Annual Income Statements for World Acceptance
This table shows World Acceptance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for World Acceptance
This table shows World Acceptance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q3 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
7.33 |
18 |
-8.57 |
-0.64 |
5.80 |
25 |
9.54 |
22 |
17 |
35 |
13 |
Consolidated Net Income / (Loss) |
|
7.33 |
18 |
-8.57 |
-0.64 |
5.80 |
25 |
9.54 |
22 |
17 |
35 |
13 |
Net Income / (Loss) Continuing Operations |
|
7.33 |
18 |
-8.57 |
-0.64 |
5.80 |
25 |
9.54 |
22 |
17 |
35 |
13 |
Total Pre-Tax Income |
|
7.72 |
23 |
-11 |
-0.09 |
7.90 |
30 |
12 |
28 |
20 |
46 |
16 |
Total Revenue |
|
149 |
148 |
147 |
138 |
132 |
149 |
127 |
121 |
126 |
155 |
127 |
Net Interest Income / (Expense) |
|
0.00 |
237 |
119 |
117 |
112 |
109 |
104 |
103 |
107 |
108 |
111 |
Total Interest Income |
|
0.00 |
258 |
130 |
130 |
126 |
121 |
117 |
114 |
119 |
122 |
122 |
Loans and Leases Interest Income |
|
- |
- |
130 |
130 |
126 |
121 |
117 |
114 |
119 |
122 |
122 |
Total Interest Expense |
|
0.00 |
21 |
11 |
13 |
14 |
12 |
12 |
10 |
12 |
14 |
11 |
Long-Term Debt Interest Expense |
|
- |
- |
11 |
13 |
14 |
12 |
12 |
10 |
12 |
14 |
11 |
Total Non-Interest Income |
|
149 |
-89 |
28 |
21 |
20 |
39 |
23 |
18 |
19 |
47 |
16 |
Provision for Credit Losses |
|
- |
- |
86 |
69 |
60 |
45 |
47 |
47 |
41 |
30 |
44 |
Total Non-Interest Expense |
|
141 |
11 |
72 |
70 |
65 |
73 |
68 |
46 |
66 |
78 |
67 |
Salaries and Employee Benefits |
|
44 |
47 |
45 |
45 |
41 |
47 |
42 |
22 |
40 |
49 |
41 |
Net Occupancy & Equipment Expense |
|
13 |
13 |
13 |
13 |
13 |
12 |
13 |
12 |
12 |
13 |
12 |
Marketing Expense |
|
6.85 |
2.40 |
2.21 |
1.01 |
1.32 |
1.55 |
2.75 |
2.82 |
3.72 |
2.31 |
4.45 |
Other Operating Expenses |
|
76 |
-53 |
9.90 |
8.79 |
8.88 |
12 |
9.89 |
8.48 |
9.16 |
13 |
8.47 |
Amortization Expense |
|
1.28 |
1.27 |
1.13 |
1.11 |
1.11 |
1.11 |
1.07 |
0.96 |
1.05 |
1.10 |
0.94 |
Income Tax Expense |
|
0.39 |
4.86 |
-2.16 |
0.55 |
2.10 |
5.43 |
2.82 |
5.80 |
2.85 |
11 |
2.62 |
Basic Earnings per Share |
|
$1.20 |
$3.08 |
($1.49) |
($0.11) |
$1.01 |
$4.28 |
$1.65 |
$4.05 |
$2.89 |
$5.96 |
$2.46 |
Weighted Average Basic Shares Outstanding |
|
6.12M |
6.07M |
5.74M |
5.73M |
5.76M |
5.75M |
5.77M |
5.47M |
5.77M |
5.75M |
5.44M |
Diluted Earnings per Share |
|
$1.14 |
$2.95 |
($1.49) |
($0.11) |
$0.99 |
$4.21 |
$1.62 |
$3.99 |
$2.84 |
$5.85 |
$2.45 |
Weighted Average Diluted Shares Outstanding |
|
6.40M |
6.36M |
5.74M |
5.73M |
5.86M |
5.90M |
5.89M |
5.55M |
5.86M |
5.86M |
5.46M |
Weighted Average Basic & Diluted Shares Outstanding |
|
6.55M |
6.28M |
6.28M |
6.26M |
6.23M |
6.24M |
5.85M |
5.75M |
6.08M |
5.84M |
5.75M |
Annual Cash Flow Statements for World Acceptance
This table details how cash moves in and out of World Acceptance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Change in Cash & Equivalents |
|
19 |
-26 |
2.82 |
17 |
-23 |
2.28 |
4.13 |
3.49 |
-2.73 |
-4.67 |
-2.11 |
Net Cash From Operating Activities |
|
242 |
206 |
219 |
218 |
245 |
281 |
227 |
272 |
292 |
266 |
254 |
Net Cash From Continuing Operating Activities |
|
242 |
206 |
136 |
218 |
245 |
280 |
227 |
272 |
292 |
266 |
254 |
Net Income / (Loss) Continuing Operations |
|
111 |
87 |
0.00 |
54 |
37 |
28 |
88 |
54 |
21 |
77 |
90 |
Consolidated Net Income / (Loss) |
|
111 |
87 |
- |
54 |
37 |
28 |
88 |
54 |
21 |
77 |
90 |
Provision For Loan Losses |
|
119 |
124 |
119 |
131 |
148 |
182 |
86 |
186 |
259 |
157 |
169 |
Depreciation Expense |
|
6.54 |
6.50 |
6.92 |
7.34 |
6.61 |
7.67 |
8.27 |
10 |
6.24 |
6.67 |
6.33 |
Amortization Expense |
|
1.14 |
3.30 |
2.52 |
1.86 |
2.12 |
29 |
24 |
23 |
22 |
20 |
19 |
Non-Cash Adjustments to Reconcile Net Income |
|
-3.93 |
-7.21 |
3.95 |
14 |
52 |
30 |
27 |
3.13 |
1.03 |
7.10 |
-23 |
Changes in Operating Assets and Liabilities, net |
|
8.48 |
-7.51 |
2.88 |
9.73 |
-2.18 |
4.37 |
-6.18 |
-4.42 |
-18 |
-2.43 |
-6.46 |
Net Cash From Investing Activities |
|
-108 |
-102 |
-132 |
-170 |
-207 |
-279 |
-82 |
-452 |
-181 |
-135 |
-153 |
Net Cash From Continuing Investing Activities |
|
-108 |
-102 |
-132 |
-170 |
-207 |
-279 |
-82 |
-452 |
-181 |
-135 |
-153 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-8.59 |
-8.65 |
-6.81 |
-9.17 |
-9.81 |
-11 |
-12 |
-6.07 |
-5.83 |
-5.93 |
-3.68 |
Purchase of Investment Securities |
|
-117 |
-94 |
-105 |
-143 |
-191 |
-207 |
-56 |
-447 |
-175 |
-130 |
-150 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.40 |
0.89 |
0.80 |
0.31 |
0.47 |
0.28 |
3.16 |
1.35 |
0.53 |
0.35 |
0.55 |
Net Cash From Financing Activities |
|
-112 |
-129 |
-84 |
-31 |
-63 |
0.39 |
-141 |
183 |
-114 |
-135 |
-104 |
Net Cash From Continuing Financing Activities |
|
-112 |
-129 |
-84 |
-31 |
-63 |
0.39 |
-141 |
183 |
-114 |
-135 |
-104 |
Issuance of Debt |
|
311 |
295 |
275 |
295 |
364 |
541 |
311 |
815 |
314 |
306 |
417 |
Repayment of Debt |
|
-315 |
-427 |
-355 |
-346 |
-357 |
-343 |
-358 |
-529 |
-411 |
-405 |
-466 |
Repurchase of Common Equity |
|
-115 |
0.00 |
-5.00 |
-4.61 |
-75 |
-197 |
-102 |
-111 |
-14 |
-36 |
-54 |
Other Financing Activities, Net |
|
7.53 |
3.33 |
0.60 |
24 |
4.60 |
0.14 |
9.09 |
7.73 |
-1.89 |
0.04 |
-0.32 |
Cash Interest Paid |
|
23 |
24 |
19 |
18 |
17 |
24 |
25 |
21 |
52 |
49 |
45 |
Cash Income Taxes Paid |
|
61 |
63 |
38 |
39 |
23 |
16 |
15 |
31 |
11 |
8.95 |
3.65 |
Quarterly Cash Flow Statements for World Acceptance
This table details how cash moves in and out of World Acceptance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q4 2025 |
Net Change in Cash & Equivalents |
|
1.78 |
0.57 |
-5.93 |
7.39 |
0.27 |
-4.45 |
-0.52 |
2.80 |
-6.01 |
-0.94 |
-5.85 |
Net Cash From Operating Activities |
|
60 |
105 |
58 |
78 |
69 |
86 |
60 |
63 |
59 |
84 |
91 |
Net Cash From Continuing Operating Activities |
|
60 |
105 |
58 |
78 |
69 |
86 |
60 |
63 |
59 |
84 |
91 |
Net Income / (Loss) Continuing Operations |
|
7.33 |
18 |
-8.57 |
-0.64 |
5.80 |
25 |
9.54 |
16 |
17 |
35 |
44 |
Consolidated Net Income / (Loss) |
|
7.33 |
18 |
-8.57 |
-0.64 |
5.80 |
25 |
9.54 |
16 |
17 |
35 |
44 |
Provision For Loan Losses |
|
56 |
57 |
86 |
69 |
60 |
45 |
47 |
40 |
41 |
29 |
33 |
Depreciation Expense |
|
2.57 |
2.51 |
1.51 |
1.51 |
1.63 |
1.59 |
1.57 |
1.66 |
1.71 |
1.73 |
1.53 |
Amortization Expense |
|
6.15 |
6.79 |
6.02 |
5.18 |
5.72 |
4.94 |
4.75 |
4.99 |
5.07 |
5.32 |
4.61 |
Non-Cash Adjustments to Reconcile Net Income |
|
-12 |
15 |
-6.15 |
-1.73 |
5.66 |
3.36 |
-0.58 |
-2.13 |
3.73 |
6.08 |
2.01 |
Changes in Operating Assets and Liabilities, net |
|
-0.33 |
4.60 |
-20 |
5.55 |
-9.21 |
5.85 |
-2.16 |
2.30 |
-8.92 |
6.35 |
5.51 |
Net Cash From Investing Activities |
|
-187 |
-17 |
-134 |
-40 |
-41 |
35 |
-51 |
-36 |
-70 |
22 |
48 |
Net Cash From Continuing Investing Activities |
|
-187 |
-17 |
-134 |
-40 |
-41 |
35 |
-51 |
-36 |
-70 |
22 |
48 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.10 |
-1.59 |
-1.35 |
-1.78 |
-1.39 |
-1.31 |
-1.66 |
-1.54 |
-1.22 |
-1.51 |
-0.87 |
Purchase of Investment Securities |
|
-186 |
-15 |
-133 |
-38 |
-40 |
37 |
-50 |
-35 |
-69 |
24 |
49 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.03 |
0.06 |
0.28 |
- |
0.07 |
0.18 |
0.17 |
0.10 |
0.05 |
0.04 |
0.11 |
Net Cash From Financing Activities |
|
128 |
-88 |
70 |
-31 |
-28 |
-126 |
-8.97 |
-25 |
5.14 |
-107 |
-145 |
Net Cash From Continuing Financing Activities |
|
128 |
-88 |
70 |
-31 |
-28 |
-126 |
-8.97 |
-25 |
5.14 |
-107 |
-145 |
Issuance of Debt |
|
168 |
108 |
128 |
55 |
69 |
62 |
66 |
58 |
91 |
91 |
119 |
Repayment of Debt |
|
-19 |
-136 |
-44 |
-85 |
-94 |
-188 |
-75 |
-83 |
-67 |
-179 |
-233 |
Repurchase of Common Equity |
|
-19 |
-61 |
-14 |
- |
- |
-0.00 |
0.00 |
- |
-17 |
-19 |
-32 |
Other Financing Activities, Net |
|
-1.89 |
1.09 |
0.40 |
- |
-2.46 |
0.17 |
0.71 |
0.36 |
-1.88 |
0.85 |
0.48 |
Cash Interest Paid |
|
4.77 |
5.30 |
18 |
6.81 |
18 |
8.93 |
17 |
7.23 |
17 |
7.60 |
8.21 |
Cash Income Taxes Paid |
|
7.68 |
4.06 |
4.01 |
6.77 |
- |
0.01 |
2.47 |
4.71 |
0.56 |
1.23 |
0.45 |
Annual Balance Sheets for World Acceptance
This table presents World Acceptance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Total Assets |
|
866 |
806 |
801 |
841 |
855 |
1,030 |
954 |
1,218 |
1,117 |
1,056 |
1,008 |
Cash and Due from Banks |
|
38 |
12 |
15 |
12 |
9.34 |
12 |
16 |
19 |
17 |
12 |
9.73 |
Loans and Leases, Net of Allowance |
|
742 |
707 |
696 |
679 |
756 |
804 |
1,013 |
1,389 |
1,264 |
1,174 |
1,122 |
Loans and Leases |
|
813 |
776 |
768 |
745 |
837 |
901 |
1,105 |
1,523 |
1,390 |
1,277 |
1,226 |
Allowance for Loan and Lease Losses |
|
70 |
70 |
72 |
66 |
82 |
96 |
92 |
134 |
126 |
103 |
103 |
Premises and Equipment, Net |
|
26 |
25 |
24 |
23 |
25 |
25 |
25 |
24 |
24 |
23 |
20 |
Goodwill |
|
6.12 |
6.12 |
6.07 |
7.03 |
7.03 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
Intangible Assets |
|
3.36 |
2.92 |
6.61 |
6.64 |
15 |
24 |
24 |
20 |
15 |
11 |
7.39 |
Other Assets |
|
50 |
53 |
53 |
113 |
42 |
157 |
-131 |
-241 |
-210 |
-171 |
-159 |
Total Liabilities & Shareholders' Equity |
|
866 |
806 |
801 |
841 |
855 |
1,030 |
954 |
1,218 |
1,117 |
1,056 |
1,008 |
Total Liabilities |
|
551 |
414 |
340 |
300 |
303 |
618 |
549 |
845 |
732 |
632 |
568 |
Other Short-Term Payables |
|
31 |
31 |
32 |
34 |
39 |
- |
41 |
58 |
51 |
54 |
42 |
Long-Term Debt |
|
501 |
375 |
295 |
245 |
252 |
451 |
405 |
692 |
595 |
496 |
447 |
Other Long-Term Liabilities |
|
18 |
8.26 |
13 |
21 |
12 |
167 |
103 |
95 |
86 |
82 |
79 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
316 |
392 |
461 |
541 |
552 |
412 |
405 |
373 |
385 |
424 |
439 |
Total Preferred & Common Equity |
|
316 |
392 |
461 |
541 |
552 |
412 |
405 |
373 |
385 |
424 |
439 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
316 |
392 |
461 |
541 |
552 |
412 |
405 |
373 |
385 |
424 |
439 |
Common Stock |
|
142 |
139 |
144 |
176 |
198 |
227 |
256 |
281 |
288 |
286 |
266 |
Retained Earnings |
|
189 |
276 |
345 |
391 |
354 |
185 |
149 |
92 |
97 |
138 |
173 |
Quarterly Balance Sheets for World Acceptance
This table presents World Acceptance's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q3 2025 |
Total Assets |
|
1,270 |
1,279 |
1,247 |
1,217 |
1,048 |
1,049 |
1,120 |
1,111 |
Cash and Due from Banks |
|
19 |
13 |
21 |
21 |
11 |
9.75 |
13 |
16 |
Loans and Leases, Net of Allowance |
|
-133 |
-156 |
-156 |
-145 |
-110 |
-114 |
-121 |
-116 |
Allowance for Loan and Lease Losses |
|
133 |
156 |
156 |
145 |
110 |
114 |
121 |
116 |
Premises and Equipment, Net |
|
25 |
24 |
25 |
24 |
22 |
21 |
23 |
21 |
Goodwill |
|
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
Intangible Assets |
|
21 |
19 |
18 |
16 |
10 |
9.11 |
12 |
8.30 |
Other Assets |
|
1,332 |
1,371 |
1,333 |
1,292 |
1,107 |
1,116 |
1,185 |
1,175 |
Total Liabilities & Shareholders' Equity |
|
1,270 |
1,279 |
1,247 |
1,217 |
1,048 |
1,049 |
1,120 |
1,111 |
Total Liabilities |
|
861 |
925 |
891 |
857 |
626 |
632 |
713 |
682 |
Other Short-Term Payables |
|
51 |
53 |
55 |
49 |
50 |
44 |
45 |
41 |
Long-Term Debt |
|
720 |
777 |
747 |
723 |
493 |
505 |
585 |
560 |
Other Long-Term Liabilities |
|
89 |
95 |
89 |
86 |
83 |
83 |
82 |
81 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
409 |
354 |
357 |
360 |
423 |
417 |
407 |
428 |
Total Preferred & Common Equity |
|
409 |
354 |
357 |
360 |
423 |
417 |
407 |
428 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
409 |
354 |
357 |
360 |
423 |
417 |
407 |
428 |
Common Stock |
|
275 |
285 |
289 |
286 |
286 |
269 |
285 |
267 |
Retained Earnings |
|
134 |
69 |
68 |
73 |
137 |
149 |
122 |
161 |
Annual Metrics And Ratios for World Acceptance
This table displays calculated financial ratios and metrics derived from World Acceptance's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.83% |
-8.64% |
-15.81% |
3.04% |
8.90% |
7.13% |
-10.96% |
9.85% |
2.60% |
-7.26% |
-0.54% |
EBITDA Growth |
|
3.23% |
-19.61% |
-21.87% |
-8.09% |
-7.02% |
-27.83% |
101.40% |
-30.79% |
-44.31% |
128.47% |
8.48% |
EBIT Growth |
|
3.40% |
-21.67% |
-23.16% |
-8.59% |
-7.20% |
-61.16% |
219.12% |
-41.13% |
-58.61% |
266.20% |
12.65% |
NOPAT Growth |
|
3.96% |
-21.15% |
-22.43% |
-27.58% |
50.53% |
-61.90% |
213.53% |
-38.92% |
-60.62% |
264.29% |
16.03% |
Net Income Growth |
|
3.96% |
-21.15% |
-15.78% |
-27.05% |
-30.65% |
-24.38% |
213.53% |
-38.92% |
-60.62% |
264.29% |
16.03% |
EPS Growth |
|
23.96% |
-15.55% |
-16.62% |
-28.52% |
-32.39% |
-12.59% |
273.73% |
-35.98% |
-57.50% |
266.39% |
23.58% |
Operating Cash Flow Growth |
|
-1.66% |
-14.81% |
6.45% |
-0.61% |
12.22% |
14.84% |
-19.23% |
20.05% |
7.01% |
-8.84% |
-4.37% |
Free Cash Flow Firm Growth |
|
77.11% |
28.56% |
-43.15% |
-75.33% |
189.60% |
-155.24% |
558.40% |
-242.52% |
152.66% |
29.44% |
-9.85% |
Invested Capital Growth |
|
0.48% |
-6.14% |
-1.35% |
3.94% |
2.30% |
7.34% |
-6.16% |
31.54% |
-7.97% |
-6.12% |
-3.71% |
Revenue Q/Q Growth |
|
2.62% |
-5.18% |
-11.67% |
9.06% |
4.15% |
1.31% |
-1.72% |
1.12% |
0.13% |
1.19% |
0.00% |
EBITDA Q/Q Growth |
|
-27.96% |
-35.53% |
-52.94% |
-52.08% |
-59.97% |
-75.62% |
-47.88% |
-54.85% |
-85.43% |
15.04% |
0.00% |
EBIT Q/Q Growth |
|
-28.84% |
-37.39% |
-54.94% |
-54.36% |
-62.17% |
-87.52% |
-52.65% |
-62.86% |
-92.21% |
19.15% |
0.00% |
NOPAT Q/Q Growth |
|
9.42% |
-17.62% |
-5.29% |
-0.78% |
19.94% |
-34.20% |
32.35% |
-32.95% |
41.71% |
14.88% |
0.00% |
Net Income Q/Q Growth |
|
9.42% |
-17.62% |
2.83% |
-4.80% |
30.94% |
-45.22% |
51.97% |
-32.95% |
41.71% |
14.88% |
0.00% |
EPS Q/Q Growth |
|
16.44% |
-16.46% |
2.57% |
-6.41% |
29.39% |
-22.20% |
38.10% |
-31.14% |
53.85% |
14.20% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-0.89% |
-1.51% |
-1.02% |
4.35% |
3.41% |
11.91% |
-6.15% |
3.61% |
-6.23% |
-0.70% |
2.89% |
Free Cash Flow Firm Q/Q Growth |
|
-1.04% |
0.90% |
-38.18% |
433.60% |
107.63% |
-104.25% |
-1.89% |
-33.61% |
69.71% |
-12.76% |
0.00% |
Invested Capital Q/Q Growth |
|
-9.76% |
-12.37% |
-7.77% |
-9.22% |
-51.53% |
-11.56% |
-9.85% |
-5.69% |
-9.40% |
-7.21% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
30.11% |
26.49% |
24.59% |
21.93% |
18.72% |
12.61% |
28.53% |
17.98% |
9.76% |
24.04% |
26.22% |
EBIT Margin |
|
28.85% |
24.73% |
22.57% |
20.03% |
17.07% |
6.19% |
22.18% |
11.89% |
4.80% |
18.94% |
21.45% |
Profit (Net Income) Margin |
|
18.16% |
15.68% |
15.68% |
11.10% |
7.07% |
4.99% |
17.58% |
9.77% |
3.75% |
14.73% |
17.19% |
Tax Burden Percent |
|
62.96% |
63.38% |
69.47% |
55.44% |
41.43% |
80.66% |
79.25% |
82.22% |
78.21% |
77.81% |
80.14% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
37.04% |
36.62% |
36.02% |
49.31% |
17.78% |
19.34% |
20.75% |
17.78% |
21.79% |
22.19% |
19.86% |
Return on Invested Capital (ROIC) |
|
13.60% |
11.04% |
8.90% |
6.37% |
9.29% |
3.38% |
10.55% |
5.75% |
2.08% |
8.14% |
9.93% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.60% |
11.04% |
10.64% |
8.07% |
-5.46% |
3.38% |
10.55% |
5.75% |
2.08% |
8.14% |
9.93% |
Return on Net Nonoperating Assets (RNNOA) |
|
21.98% |
13.67% |
8.35% |
4.35% |
-2.48% |
2.46% |
11.06% |
8.11% |
3.52% |
10.97% |
10.84% |
Return on Equity (ROE) |
|
35.59% |
24.71% |
17.26% |
10.71% |
6.81% |
5.84% |
21.61% |
13.86% |
5.60% |
19.11% |
20.78% |
Cash Return on Invested Capital (CROIC) |
|
13.13% |
17.37% |
10.27% |
2.50% |
7.02% |
-3.70% |
16.91% |
-21.49% |
10.38% |
14.45% |
13.71% |
Operating Return on Assets (OROA) |
|
20.51% |
16.49% |
13.19% |
11.80% |
10.60% |
3.70% |
11.23% |
6.04% |
2.32% |
9.15% |
10.85% |
Return on Assets (ROA) |
|
12.92% |
10.45% |
9.16% |
6.54% |
4.39% |
2.99% |
8.90% |
4.96% |
1.82% |
7.12% |
8.70% |
Return on Common Equity (ROCE) |
|
35.59% |
24.71% |
17.26% |
10.71% |
6.81% |
5.84% |
21.61% |
13.86% |
5.60% |
19.11% |
20.78% |
Return on Equity Simple (ROE_SIMPLE) |
|
35.12% |
22.30% |
15.96% |
9.92% |
6.74% |
6.84% |
21.80% |
14.45% |
5.51% |
18.22% |
20.42% |
Net Operating Profit after Tax (NOPAT) |
|
111 |
87 |
68 |
49 |
74 |
28 |
88 |
54 |
21 |
77 |
90 |
NOPAT Margin |
|
18.16% |
15.68% |
14.44% |
10.15% |
14.03% |
4.99% |
17.58% |
9.77% |
3.75% |
14.73% |
17.19% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-1.73% |
-1.70% |
14.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
41.20% |
41.42% |
45.43% |
46.49% |
47.81% |
50.04% |
51.36% |
45.93% |
41.67% |
42.70% |
38.39% |
Operating Expenses to Revenue |
|
51.68% |
53.09% |
52.05% |
55.65% |
54.75% |
61.60% |
60.65% |
54.37% |
49.37% |
51.16% |
46.14% |
Earnings before Interest and Taxes (EBIT) |
|
176 |
138 |
106 |
97 |
90 |
35 |
111 |
66 |
27 |
99 |
112 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
184 |
148 |
115 |
106 |
99 |
71 |
143 |
99 |
55 |
126 |
137 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.20 |
0.86 |
0.99 |
1.77 |
2.04 |
1.05 |
2.18 |
3.37 |
1.35 |
2.08 |
1.65 |
Price to Tangible Book Value (P/TBV) |
|
2.27 |
0.88 |
1.01 |
1.81 |
2.13 |
1.14 |
2.36 |
3.63 |
1.43 |
2.17 |
1.71 |
Price to Revenue (P/Rev) |
|
1.14 |
0.61 |
0.97 |
1.98 |
2.14 |
0.77 |
1.76 |
2.28 |
0.92 |
1.68 |
1.39 |
Price to Earnings (P/E) |
|
6.27 |
3.87 |
6.18 |
17.81 |
30.27 |
15.38 |
10.00 |
23.29 |
24.43 |
11.40 |
8.10 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
15.95% |
25.83% |
16.18% |
5.61% |
3.30% |
6.50% |
10.00% |
4.29% |
4.09% |
8.77% |
12.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.42 |
0.91 |
0.97 |
1.51 |
1.70 |
1.01 |
1.57 |
1.81 |
1.12 |
1.48 |
1.31 |
Enterprise Value to Revenue (EV/Rev) |
|
1.90 |
1.26 |
1.57 |
2.46 |
2.60 |
1.55 |
2.53 |
3.50 |
1.94 |
2.60 |
2.23 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.30 |
4.74 |
6.37 |
11.21 |
13.89 |
12.26 |
8.88 |
19.45 |
19.87 |
10.82 |
8.51 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.58 |
5.08 |
6.93 |
12.27 |
15.24 |
25.00 |
11.42 |
29.41 |
40.43 |
13.74 |
10.40 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.45 |
8.02 |
10.84 |
24.21 |
18.54 |
30.99 |
14.41 |
35.77 |
51.69 |
17.66 |
12.97 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.79 |
3.40 |
3.35 |
5.45 |
5.60 |
3.11 |
5.61 |
7.08 |
3.76 |
5.14 |
4.58 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.82 |
5.09 |
9.40 |
61.64 |
24.53 |
0.00 |
9.00 |
0.00 |
10.34 |
9.94 |
9.40 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.59 |
0.96 |
0.64 |
0.45 |
0.46 |
1.10 |
1.00 |
1.86 |
1.55 |
1.17 |
1.02 |
Long-Term Debt to Equity |
|
1.59 |
0.96 |
0.64 |
0.45 |
0.46 |
1.10 |
1.00 |
1.86 |
1.55 |
1.17 |
1.02 |
Financial Leverage |
|
1.62 |
1.24 |
0.79 |
0.54 |
0.45 |
0.73 |
1.05 |
1.41 |
1.70 |
1.35 |
1.09 |
Leverage Ratio |
|
2.76 |
2.36 |
1.88 |
1.64 |
1.55 |
1.96 |
2.43 |
2.79 |
3.08 |
2.68 |
2.39 |
Compound Leverage Factor |
|
2.76 |
2.36 |
1.88 |
1.64 |
1.55 |
1.96 |
2.43 |
2.79 |
3.08 |
2.68 |
2.39 |
Debt to Total Capital |
|
61.36% |
48.88% |
39.03% |
31.16% |
31.33% |
52.27% |
50.00% |
64.99% |
60.71% |
53.89% |
50.42% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
61.36% |
48.88% |
39.03% |
31.16% |
31.33% |
52.27% |
50.00% |
64.99% |
60.71% |
53.89% |
50.42% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
38.64% |
51.12% |
60.97% |
68.84% |
68.67% |
47.73% |
50.00% |
35.01% |
39.29% |
46.11% |
49.58% |
Debt to EBITDA |
|
2.73 |
2.54 |
2.56 |
2.31 |
2.56 |
6.34 |
2.83 |
6.98 |
10.78 |
3.93 |
3.26 |
Net Debt to EBITDA |
|
2.52 |
2.45 |
2.43 |
2.19 |
2.46 |
6.18 |
2.72 |
6.79 |
10.48 |
3.84 |
3.19 |
Long-Term Debt to EBITDA |
|
2.73 |
2.54 |
2.56 |
2.31 |
2.56 |
6.34 |
2.83 |
6.98 |
10.78 |
3.93 |
3.26 |
Debt to NOPAT |
|
4.52 |
4.29 |
4.35 |
4.99 |
3.41 |
16.02 |
4.59 |
12.84 |
28.04 |
6.41 |
4.98 |
Net Debt to NOPAT |
|
4.18 |
4.15 |
4.13 |
4.73 |
3.28 |
15.61 |
4.41 |
12.48 |
27.26 |
6.26 |
4.87 |
Long-Term Debt to NOPAT |
|
4.52 |
4.29 |
4.35 |
4.99 |
3.41 |
16.02 |
4.59 |
12.84 |
28.04 |
6.41 |
4.98 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
107 |
138 |
78 |
19 |
56 |
-31 |
141 |
-202 |
106 |
137 |
124 |
Operating Cash Flow to CapEx |
|
2,954.29% |
2,653.88% |
3,648.88% |
2,460.54% |
2,620.01% |
2,555.99% |
2,661.74% |
5,772.68% |
5,503.10% |
4,760.95% |
8,111.07% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
3.64 |
1.01 |
3.11 |
-1.19 |
5.50 |
-6.03 |
2.10 |
2.85 |
2.90 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
10.20 |
11.42 |
13.64 |
10.85 |
8.83 |
8.15 |
5.78 |
5.51 |
5.95 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
9.92 |
10.96 |
13.12 |
10.43 |
8.50 |
8.01 |
5.67 |
5.39 |
5.88 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.71 |
0.67 |
0.58 |
0.59 |
0.62 |
0.60 |
0.51 |
0.51 |
0.48 |
0.48 |
0.51 |
Fixed Asset Turnover |
|
24.06 |
21.77 |
18.97 |
20.59 |
21.85 |
22.48 |
20.06 |
22.16 |
23.39 |
22.42 |
24.48 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
817 |
767 |
756 |
786 |
804 |
863 |
810 |
1,065 |
980 |
920 |
886 |
Invested Capital Turnover |
|
0.75 |
0.70 |
0.62 |
0.63 |
0.66 |
0.68 |
0.60 |
0.59 |
0.55 |
0.55 |
0.58 |
Increase / (Decrease) in Invested Capital |
|
3.86 |
-50 |
-10 |
30 |
18 |
59 |
-53 |
255 |
-85 |
-60 |
-34 |
Enterprise Value (EV) |
|
1,158 |
701 |
735 |
1,189 |
1,370 |
873 |
1,272 |
1,929 |
1,098 |
1,366 |
1,164 |
Market Capitalization |
|
695 |
338 |
455 |
956 |
1,127 |
433 |
883 |
1,256 |
519 |
882 |
727 |
Book Value per Share |
|
$33.11 |
$43.92 |
$52.49 |
$59.59 |
$57.38 |
$51.93 |
$59.51 |
$56.98 |
$61.85 |
$69.80 |
$76.48 |
Tangible Book Value per Share |
|
$32.11 |
$42.91 |
$51.05 |
$58.08 |
$55.05 |
$47.92 |
$54.97 |
$52.84 |
$58.21 |
$66.77 |
$73.91 |
Total Capital |
|
817 |
767 |
756 |
786 |
804 |
863 |
810 |
1,065 |
980 |
920 |
886 |
Total Debt |
|
501 |
375 |
295 |
245 |
252 |
451 |
405 |
692 |
595 |
496 |
447 |
Total Long-Term Debt |
|
501 |
375 |
295 |
245 |
252 |
451 |
405 |
692 |
595 |
496 |
447 |
Net Debt |
|
463 |
362 |
280 |
232 |
243 |
439 |
389 |
673 |
579 |
484 |
437 |
Capital Expenditures (CapEx) |
|
8.19 |
7.76 |
6.01 |
8.86 |
9.34 |
11 |
8.53 |
4.72 |
5.30 |
5.58 |
3.13 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-5.81 |
-4.60 |
37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
501 |
375 |
295 |
245 |
252 |
451 |
405 |
692 |
595 |
496 |
447 |
Total Depreciation and Amortization (D&A) |
|
7.68 |
9.80 |
9.44 |
9.20 |
8.73 |
36 |
32 |
34 |
28 |
27 |
25 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$12.12 |
$10.12 |
$8.45 |
$6.11 |
$4.14 |
$3.66 |
$13.59 |
$8.88 |
$0.00 |
$13.45 |
$16.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
9.15M |
8.64M |
8.71M |
8.79M |
8.99M |
7.69M |
6.49M |
6.07M |
0.00 |
5.75M |
5.43M |
Adjusted Diluted Earnings per Share |
|
$11.90 |
$10.05 |
$8.38 |
$5.99 |
$4.05 |
$3.54 |
$13.23 |
$8.47 |
$0.00 |
$13.19 |
$16.30 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
9.32M |
8.69M |
8.78M |
8.96M |
9.20M |
7.95M |
6.67M |
6.36M |
0.00 |
5.86M |
5.51M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.14 |
$3.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.99M |
8.81M |
8.82M |
9.13M |
9.31M |
7.51M |
6.78M |
6.28M |
0.00 |
5.84M |
5.31M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
111 |
87 |
68 |
49 |
74 |
28 |
88 |
54 |
21 |
77 |
90 |
Normalized NOPAT Margin |
|
18.16% |
15.68% |
14.44% |
10.15% |
14.03% |
4.99% |
17.58% |
9.77% |
3.75% |
14.73% |
17.19% |
Pre Tax Income Margin |
|
28.85% |
24.73% |
22.57% |
20.03% |
17.07% |
6.19% |
22.18% |
11.89% |
4.80% |
18.94% |
21.45% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
4.93 |
5.07 |
5.01 |
1.35 |
4.34 |
1.96 |
0.54 |
2.06 |
2.62 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
3.15 |
2.57 |
4.12 |
1.09 |
3.44 |
1.61 |
0.42 |
1.60 |
2.10 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.65 |
4.61 |
4.49 |
0.92 |
4.00 |
1.82 |
0.43 |
1.95 |
2.55 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.87 |
2.11 |
3.60 |
0.66 |
3.10 |
1.47 |
0.32 |
1.49 |
2.03 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
104.05% |
0.00% |
6.79% |
8.59% |
200.13% |
701.06% |
116.05% |
206.12% |
67.42% |
46.81% |
60.39% |
Quarterly Metrics And Ratios for World Acceptance
This table displays calculated financial ratios and metrics derived from World Acceptance's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q3 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
20.16% |
4.32% |
18.19% |
5.42% |
-10.84% |
0.50% |
-18.39% |
-10.05% |
-4.83% |
4.16% |
1.01% |
EBITDA Growth |
|
-27.67% |
95.05% |
-110.92% |
-68.51% |
-7.16% |
-75.01% |
702.15% |
318.15% |
72.38% |
45.09% |
-35.53% |
EBIT Growth |
|
-54.36% |
143.61% |
-152.23% |
-100.63% |
2.38% |
-78.08% |
220.49% |
23,689.21% |
147.01% |
53.16% |
-17.96% |
NOPAT Growth |
|
-49.44% |
-59.05% |
-147.62% |
-100.50% |
-20.78% |
34.00% |
232.45% |
26,004.41% |
187.10% |
40.68% |
-19.66% |
Net Income Growth |
|
-49.44% |
-59.05% |
-154.32% |
-105.13% |
-20.78% |
34.00% |
216.12% |
2,622.42% |
187.10% |
40.68% |
-19.66% |
EPS Growth |
|
-49.33% |
-56.49% |
-161.07% |
-105.67% |
-13.16% |
42.71% |
220.13% |
2,563.64% |
186.87% |
38.95% |
-13.73% |
Operating Cash Flow Growth |
|
17.98% |
9.94% |
18.77% |
35.27% |
14.58% |
-18.43% |
2.66% |
-19.27% |
-14.93% |
-2.18% |
0.00% |
Free Cash Flow Firm Growth |
|
-343.63% |
-341.88% |
-133.00% |
38.53% |
123.83% |
146.20% |
185.03% |
273.18% |
100.16% |
-13.56% |
-83.72% |
Invested Capital Growth |
|
25.74% |
31.54% |
29.55% |
11.49% |
-4.21% |
-7.97% |
-19.08% |
-16.39% |
-8.33% |
-6.12% |
-0.40% |
Revenue Q/Q Growth |
|
13.32% |
-0.44% |
-0.79% |
-5.80% |
-4.17% |
12.22% |
-19.44% |
-2.16% |
1.39% |
22.82% |
0.00% |
EBITDA Q/Q Growth |
|
-21.53% |
791.40% |
-102.18% |
306.17% |
131.37% |
139.90% |
-47.38% |
43.17% |
-4.62% |
101.92% |
0.00% |
EBIT Q/Q Growth |
|
-45.19% |
1,676.93% |
-107.82% |
99.17% |
9,009.18% |
280.45% |
-57.00% |
61.84% |
-6.71% |
135.89% |
0.00% |
NOPAT Q/Q Growth |
|
-41.10% |
150.89% |
-140.86% |
99.17% |
9,449.61% |
324.34% |
-59.61% |
61.67% |
3.62% |
107.93% |
0.00% |
Net Income Q/Q Growth |
|
-41.10% |
150.89% |
-146.60% |
92.56% |
1,010.41% |
324.34% |
-59.61% |
68.60% |
3.62% |
107.93% |
0.00% |
EPS Q/Q Growth |
|
-41.24% |
158.77% |
-150.51% |
92.62% |
1,000.00% |
325.25% |
-57.48% |
67.28% |
4.80% |
105.99% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
4.12% |
73.89% |
-44.61% |
34.90% |
-11.80% |
23.79% |
-30.29% |
30.88% |
-7.06% |
42.34% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-21.05% |
-5.87% |
-11.99% |
57.17% |
146.92% |
105.27% |
106.11% |
-12.76% |
-45.77% |
-11.35% |
0.00% |
Invested Capital Q/Q Growth |
|
14.16% |
-5.69% |
6.17% |
-2.47% |
-1.91% |
-9.40% |
-6.64% |
0.77% |
7.55% |
-7.21% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
11.06% |
99.00% |
-2.18% |
4.77% |
11.51% |
24.61% |
16.08% |
22.17% |
20.86% |
34.29% |
13.31% |
EBIT Margin |
|
5.19% |
92.71% |
-7.31% |
-0.06% |
5.97% |
20.22% |
10.79% |
16.83% |
15.48% |
29.74% |
12.57% |
Profit (Net Income) Margin |
|
4.93% |
12.43% |
-5.84% |
-0.46% |
4.38% |
16.57% |
8.31% |
12.94% |
13.22% |
22.38% |
10.51% |
Tax Burden Percent |
|
94.93% |
79.10% |
79.85% |
718.88% |
73.46% |
81.94% |
76.95% |
76.87% |
85.38% |
75.26% |
83.61% |
Interest Burden Percent |
|
100.00% |
16.95% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
5.07% |
20.90% |
0.00% |
0.00% |
26.54% |
18.06% |
23.05% |
23.13% |
14.62% |
24.74% |
16.39% |
Return on Invested Capital (ROIC) |
|
2.65% |
7.31% |
-2.93% |
-0.03% |
2.24% |
9.17% |
4.38% |
6.71% |
6.71% |
12.36% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.65% |
7.31% |
-3.10% |
-0.11% |
2.24% |
9.17% |
4.38% |
6.71% |
6.71% |
12.36% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.35% |
10.32% |
-5.08% |
-0.19% |
4.20% |
15.57% |
7.15% |
10.85% |
11.44% |
16.66% |
0.00% |
Return on Equity (ROE) |
|
7.00% |
17.63% |
-8.02% |
-0.22% |
6.44% |
24.74% |
11.53% |
17.55% |
18.14% |
29.02% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-14.87% |
-21.49% |
-22.79% |
-9.28% |
5.65% |
10.38% |
24.98% |
23.43% |
15.14% |
14.45% |
0.00% |
Operating Return on Assets (OROA) |
|
2.46% |
47.09% |
-3.65% |
-0.03% |
2.71% |
9.80% |
5.00% |
7.70% |
6.97% |
14.36% |
0.00% |
Return on Assets (ROA) |
|
2.34% |
6.31% |
-2.91% |
-0.22% |
1.99% |
8.03% |
3.85% |
5.92% |
5.95% |
10.81% |
0.00% |
Return on Common Equity (ROCE) |
|
7.00% |
17.63% |
-8.02% |
-0.22% |
6.44% |
24.74% |
11.53% |
17.55% |
18.14% |
29.02% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
19.64% |
0.00% |
8.35% |
4.63% |
4.17% |
0.00% |
9.40% |
13.53% |
16.44% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
7.33 |
18 |
-7.51 |
-0.06 |
5.80 |
25 |
9.95 |
16 |
17 |
35 |
13 |
NOPAT Margin |
|
4.93% |
12.43% |
-5.12% |
-0.04% |
4.38% |
16.57% |
8.31% |
12.94% |
13.22% |
22.38% |
10.51% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.17% |
0.09% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
42.97% |
41.93% |
41.31% |
43.26% |
41.49% |
40.71% |
42.42% |
42.71% |
44.19% |
41.70% |
45.40% |
Operating Expenses to Revenue |
|
94.81% |
7.29% |
48.83% |
50.42% |
49.03% |
49.23% |
51.28% |
50.63% |
52.28% |
50.59% |
52.79% |
Earnings before Interest and Taxes (EBIT) |
|
7.72 |
137 |
-11 |
-0.09 |
7.90 |
30 |
13 |
21 |
20 |
46 |
16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
146 |
-3.20 |
6.59 |
15 |
37 |
19 |
28 |
26 |
53 |
17 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.02 |
3.37 |
1.99 |
1.71 |
1.15 |
1.35 |
1.71 |
1.90 |
2.00 |
2.08 |
1.51 |
Price to Tangible Book Value (P/TBV) |
|
4.32 |
3.63 |
2.15 |
1.83 |
1.23 |
1.43 |
1.78 |
1.98 |
2.10 |
2.17 |
1.57 |
Price to Revenue (P/Rev) |
|
3.01 |
2.28 |
1.23 |
1.05 |
0.73 |
0.92 |
1.34 |
1.51 |
1.54 |
1.68 |
0.00 |
Price to Earnings (P/E) |
|
20.45 |
23.29 |
23.82 |
36.85 |
27.54 |
24.43 |
18.17 |
14.05 |
12.14 |
11.40 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
4.89% |
4.29% |
4.20% |
2.71% |
3.63% |
4.09% |
5.50% |
7.12% |
8.24% |
8.77% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.08 |
1.81 |
1.30 |
1.21 |
1.03 |
1.12 |
1.32 |
1.40 |
1.40 |
1.48 |
1.21 |
Enterprise Value to Revenue (EV/Rev) |
|
4.30 |
3.50 |
2.56 |
2.29 |
1.97 |
1.94 |
2.23 |
2.45 |
2.63 |
2.60 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.68 |
19.45 |
22.01 |
25.48 |
2.94 |
19.87 |
15.50 |
13.06 |
12.69 |
10.82 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.29 |
29.41 |
42.80 |
66.25 |
3.20 |
40.43 |
23.70 |
17.94 |
16.71 |
13.74 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.17 |
35.77 |
49.64 |
80.84 |
74.36 |
51.69 |
30.29 |
22.82 |
20.69 |
17.66 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.92 |
7.08 |
5.21 |
4.42 |
3.58 |
3.76 |
4.11 |
4.63 |
5.17 |
5.14 |
4.82 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.82 |
10.34 |
4.71 |
5.43 |
8.82 |
9.94 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.76 |
1.86 |
2.19 |
2.09 |
2.01 |
1.55 |
1.17 |
1.21 |
1.44 |
1.17 |
1.31 |
Long-Term Debt to Equity |
|
1.76 |
1.86 |
2.19 |
2.09 |
2.01 |
1.55 |
1.17 |
1.21 |
1.44 |
1.17 |
1.31 |
Financial Leverage |
|
1.64 |
1.41 |
1.64 |
1.70 |
1.88 |
1.70 |
1.63 |
1.62 |
1.71 |
1.35 |
1.37 |
Leverage Ratio |
|
3.00 |
2.79 |
3.03 |
3.08 |
3.23 |
3.08 |
3.00 |
2.97 |
3.05 |
2.68 |
2.67 |
Compound Leverage Factor |
|
3.00 |
0.47 |
3.03 |
3.08 |
3.23 |
3.08 |
3.00 |
2.97 |
3.05 |
2.68 |
2.67 |
Debt to Total Capital |
|
63.76% |
64.99% |
68.69% |
67.68% |
66.77% |
60.71% |
53.83% |
54.74% |
58.97% |
53.89% |
56.66% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
63.76% |
64.99% |
68.69% |
67.68% |
66.77% |
60.71% |
53.83% |
54.74% |
58.97% |
53.89% |
56.66% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
36.24% |
35.01% |
31.31% |
32.32% |
33.23% |
39.29% |
46.17% |
45.26% |
41.03% |
46.11% |
43.34% |
Debt to EBITDA |
|
3.28 |
6.98 |
11.65 |
14.26 |
1.91 |
10.78 |
6.34 |
5.12 |
5.36 |
3.93 |
0.00 |
Net Debt to EBITDA |
|
3.19 |
6.79 |
11.45 |
13.86 |
1.85 |
10.48 |
6.20 |
5.02 |
5.24 |
3.84 |
0.00 |
Long-Term Debt to EBITDA |
|
3.28 |
6.98 |
11.65 |
14.26 |
1.91 |
10.78 |
6.34 |
5.12 |
5.36 |
3.93 |
0.00 |
Debt to NOPAT |
|
8.96 |
12.84 |
26.27 |
45.24 |
48.22 |
28.04 |
12.40 |
8.94 |
8.74 |
6.41 |
0.00 |
Net Debt to NOPAT |
|
8.72 |
12.48 |
25.82 |
43.99 |
46.83 |
27.26 |
12.12 |
8.77 |
8.55 |
6.26 |
0.00 |
Long-Term Debt to NOPAT |
|
8.96 |
12.84 |
26.27 |
45.24 |
48.22 |
28.04 |
12.40 |
8.94 |
8.74 |
6.41 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-224 |
-237 |
-266 |
-114 |
53 |
110 |
226 |
197 |
107 |
95 |
17 |
Operating Cash Flow to CapEx |
|
5,669.94% |
6,866.58% |
5,441.18% |
4,411.73% |
5,243.98% |
7,582.49% |
4,001.10% |
4,384.72% |
5,017.76% |
5,696.54% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-11.18 |
-23.76 |
-8.73 |
3.79 |
8.99 |
23.11 |
15.70 |
9.14 |
6.65 |
1.54 |
Operating Cash Flow to Interest Expense |
|
0.00 |
4.95 |
5.21 |
6.02 |
4.92 |
7.03 |
6.11 |
5.05 |
5.04 |
5.89 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
4.88 |
5.11 |
5.89 |
4.83 |
6.94 |
5.96 |
4.94 |
4.94 |
5.79 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.47 |
0.51 |
0.50 |
0.49 |
0.45 |
0.48 |
0.46 |
0.46 |
0.45 |
0.48 |
0.00 |
Fixed Asset Turnover |
|
21.43 |
22.16 |
23.63 |
23.35 |
23.12 |
23.39 |
23.26 |
22.74 |
22.12 |
22.42 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,130 |
1,065 |
1,131 |
1,103 |
1,082 |
980 |
915 |
922 |
992 |
920 |
988 |
Invested Capital Turnover |
|
0.54 |
0.59 |
0.57 |
0.56 |
0.51 |
0.55 |
0.53 |
0.52 |
0.51 |
0.55 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
231 |
255 |
258 |
114 |
-48 |
-85 |
-216 |
-181 |
-90 |
-60 |
-4.00 |
Enterprise Value (EV) |
|
2,346 |
1,929 |
1,468 |
1,334 |
1,114 |
1,098 |
1,204 |
1,288 |
1,385 |
1,366 |
1,191 |
Market Capitalization |
|
1,644 |
1,256 |
705 |
608 |
413 |
519 |
722 |
793 |
813 |
882 |
646 |
Book Value per Share |
|
$61.11 |
$56.98 |
$56.40 |
$56.77 |
$57.48 |
$61.85 |
$72.30 |
$66.88 |
$65.39 |
$69.80 |
$74.47 |
Tangible Book Value per Share |
|
$56.87 |
$52.84 |
$52.23 |
$52.80 |
$53.68 |
$58.21 |
$69.32 |
$64.24 |
$62.26 |
$66.77 |
$71.74 |
Total Capital |
|
1,130 |
1,065 |
1,131 |
1,103 |
1,082 |
980 |
915 |
922 |
992 |
920 |
988 |
Total Debt |
|
720 |
692 |
777 |
747 |
723 |
595 |
493 |
505 |
585 |
496 |
560 |
Total Long-Term Debt |
|
720 |
692 |
777 |
747 |
723 |
595 |
493 |
505 |
585 |
496 |
560 |
Net Debt |
|
702 |
673 |
764 |
726 |
702 |
579 |
482 |
495 |
572 |
484 |
544 |
Capital Expenditures (CapEx) |
|
1.07 |
1.53 |
1.07 |
1.78 |
1.32 |
1.13 |
1.49 |
1.45 |
1.17 |
1.47 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
1.06 |
0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
720 |
692 |
777 |
747 |
723 |
595 |
493 |
505 |
585 |
496 |
560 |
Total Depreciation and Amortization (D&A) |
|
8.71 |
9.30 |
7.53 |
6.68 |
7.35 |
6.53 |
6.33 |
6.64 |
6.77 |
7.05 |
0.94 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.20 |
$3.08 |
($1.53) |
($0.24) |
$1.00 |
$4.28 |
$1.82 |
$2.78 |
$2.89 |
$5.96 |
$2.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
6.12M |
6.07M |
5.74M |
5.73M |
5.76M |
5.75M |
5.48M |
5.78M |
5.77M |
5.75M |
5.44M |
Adjusted Diluted Earnings per Share |
|
$1.14 |
$2.95 |
($1.53) |
($0.24) |
$0.98 |
$4.21 |
$1.79 |
$2.71 |
$2.84 |
$5.85 |
$2.45 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
6.40M |
6.36M |
5.74M |
5.73M |
5.86M |
5.90M |
5.57M |
5.94M |
5.86M |
5.86M |
5.46M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.55M |
6.28M |
6.28M |
6.26M |
6.23M |
6.24M |
5.85M |
5.75M |
6.08M |
5.84M |
5.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7.33 |
18 |
-7.51 |
-0.06 |
5.80 |
25 |
9.95 |
16 |
17 |
35 |
13 |
Normalized NOPAT Margin |
|
4.93% |
12.43% |
-5.12% |
-0.04% |
4.38% |
16.57% |
8.31% |
12.94% |
13.22% |
22.38% |
10.51% |
Pre Tax Income Margin |
|
5.19% |
15.71% |
-7.31% |
-0.06% |
5.97% |
20.22% |
10.79% |
16.83% |
15.48% |
29.74% |
12.57% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
6.47 |
-0.96 |
-0.01 |
0.56 |
2.47 |
1.32 |
1.67 |
1.67 |
3.24 |
1.42 |
NOPAT to Interest Expense |
|
0.00 |
0.87 |
-0.67 |
0.00 |
0.41 |
2.02 |
1.02 |
1.28 |
1.43 |
2.44 |
1.19 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
6.39 |
-1.06 |
-0.14 |
0.47 |
2.37 |
1.17 |
1.55 |
1.57 |
3.13 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.79 |
-0.77 |
-0.14 |
0.32 |
1.93 |
0.87 |
1.17 |
1.33 |
2.33 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
79.66% |
206.12% |
352.81% |
571.59% |
500.53% |
67.42% |
0.00% |
0.00% |
25.84% |
46.81% |
0.00% |
Key Financial Trends
World Acceptance Corp (NASDAQ: WRLD) has shown several meaningful financial trends in the past four years based on the latest analyzed financial data through Q4 2025.
- Revenue Growth: World Acceptance's total revenue improved notably from approximately $147.9 million in Q4 2022 to $127.3 million in Q3 2025, showing variability but overall maintaining strong income levels.
- Net Income Improvement: Net income improved from negative values in early 2023 (e.g., Q1 2023 net loss of $8.6 million) to solid profitability, reaching about $44.3 million in Q4 2025.
- Operating Cash Flow Strength: Net cash from continuing operating activities grew from $58.2 million in Q1 2024 to over $90.9 million by Q4 2025, showing enhanced cash generation capability.
- Expense Control: Despite fluctuations, non-interest expenses have decreased relative to total revenues with strategic control on marketing and other operating expenses over time.
- Provision for Loan Losses Fluctuation: Provision expense peaked above $68 million in early 2024 but has decreased to approximately $33 million by Q4 2025, suggesting improved credit risk management.
- Debt Position: Long-term debt remains substantial, around $560 million in late 2024 and early 2025, though repayment activity is ongoing with net financing cash outflows.
- Investment Activities: Significant investments in securities occurred, fluctuating quarter-over-quarter, e.g., purchases of $48.8 million in Q4 2025, signaling active asset management strategies.
- Repayment of Debt Pressure: Financing activities indicate large debt repayments ($232 million repayment in Q4 2025), which leads to significant net cash outflow from financing activities and affects liquidity.
- Fluctuating Cash Position: Periodic decreases in cash and equivalents, such as the decline of $5.8 million in Q4 2025, suggest tightening liquidity despite strong operating cash flows.
- Volatility in Earnings: Earnings per share showed considerable volatility, with diluted EPS swinging from negative $1.49 in Q1 2023 to positive $2.45 in Q3 2025, indicating inconsistent profitability trends.
Summary: World Acceptance has demonstrated a recovery in profitability and operating cash flow generation compared to early 2023 losses, alongside disciplined expense and credit loss management. However, the company faces challenges from a high debt load requiring substantial repayments that strain cash flows and liquidity. Investors should watch debt levels and market conditions impacting loan loss provisions closely, even as operating performance stabilizes. Overall, the financial trajectory looks positive with ongoing risks to monitor.
08/18/25 04:08 PMAI Generated. May Contain Errors.