Income Statement

Revenue

+16%

+10%

10Y

Currency: USD

	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	2	3	2	2	1	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	1	2	4	6	8	10	11	11	10	9	8	8	8	9	9	10	10	11	11	10	10	10	9	9	10	11	14	17	19	27	33	45	54	59	55	66	73	75	85	82	84	93	106	111	119	122	127	130	134	138	139	140	141	140	143	137	132	128	125	126	127	130	133	143	159	177	195	207	217	228	239	248	255	259
Revenue	43 N/A	50 +16%	56 +13%	63 +12%	71 +13%	78 +10%	85 +9%	92 +8%	99 +7%	105 +6%	113 +8%	124 +9%	132 +6%	141 +7%	149 +5%	158 +6%	168 +7%	179 +6%	188 +5%	197 +5%	206 +4%	212 +3%	221 +4%	231 +5%	240 +4%	254 +6%	263 +4%	267 +2%	275 +3%	275 N/A	281 +2%	296 +5%	318 +7%	345 +8%	373 +8%	401 +8%	423 +5%	442 +4%	459 +4%	487 +6%	520 +7%	557 +7%	593 +7%	622 +5%	657 +6%	705 +7%	735 +4%	760 +3%	774 +2%	815 +5%	881 +8%	932 +6%	972 +4%	963 -1%	942 -2%	922 -2%	913 -1%	906 -1%	931 +3%	812 -13%	784 -3%	763 -3%	828 +9%	846 +2%	867 +3%	892 +3%	908 +2%	930 +2%	961 +3%	985 +3%	1 017 +3%	1 023 +1%	1 043 +2%	1 061 +2%	1 065 +0%	1 103 +4%	1 117 +1%	1 113 0%	1 096 -2%	1 047 -4%	1 020 -3%	1 001 -2%	967 -3%	882 -9%	832 -6%	804 -3%	803 0%	903 +12%	978 +8%	1 043 +7%	1 115 +7%	1 129 +1%	1 132 +0%	1 162 +3%
Gross Profit
Cost of Revenue	(5)	(7)	0	(10)	(11)	(13)	0	(16)	(18)	(19)	0	(24)	(27)	(29)	0	(32)	(34)	(37)	0	(43)	(44)	(45)	(7)	(51)	(54)	(59)	(9)	(61)	(60)	(57)	(40)	(59)	(55)	(53)	(42)	(43)	(45)	(48)	(51)	(54)	(58)	(65)	(69)	(74)	(78)	(78)	(79)	(83)	(87)	(104)	(72)	(135)	(144)	(142)	(151)	(156)	(164)	(165)	(156)	(130)	(115)	(102)	(142)	(151)	(146)	(157)	(138)	(137)	(158)	(167)	(175)	(180)	(179)	(186)	(194)	(196)	(203)	(208)	(203)	(201)	(204)	(197)	(195)	(198)	(192)	(191)	(195)	(201)	(208)	(216)	(223)	(224)	(230)	(238)
Gross Profit	37 N/A	43 +15%	0 N/A	53 N/A	60 +13%	65 +9%	0 N/A	76 N/A	81 +6%	86 +6%	0 N/A	100 N/A	105 +6%	112 +7%	0 N/A	126 N/A	134 +6%	142 +5%	0 N/A	155 N/A	162 +5%	167 +3%	214 +28%	180 -16%	185 +3%	194 +5%	254 +31%	206 -19%	215 +4%	218 +1%	241 +10%	238 -1%	263 +11%	293 +11%	331 +13%	358 +8%	378 +6%	394 +4%	408 +4%	433 +6%	462 +7%	492 +6%	524 +6%	549 +5%	579 +6%	626 +8%	656 +5%	677 +3%	687 +1%	712 +4%	809 +14%	797 -1%	828 +4%	821 -1%	791 -4%	766 -3%	749 -2%	740 -1%	775 +5%	683 -12%	669 -2%	661 -1%	687 +4%	695 +1%	721 +4%	735 +2%	770 +5%	793 +3%	803 +1%	818 +2%	843 +3%	843 +0%	864 +2%	874 +1%	871 0%	907 +4%	914 +1%	905 -1%	893 -1%	846 -5%	816 -4%	804 -1%	772 -4%	683 -11%	641 -6%	613 -4%	607 -1%	702 +16%	769 +10%	826 +7%	891 +8%	905 +1%	902 0%	924 +2%
Operating Income
Operating Expenses	(24)	(26)	(35)	(29)	(32)	(34)	(51)	(40)	(42)	(44)	(69)	(50)	(52)	(56)	(89)	(63)	(68)	(73)	(116)	(79)	(83)	(87)	(132)	(98)	(103)	(110)	(170)	(125)	(134)	(139)	(160)	(149)	(161)	(177)	(201)	(212)	(222)	(227)	(232)	(255)	(274)	(290)	(308)	(311)	(322)	(341)	(352)	(374)	(385)	(401)	(467)	(431)	(445)	(472)	(481)	(481)	(480)	(458)	(457)	(482)	(493)	(498)	(461)	(468)	(484)	(500)	(551)	(574)	(577)	(576)	(571)	(566)	(540)	(530)	(522)	(508)	(521)	(523)	(518)	(509)	(500)	(495)	(486)	(503)	(499)	(494)	(501)	(501)	(525)	(535)	(552)	(557)	(558)	(573)
Selling, General & Administrative	(22)	(23)	(34)	(26)	(29)	(31)	(49)	(36)	(38)	(40)	(66)	(44)	(46)	(48)	(84)	(55)	(59)	(63)	(111)	(69)	(72)	(76)	(127)	(87)	(91)	(97)	(162)	(109)	(116)	(122)	(151)	(131)	(142)	(156)	(188)	(188)	(197)	(201)	(219)	(228)	(246)	(261)	(273)	(280)	(290)	(306)	(312)	(324)	(333)	(348)	(418)	(378)	(389)	(389)	(392)	(390)	(386)	(391)	(393)	(456)	(469)	(475)	(397)	(403)	(419)	(434)	(485)	(508)	(512)	(509)	(507)	(502)	(477)	(467)	(456)	(440)	(450)	(449)	(441)	(434)	(427)	(425)	(420)	(436)	(432)	(428)	(436)	(431)	(455)	(469)	(484)	(488)	(489)	(503)
Depreciation & Amortization	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(3)	(3)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(6)	(6)	(6)	(6)	(7)	(7)	(8)	(9)	(9)	(9)	(10)	(10)	(11)	(12)	(13)	(13)	(13)	(13)	(13)	(14)	(14)	(15)	(14)	(14)	(14)	(14)	(15)	(16)	(17)	(18)	(19)	(20)	(20)	(20)	(21)	(23)	(23)	(24)	(24)	(22)	(21)	(20)	(19)	(19)	(19)	(19)	(19)	(19)	(18)	(18)	(17)	(16)	(17)	(19)	(18)	(18)	(18)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(14)	(13)	(13)	(12)	(11)	(11)	(12)	(12)	(12)
Other Operating Expenses	(1)	(1)	0	(2)	(2)	(2)	0	(2)	(2)	(3)	0	(3)	(3)	(3)	0	(4)	(4)	(5)	0	(5)	(5)	(6)	0	(6)	(6)	(6)	0	(8)	(8)	(9)	0	(9)	(9)	(10)	0	(11)	(12)	(12)	0	(13)	(14)	(15)	(20)	(17)	(19)	(20)	(26)	(35)	(37)	(36)	(30)	(34)	(35)	(63)	(69)	(70)	(72)	(43)	(40)	(2)	(2)	(2)	(44)	(45)	(46)	(46)	(47)	(47)	(46)	(48)	(47)	(47)	(47)	(47)	(47)	(48)	(53)	(57)	(61)	(60)	(58)	(55)	(51)	(52)	(52)	(51)	(52)	(57)	(58)	(55)	(57)	(57)	(57)	(59)
Operating Income	13 N/A	17 +32%	21 +21%	24 +16%	28 +15%	31 +10%	35 +12%	37 +7%	39 +7%	42 +6%	45 +8%	50 +10%	53 +7%	57 +7%	60 +5%	63 +5%	66 +5%	69 +5%	72 +4%	75 +5%	79 +5%	80 +2%	81 +1%	82 +1%	82 N/A	84 +2%	85 +1%	82 -4%	81 0%	79 -3%	81 +2%	89 +10%	102 +15%	116 +14%	130 +12%	146 +12%	156 +7%	167 +7%	177 +6%	179 +1%	189 +6%	202 +7%	216 +7%	238 +10%	257 +8%	286 +11%	304 +6%	303 0%	302 0%	311 +3%	342 +10%	367 +7%	383 +5%	349 -9%	310 -11%	285 -8%	269 -6%	282 +5%	318 +13%	201 -37%	176 -12%	163 -7%	226 +38%	227 +1%	237 +4%	235 -1%	219 -7%	219 +0%	226 +3%	242 +7%	272 +12%	277 +2%	324 +17%	344 +6%	350 +2%	399 +14%	394 -1%	382 -3%	375 -2%	336 -10%	316 -6%	309 -2%	286 -7%	180 -37%	142 -21%	119 -16%	106 -11%	201 +90%	244 +22%	291 +19%	340 +17%	348 +2%	344 -1%	351 +2%
Pre-Tax Income
Interest Income Expense	(2)	(3)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	(1)	(3)	(6)	(8)	(10)	(11)	(11)	(10)	(9)	(8)	(8)	(8)	(9)	(9)	(10)	(10)	(11)	(11)	(10)	(10)	(10)	(9)	(9)	(10)	(11)	(15)	(17)	(25)	(30)	(41)	(44)	(43)	(54)	(53)	(67)	(75)	(70)	(78)	(76)	(82)	(95)	(99)	(105)	(109)	(112)	(122)	(125)	(132)	(133)	(130)	(137)	(136)	(139)	(140)	(136)	(134)	(128)	(125)	(126)	(124)	(128)	(130)	(136)	(148)	(165)	(181)	(195)	(208)	(220)	(229)	(238)	(245)	(248)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	0	1	0	0	0	0	0	(6)	(6)	0	0	0	0	0	0	0	0	0	0	0	(6)	41	42	43	46	(1)	(3)	(3)	26	26	26	26	(0)	(0)	(2)	(2)	(1)	0	0	0	0	0	0	0	0	0	0	(5)	(5)	0	0	(0)	0	0	38	(374)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(99)	0	0	0	(12)	(13)	(16)	(24)	(33)	(39)	(37)	(33)	(24)	(18)	(17)	(13)	0	0	0	0	0	(0)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(0)
Pre-Tax Income	11 N/A	15 +34%	19 +28%	22 +21%	27 +19%	30 +15%	34 +12%	36 +7%	39 +7%	41 +6%	45 +9%	50 +11%	53 +7%	57 +7%	60 +5%	63 +5%	66 +5%	69 +5%	72 +4%	76 +5%	79 +4%	79 +0%	78 -1%	76 -2%	74 -3%	74 0%	74 N/A	71 -4%	72 +1%	70 -2%	73 +4%	81 +11%	93 +16%	107 +15%	121 +13%	136 +13%	147 +8%	158 +7%	168 +6%	169 +1%	179 +5%	192 +8%	207 +8%	229 +10%	247 +8%	268 +8%	283 +6%	287 +1%	277 -3%	281 +1%	301 +7%	323 +7%	340 +6%	295 -13%	258 -13%	219 -15%	194 -11%	213 +10%	136 -36%	166 +22%	136 -18%	111 -19%	160 +45%	109 -32%	110 +1%	96 -12%	90 -7%	81 -10%	83 +2%	103 +24%	117 +14%	122 +4%	170 +39%	191 +12%	209 +9%	263 +26%	260 -1%	254 -2%	250 -1%	210 -16%	191 -9%	180 -6%	155 -14%	43 -72%	(8) N/A	(52) -588%	(83) -58%	4 N/A	35 +827%	70 +99%	110 +58%	109 -1%	136 +25%	(272) N/A
Net Income
Tax Provision	0	0	(2)	(4)	(8)	(11)	(13)	(14)	(15)	(16)	(17)	(19)	(21)	(22)	(23)	(25)	(26)	(27)	(28)	(29)	(30)	(30)	(30)	(29)	(28)	(28)	(28)	(27)	(28)	(27)	(28)	(32)	(36)	(42)	(47)	(54)	(59)	(63)	(66)	(67)	(70)	(75)	(81)	(89)	(96)	(101)	(106)	(107)	(104)	(106)	(125)	(129)	(133)	(121)	(89)	(76)	(65)	(65)	(44)	(58)	(52)	(46)	(63)	(38)	(31)	(22)	(15)	(12)	(14)	(18)	(20)	(19)	(28)	(29)	(41)	(55)	(53)	(58)	(55)	(42)	(44)	(43)	(37)	(14)	(1)	8	16	(5)	(12)	(10)	(21)	(23)	(30)	(55)
Income from Continuing Operations	11	15	17	18	19	19	21	22	24	25	28	30	33	35	37	39	41	42	45	47	49	49	48	47	46	46	45	44	44	43	44	49	57	66	74	83	89	95	101	103	109	117	126	139	151	167	177	179	173	175	177	194	208	174	168	143	128	147	92	108	85	65	97	71	79	74	75	69	69	84	98	103	142	162	168	207	207	196	196	168	147	137	118	30	(8)	(44)	(67)	(1)	23	60	89	86	106	(326)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	(0)	(1)	(1)	(0)	(0)	1	1	0	1	0	1	(2)	(2)	0	0	0	0	0	0	(0)	(0)	(1)	(2)	(4)	(6)	(6)	(8)	(7)	(7)	(7)	(7)	(9)	(10)	(10)	(11)	(11)	(12)	(13)	(13)	(15)	(18)	(19)	(20)	(17)	(12)	(4)	(2)	(2)	(1)	(11)	(13)	(15)	(17)	(20)	(19)	(17)	(18)	(15)	(15)	(17)
Net Income (Common)	10 N/A	14 +39%	17 +20%	18 +5%	19 +4%	19 +2%	21 +8%	22 +7%	24 +7%	25 +6%	28 +9%	30 +11%	33 +8%	35 +7%	37 +5%	39 +5%	41 +5%	42 +5%	45 +5%	47 +5%	49 +4%	49 +1%	48 -2%	47 -2%	46 -3%	46 0%	45 0%	44 -4%	44 +1%	43 -3%	44 +4%	49 +11%	57 +16%	65 +15%	74 +13%	82 +11%	88 +7%	95 +8%	101 +6%	103 +2%	110 +6%	117 +7%	127 +8%	140 +10%	151 +8%	165 +9%	175 +6%	178 +1%	171 -3%	175 +2%	177 +1%	194 +10%	208 +7%	174 -16%	168 -3%	142 -16%	127 -11%	144 +13%	86 -40%	101 +17%	77 -24%	58 -24%	164 +184%	137 -16%	145 +6%	140 -4%	66 -53%	60 -9%	59 -2%	74 +26%	86 +17%	90 +4%	129 +44%	147 +14%	149 +2%	189 +26%	187 -1%	179 -4%	183 +3%	165 -10%	145 -12%	136 -7%	117 -14%	19 -84%	(22) N/A	(59) -171%	(83) -42%	(21) +74%	4 N/A	43 +1 009%	71 +63%	71 +0%	92 +29%	(343) N/A
EPS (Diluted)	0.31 N/A	0.42 +35%	0.47 +12%	0.38 -19%	0.39 +3%	0.4 +3%	0.44 +10%	0.48 +9%	0.51 +6%	0.54 +6%	0.58 +7%	0.63 +9%	0.68 +8%	0.72 +6%	0.76 +6%	0.79 +4%	0.83 +5%	0.87 +5%	0.92 +6%	0.97 +5%	1.01 +4%	1.03 +2%	1.02 -1%	1.03 +1%	0.99 -4%	0.99 N/A	0.99 N/A	0.95 -4%	0.95 N/A	0.92 -3%	0.96 +4%	1 +4%	1.1 +10%	1.27 +15%	1.45 +14%	1.59 +10%	1.7 +7%	1.83 +8%	1.95 +7%	1.98 +2%	2.13 +8%	2.29 +8%	2.46 +7%	2.72 +11%	2.95 +8%	3.26 +11%	3.45 +6%	3.52 +2%	3.39 -4%	3.47 +2%	3.5 +1%	3.94 +13%	4.28 +9%	3.58 -16%	3.47 -3%	3.05 -12%	2.73 -10%	3.08 +13%	1.86 -40%	2.18 +17%	1.66 -24%	1.27 -23%	3.58 +182%	3.02 -16%	3.19 +6%	3.07 -4%	1.43 -53%	1.3 -9%	1.28 -2%	1.61 +26%	1.89 +17%	1.98 +5%	2.83 +43%	3.2 +13%	3.26 +2%	4.1 +26%	4.06 -1%	3.9 -4%	4.04 +4%	3.99 -1%	3.64 -9%	3.45 -5%	2.94 -15%	0.47 -84%	-0.56 N/A	-1.5 -168%	-2.13 -42%	-0.55 +74%	0.1 N/A	1.1 +1 000%	1.79 +63%	1.79 N/A	2.32 +30%	-8.8 N/A

Income Statement Balance Sheet Cash Flow Statement

PRA Group Inc
NASDAQ:PRAA

Income Statement

Earnings Waterfall
PRA Group Inc

Income Statement
PRA Group Inc

See Also

Company

Help

Tools

Stocks

PRA Group Inc NASDAQ:PRAA

Income Statement

Earnings Waterfall PRA Group Inc

Income Statement PRA Group Inc

See Also

Company

Help

Tools

Stocks

PRA Group Inc
NASDAQ:PRAA

Earnings Waterfall
PRA Group Inc

Income Statement
PRA Group Inc