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 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
17 |
35 |
9.95 |
22 |
13 |
44 |
1.58 |
-1.95 |
-0.91 |
36 |
6.11 |
| Consolidated Net Income / (Loss) |
|
17 |
35 |
9.95 |
22 |
13 |
44 |
1.58 |
-1.95 |
-0.91 |
36 |
6.11 |
| Net Income / (Loss) Continuing Operations |
|
17 |
35 |
9.95 |
22 |
13 |
44 |
1.58 |
-1.95 |
-0.91 |
36 |
6.11 |
| Total Pre-Tax Income |
|
20 |
46 |
13 |
28 |
16 |
54 |
2.27 |
-1.69 |
-1.01 |
46 |
7.90 |
| Total Revenue |
|
126 |
155 |
120 |
121 |
127 |
196 |
133 |
120 |
128 |
214 |
139 |
| Net Interest Income / (Expense) |
|
107 |
108 |
101 |
103 |
111 |
149 |
115 |
105 |
113 |
161 |
122 |
| Total Interest Income |
|
119 |
122 |
111 |
114 |
122 |
118 |
115 |
119 |
126 |
125 |
122 |
| Loans and Leases Interest Income |
|
119 |
122 |
111 |
114 |
122 |
118 |
115 |
119 |
126 |
125 |
122 |
| Total Interest Expense |
|
12 |
14 |
9.77 |
10 |
11 |
-32 |
0.00 |
14 |
13 |
-37 |
0.00 |
| Total Non-Interest Income |
|
19 |
47 |
18 |
18 |
16 |
47 |
17 |
16 |
15 |
52 |
18 |
| Provision for Credit Losses |
|
41 |
30 |
45 |
47 |
44 |
33 |
51 |
50 |
51 |
37 |
44 |
| Total Non-Interest Expense |
|
66 |
78 |
61 |
46 |
67 |
109 |
80 |
72 |
78 |
131 |
88 |
| Salaries and Employee Benefits |
|
40 |
49 |
37 |
22 |
41 |
41 |
46 |
48 |
51 |
55 |
51 |
| Net Occupancy & Equipment Expense |
|
12 |
13 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
12 |
| Marketing Expense |
|
3.72 |
2.31 |
1.66 |
2.82 |
4.45 |
1.30 |
2.30 |
2.17 |
3.76 |
2.36 |
2.12 |
| Other Operating Expenses |
|
9.16 |
13 |
9.61 |
8.48 |
8.47 |
53 |
19 |
9.18 |
9.76 |
61 |
22 |
| Amortization Expense |
|
1.05 |
1.10 |
1.01 |
0.96 |
0.94 |
0.91 |
0.83 |
0.81 |
0.78 |
0.77 |
0.77 |
| Income Tax Expense |
|
2.85 |
11 |
2.98 |
5.80 |
2.62 |
11 |
0.68 |
0.26 |
-0.10 |
9.90 |
1.79 |
| Basic Earnings per Share |
|
$2.89 |
$5.96 |
$1.82 |
$4.05 |
$2.46 |
$8.12 |
$0.30 |
($0.38) |
($0.19) |
$7.31 |
$1.36 |
| Weighted Average Basic Shares Outstanding |
|
5.77M |
5.75M |
5.48M |
5.47M |
5.44M |
5.43M |
5.22M |
5.09M |
4.76M |
4.94M |
4.49M |
| Diluted Earnings per Share |
|
$2.84 |
$5.85 |
$1.79 |
$3.99 |
$2.45 |
$7.98 |
$0.30 |
($0.38) |
($0.19) |
$7.20 |
$1.33 |
| Weighted Average Diluted Shares Outstanding |
|
5.86M |
5.86M |
5.57M |
5.55M |
5.46M |
5.51M |
5.29M |
5.09M |
4.76M |
5.03M |
4.58M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
6.08M |
5.84M |
- |
5.75M |
5.75M |
5.31M |
5.45M |
5.04M |
4.94M |
4.64M |
4.66M |
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 |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
-26 |
2.82 |
17 |
-23 |
2.28 |
4.13 |
3.49 |
-2.73 |
-4.67 |
-2.11 |
20 |
| Net Cash From Operating Activities |
|
206 |
219 |
218 |
245 |
281 |
227 |
272 |
292 |
266 |
254 |
259 |
| Net Cash From Continuing Operating Activities |
|
206 |
136 |
218 |
245 |
280 |
227 |
272 |
292 |
266 |
254 |
259 |
| Net Income / (Loss) Continuing Operations |
|
87 |
0.00 |
54 |
37 |
28 |
88 |
54 |
21 |
77 |
89 |
35 |
| Consolidated Net Income / (Loss) |
|
87 |
- |
54 |
37 |
28 |
88 |
54 |
21 |
77 |
89 |
35 |
| Provision For Loan Losses |
|
124 |
119 |
131 |
148 |
182 |
86 |
186 |
259 |
157 |
169 |
189 |
| Depreciation Expense |
|
6.50 |
6.92 |
7.34 |
6.61 |
7.67 |
8.27 |
10 |
6.24 |
6.67 |
6.33 |
5.80 |
| Amortization Expense |
|
3.30 |
2.52 |
1.86 |
2.12 |
29 |
24 |
23 |
22 |
20 |
19 |
19 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-7.21 |
3.95 |
14 |
52 |
30 |
27 |
3.13 |
1.03 |
6.99 |
-23 |
15 |
| Changes in Operating Assets and Liabilities, net |
|
-7.51 |
2.88 |
9.73 |
-2.18 |
4.37 |
-6.18 |
-4.42 |
-18 |
-2.02 |
-5.79 |
-4.38 |
| Net Cash From Investing Activities |
|
-102 |
-132 |
-170 |
-207 |
-279 |
-82 |
-452 |
-181 |
-135 |
-153 |
-233 |
| Net Cash From Continuing Investing Activities |
|
-102 |
-132 |
-170 |
-207 |
-279 |
-82 |
-452 |
-181 |
-135 |
-153 |
-233 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-8.65 |
-6.81 |
-9.17 |
-9.81 |
-11 |
-12 |
-6.07 |
-5.83 |
-5.93 |
-3.68 |
-3.88 |
| Purchase of Investment Securities |
|
-94 |
-105 |
-143 |
-191 |
-207 |
-56 |
-447 |
-175 |
-1,318 |
-1,347 |
-1,452 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.89 |
0.80 |
0.31 |
0.47 |
0.28 |
3.16 |
1.35 |
0.53 |
0.35 |
0.55 |
0.79 |
| Sale and/or Maturity of Investments |
|
0.03 |
0.00 |
- |
0.00 |
0.00 |
2.45 |
- |
- |
1,189 |
1,197 |
1,222 |
| Net Cash From Financing Activities |
|
-129 |
-84 |
-31 |
-63 |
0.39 |
-141 |
183 |
-114 |
-135 |
-104 |
-6.83 |
| Net Cash From Continuing Financing Activities |
|
-129 |
-84 |
-31 |
-63 |
0.39 |
-141 |
183 |
-114 |
-135 |
-104 |
-6.83 |
| Issuance of Debt |
|
295 |
275 |
295 |
364 |
541 |
311 |
815 |
314 |
306 |
417 |
1,002 |
| Repayment of Debt |
|
-427 |
-355 |
-346 |
-357 |
-343 |
-358 |
-529 |
-411 |
-405 |
-466 |
-871 |
| Repurchase of Common Equity |
|
0.00 |
-5.00 |
-4.61 |
-75 |
-197 |
-102 |
-111 |
-14 |
-36 |
-54 |
-132 |
| Other Financing Activities, Net |
|
3.33 |
0.60 |
24 |
4.60 |
0.14 |
9.09 |
7.73 |
-1.89 |
0.04 |
-0.32 |
-6.33 |
| Cash Interest Paid |
|
24 |
19 |
18 |
17 |
24 |
25 |
21 |
52 |
49 |
45 |
47 |
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 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| Net Change in Cash & Equivalents |
|
-6.01 |
-0.94 |
-0.72 |
-1.37 |
5.84 |
-5.85 |
-1.60 |
6.76 |
27 |
-13 |
-1.40 |
| Net Cash From Operating Activities |
|
59 |
84 |
48 |
54 |
61 |
91 |
58 |
49 |
58 |
95 |
64 |
| Net Cash From Continuing Operating Activities |
|
59 |
84 |
48 |
54 |
61 |
91 |
58 |
49 |
58 |
95 |
64 |
| Net Income / (Loss) Continuing Operations |
|
17 |
35 |
9.95 |
22 |
13 |
44 |
1.58 |
-1.95 |
-0.91 |
36 |
6.11 |
| Consolidated Net Income / (Loss) |
|
17 |
35 |
9.95 |
22 |
13 |
44 |
1.58 |
-1.95 |
-0.91 |
36 |
6.11 |
| Provision For Loan Losses |
|
41 |
29 |
45 |
47 |
44 |
33 |
51 |
50 |
51 |
37 |
44 |
| Depreciation Expense |
|
1.71 |
1.73 |
1.64 |
1.60 |
1.55 |
1.53 |
1.52 |
1.45 |
1.41 |
1.42 |
1.44 |
| Amortization Expense |
|
5.07 |
5.32 |
4.71 |
4.80 |
4.48 |
4.61 |
4.61 |
4.38 |
5.13 |
5.20 |
5.43 |
| Non-Cash Adjustments to Reconcile Net Income |
|
3.73 |
6.08 |
-3.41 |
-18 |
-3.77 |
2.01 |
7.07 |
6.31 |
5.76 |
-3.63 |
9.15 |
| Changes in Operating Assets and Liabilities, net |
|
-8.92 |
6.35 |
-9.89 |
-3.35 |
1.34 |
5.51 |
-7.14 |
-11 |
-4.84 |
19 |
-1.51 |
| Net Cash From Investing Activities |
|
-70 |
22 |
-36 |
-58 |
-107 |
48 |
-68 |
-81 |
-105 |
21 |
-51 |
| Net Cash From Continuing Investing Activities |
|
-70 |
22 |
-36 |
-58 |
-107 |
48 |
-68 |
-81 |
-105 |
21 |
-51 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.22 |
-1.51 |
-1.08 |
-1.05 |
-0.69 |
-0.87 |
-1.04 |
-0.92 |
-0.81 |
-1.12 |
-1.27 |
| Purchase of Investment Securities |
|
-69 |
24 |
-35 |
-591 |
-375 |
49 |
-332 |
-613 |
-376 |
-395 |
-322 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.05 |
0.04 |
0.16 |
0.16 |
0.12 |
0.11 |
0.48 |
0.17 |
0.07 |
0.07 |
0.24 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
- |
269 |
- |
264 |
- |
272 |
418 |
272 |
| Net Cash From Financing Activities |
|
5.14 |
-107 |
-13 |
3.03 |
52 |
-145 |
8.51 |
39 |
74 |
-129 |
-15 |
| Net Cash From Continuing Financing Activities |
|
5.14 |
-107 |
-13 |
3.03 |
52 |
-145 |
8.51 |
39 |
74 |
-129 |
-15 |
| Issuance of Debt |
|
91 |
91 |
94 |
80 |
123 |
119 |
92 |
334 |
308 |
268 |
140 |
| Repayment of Debt |
|
-67 |
-179 |
-97 |
-68 |
-69 |
-233 |
-68 |
-229 |
-215 |
-359 |
-155 |
| Repurchase of Common Equity |
|
-17 |
-19 |
-11 |
-10.00 |
-1.05 |
-32 |
-13 |
-67 |
-15 |
-38 |
-2.17 |
| Other Financing Activities, Net |
|
-1.88 |
0.85 |
0.56 |
0.77 |
-2.12 |
0.48 |
-3.06 |
0.98 |
-3.48 |
-0.76 |
2.03 |
| Cash Interest Paid |
|
17 |
7.60 |
15 |
6.21 |
15 |
8.21 |
12 |
11 |
12 |
13 |
11 |
| Cash Income Taxes Paid |
|
0.56 |
1.23 |
0.95 |
1.63 |
0.63 |
0.45 |
1.03 |
4.33 |
0.76 |
- |
1.97 |
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 |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
806 |
801 |
841 |
855 |
1,030 |
954 |
1,218 |
1,117 |
1,056 |
1,008 |
1,054 |
| Cash and Due from Banks |
|
12 |
15 |
12 |
9.34 |
12 |
16 |
19 |
17 |
12 |
4.71 |
6.07 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.02 |
23 |
| Loans and Leases, Net of Allowance |
|
707 |
696 |
679 |
756 |
804 |
1,013 |
1,389 |
1,264 |
1,174 |
1,122 |
-112 |
| Allowance for Loan and Lease Losses |
|
70 |
72 |
66 |
82 |
96 |
92 |
134 |
126 |
103 |
103 |
112 |
| Premises and Equipment, Net |
|
25 |
24 |
23 |
25 |
25 |
25 |
24 |
24 |
23 |
20 |
17 |
| Goodwill |
|
6.12 |
6.07 |
7.03 |
7.03 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
| Intangible Assets |
|
2.92 |
6.61 |
6.64 |
15 |
24 |
24 |
20 |
15 |
11 |
7.39 |
4.21 |
| Other Assets |
|
53 |
53 |
113 |
42 |
157 |
-131 |
-241 |
-210 |
-171 |
-158 |
1,108 |
| Total Liabilities & Shareholders' Equity |
|
806 |
801 |
841 |
855 |
1,030 |
954 |
1,218 |
1,117 |
1,056 |
1,008 |
1,054 |
| Total Liabilities |
|
414 |
340 |
300 |
303 |
618 |
549 |
845 |
732 |
632 |
571 |
703 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
262 |
587 |
| Other Short-Term Payables |
|
31 |
32 |
34 |
39 |
- |
41 |
58 |
51 |
54 |
42 |
38 |
| Other Long-Term Liabilities |
|
8.26 |
13 |
21 |
12 |
167 |
103 |
95 |
86 |
82 |
82 |
78 |
| 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 |
|
392 |
461 |
541 |
552 |
412 |
405 |
373 |
385 |
424 |
437 |
351 |
| Total Preferred & Common Equity |
|
392 |
461 |
541 |
552 |
412 |
405 |
373 |
385 |
424 |
437 |
351 |
| 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 |
|
392 |
461 |
541 |
552 |
412 |
405 |
373 |
385 |
424 |
437 |
351 |
| Common Stock |
|
139 |
144 |
176 |
198 |
227 |
256 |
281 |
288 |
286 |
266 |
279 |
| Retained Earnings |
|
276 |
345 |
391 |
354 |
185 |
149 |
92 |
97 |
138 |
171 |
72 |
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 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q1 2027 |
| Total Assets |
|
1,217 |
1,114 |
1,106 |
1,120 |
1,048 |
1,049 |
1,111 |
1,024 |
1,062 |
1,142 |
1,079 |
| Cash and Due from Banks |
|
21 |
16 |
19 |
13 |
11 |
9.75 |
16 |
8.13 |
15 |
10 |
10 |
| Restricted Cash |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
32 |
18 |
| Loans and Leases, Net of Allowance |
|
-145 |
-129 |
-129 |
-121 |
-110 |
-114 |
-116 |
-109 |
-118 |
-123 |
-113 |
| Allowance for Loan and Lease Losses |
|
145 |
129 |
129 |
121 |
110 |
114 |
116 |
109 |
118 |
123 |
113 |
| Premises and Equipment, Net |
|
24 |
24 |
24 |
23 |
22 |
21 |
21 |
19 |
18 |
18 |
17 |
| Goodwill |
|
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
7.37 |
| Intangible Assets |
|
16 |
14 |
13 |
12 |
10 |
9.11 |
8.30 |
6.56 |
5.75 |
4.98 |
3.44 |
| Other Assets |
|
1,292 |
1,182 |
1,172 |
1,185 |
1,107 |
1,116 |
1,175 |
1,092 |
1,134 |
1,193 |
1,136 |
| Total Liabilities & Shareholders' Equity |
|
1,217 |
1,114 |
1,106 |
1,120 |
1,048 |
1,049 |
1,111 |
1,024 |
1,062 |
1,142 |
1,079 |
| Total Liabilities |
|
857 |
717 |
696 |
713 |
626 |
632 |
682 |
596 |
697 |
791 |
717 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
585 |
677 |
573 |
| Other Short-Term Payables |
|
49 |
46 |
50 |
45 |
50 |
44 |
41 |
47 |
37 |
- |
65 |
| Other Long-Term Liabilities |
|
86 |
86 |
85 |
82 |
83 |
83 |
81 |
77 |
75 |
114 |
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 |
|
360 |
397 |
410 |
407 |
423 |
417 |
428 |
428 |
366 |
352 |
362 |
| Total Preferred & Common Equity |
|
360 |
397 |
410 |
407 |
423 |
417 |
428 |
428 |
366 |
352 |
362 |
| 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 |
|
360 |
397 |
410 |
407 |
423 |
417 |
428 |
428 |
366 |
352 |
362 |
| Common Stock |
|
286 |
290 |
287 |
285 |
286 |
269 |
267 |
266 |
274 |
275 |
287 |
| Retained Earnings |
|
73 |
107 |
123 |
122 |
137 |
149 |
161 |
161 |
92 |
76 |
76 |
Annual Metrics And Ratios for World Acceptance
This table displays calculated financial ratios and metrics derived from World Acceptance's official financial filings.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,936,879.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,936,879.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.64% |
-15.81% |
3.04% |
8.90% |
7.13% |
-10.96% |
9.85% |
2.60% |
-7.26% |
-0.54% |
3.72% |
| EBITDA Growth |
|
-19.61% |
-21.87% |
-8.09% |
-7.02% |
-27.83% |
101.40% |
-30.79% |
-44.31% |
128.47% |
8.48% |
-48.35% |
| EBIT Growth |
|
-21.67% |
-23.16% |
-8.59% |
-7.20% |
-61.16% |
219.12% |
-41.13% |
-58.61% |
266.20% |
12.65% |
-59.36% |
| NOPAT Growth |
|
-21.15% |
-22.43% |
-27.58% |
50.53% |
-61.90% |
213.53% |
-38.92% |
-60.62% |
264.29% |
16.03% |
-61.25% |
| Net Income Growth |
|
-21.15% |
-15.78% |
-27.05% |
-30.65% |
-24.38% |
213.53% |
-38.92% |
-60.62% |
264.29% |
16.03% |
-61.25% |
| EPS Growth |
|
-15.55% |
-16.62% |
-28.52% |
-32.39% |
-12.59% |
273.73% |
-35.98% |
-57.50% |
266.39% |
23.58% |
-57.56% |
| Operating Cash Flow Growth |
|
-14.81% |
6.45% |
-0.61% |
12.22% |
14.84% |
-19.23% |
20.05% |
7.01% |
-8.84% |
-4.37% |
2.04% |
| Free Cash Flow Firm Growth |
|
28.56% |
-43.15% |
-75.33% |
189.60% |
-155.24% |
558.40% |
-242.52% |
152.66% |
29.44% |
-9.85% |
-115.72% |
| Invested Capital Growth |
|
-6.14% |
-1.35% |
3.94% |
2.30% |
7.34% |
-6.16% |
31.54% |
-7.97% |
-6.12% |
-3.71% |
6.15% |
| Revenue Q/Q Growth |
|
-5.18% |
-11.67% |
9.06% |
4.15% |
1.31% |
-1.72% |
1.12% |
0.13% |
1.19% |
0.00% |
11.36% |
| EBITDA Q/Q Growth |
|
-35.53% |
-52.94% |
-52.08% |
-59.97% |
-75.62% |
-47.88% |
-54.85% |
-85.43% |
15.04% |
0.00% |
-10.93% |
| EBIT Q/Q Growth |
|
-37.39% |
-54.94% |
-54.36% |
-62.17% |
-87.52% |
-52.65% |
-62.86% |
-92.21% |
19.15% |
0.00% |
-16.78% |
| NOPAT Q/Q Growth |
|
-17.62% |
-5.29% |
-0.78% |
19.94% |
-34.20% |
32.35% |
-32.95% |
41.71% |
14.88% |
0.00% |
-19.12% |
| Net Income Q/Q Growth |
|
-17.62% |
2.83% |
-4.80% |
30.94% |
-45.22% |
51.97% |
-32.95% |
41.71% |
14.88% |
0.00% |
-19.12% |
| EPS Q/Q Growth |
|
-16.46% |
2.57% |
-6.41% |
29.39% |
-22.20% |
38.10% |
-31.14% |
53.85% |
14.20% |
0.00% |
-11.23% |
| Operating Cash Flow Q/Q Growth |
|
-1.51% |
-1.02% |
4.35% |
3.41% |
11.91% |
-6.15% |
3.61% |
-6.23% |
-0.70% |
2.89% |
1.45% |
| Free Cash Flow Firm Q/Q Growth |
|
0.90% |
-38.18% |
433.60% |
107.63% |
-104.25% |
-1.89% |
-33.61% |
69.71% |
-12.76% |
0.00% |
-1,110.69% |
| Invested Capital Q/Q Growth |
|
-12.37% |
-7.77% |
-9.22% |
-51.53% |
-11.56% |
-9.85% |
-5.69% |
-9.40% |
-7.21% |
0.00% |
-8.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
26.49% |
24.59% |
21.93% |
18.72% |
12.61% |
28.53% |
17.98% |
9.76% |
24.04% |
26.22% |
12.03% |
| EBIT Margin |
|
24.73% |
22.57% |
20.03% |
17.07% |
6.19% |
22.18% |
11.89% |
4.80% |
18.94% |
21.45% |
7.73% |
| Profit (Net Income) Margin |
|
15.68% |
15.68% |
11.10% |
7.07% |
4.99% |
17.58% |
9.77% |
3.75% |
14.73% |
17.19% |
5.91% |
| Tax Burden Percent |
|
63.38% |
69.47% |
55.44% |
41.43% |
80.66% |
79.25% |
82.22% |
78.21% |
77.81% |
80.14% |
76.45% |
| 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 |
|
36.62% |
36.02% |
49.31% |
17.78% |
19.34% |
20.75% |
17.78% |
21.79% |
22.19% |
19.86% |
23.55% |
| Return on Invested Capital (ROIC) |
|
11.04% |
8.90% |
6.37% |
9.29% |
3.38% |
10.55% |
5.75% |
2.08% |
8.14% |
9.93% |
3.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.04% |
10.64% |
8.07% |
-5.46% |
3.38% |
10.55% |
5.75% |
2.08% |
8.14% |
9.93% |
3.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
13.67% |
8.35% |
4.35% |
-2.48% |
2.46% |
11.06% |
8.11% |
3.52% |
10.97% |
10.84% |
4.98% |
| Return on Equity (ROE) |
|
24.71% |
17.26% |
10.71% |
6.81% |
5.84% |
21.61% |
13.86% |
5.60% |
19.11% |
20.78% |
8.78% |
| Cash Return on Invested Capital (CROIC) |
|
17.37% |
10.27% |
2.50% |
7.02% |
-3.70% |
16.91% |
-21.49% |
10.38% |
14.45% |
13.71% |
-2.17% |
| Operating Return on Assets (OROA) |
|
16.49% |
13.19% |
11.80% |
10.60% |
3.70% |
11.23% |
6.04% |
2.32% |
9.15% |
10.85% |
4.39% |
| Return on Assets (ROA) |
|
10.45% |
9.16% |
6.54% |
4.39% |
2.99% |
8.90% |
4.96% |
1.82% |
7.12% |
8.70% |
3.35% |
| Return on Common Equity (ROCE) |
|
24.71% |
17.26% |
10.71% |
6.81% |
5.84% |
21.61% |
13.86% |
5.60% |
19.11% |
20.78% |
8.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.30% |
15.96% |
9.92% |
6.74% |
6.84% |
21.80% |
14.45% |
5.51% |
18.22% |
20.42% |
9.85% |
| Net Operating Profit after Tax (NOPAT) |
|
87 |
68 |
49 |
74 |
28 |
88 |
54 |
21 |
77 |
90 |
35 |
| NOPAT Margin |
|
15.68% |
14.44% |
10.15% |
14.03% |
4.99% |
17.58% |
9.77% |
3.75% |
14.73% |
17.19% |
5.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-1.73% |
-1.70% |
14.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
41.42% |
45.43% |
46.49% |
47.81% |
50.04% |
51.36% |
45.93% |
41.67% |
42.70% |
38.39% |
44.26% |
| Operating Expenses to Revenue |
|
53.09% |
52.05% |
55.65% |
54.75% |
61.60% |
60.65% |
54.37% |
49.37% |
51.16% |
46.14% |
60.04% |
| Earnings before Interest and Taxes (EBIT) |
|
138 |
106 |
97 |
90 |
35 |
111 |
66 |
27 |
99 |
112 |
45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
148 |
115 |
106 |
99 |
71 |
143 |
99 |
55 |
126 |
137 |
70 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.86 |
0.99 |
1.77 |
2.04 |
1.05 |
2.18 |
3.37 |
1.35 |
2.08 |
1.65 |
1.90 |
| Price to Tangible Book Value (P/TBV) |
|
0.88 |
1.01 |
1.81 |
2.13 |
1.14 |
2.36 |
3.63 |
1.43 |
2.17 |
1.71 |
1.96 |
| Price to Revenue (P/Rev) |
|
0.61 |
0.97 |
1.98 |
2.14 |
0.77 |
1.76 |
2.28 |
0.92 |
1.68 |
1.39 |
1.14 |
| Price to Earnings (P/E) |
|
3.87 |
6.18 |
17.81 |
30.27 |
15.38 |
10.00 |
23.29 |
24.43 |
11.40 |
8.10 |
19.28 |
| 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 |
|
25.83% |
16.18% |
5.61% |
3.30% |
6.50% |
10.00% |
4.29% |
4.09% |
8.77% |
12.34% |
5.19% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.97 |
1.51 |
1.70 |
1.01 |
1.57 |
1.81 |
1.12 |
1.48 |
1.31 |
1.31 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.26 |
1.57 |
2.46 |
2.60 |
1.55 |
2.53 |
3.50 |
1.94 |
2.60 |
2.23 |
2.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.74 |
6.37 |
11.21 |
13.89 |
12.26 |
8.88 |
19.45 |
19.87 |
10.82 |
8.51 |
17.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.08 |
6.93 |
12.27 |
15.24 |
25.00 |
11.42 |
29.41 |
40.43 |
13.74 |
10.40 |
27.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.02 |
10.84 |
24.21 |
18.54 |
30.99 |
14.41 |
35.77 |
51.69 |
17.66 |
12.97 |
35.41 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.40 |
3.35 |
5.45 |
5.60 |
3.11 |
5.61 |
7.08 |
3.76 |
5.14 |
4.58 |
4.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.09 |
9.40 |
61.64 |
24.53 |
0.00 |
9.00 |
0.00 |
10.34 |
9.94 |
9.40 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.96 |
0.64 |
0.45 |
0.46 |
1.10 |
1.00 |
1.86 |
1.55 |
1.17 |
1.02 |
1.67 |
| Long-Term Debt to Equity |
|
0.96 |
0.64 |
0.45 |
0.46 |
1.10 |
1.00 |
1.86 |
1.55 |
1.17 |
1.02 |
0.00 |
| Financial Leverage |
|
1.24 |
0.79 |
0.54 |
0.45 |
0.73 |
1.05 |
1.41 |
1.70 |
1.35 |
1.09 |
1.31 |
| Leverage Ratio |
|
2.36 |
1.88 |
1.64 |
1.55 |
1.96 |
2.43 |
2.79 |
3.08 |
2.68 |
2.39 |
2.62 |
| Compound Leverage Factor |
|
2.36 |
1.88 |
1.64 |
1.55 |
1.96 |
2.43 |
2.79 |
3.08 |
2.68 |
2.39 |
2.62 |
| Debt to Total Capital |
|
48.88% |
39.03% |
31.16% |
31.33% |
52.27% |
50.00% |
64.99% |
60.71% |
53.89% |
50.42% |
62.59% |
| 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% |
62.59% |
| Long-Term Debt to Total Capital |
|
48.88% |
39.03% |
31.16% |
31.33% |
52.27% |
50.00% |
64.99% |
60.71% |
53.89% |
50.42% |
0.00% |
| 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 |
|
51.12% |
60.97% |
68.84% |
68.67% |
47.73% |
50.00% |
35.01% |
39.29% |
46.11% |
49.58% |
37.41% |
| Debt to EBITDA |
|
2.54 |
2.56 |
2.31 |
2.56 |
6.34 |
2.83 |
6.98 |
10.78 |
3.93 |
3.26 |
8.35 |
| Net Debt to EBITDA |
|
2.45 |
2.43 |
2.19 |
2.46 |
6.18 |
2.72 |
6.79 |
10.48 |
3.84 |
3.19 |
7.93 |
| Long-Term Debt to EBITDA |
|
2.54 |
2.56 |
2.31 |
2.56 |
6.34 |
2.83 |
6.98 |
10.78 |
3.93 |
3.26 |
0.00 |
| Debt to NOPAT |
|
4.29 |
4.35 |
4.99 |
3.41 |
16.02 |
4.59 |
12.84 |
28.04 |
6.41 |
4.98 |
16.98 |
| Net Debt to NOPAT |
|
4.15 |
4.13 |
4.73 |
3.28 |
15.61 |
4.41 |
12.48 |
27.26 |
6.26 |
4.87 |
16.13 |
| Long-Term Debt to NOPAT |
|
4.29 |
4.35 |
4.99 |
3.41 |
16.02 |
4.59 |
12.84 |
28.04 |
6.41 |
4.98 |
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) |
|
138 |
78 |
19 |
56 |
-31 |
141 |
-202 |
106 |
137 |
124 |
-20 |
| Operating Cash Flow to CapEx |
|
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% |
8,394.22% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
3.64 |
1.01 |
3.11 |
-1.19 |
5.50 |
-6.03 |
2.10 |
2.85 |
2.90 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
10.20 |
11.42 |
13.64 |
10.85 |
8.83 |
8.15 |
5.78 |
5.51 |
5.95 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
9.92 |
10.96 |
13.12 |
10.43 |
8.50 |
8.01 |
5.67 |
5.39 |
5.88 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.67 |
0.58 |
0.59 |
0.62 |
0.60 |
0.51 |
0.51 |
0.48 |
0.48 |
0.51 |
0.57 |
| Fixed Asset Turnover |
|
21.77 |
18.97 |
20.59 |
21.85 |
22.48 |
20.06 |
22.16 |
23.39 |
22.42 |
24.48 |
31.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
767 |
756 |
786 |
804 |
863 |
810 |
1,065 |
980 |
920 |
886 |
938 |
| Invested Capital Turnover |
|
0.70 |
0.62 |
0.63 |
0.66 |
0.68 |
0.60 |
0.59 |
0.55 |
0.55 |
0.58 |
0.64 |
| Increase / (Decrease) in Invested Capital |
|
-50 |
-10 |
30 |
18 |
59 |
-53 |
255 |
-85 |
-60 |
-34 |
54 |
| Enterprise Value (EV) |
|
701 |
735 |
1,189 |
1,370 |
873 |
1,272 |
1,929 |
1,098 |
1,366 |
1,164 |
1,225 |
| Market Capitalization |
|
338 |
455 |
956 |
1,127 |
433 |
883 |
1,256 |
519 |
882 |
727 |
667 |
| Book Value per Share |
|
$43.92 |
$52.49 |
$59.59 |
$57.38 |
$51.93 |
$59.51 |
$56.98 |
$61.85 |
$69.80 |
$76.48 |
$71.10 |
| Tangible Book Value per Share |
|
$42.91 |
$51.05 |
$58.08 |
$55.05 |
$47.92 |
$54.97 |
$52.84 |
$58.21 |
$66.77 |
$73.91 |
$68.75 |
| Total Capital |
|
767 |
756 |
786 |
804 |
863 |
810 |
1,065 |
980 |
920 |
886 |
938 |
| Total Debt |
|
375 |
295 |
245 |
252 |
451 |
405 |
692 |
595 |
496 |
447 |
587 |
| Total Long-Term Debt |
|
375 |
295 |
245 |
252 |
451 |
405 |
692 |
595 |
496 |
447 |
0.00 |
| Net Debt |
|
362 |
280 |
232 |
243 |
439 |
389 |
673 |
579 |
484 |
437 |
558 |
| Capital Expenditures (CapEx) |
|
7.76 |
6.01 |
8.86 |
9.34 |
11 |
8.53 |
4.72 |
5.30 |
5.58 |
3.13 |
3.09 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-5.81 |
-4.60 |
37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
375 |
295 |
245 |
252 |
451 |
405 |
692 |
595 |
496 |
447 |
587 |
| Total Depreciation and Amortization (D&A) |
|
9.80 |
9.44 |
9.20 |
8.73 |
36 |
32 |
34 |
28 |
27 |
25 |
25 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$10.12 |
$8.45 |
$6.11 |
$4.14 |
$3.66 |
$13.59 |
$8.88 |
$0.00 |
$13.45 |
$16.54 |
$7.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
8.64M |
8.71M |
8.79M |
8.99M |
7.69M |
6.49M |
6.07M |
0.00 |
5.75M |
5.43M |
4.94M |
| Adjusted Diluted Earnings per Share |
|
$10.05 |
$8.38 |
$5.99 |
$4.05 |
$3.54 |
$13.23 |
$8.47 |
$0.00 |
$13.19 |
$16.30 |
$6.88 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
8.69M |
8.78M |
8.96M |
9.20M |
7.95M |
6.67M |
6.36M |
0.00 |
5.86M |
5.51M |
5.03M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$4.14 |
$3.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.81M |
8.82M |
9.13M |
9.31M |
7.51M |
6.78M |
6.28M |
0.00 |
5.84M |
5.31M |
4.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
87 |
68 |
49 |
74 |
28 |
88 |
54 |
21 |
77 |
90 |
35 |
| Normalized NOPAT Margin |
|
15.68% |
14.44% |
10.15% |
14.03% |
4.99% |
17.58% |
9.77% |
3.75% |
14.73% |
17.19% |
5.91% |
| Pre Tax Income Margin |
|
24.73% |
22.57% |
20.03% |
17.07% |
6.19% |
22.18% |
11.89% |
4.80% |
18.94% |
21.45% |
7.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
4.93 |
5.07 |
5.01 |
1.35 |
4.34 |
1.96 |
0.54 |
2.06 |
2.62 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
3.15 |
2.57 |
4.12 |
1.09 |
3.44 |
1.61 |
0.42 |
1.60 |
2.10 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
4.65 |
4.61 |
4.49 |
0.92 |
4.00 |
1.82 |
0.43 |
1.95 |
2.55 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
2.87 |
2.11 |
3.60 |
0.66 |
3.10 |
1.47 |
0.32 |
1.49 |
2.03 |
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 |
|
0.00% |
6.79% |
8.59% |
200.13% |
701.06% |
116.05% |
206.12% |
67.42% |
46.81% |
60.39% |
382.88% |
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 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
5,746,677.00 |
- |
- |
5,038,077.00 |
4,936,879.00 |
4,640,323.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
5,746,677.00 |
- |
- |
5,038,077.00 |
4,936,879.00 |
4,640,323.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
7.62 |
- |
- |
-0.18 |
7.31 |
1.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.83% |
4.16% |
-5.76% |
-2.72% |
1.01% |
0.40% |
2.56% |
-0.69% |
- |
8.99% |
4.85% |
| EBITDA Growth |
|
72.38% |
45.09% |
0.11% |
24.55% |
-35.53% |
13.75% |
-58.13% |
-87.92% |
- |
-13.15% |
75.92% |
| EBIT Growth |
|
147.01% |
53.16% |
0.00% |
33.49% |
-17.96% |
17.82% |
-84.95% |
-106.04% |
- |
-15.52% |
248.13% |
| NOPAT Growth |
|
187.10% |
40.68% |
0.00% |
37.59% |
-19.66% |
25.94% |
-86.49% |
-105.33% |
- |
-17.54% |
285.44% |
| Net Income Growth |
|
187.10% |
40.68% |
4.28% |
37.59% |
-19.66% |
25.94% |
-86.49% |
-108.80% |
- |
-17.54% |
285.44% |
| EPS Growth |
|
186.87% |
38.95% |
10.49% |
47.23% |
-13.73% |
33.67% |
-86.03% |
-109.52% |
- |
-9.77% |
343.33% |
| Operating Cash Flow Growth |
|
-14.93% |
-2.18% |
-18.95% |
-15.14% |
0.00% |
8.44% |
20.12% |
-9.55% |
- |
4.09% |
10.69% |
| Free Cash Flow Firm Growth |
|
100.16% |
-13.56% |
309.86% |
-52.37% |
-83.72% |
-15.21% |
-197.08% |
-141.04% |
- |
-122.74% |
96.74% |
| Invested Capital Growth |
|
-8.33% |
-6.12% |
0.00% |
-5.00% |
-0.40% |
-3.98% |
0.00% |
3.02% |
- |
6.15% |
3.94% |
| Revenue Q/Q Growth |
|
1.39% |
22.82% |
-20.63% |
1.00% |
0.00% |
54.02% |
0.00% |
-2.20% |
- |
66.39% |
-34.87% |
| EBITDA Q/Q Growth |
|
-4.62% |
101.92% |
-58.69% |
78.11% |
0.00% |
174.83% |
0.00% |
-48.60% |
- |
851.38% |
-71.94% |
| EBIT Q/Q Growth |
|
-6.71% |
135.89% |
-67.36% |
116.04% |
0.00% |
240.03% |
0.00% |
-186.65% |
- |
4,638.90% |
-82.83% |
| NOPAT Q/Q Growth |
|
3.62% |
107.93% |
-65.71% |
122.45% |
0.00% |
226.99% |
0.00% |
-187.81% |
- |
5,189.00% |
-83.08% |
| Net Income Q/Q Growth |
|
3.62% |
107.93% |
-65.71% |
122.45% |
0.00% |
226.99% |
0.00% |
-244.80% |
- |
4,061.19% |
-83.08% |
| EPS Q/Q Growth |
|
4.80% |
105.99% |
-62.24% |
122.91% |
0.00% |
225.71% |
0.00% |
-252.00% |
- |
3,889.47% |
-81.53% |
| Operating Cash Flow Q/Q Growth |
|
-7.06% |
42.34% |
-42.24% |
11.06% |
0.00% |
48.75% |
-36.07% |
-16.38% |
- |
63.19% |
-31.96% |
| Free Cash Flow Firm Q/Q Growth |
|
-45.77% |
-11.35% |
939.10% |
-92.36% |
0.00% |
362.35% |
0.00% |
96.77% |
- |
55.98% |
-60.42% |
| Invested Capital Q/Q Growth |
|
7.55% |
-7.21% |
-100.00% |
0.00% |
0.00% |
-10.54% |
0.00% |
5.63% |
- |
-8.81% |
-0.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
20.86% |
34.29% |
16.10% |
28.38% |
13.31% |
30.89% |
6.57% |
3.45% |
- |
24.62% |
10.61% |
| EBIT Margin |
|
15.48% |
29.74% |
10.79% |
23.09% |
12.57% |
27.76% |
1.58% |
-1.40% |
- |
21.52% |
5.67% |
| Profit (Net Income) Margin |
|
13.22% |
22.38% |
8.31% |
18.30% |
10.51% |
22.32% |
1.09% |
-1.62% |
- |
16.89% |
4.39% |
| Tax Burden Percent |
|
85.38% |
75.26% |
76.95% |
79.23% |
83.61% |
80.41% |
69.07% |
115.43% |
- |
78.48% |
77.32% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
| Effective Tax Rate |
|
14.62% |
24.74% |
23.05% |
20.77% |
16.39% |
19.59% |
30.93% |
0.00% |
- |
21.52% |
22.68% |
| Return on Invested Capital (ROIC) |
|
6.71% |
12.36% |
0.00% |
9.94% |
0.00% |
13.96% |
1.28% |
-0.55% |
- |
10.85% |
2.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.71% |
12.36% |
0.00% |
9.94% |
0.00% |
13.96% |
1.28% |
-0.69% |
- |
10.85% |
2.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
11.44% |
16.66% |
0.00% |
12.80% |
0.00% |
15.28% |
1.41% |
-0.96% |
- |
14.24% |
3.74% |
| Return on Equity (ROE) |
|
18.14% |
29.02% |
0.00% |
22.74% |
0.00% |
29.24% |
2.69% |
-1.51% |
- |
25.08% |
6.57% |
| Cash Return on Invested Capital (CROIC) |
|
15.14% |
14.45% |
0.00% |
13.98% |
0.00% |
13.95% |
-181.96% |
3.12% |
- |
-2.17% |
0.40% |
| Operating Return on Assets (OROA) |
|
6.97% |
14.36% |
0.00% |
11.02% |
0.00% |
15.17% |
0.81% |
-0.70% |
- |
12.21% |
3.19% |
| Return on Assets (ROA) |
|
5.95% |
10.81% |
0.00% |
8.73% |
0.00% |
12.20% |
0.56% |
-0.80% |
- |
9.58% |
2.47% |
| Return on Common Equity (ROCE) |
|
18.14% |
29.02% |
0.00% |
22.74% |
0.00% |
29.24% |
2.69% |
-1.51% |
- |
25.08% |
6.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.44% |
0.00% |
0.00% |
20.07% |
0.00% |
0.00% |
18.96% |
15.61% |
- |
0.00% |
10.80% |
| Net Operating Profit after Tax (NOPAT) |
|
17 |
35 |
9.95 |
22 |
13 |
44 |
1.34 |
-1.18 |
- |
36 |
6.11 |
| NOPAT Margin |
|
13.22% |
22.38% |
8.31% |
18.30% |
10.51% |
22.32% |
1.09% |
-0.98% |
- |
16.89% |
4.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
- |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
44.19% |
41.70% |
42.42% |
30.52% |
45.40% |
27.99% |
48.73% |
51.60% |
- |
32.57% |
46.68% |
| Operating Expenses to Revenue |
|
52.28% |
50.59% |
51.28% |
38.33% |
52.79% |
55.40% |
57.29% |
59.91% |
- |
61.26% |
62.89% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
46 |
13 |
28 |
16 |
54 |
1.95 |
-1.69 |
- |
46 |
7.90 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
26 |
53 |
19 |
34 |
17 |
61 |
8.07 |
4.15 |
- |
53 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.00 |
2.08 |
0.00 |
1.65 |
1.51 |
1.66 |
2.05 |
2.52 |
- |
1.90 |
2.87 |
| Price to Tangible Book Value (P/TBV) |
|
2.10 |
2.17 |
0.00 |
1.72 |
1.57 |
1.72 |
2.12 |
2.61 |
- |
1.96 |
2.96 |
| Price to Revenue (P/Rev) |
|
1.54 |
1.68 |
1.40 |
1.34 |
0.00 |
1.29 |
1.67 |
1.76 |
- |
1.14 |
1.76 |
| Price to Earnings (P/E) |
|
12.14 |
11.40 |
9.29 |
8.24 |
0.00 |
8.15 |
10.80 |
16.14 |
- |
19.28 |
26.56 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Earnings Yield |
|
8.24% |
8.77% |
10.76% |
12.13% |
0.00% |
12.27% |
9.26% |
6.20% |
- |
5.19% |
3.77% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.40 |
1.48 |
0.00 |
1.29 |
1.21 |
1.32 |
1.49 |
1.57 |
- |
1.31 |
1.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.63 |
2.60 |
0.00 |
2.31 |
0.00 |
2.06 |
2.55 |
2.84 |
- |
2.09 |
2.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.69 |
10.82 |
0.00 |
8.88 |
0.00 |
8.55 |
10.66 |
15.61 |
- |
17.40 |
20.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.71 |
13.74 |
0.00 |
11.08 |
0.00 |
10.46 |
13.27 |
20.88 |
- |
27.07 |
31.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.69 |
17.66 |
0.00 |
14.15 |
0.00 |
13.05 |
16.51 |
26.13 |
- |
35.41 |
40.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.17 |
5.14 |
0.00 |
4.84 |
4.82 |
4.58 |
5.08 |
5.76 |
- |
4.72 |
5.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.82 |
9.94 |
0.00 |
8.96 |
0.00 |
9.25 |
0.00 |
50.99 |
- |
0.00 |
429.53 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.44 |
1.17 |
0.00 |
1.21 |
1.31 |
1.02 |
1.10 |
1.60 |
- |
1.67 |
1.58 |
| Long-Term Debt to Equity |
|
1.44 |
1.17 |
0.00 |
1.21 |
1.31 |
0.42 |
1.10 |
0.00 |
- |
0.00 |
0.00 |
| Financial Leverage |
|
1.71 |
1.35 |
0.00 |
1.29 |
1.37 |
1.09 |
1.10 |
1.39 |
- |
1.31 |
1.32 |
| Leverage Ratio |
|
3.05 |
2.68 |
0.00 |
2.60 |
2.67 |
2.40 |
2.39 |
2.70 |
- |
2.62 |
2.66 |
| Compound Leverage Factor |
|
3.05 |
2.68 |
0.00 |
2.60 |
2.67 |
2.40 |
2.39 |
2.70 |
- |
2.62 |
2.66 |
| Debt to Total Capital |
|
58.97% |
53.89% |
0.00% |
54.74% |
56.66% |
50.56% |
52.44% |
61.52% |
- |
62.59% |
61.26% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.69% |
0.00% |
61.52% |
- |
62.59% |
61.26% |
| Long-Term Debt to Total Capital |
|
58.97% |
53.89% |
0.00% |
54.74% |
56.66% |
20.87% |
52.44% |
0.00% |
- |
0.00% |
0.00% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
41.03% |
46.11% |
0.00% |
45.26% |
43.34% |
49.44% |
47.56% |
38.48% |
- |
37.41% |
38.74% |
| Debt to EBITDA |
|
5.36 |
3.93 |
0.00 |
3.78 |
0.00 |
3.28 |
3.75 |
6.12 |
- |
8.35 |
7.46 |
| Net Debt to EBITDA |
|
5.24 |
3.84 |
0.00 |
3.71 |
0.00 |
3.21 |
3.69 |
5.96 |
- |
7.93 |
7.10 |
| Long-Term Debt to EBITDA |
|
5.36 |
3.93 |
0.00 |
3.78 |
0.00 |
1.35 |
3.75 |
0.00 |
- |
0.00 |
0.00 |
| Debt to NOPAT |
|
8.74 |
6.41 |
0.00 |
6.03 |
0.00 |
5.01 |
5.81 |
10.24 |
- |
16.98 |
14.65 |
| Net Debt to NOPAT |
|
8.55 |
6.26 |
0.00 |
5.91 |
0.00 |
4.90 |
5.71 |
9.98 |
- |
16.13 |
13.93 |
| Long-Term Debt to NOPAT |
|
8.74 |
6.41 |
0.00 |
6.03 |
0.00 |
2.07 |
5.81 |
0.00 |
- |
0.00 |
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% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
107 |
95 |
925 |
71 |
17 |
80 |
-898 |
-29 |
- |
-18 |
-29 |
| Operating Cash Flow to CapEx |
|
5,017.76% |
5,696.54% |
5,250.31% |
6,081.01% |
0.00% |
11,987.89% |
10,403.42% |
6,504.11% |
- |
9,054.62% |
6,226.39% |
| Free Cash Flow to Firm to Interest Expense |
|
9.14 |
6.65 |
94.72 |
6.76 |
1.54 |
0.00 |
-93.28 |
-2.02 |
- |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
5.04 |
5.89 |
4.96 |
5.14 |
0.00 |
0.00 |
6.04 |
3.39 |
- |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.94 |
5.79 |
4.86 |
5.06 |
0.00 |
0.00 |
5.98 |
3.34 |
- |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.45 |
0.48 |
0.00 |
0.48 |
0.00 |
0.55 |
0.51 |
0.50 |
- |
0.57 |
0.56 |
| Fixed Asset Turnover |
|
22.12 |
22.42 |
0.00 |
22.79 |
0.00 |
26.45 |
27.44 |
26.28 |
- |
31.46 |
32.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
992 |
920 |
0.00 |
922 |
988 |
884 |
900 |
950 |
- |
938 |
935 |
| Invested Capital Turnover |
|
0.51 |
0.55 |
0.00 |
0.54 |
0.00 |
0.63 |
1.17 |
0.56 |
- |
0.64 |
0.64 |
| Increase / (Decrease) in Invested Capital |
|
-90 |
-60 |
-915 |
-49 |
-4.00 |
-37 |
900 |
28 |
- |
54 |
35 |
| Enterprise Value (EV) |
|
1,385 |
1,366 |
0.00 |
1,186 |
1,191 |
1,164 |
1,340 |
1,491 |
- |
1,225 |
1,583 |
| Market Capitalization |
|
813 |
882 |
722 |
691 |
646 |
727 |
876 |
921 |
- |
667 |
1,039 |
| Book Value per Share |
|
$65.39 |
$69.80 |
$0.00 |
$71.31 |
$74.47 |
$76.04 |
$80.62 |
$67.14 |
- |
$71.10 |
$80.62 |
| Tangible Book Value per Share |
|
$62.26 |
$66.77 |
$0.00 |
$68.49 |
$71.74 |
$73.47 |
$77.99 |
$64.73 |
- |
$68.75 |
$78.22 |
| Total Capital |
|
992 |
920 |
0.00 |
922 |
988 |
884 |
900 |
950 |
- |
938 |
935 |
| Total Debt |
|
585 |
496 |
0.00 |
505 |
560 |
447 |
472 |
585 |
- |
587 |
573 |
| Total Long-Term Debt |
|
585 |
496 |
0.00 |
505 |
560 |
184 |
472 |
0.00 |
- |
0.00 |
0.00 |
| Net Debt |
|
572 |
484 |
0.00 |
495 |
544 |
437 |
464 |
570 |
- |
558 |
545 |
| Capital Expenditures (CapEx) |
|
1.17 |
1.47 |
0.92 |
0.88 |
0.00 |
0.76 |
0.56 |
0.75 |
- |
1.04 |
1.03 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.77 |
- |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
585 |
496 |
0.00 |
505 |
560 |
447 |
472 |
585 |
- |
587 |
573 |
| Total Depreciation and Amortization (D&A) |
|
6.77 |
7.05 |
6.35 |
6.40 |
0.94 |
6.14 |
6.12 |
5.83 |
- |
6.62 |
6.87 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.89 |
$5.96 |
$0.00 |
$4.05 |
$2.46 |
$8.12 |
$0.26 |
($0.38) |
($0.19) |
$7.31 |
$1.36 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.77M |
5.75M |
0.00 |
5.47M |
5.44M |
5.43M |
5.22M |
5.09M |
4.76M |
4.94M |
4.49M |
| Adjusted Diluted Earnings per Share |
|
$2.84 |
$5.85 |
$0.00 |
$3.99 |
$2.45 |
$7.98 |
$0.25 |
($0.38) |
($0.19) |
$7.20 |
$1.33 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.86M |
5.86M |
0.00 |
5.55M |
5.46M |
5.51M |
5.29M |
5.09M |
4.76M |
5.03M |
4.58M |
| 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 |
|
6.08M |
5.84M |
0.00 |
5.75M |
5.75M |
5.31M |
5.45M |
5.04M |
4.94M |
4.64M |
4.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
35 |
9.95 |
22 |
13 |
44 |
1.34 |
-1.18 |
- |
36 |
6.11 |
| Normalized NOPAT Margin |
|
13.22% |
22.38% |
8.31% |
18.30% |
10.51% |
22.32% |
1.09% |
-0.98% |
- |
16.89% |
4.39% |
| Pre Tax Income Margin |
|
15.48% |
29.74% |
10.79% |
23.09% |
12.57% |
27.76% |
1.58% |
-1.40% |
- |
21.52% |
5.67% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.67 |
3.24 |
1.32 |
2.67 |
1.42 |
0.00 |
0.20 |
-0.12 |
- |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.43 |
2.44 |
1.02 |
2.12 |
1.19 |
0.00 |
0.14 |
-0.08 |
- |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
1.57 |
3.13 |
1.23 |
2.59 |
0.00 |
0.00 |
0.14 |
-0.17 |
- |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.33 |
2.33 |
0.92 |
2.03 |
0.00 |
0.00 |
0.08 |
-0.13 |
- |
0.00 |
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% |
| Augmented Payout Ratio |
|
25.84% |
46.81% |
60.90% |
68.44% |
0.00% |
60.73% |
69.04% |
197.41% |
- |
382.88% |
310.98% |
Key Financial Trends
World Acceptance’s latest quarter showed a meaningful earnings recovery, although credit costs, leverage and balance-sheet presentation remain important risks for investors. For Q1 fiscal 2027, revenue increased to $139.2 million from $132.8 million in the restated Q1 fiscal 2026, while net income rose to $6.1 million from $1.6 million. Basic EPS improved to $1.36 from $0.30.
The improvement was driven by lower credit-loss provisions and continued growth in interest income. However, earnings remain well below the stronger quarters reported in fiscal 2025 and Q4 fiscal 2026, when net income reached $43.8 million and $36.1 million, respectively. The data also includes restated and calculated historical statements, so some period-to-period comparisons should be interpreted cautiously.
- Earnings rebounded sharply: Q1 fiscal 2027 net income increased approximately 286% year over year, although it remained below the $36.1 million reported in the prior quarter.
- Revenue continued to grow: Total revenue rose about 4.8% year over year to $139.2 million, supported by loan interest income of $121.5 million.
- Credit-loss provisions improved: The provision for credit losses declined to $43.8 million from $50.5 million in the comparable quarter and $51.4 million in Q3 fiscal 2026.
- Operating cash flow remained strong: Cash flow from operations increased to $64.4 million from $58.2 million in Q1 fiscal 2026, providing internal funding for investments and debt service.
- Share count has generally declined: Basic weighted-average shares fell to 4.5 million from 5.2 million in Q1 fiscal 2026, reflecting the impact of ongoing share repurchases and potentially supporting per-share results over time.
- Investment activity is highly active: The company purchased $321.7 million of investment securities and sold or matured $271.7 million during the quarter. This produced a $51.0 million investing cash outflow, but the transactions appear to represent portfolio turnover rather than a simple increase in long-term capital spending.
- Cash balances are difficult to assess in isolation: Cash and due from banks totaled $10.4 million, while restricted cash added $17.6 million. Combined cash and restricted cash of roughly $28.0 million was below the $42.2 million reported at Q3 fiscal 2026 but above the $8.1 million of unrestricted cash at Q1 fiscal 2026.
- Credit costs remain elevated: The provision for credit losses still consumed approximately 31% of revenue in the latest quarter. Sustained increases in delinquencies or charge-offs could quickly pressure profitability.
- Operating expenses increased: Non-interest expense rose to $87.6 million from $80.0 million year over year. Salaries and employee benefits increased to $50.8 million, limiting the benefit of higher revenue and lower provisions.
- Leverage and equity require monitoring: Short-term debt stood at $572.8 million against total equity of $362.2 million. Total equity has also fallen substantially from $427.9 million at Q1 fiscal 2026, while debt has shifted between short- and long-term classifications across reported periods.
Overall, the latest statements point to an improving earnings trend from the losses recorded in Q2 and Q3 fiscal 2026, but not yet a return to the company’s stronger fiscal 2025 performance. Investors should focus on whether credit-loss provisions continue to decline, whether operating expenses stabilize and whether World Acceptance can reduce its reliance on debt financing without weakening loan growth.
09/07/26 04:49 PM ETAI Generated. May Contain Errors.