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 (NASDAQ: WRLD) - Financial Highlights and Trends Analysis (Last Four Years)
Analyzing the financial statements from Q3 2022 through Q4 2025 across income, balance sheet, and cash flow statements reveals important insights about World Acceptance's performance, liquidity, and capital structure.
- Net Income Growth: The company showed a turnaround from losses in early 2023 (Q1 2023 net loss of about $8.57 million) to consistent profitability, reaching $44.28 million in Q4 2025. This improvement signals enhanced operational performance and profitability momentum.
- Increasing Net Interest Income: Net interest income remained strong and generally increased over the years, reaching over $111 million in Q3 2025, up from roughly $106 million in Q3 2024, reflecting solid core lending operations generating consistent revenues.
- Controlled Operating Expenses: Despite fluctuations, total non-interest expenses remained fairly stable relative to revenue, suggesting some efficiency improvements in operating cost management.
- Strong Cash Flow from Operations: Net cash from operating activities was healthy and rising, with Q4 2025 operating cash flow at about $90.96 million, indicating solid cash generation from core business activities supporting liquidity and reinvestment.
- Investments in Property and Equipment: Continued capital expenditures are seen, about $0.87 million in Q4 2025, supporting asset base renewal and technological upgrades necessary for long-term operations.
- Issuance of Debt and Capital Management: The company raised significant debt capital (e.g., $119 million issuance in Q4 2025), although repayments are higher (e.g., $233 million repayment), indicating active debt management to optimize capital structure.
- Allowance for Loan and Lease Losses Remains Large: This reserve fluctuates significantly, with large values over $110 million in recent quarters, reflecting conservative credit risk management but also a notable risk exposure to potential loan losses.
- Investment Securities Transactions: Mixed signals appear from purchases and sales of investment securities; significant purchases without full corresponding sales may indicate a changing investment portfolio strategy needing monitoring.
- Significant Repurchases of Common Equity: The company has engaged in large common stock repurchases (e.g., $32 million in Q4 2025), which can reduce equity capital and might pressure leverage ratios if not supported by earnings growth.
- Volatile Non-Interest Income and Expenses: Some swings in non-interest income and total non-interest expenses suggest variability in other operating lines, which could introduce earnings volatility in the future.
Summary: World Acceptance Corp has demonstrated a commendable recovery in profitability from earlier losses, solid cash flows from operations, and strong core interest income generation. The company maintains a substantial asset base with cautious allowance for credit losses. However, active debt issuance and repayments alongside equity buybacks reflect an aggressive approach towards capital structure management, which retail investors should watch carefully. Non-interest income volatility and significant provisions for loan losses warrant attention as potential risks. Overall, the trend is positive but with some balancing risks related to credit exposure and capital allocation.
10/07/25 06:40 AM ETAI Generated. May Contain Errors.