456.6% | -$59.8M -353.9% | $23.5M +161.5% | -$38.3M -128.7% | $133.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $324.9M +149.5% | $130.2M -33.1% | $194.6M -16.4% | $232.8M -1.5% | $236.4M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Custom Truck One Source, Inc.
NYSE:CTOS
$2.51B
Allegiant Travel Company
NASDAQ:ALGT
$1.87B
Okeanis Eco Tankers Corp.
NYSE:ECO
$1.66B
Willis Lease Finance Corporation
NASDAQ:WLFC
$1.58B
Hertz Global Holdings, Inc.
NASDAQ:HTZ
$1.57B
Global Ship Lease, Inc.
NYSE:GSL
$1.35B
Global Industrial Company
NYSE:GIC
$1.24B
Limbach Holdings, Inc.
NASDAQ:LMB
$969.84M
Barrett Business Services, Inc.
NASDAQ:BBSI
$813.17M
Solid Power, Inc.
NASDAQ:SLDP
$524.43M
SEC Filings
Recent regulatory filings
No filings found.
Does PRG generate free cash flow?
PROG Holdings, Inc. (PRG) generated $324.92M of free cash flow in fiscal 2025.
How much operating cash flow does PRG produce?
Operating cash flow was $334.96M, before capital expenditures of $10.04M.
Explore More
Continue the stock analysis
Jump to another research area for this company.