Financial Snapshot

Revenue
$1.043B
TTM
Gross Margin
79.1%
TTM
Net Earnings
$43.36M
TTM
Current Assets
$4.239B
Q3 2024
Current Liabilities
$189.8M
Q3 2024
Current Ratio
2233.09%
Q3 2024
Total Assets
$4.936B
Q3 2024
Total Liabilities
$3.717B
Q3 2024
Book Value
$1.219B
Q3 2024
Cash
$141.1M
Q3 2024
P/E
18.88
Nov 29, 2024 EST
Free Cash Flow
-$120.2M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Revenue $802.6M $966.5M $1.096B $1.065B $1.017B $908.3M $828.2M $930.6M $942.0M $881.0M $735.1M $592.8M $458.9M $372.7M $281.1M $263.3M $220.7M $188.3M $148.5M $113.4M $84.90M $55.80M $32.30M $19.30M
YoY Change -16.96% -11.79% 2.85% 4.75% 11.98% 9.67% -11.0% -1.21% 6.93% 19.84% 24.01% 29.17% 23.14% 32.59% 6.76% 19.3% 17.21% 26.8% 30.95% 33.57% 52.15% 72.76% 67.36% 59.5%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Revenue $802.6M $966.5M $1.096B $1.065B $1.017B $908.3M $828.2M $930.6M $942.0M $881.0M $735.1M $592.8M $458.9M $372.7M $281.1M $263.3M $220.7M $188.3M $148.5M $113.4M $84.90M $55.80M $32.30M $19.30M
Cost Of Revenue $195.4M $194.6M $203.0M $194.3M $174.6M $138.3M $141.7M $155.7M $150.7M $72.20M $79.00M $69.20M $50.60M $42.20M $40.10M $8.900M $7.300M
Gross Profit $607.2M $771.9M $892.8M $871.2M $842.5M $770.0M $686.5M $774.9M $791.3M $808.7M $656.1M $523.6M $408.4M $330.5M $241.0M $254.4M $213.5M
Gross Profit Margin 75.65% 79.86% 81.48% 81.77% 82.84% 84.78% 82.89% 83.27% 84.0% 91.8% 89.25% 88.33% 88.99% 88.68% 85.73% 96.62% 96.74%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Selling, General & Admin $435.7M $420.1M $441.4M $455.6M $506.5M $484.5M $397.0M $392.8M $392.2M $418.3M $312.0M $273.4M $218.5M $188.2M $151.2M $162.1M $126.8M $111.2M $84.20M $66.10M $49.00M $33.90M $22.90M $14.60M
YoY Change 3.71% -4.84% -3.11% -10.05% 4.54% 22.04% 1.07% 0.15% -6.24% 34.07% 14.12% 25.13% 16.1% 24.47% -6.72% 27.84% 14.03% 32.07% 27.38% 34.9% 44.54% 48.03% 56.85% 62.22%
% of Gross Profit 71.75% 54.42% 49.45% 52.3% 60.12% 62.92% 57.83% 50.69% 49.56% 51.72% 47.55% 52.22% 53.5% 56.94% 62.74% 63.72% 59.39%
Research & Development $1.300M $1.300M
YoY Change 0.0%
% of Gross Profit 0.25% 0.32%
Depreciation & Amortization $13.10M $14.90M $15.10M $15.60M $15.90M $15.10M $15.40M $18.20M $16.20M $13.60M $9.700M $8.700M $8.100M $7.200M $9.200M $7.400M $5.500M $5.100M $4.700M $2.400M $1.400M $900.0K $700.0K $400.0K
YoY Change -12.08% -1.32% -3.21% -1.89% 5.3% -1.95% -15.38% 12.35% 19.12% 40.21% 11.49% 7.41% 12.5% -21.74% 24.32% 34.55% 7.84% 8.51% 95.83% 71.43% 55.56% 28.57% 75.0% 0.0%
% of Gross Profit 2.16% 1.93% 1.69% 1.79% 1.89% 1.96% 2.24% 2.35% 2.05% 1.68% 1.48% 1.66% 1.98% 2.18% 3.82% 2.91% 2.58%
Operating Expenses $702.1M $680.7M $720.7M $715.7M $745.4M $689.6M $602.6M $612.4M $631.7M $538.9M $437.6M $376.7M $282.1M $242.8M $160.4M $169.5M $132.3M $116.3M $88.90M $68.50M $50.50M $34.90M $23.60M $15.00M
YoY Change 3.13% -5.55% 0.7% -3.98% 8.09% 14.44% -1.6% -3.06% 17.22% 23.15% 16.15% 33.57% 16.15% 51.4% -5.37% 28.12% 13.76% 30.82% 29.78% 35.64% 44.7% 47.88% 57.33% 59.57%
Operating Profit $100.5M $285.8M $375.0M $349.7M $247.7M $185.3M $213.7M $219.8M $310.3M $342.1M $297.5M $216.1M $178.0M $129.9M $80.60M $84.90M $81.20M
YoY Change -64.84% -23.79% 7.23% 41.19% 33.7% -13.32% -2.74% -29.19% -9.27% 14.97% 37.71% 21.36% 37.09% 61.12% -5.06% 4.56%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Interest Expense $194.7M $132.9M $125.2M $142.7M $144.2M $124.2M $103.7M $85.91M $62.41M $35.23M $14.47M $9.041M $10.57M $9.052M -$7.900M -$11.10M -$3.300M $200.0K $300.0K -$100.0K -$500.0K -$2.400M -$2.700M -$1.800M
YoY Change 46.47% 6.13% -12.26% -1.0% 16.07% 19.83% 20.65% 37.65% 77.17% 143.51% 60.0% -14.46% 16.76% -214.58% -28.83% 236.36% -1750.0% -33.33% -400.0% -80.0% -79.17% -11.11% 50.0% 100.0%
% of Operating Profit 193.71% 46.5% 33.4% 40.81% 58.2% 67.05% 48.5% 39.09% 20.11% 10.3% 4.86% 4.18% 5.94% 6.97% -9.8% -13.07% -4.06%
Other Income/Expense, Net -$1.944M -$1.325M $282.0K -$1.049M -$364.0K -$316.0K -$2.790M -$5.823M $0.00
YoY Change 46.72% -569.86% -126.88% 188.19% 15.19% -88.67% -52.09%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Pretax Income -$82.89M $154.8M $250.3M $208.9M $117.4M $89.50M $160.3M $135.6M $257.5M $301.0M $283.1M $207.0M $167.5M $120.9M $72.70M $73.70M $77.90M $72.20M $59.90M $44.80M $33.90M $18.50M $5.600M $2.500M
YoY Change -153.55% -38.17% 19.8% 78.04% 31.13% -44.16% 18.17% -47.33% -14.45% 6.34% 36.72% 23.63% 38.54% 66.27% -1.36% -5.39% 7.89% 20.53% 33.71% 32.15% 83.24% 230.36% 124.0% 38.89%
Income Tax -$16.13M $36.79M $54.82M $41.20M $19.68M $13.76M -$10.85M $43.58M $89.39M $124.5M $106.1M $80.93M $66.32M $47.00M $28.40M $28.40M $29.70M $27.70M $23.20M $17.40M $13.20M $1.500M $0.00 $0.00
% Of Pretax Income 23.77% 21.9% 19.72% 16.77% 15.38% -6.77% 32.13% 34.71% 41.36% 37.5% 39.09% 39.6% 38.89% 39.06% 38.53% 38.13% 38.37% 38.73% 38.84% 38.94% 8.11% 0.0% 0.0%
Net Earnings -$83.48M $117.1M $183.2M $149.3M $86.16M $65.56M $164.3M $86.26M $167.9M $176.5M $175.3M $126.6M $100.8M $73.45M $44.30M $45.40M $48.20M $44.50M $36.80M $27.50M $20.70M $17.10M $5.600M $2.500M
YoY Change -171.26% -36.04% 22.65% 73.33% 31.41% -60.1% 90.5% -48.64% -4.86% 0.68% 38.49% 25.6% 37.22% 65.81% -2.42% -5.81% 8.31% 20.92% 33.82% 32.85% 21.05% 205.36% 124.0% 38.89%
Net Earnings / Revenue -10.4% 12.12% 16.72% 14.02% 8.47% 7.22% 19.84% 9.27% 17.83% 20.04% 23.85% 21.36% 21.96% 19.71% 15.76% 17.24% 21.84% 23.63% 24.78% 24.25% 24.38% 30.65% 17.34% 12.95%
Basic Earnings Per Share -$2.13 $2.96 $4.07 $3.28 $1.90 $1.45 $3.60 $1.86 $3.49 $3.53 $3.48 $2.48 $1.96 $4.37
Diluted Earnings Per Share -$2.13 $2.94 $4.04 $3.26 $1.89 $1.44 $3.59 $1.86 $3.47 $3.50 $3.45 $2.46 $1.95 $4.35 $954.7K $989.1K $1.019M $923.2K $760.3K $577.7K $439.5K $472.4K $162.8K $73.31K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Cash & Short-Term Investments $112.5M $83.38M $87.58M $108.6M $119.8M $98.70M $120.5M $94.30M $71.40M $39.70M $162.0M $32.70M $26.70M $41.10M $20.30M $13.90M $16.70M $25.10M $16.00M $24.50M $24.90M $17.90M $4.800M $3.200M
YoY Change 34.96% -4.8% -19.35% -9.35% 21.38% -18.09% 27.78% 32.07% 79.85% -75.49% 395.41% 22.47% -35.04% 102.46% 46.04% -16.77% -33.47% 56.88% -34.69% -1.61% 39.11% 272.92% 50.0%
Cash & Equivalents $112.5M $83.38M $87.58M $108.6M $119.8M $98.70M $120.5M $94.30M $71.40M $39.70M $162.0M $32.70M $26.70M $41.10M $20.30M $13.90M $16.70M $25.10M $16.00M $24.50M $24.90M $17.90M $4.800M $3.200M
Short-Term Investments
Other Short-Term Assets
YoY Change
Inventory
Prepaid Expenses
Receivables $3.657B $3.295B $3.428B $3.515B $3.514B $3.085B $2.776B $2.308B $2.202B $2.002B $1.252B $1.089B $934.6M $840.3M $702.6M $572.1M $410.3M $226.4M $193.6M $105.2M $92.60M $65.50M $48.00M $41.10M
Other Receivables $27.71M $30.39M $41.15M $35.10M $28.50M $62.90M $37.50M $21.00M $32.50M $12.90M $11.70M $0.00 $0.00 $2.300M $4.500M $3.600M $3.000M $1.600M $0.00 $0.00 $300.0K $0.00 $0.00 $0.00
Total Short-Term Assets $3.797B $3.409B $3.557B $3.659B $3.663B $3.246B $2.934B $2.423B $2.306B $2.054B $1.425B $1.122B $961.3M $883.7M $727.4M $589.6M $430.0M $253.1M $209.6M $129.7M $117.8M $83.40M $52.80M $44.30M
YoY Change 11.38% -4.17% -2.77% -0.11% 12.82% 10.64% 21.08% 5.09% 12.25% 44.14% 27.02% 16.73% 8.78% 21.49% 23.37% 37.12% 69.89% 20.75% 61.6% 10.1% 41.25% 57.95% 19.19%
Property, Plant & Equipment $82.33M $106.2M $111.2M $111.3M $125.5M $54.10M $49.30M $38.70M $45.40M $48.30M $31.50M $25.30M $25.70M $24.30M $21.90M $23.90M $16.20M $11.20M $7.200M $5.800M $5.200M $3.800M $3.400M $2.200M
YoY Change -22.44% -4.56% -0.07% -11.31% 131.98% 9.74% 27.39% -14.76% -6.0% 53.33% 24.51% -1.56% 5.76% 10.96% -8.37% 47.53% 44.64% 55.56% 24.14% 11.54% 36.84% 11.76% 54.55%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $72.40M $79.95M $92.98M $55.80M $56.20M $45.20M $78.30M $68.50M $73.80M $89.70M $0.00 $24.00M
YoY Change -9.44% -14.01% 66.63% -0.71% 24.34% -42.27% 14.31% -7.18% -17.73% -100.0%
Other Assets $74.69M $58.29M $67.76M $95.60M $63.20M $61.50M $56.50M $71.70M $13.10M $6.100M $1.400M $0.00 $2.000M $0.00
YoY Change 28.14% -13.98% -29.12% 51.27% 2.76% 8.85% -21.2% 447.33% 114.75% 335.71% -100.0%
Total Long-Term Assets $728.5M $766.9M $809.2M $794.6M $761.4M $663.2M $766.8M $740.7M $684.6M $724.4M $175.9M $166.9M $109.8M $112.2M $67.00M $68.20M $46.30M $40.30M $38.20M $45.50M $8.600M $4.900M $4.300M $2.900M
YoY Change -5.0% -5.23% 1.84% 4.36% 14.81% -13.51% 3.52% 8.19% -5.49% 311.82% 5.39% 52.0% -2.14% 67.46% -1.76% 47.3% 14.89% 5.5% -16.04% 429.07% 75.51% 13.95% 48.28%
Total Assets $4.525B $4.176B $4.366B $4.453B $4.424B $3.910B $3.701B $3.164B $2.991B $2.779B $1.601B $1.289B $1.071B $995.9M $794.4M $657.8M $476.3M $293.4M $247.8M $175.2M $126.4M $88.30M $57.10M $47.20M
YoY Change
Accounts Payable $6.325M $7.329M $3.821M $5.300M $4.300M $6.100M $5.000M $2.500M $4.200M $4.400M $14.80M $12.20M $7.400M $3.200M $4.100M $3.400M $4.100M $2.900M $2.300M $1.400M $1.300M $1.400M $200.0K $200.0K
YoY Change -13.7% 91.81% -27.91% 23.26% -29.51% 22.0% 100.0% -40.48% -4.55% -70.27% 21.31% 64.86% 131.25% -21.95% 20.59% -17.07% 41.38% 26.09% 64.29% 7.69% -7.14% 600.0% 0.0%
Accrued Expenses $182.2M $170.8M $189.0M $154.7M $162.3M $79.40M $86.00M $82.70M $95.40M $89.40M $55.10M $31.80M $22.10M $20.30M $16.10M $14.20M $11.30M $8.800M $8.200M $6.000M $3.700M $3.600M $2.300M $1.000M
YoY Change 6.68% -9.64% 22.17% -4.68% 104.41% -7.67% 3.99% -13.31% 6.71% 62.25% 73.27% 43.89% 8.87% 26.09% 13.38% 25.66% 28.41% 7.32% 36.67% 62.16% 2.78% 56.52% 130.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $206.4M $203.8M $212.1M $189.7M $170.6M $100.6M $101.8M $104.8M $120.8M $104.8M $69.90M $47.10M $42.60M $23.50M $20.20M $17.60M $15.40M $11.70M $13.60M $7.600M $5.000M $5.900M $2.500M $1.200M
YoY Change 1.29% -3.91% 11.8% 11.2% 69.58% -1.18% -2.86% -13.25% 15.27% 49.93% 48.41% 10.56% 81.28% 16.34% 14.77% 14.29% 31.62% -13.97% 78.95% 52.0% -15.25% 136.0% 108.33%
Long-Term Debt $3.030B $2.608B $2.733B $2.794B $2.915B $2.563B $2.278B $1.869B $1.764B $1.510B $451.8M $327.5M $221.2M $302.4M $320.8M $268.3M $168.1M $900.0K $16.50M $2.500M $2.200M $1.500M $26.40M $23.30M
YoY Change 16.18% -4.59% -2.17% -4.14% 13.74% 12.48% 21.92% 5.93% 16.81% 234.26% 37.95% 48.06% -26.85% -5.74% 19.57% 59.61% 18577.78% -94.55% 560.0% 13.64% 46.67% -94.32% 13.3%
Other Long-Term Liabilities $32.64M $34.36M $59.35M $55.00M $26.20M $7.400M $9.000M $15.00M $4.400M $6.000M $0.00 $700.0K $0.00 $0.00 $0.00 $400.0K $0.00
YoY Change -5.0% -42.12% 7.91% 109.92% 254.05% -17.78% -40.0% 240.91% -26.67% -100.0% -100.0%
Total Long-Term Liabilities $3.062B $2.642B $2.793B $2.849B $2.941B $2.570B $2.287B $1.884B $1.769B $1.516B $451.8M $327.5M $221.2M $302.4M $321.5M $268.3M $168.1M $900.0K $16.50M $2.500M $2.200M $1.500M $26.80M $23.30M
YoY Change 15.91% -5.39% -1.98% -3.12% 14.43% 12.36% 21.43% 6.51% 16.64% 235.59% 37.95% 48.06% -26.85% -5.94% 19.83% 59.61% 18577.78% -94.55% 560.0% 13.64% 46.67% -94.4% 15.02%
Total Liabilities $3.358B $2.948B $3.080B $3.111B $3.255B $2.814B $2.610B $2.300B $2.190B $1.877B $731.8M $580.5M $475.6M $505.4M $459.0M $374.0M $241.0M $46.10M $52.50M $23.80M $7.200M $7.700M $29.30M $24.50M
YoY Change 13.92% -4.28% -1.0% -4.41% 15.64% 7.81% 13.51% 5.0% 16.71% 156.42% 26.06% 22.06% -5.9% 10.11% 22.73% 55.19% 422.78% -12.19% 120.59% 230.56% -6.49% -73.72% 19.59%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $818.5 Million

About PRA GROUP INC

PRA Group, Inc. engages in the purchase, collection and management of portfolios of nonperforming loans. The company is headquartered in Norfolk, Virginia and currently employs 3,109 full-time employees. The company went IPO on 2002-11-08. The Company’s primary business is the purchase, collection and management of portfolios of nonperforming loans. The accounts it purchases are primarily the unpaid obligations of individuals owed to credit originators. The company purchases portfolios of nonperforming loans at a discount in two categories: Core and Insolvency. Core operation specializes in purchasing and collecting nonperforming loans, which it purchases since the credit originators have chosen not to pursue, or have been unsuccessful in, collecting the full balance owed. Insolvency operation consists primarily of purchasing and collecting nonperforming loans where the customer is involved in a bankruptcy proceeding, or the equivalent thereof, in certain European countries. The company also provides fee-based services on class action claims recoveries in the United States.

Industry: Short-Term Business Credit Institutions Peers: BREAD FINANCIAL HOLDINGS, INC. AMERICAN EXPRESS CO ENCORE CAPITAL GROUP INC Enova International, Inc. GREEN DOT CORP LendingClub Corp NELNET INC NAVIENT CORP SLM Corp Upstart Holdings, Inc.