| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6153
(Primary Standard Industrial
Classification Code Number) |
| |
33-1923926
(I.R.S. Employer
Identification Number) |
|
| |
Marc D. Jaffe
Erika Weinberg Sandy Kugbei Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 (212) 906-1200 |
| |
Matthew Pfohl
Chief Administrative Officer and General Counsel Jefferson Capital, Inc. 600 South Highway 169, Suite 1575 Minneapolis, Minnesota 55426 (320) 229-8505 |
| |
Alexander D. Lynch
Michael Stein Weil, Gotshal & Manges LLP 767 Fifth Avenue New York, New York 10153 (212) 310-8000 |
|
| | Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☐ | |
| | | | | | | | Emerging growth company | | | ☒ | |
|
Table of Contents
|
| | |||||
| | | |
PAGE
|
| |||
| | | | | 1 | | | |
| | | | | 32 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 59 | | | |
| | | | | 107 | | | |
| | | | | 143 | | | |
| | | | | 149 | | | |
| | | | | 160 | | | |
| | | | | 163 | | | |
| | | | | 165 | | | |
| | | | | 171 | | | |
| | | | | 173 | | | |
| | | | | 177 | | | |
| | | | | 181 | | | |
| | | | | 191 | | | |
| | | | | 192 | | | |
| | | | | 193 | | | |
| | | | | F-1 | | | |
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Balances |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
2024
Balances |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
Balances
|
| |
Charge-Offs
|
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Auto loans(1)
|
| | | $ | 1,331.0 | | | | | | 2.9% | | | | | $ | 39.2 | | | | | $ | 1,655.0 | | | | | | 2.8% | | | | | $ | 46.0 | | | | | | 24.3% | | | | | | 17.4% | | |
|
Non-prime
|
| | | | 399.8 | | | | | | 8.4% | | | | | | 33.5 | | | | | | 429.9 | | | | | | 8.9% | | | | | | 38.2 | | | | | | 7.5% | | | | | | 14.0% | | |
|
Prime
|
| | | | 931.2 | | | | | | 0.6% | | | | | | 5.7 | | | | | | 1,225.1 | | | | | | 0.6% | | | | | | 7.8 | | | | | | 31.6% | | | | | | 37.1% | | |
|
Personal loans(2)
|
| | | | 432.0 | | | | | | 3.3% | | | | | | 14.3 | | | | | | 554.0 | | | | | | 4.4% | | | | | | 24.5 | | | | | | 28.2% | | | | | | 71.4% | | |
|
Non-prime
|
| | | | 155.5 | | | | | | 7.6% | | | | | | 11.8 | | | | | | 188.4 | | | | | | 10.8% | | | | | | 20.3 | | | | | | 21.1% | | | | | | 71.6% | | |
|
Prime
|
| | | | 276.5 | | | | | | 0.9% | | | | | | 2.5 | | | | | | 365.6 | | | | | | 1.2% | | | | | | 4.2 | | | | | | 32.2% | | | | | | 70.4% | | |
|
Telecom and utilities(3)
|
| | | | 37.6 | | | | | | 9.5% | | | | | | 3.6 | | | | | | 58.4 | | | | | | 8.5% | | | | | | 5.0 | | | | | | 55.4% | | | | | | 39.6% | | |
|
Student loans(4)
|
| | | | 1,508.0 | | | | | | 0.5% | | | | | | 8.0 | | | | | | 1,615.0 | | | | | | 1.0% | | | | | | 16.9 | | | | | | 7.1% | | | | | | 112.0% | | |
|
Credit cards(5)
|
| | | | 927.0 | | | | | | 5.5% | | | | | | 50.6 | | | | | | 1,211.0 | | | | | | 6.2% | | | | | | 75.4 | | | | | | 30.6% | | | | | | 48.9% | | |
|
Non-prime
|
| | | | 188.9 | | | | | | 12.6% | | | | | | 23.7 | | | | | | 170.8 | | | | | | 15.6% | | | | | | 26.6 | | | | | | (9.6)% | | | | | | 12.4% | | |
|
Prime
|
| | | | 738.1 | | | | | | 3.7% | | | | | | 26.9 | | | | | | 1,040.2 | | | | | | 4.7% | | | | | | 48.8 | | | | | | 40.9% | | | | | | 81.1% | | |
|
Total United
States |
| | | $ | 4,235.6 | | | | | | 2.7% | | | | | $ | 115.7 | | | | | $ | 5,093.4 | | | | | | 3.3% | | | | | $ | 167.8 | | | | | | 20.3% | | | | | | 45.1% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019 – 2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of TAM
|
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Auto loans
|
| | | $ | 1.3 | | | | | | 3.4% | | | | | $ | 1.0 | | | | | | 2.1% | | | | | | (28.1)% | | | | | | (1.3)% | | |
|
Personal loans(1)
|
| | | | 0.7 | | | | | | 5.1% | | | | | | 2.8 | | | | | | 11.3% | | | | | | 283.1% | | | | | | 6.2% | | |
|
Telecom and utilities
|
| | | | 0.8 | | | | | | 21.9% | | | | | | 1.2 | | | | | | 24.4% | | | | | | 55.2% | | | | | | 2.5% | | |
|
Student loans
|
| | | | 0.0 | | | | | | 0.2% | | | | | | 0.0 | | | | | | 0.0% | | | | | | NM | | | | | | (0.2)% | | |
|
Credit cards
|
| | | | 0.5 | | | | | | 0.9% | | | | | | 1.9 | | | | | | 2.6% | | | | | | 331.3% | | | | | | 1.7% | | |
|
Total United States
|
| | | $ | 3.3 | | | | | | 2.9% | | | | | $ | 6.9 | | | | | | 4.1% | | | | | | 108.9% | | | | | | 1.2% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Balances |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
2024
Balances |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
Face
Value |
| |
Charge-Offs
|
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Auto loans(1)(2)
|
| | | $ | 62.9 | | | | | | 0.8% | | | | | $ | 0.5 | | | | | $ | 72.2 | | | | | | 0.8% | | | | | $ | 0.6 | | | | | | 14.8% | | | | | | 11.8% | | |
|
Personal loans(1)(2)
|
| | | | 29.6 | | | | | | 1.2% | | | | | | 0.4 | | | | | | 39.0 | | | | | | 1.6% | | | | | | 0.6 | | | | | | 31.8% | | | | | | 76.2% | | |
|
Telecom and utilities(3)
|
| | | | 4.3 | | | | | | 10.0% | | | | | | 0.4 | | | | | | 9.1 | | | | | | 6.8% | | | | | | 0.6 | | | | | | 111.3% | | | | | | 45.3% | | |
|
Credit cards(1)(2)
|
| | | | 62.5 | | | | | | 1.0% | | | | | | 0.6 | | | | | | 79.1 | | | | | | 1.1% | | | | | | 0.9 | | | | | | 26.5% | | | | | | 43.1% | | |
| Insolvencies(4) | | | | | NA | | | | | | NA | | | | | | 2.0 | | | | | | NA | | | | | | NA | | | | | | 2.4 | | | | | | NA | | | | | | 18.4% | | |
|
Total Canada(5)
|
| | | $ | 159.3 | | | | | | 1.2% | | | | | $ | 3.9 | | | | | $ | 199.4 | | | | | | 1.3% | | | | | $ | 5.1 | | | | | | 25.2% | | | | | | 29.4% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019 – 2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of TAM
|
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Auto loans
|
| | | $ | — | | | | | | —% | | | | | $ | 0.2 | | | | | | 29.2% | | | | | | NM | | | | | | 29.2% | | |
|
Personal loans
|
| | | | — | | | | | | —% | | | | | | 0.1 | | | | | | 14.3% | | | | | | NM | | | | | | 14.3% | | |
|
Telecom and utilities
|
| | | | — | | | | | | —% | | | | | | 0.0 | | | | | | 0.7% | | | | | | NM | | | | | | 0.7% | | |
|
Credit cards
|
| | | | — | | | | | | —% | | | | | | 0.5 | | | | | | 61.5% | | | | | | NM | | | | | | 61.5% | | |
|
Insolvencies
|
| | | | — | | | | | | —% | | | | | | 0.5 | | | | | | 18.9% | | | | | | NM | | | | | | 18.9% | | |
|
Total Canada
|
| | | $ | — | | | | | | —% | | | | | $ | 1.3 | | | | | | 24.6% | | | | | | NM | | | | | | 24.6% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Face Value |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
2024
Face Value |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
Face Value
|
| |
Charge-Offs
|
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Consumer loans(1)
|
| | | $ | 197.2 | | | | | | 1.1% | | | | | $ | 2.1 | | | | | $ | 209.6 | | | | | | 0.4% | | | | | $ | 0.7 | | | | | | 6.3% | | | | | | (64.7)% | | |
|
Telecom and utilities(2)(3)(4)
|
| | | | — | | | | | | —% | | | | | | 1.6 | | | | | | — | | | | | | —% | | | | | | 4.5 | | | | | | — | | | | | | 189.0% | | |
|
Credit cards(1)
|
| | | | 93.6 | | | | | | 2.3% | | | | | | 2.1 | | | | | | 93.1 | | | | | | 1.7% | | | | | | 1.6 | | | | | | (0.6)% | | | | | | (27.9)% | | |
|
Total United Kingdom
|
| | | $ | 290.8 | | | | | | 2.0% | | | | | $ | 5.8 | | | | | $ | 302.7 | | | | | | 2.2% | | | | | $ | 6.8 | | | | | | 4.1% | | | | | | 17.5% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019 – 2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of TAM
|
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Consumer loans
|
| | | $ | 0.0 | | | | | | 0.9% | | | | | $ | 0.1 | | | | | | 9.4% | | | | | | 250.5% | | | | | | 8.5% | | |
|
Telecom and utilities
|
| | | | 0.1 | | | | | | 6.7% | | | | | | 0.2 | | | | | | 4.3% | | | | | | 86.0% | | | | | | (2.4)% | | |
|
Credit cards
|
| | | | — | | | | | | —% | | | | | | 0.0 | | | | | | 0.3% | | | | | | NM | | | | | | 0.3% | | |
|
Total United Kingdom
|
| | | $ | 0.1 | | | | | | 2.1% | | | | | $ | 0.3 | | | | | | 3.9% | | | | | | 115.4% | | | | | | 1.8% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Face Value |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
2024
Face Value |
| |
Charge-Off
Ratio |
| |
Market
Charge-Offs |
| |
Face Value
|
| |
Charge-Offs
|
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Total Colombia(1)(2)
|
| | | $ | 37.7 | | | | | | 4.7% | | | | | $ | 1.8 | | | | | $ | 48.5 | | | | | | 6.9% | | | | | $ | 3.4 | | | | | | 28.6% | | | | | | 88.1% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019 – 2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of TAM
|
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Total Colombia
|
| | | $ | — | | | | | | —% | | | | | $ | 0.8 | | | | | | 24.5% | | | | | | NM | | | | | | 24.5% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(in millions, except share and per share data)
|
| |||||||||||||||||||||||||||
| Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total portfolio revenue
|
| | | $ | 422.4 | | | | | $ | 286.9 | | | | | $ | 395.9 | | | | | $ | 293.6 | | | | | $ | 235.5 | | |
|
Credit card revenue
|
| | | | 5.5 | | | | | | 6.4 | | | | | | 8.3 | | | | | | 8.8 | | | | | | 9.6 | | |
|
Servicing revenue
|
| | | | 30.6 | | | | | | 21.1 | | | | | | 29.1 | | | | | | 20.7 | | | | | | 23.2 | | |
|
Total revenues
|
| | | $ | 458.5 | | | | | $ | 314.4 | | | | | $ | 433.3 | | | | | $ | 323.1 | | | | | $ | 268.3 | | |
|
Provision for credit losses
|
| | | $ | 1.7 | | | | | $ | 2.6 | | | | | $ | 3.5 | | | | | $ | 3.5 | | | | | $ | 3.4 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | $ | 43.6 | | | | | $ | 36.0 | | | | | $ | 48.1 | | | | | $ | 36.5 | | | | | $ | 33.6 | | |
|
Servicing expenses
|
| | | | 133.9 | | | | | | 95.9 | | | | | | 130.9 | | | | | | 101.7 | | | | | | 88.3 | | |
|
Depreciation and amortization
|
| | | | 4.2 | | | | | | 1.7 | | | | | | 2.6 | | | | | | 2.4 | | | | | | 2.6 | | |
|
Professional fees
|
| | | | 15.4 | | | | | | 5.9 | | | | | | 11.4 | | | | | | 6.8 | | | | | | 6.4 | | |
|
Canaccede exit consideration
|
| | | | 1.1 | | | | | | — | | | | | | 7.7 | | | | | | — | | | | | | — | | |
|
Other selling, general and administrative
|
| | | | 12.7 | | | | | | 5.8 | | | | | | 8.8 | | | | | | 8.1 | | | | | | 7.7 | | |
|
Total operating expenses
|
| | | $ | 210.9 | | | | | $ | 145.3 | | | | | $ | 209.5 | | | | | $ | 155.5 | | | | | $ | 138.6 | | |
|
Net operating income
|
| | | $ | 245.9 | | | | | $ | 166.5 | | | | | $ | 220.3 | | | | | $ | 164.1 | | | | | $ | 126.3 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (77.2) | | | | | | (55.2) | | | | | | (77.2) | | | | | | (48.1) | | | | | | (29.3) | | |
|
Foreign exchange and other income (expense)
|
| | | | 5.6 | | | | | | (3.2) | | | | | | (5.5) | | | | | | 4.6 | | | | | | (0.9) | | |
|
Total other income (expense)
|
| | | $ | (71.6) | | | | | $ | (58.4) | | | | | $ | (82.7) | | | | | $ | (43.5) | | | | | $ | (30.2) | | |
|
Income before income taxes
|
| | | $ | 174.3 | | | | | $ | 108.1 | | | | | $ | 137.6 | | | | | $ | 120.6 | | | | | $ | 96.1 | | |
|
Provision for income taxes
|
| | | | (24.1) | | | | | | (6.2) | | | | | | (8.7) | | | | | | (9.1) | | | | | | (8.3) | | |
|
Net income
|
| | | $ | 150.2 | | | | | $ | 101.9 | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 87.8 | | |
| Per Unit/Share Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income attributable to common stockholders(2)
|
| | | | 135.4 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income per share attributable to common stockholders, basic and diluted(3)(4)
|
| | | | 6.60 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average common shares outstanding used to compute net income per
share attributable to common stockholders (in thousands), basic and diluted(5) |
| | | | 20,493 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
NINE MONTHS
ENDED SEPTEMBER, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||
| Consolidated Statements of Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by operating activities
|
| | | $ | 193.6 | | | | | $ | 90.9 | | | | | $ | 168.2 | | | | | $ | 120.2 | | | | | $ | 96.2 | | |
|
Net cash provided by (used in) investing activities
|
| | | | (121.5) | | | | | | (243.8) | | | | | | (542.4) | | | | | | (403.4) | | | | | | (139.3) | | |
|
Net cash provided by financing activities
|
| | | | (59.0) | | | | | | 153.3 | | | | | | 388.8 | | | | | | 289.9 | | | | | | 28.6 | | |
|
Exchange rate effects on cash balances held in foreign currencies
|
| | | | (5.3) | | | | | | 0.5 | | | | | | 3.0 | | | | | | (1.2) | | | | | | (0.7) | | |
| | | |
As Of
SEPTEMBER 30, |
| |
As of December 31,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||
| Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents and restricted cash
|
| | | $ | 46.1 | | | | | $ | 38.2 | | | | | $ | 20.6 | | | | | $ | 15.2 | | |
|
Investments in receivables, net
|
| | | | 1,640.8 | | | | | | 1,497.7 | | | | | | 984.5 | | | | | | 580.0 | | |
|
Total assets
|
| | | | 1,802.9 | | | | | | 1,654.3 | | | | | | 1,115.4 | | | | | | 691.7 | | |
|
Notes payable, net
|
| | | | 1,182.6 | | | | | | 1,194.7 | | | | | | 770.9 | | | | | | 445.6 | | |
|
Total liabilities
|
| | | | 1,365.5 | | | | | | 1,271.8 | | | | | | 811.8 | | | | | | 476.9 | | |
|
Total equity
|
| | | | 437.4 | | | | | | 382.5 | | | | | | 303.6 | | | | | | 214.8 | | |
|
Noncontrolling interest
|
| | | | | | | | | | — | | | | | | — | | | | | | 0.4 | | |
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(in millions, except for ratio data)
|
| |||||||||||||||||||||||||||
| ERC(1) | | | | $ | 2,929.6 | | | | | $ | 2,306.8 | | | | | $ | 2,744.5 | | | | | $ | 1,924.1 | | | | | $ | 1,199.6 | | |
| Deployments(2) | | | | | 451.5 | | | | | | 365.2 | | | | | | 723.3 | | | | | | 530.9 | | | | | | 269.5 | | |
| Collections(3) | | | | | 753.4 | | | | | | 410.2 | | | | | | 584.6 | | | | | | 431.0 | | | | | | 382.4 | | |
|
Net debt(4)
|
| | | | 1,157.7 | | | | | | 943.8 | | | | | | 1,172.6 | | | | | | 766.9 | | | | | | 441.4 | | |
|
Net income
|
| | | | 150.2 | | | | | | 101.9 | | | | | | 128.9 | | | | | | 111.5 | | | | | | 87.8 | | |
|
Adjusted net income(5)
|
| | | | 180.8 | | | | | | 116.1 | | | | | | 162.3 | | | | | | 117.6 | | | | | | 97.6 | | |
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
($ in millions)
|
| |||||||||||||||||||||||||||
|
Total borrowings
|
| | | $ | 1,182.6 | | | | | $ | 948.0 | | | | | $ | 1,194.7 | | | | | $ | 770.9 | | | | | $ | 445.6 | | |
|
Unamortized debt issuance costs
|
| | | | 17.4 | | | | | | 14.1 | | | | | | 13.4 | | | | | | 10.4 | | | | | | 7.4 | | |
|
Unrestricted cash
|
| | | | (42.3) | | | | | | (18.3) | | | | | | (35.5) | | | | | | (14.4) | | | | | | (11.6) | | |
|
Net debt
|
| | | $ | 1,157.7 | | | | | $ | 943.8 | | | | | $ | 1,172.6 | | | | | $ | 766.9 | | | | | $ | 441.4 | | |
| | |||||||||||||||||||||||||||||||
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||
|
Net income
|
| | | $ | 150.2 | | | | | $ | 101.9 | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 87.8 | | |
|
Net income attributable to noncontrolling
interest |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.2) | | |
|
Foreign exchange and other income (expense)
|
| | | | (5.6) | | | | | | 3.2 | | | | | | 5.5 | | | | | | (4.6) | | | | | | 0.9 | | |
|
Provision for income tax
|
| | | | 24.1 | | | | | | 6.2 | | | | | | 8.7 | | | | | | 9.0 | | | | | | 8.3 | | |
|
Stock-based compensation
|
| | | | 0.8 | | | | | | 4.1 | | | | | | 4.5 | | | | | | 1.0 | | | | | | 0.7 | | |
|
Conn’s one-time items(a)
|
| | | | — | | | | | | — | | | | | | 4.3 | | | | | | — | | | | | | — | | |
|
Canaccede exit consideration
|
| | | | 1.1 | | | | | | — | | | | | | 7.7 | | | | | | — | | | | | | — | | |
|
Merger and acquisition and other one-time
expenses(b) |
| | | | 10.1 | | | | | | 0.7 | | | | | | 2.7 | | | | | | 0.7 | | | | | | 0.1 | | |
|
Adjusted net income
|
| | | $ | 180.8 | | | | | $ | 116.1 | | | | | $ | 162.3 | | | | | $ | 117.6 | | | | | $ | 97.6 | | |
| | |||||||||||||||||||||||||||||||
| | | |
As of SEPTEMBER 30, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
As
Adjusted(1)(2) |
| |
AS FURTHER
ADJUSTED(3) |
| |||||||||
| | | |
(in MILLIONS, except share and per
share amounts) |
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 42.3 | | | | | $ | | | | | $ | | | ||
| Debt: | | | | | | | | | | | | | | | | | | | |
|
Revolving Credit Facility
|
| | | $ | — | | | | | $ | | | | | $ | | | ||
|
2026 Notes
|
| | | | 300.0 | | | | | | | | | | | | | | |
|
2029 Notes
|
| | | | 400.0 | | | | | | | | | | | | | | |
|
2030 Notes
|
| | | | 500.0 | | | | | | | | | | | | | | |
|
Total debt
|
| | | $ | 1,242.3 | | | | | | | | | | | | | | |
| Member’s/stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Contribution by member
|
| | | | — | | | | | | — | | | | | | — | | |
|
Preferred stock, par value $0.0001 per share; no shares authorized, issued and outstanding, actual; 50,000,000 shares authorized, no shares issued or outstanding, as adjusted and as further adjusted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Common stock, par value $0.0001 per share; 58,290,473 shares
issued and outstanding, actual and as adjusted; shares issued and outstanding, as further adjusted(3) |
| | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | (60.7) | | | | | | | | | | |
|
(3)
|
| |
|
Retained earnings
|
| | | | 500.4 | | | | | | | | | | | | | | |
|
Accumulated other comprehensive income
|
| | | | (2.3) | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 437.4 | | | | | | | | | | | | | | |
|
Total capitalization
|
| | | $ | 1,679.7 | | | | | $ | | | | | $ | | | | |
| | |||||||||||||||||||
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | | |
($ in Millions)
|
| |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||||||||
|
United States
|
| | | $ | 2,158.8 | | | | | $ | 1,668.9 | | | | | $ | 489.9 | | | | | | 29.4% | | | | | $ | 2,114.0 | | | | | $ | 1,478.7 | | | | | $ | 635.3 | | | | | | 43.0% | | |
|
Canada
|
| | | | 362.5 | | | | | | 272.8 | | | | | | 89.7 | | | | | | 32.9% | | | | | | 266.1 | | | | | | 180.0 | | | | | | 86.1 | | | | | | 47.9% | | |
|
United Kingdom
|
| | | | 153.0 | | | | | | 153.6 | | | | | | (0.6) | | | | | | (0.4)% | | | | | | 151.8 | | | | | | 113.2 | | | | | | 38.7 | | | | | | 34.2% | | |
|
Latin America
|
| | | | 255.3 | | | | | | 211.5 | | | | | | 43.8 | | | | | | 20.7% | | | | | | 212.6 | | | | | | 152.2 | | | | | | 60.4 | | | | | | 39.7% | | |
|
Total ERC
|
| | | $ | 2,929.6 | | | | | $ | 2,306.8 | | | | | $ | 622.8 | | | | | | 27.0% | | | | | $ | 2,744.5 | | | | | $ | 1,924.1 | | | | | $ | 820.5 | | | | | | 42.6% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
THREE MONTHS
ENDED SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
United States
|
| | | $ | 107.2 | | | | | $ | 75.8 | | | | | $ | 31.4 | | | | | | 41.4% | | |
|
Canada
|
| | | | 30.8 | | | | | | 30.2 | | | | | | 0.6 | | | | | | 2.0% | | |
|
United Kingdom
|
| | | | 4.1 | | | | | | 4.7 | | | | | | (0.6) | | | | | | (12.8)% | | |
|
Latin America
|
| | | | 8.9 | | | | | | 12.7 | | | | | | (3.8) | | | | | | (29.9)% | | |
|
Total Purchases
|
| | | $ | 151.0 | | | | | $ | 123.4 | | | | | $ | 27.5 | | | | | | 22.3% | | |
| | |||||||||||||||||||||||||
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
United States
|
| | | $ | 307.4 | | | | | $ | 231.0 | | | | | $ | 76.4 | | | | | | 33.1% | | |
|
Canada
|
| | | | 109.4 | | | | | | 74.8 | | | | | | 34.6 | | | | | | 46.2% | | |
|
United Kingdom
|
| | | | 10.7 | | | | | | 22.5 | | | | | | (11.8) | | | | | | (52.5)% | | |
|
Latin America
|
| | | | 24.0 | | | | | | 36.8 | | | | | | (12.8) | | | | | | (34.9)% | | |
|
Total Purchases
|
| | | $ | 451.5 | | | | | $ | 365.2 | | | | | $ | 86.3 | | | | | | 23.6% | | |
| | |||||||||||||||||||||||||
| | | |
YEAR ENDED
DeCEMBER 31, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
United States
|
| | | $ | 552.7 | | | | | $ | 404.3 | | | | | $ | 148.4 | | | | | | 36.7% | | |
|
Canada
|
| | | | 95.4 | | | | | | 57.2 | | | | | | 38.2 | | | | | | 66.8% | | |
|
United Kingdom
|
| | | | 29.4 | | | | | | 26.7 | | | | | | 2.7 | | | | | | 10.1% | | |
|
Latin America
|
| | | | 45.8 | | | | | | 42.7 | | | | | | 3.1 | | | | | | 7.3% | | |
|
Total Purchases
|
| | | $ | 723.3 | | | | | $ | 530.9 | | | | | $ | 192.4 | | | | | | 36.2% | | |
| | |||||||||||||||||||||||||
| | | |
THREE MONTHS
ENDED SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
United States
|
| | | $ | 182.9 | | | | | $ | 99.6 | | | | | $ | 83.3 | | | | | | 83.6% | | |
|
Canada
|
| | | | 29.0 | | | | | | 23.3 | | | | | | 5.7 | | | | | | 24.5% | | |
|
United Kingdom
|
| | | | 11.1 | | | | | | 10.6 | | | | | | 0.5 | | | | | | 4.7% | | |
|
Latin America
|
| | | | 13.9 | | | | | | 11.6 | | | | | | 2.3 | | | | | | 19.8% | | |
|
Total Collections
|
| | | $ | 236.8 | | | | | $ | 145.1 | | | | | $ | 91.7 | | | | | | 63.2% | | |
| | |||||||||||||||||||||||||
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
($ IN MILLIONS)
|
| |||||||||||||||||||||
|
United States
|
| | | $ | 599.6 | | | | | $ | 288.5 | | | | | $ | 311.1 | | | | | | 107.8% | | |
|
Canada
|
| | | | 85.5 | | | | | | 64.1 | | | | | | 21.4 | | | | | | 33.4% | | |
|
United Kingdom
|
| | | | 32.0 | | | | | | 29.2 | | | | | | 2.8 | | | | | | 9.6% | | |
|
Latin America
|
| | | | 36.3 | | | | | | 28.4 | | | | | | 7.9 | | | | | | 27.8% | | |
|
Total Collections
|
| | | $ | 753.4 | | | | | $ | 410.2 | | | | | $ | 343.2 | | | | | | 83.7% | | |
| | |||||||||||||||||||||||||
| | | |
YEAR ENDED
DeCEMBER 31, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
United States
|
| | | $ | 420.3 | | | | | $ | 284.6 | | | | | $ | 135.7 | | | | | | 47.7% | | |
|
Canada
|
| | | | 85.9 | | | | | | 82.2 | | | | | | 3.7 | | | | | | 4.5% | | |
|
United Kingdom
|
| | | | 39.4 | | | | | | 32.3 | | | | | | 7.1 | | | | | | 22.0% | | |
|
Latin America
|
| | | | 39.0 | | | | | | 31.9 | | | | | | 7.1 | | | | | | 22.3% | | |
|
Total Collections
|
| | | $ | 584.6 | | | | | $ | 431.0 | | | | | $ | 153.6 | | | | | | 35.6% | | |
| | |||||||||||||||||||||||||
| | | |
THREE MONTHS
ENDED SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
Net income
|
| | | $ | 38.4 | | | | | $ | 36.9 | | | | | $ | 1.5 | | | | | | 4.0% | | |
|
Foreign exchange and other income (expense)
|
| | | | (1.9) | | | | | | 0.4 | | | | | | (2.4) | | | | | | (541.8)% | | |
|
Stock-based compensation
|
| | | | 8.8 | | | | | | 2.2 | | | | | | 6.6 | | | | | | 303.7% | | |
|
Canaccede exit consideration
|
| | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | — | | |
|
Merger and acquisition and other one-time expenses(2)
|
| | | | 2.4 | | | | | | 0.2 | | | | | | 2.2 | | | | | | 1,046.1% | | |
|
Adjusted net income
|
| | | $ | 47.7 | | | | | $ | 39.7 | | | | | $ | 8.0 | | | | | | 20.1% | | |
| | |||||||||||||||||||||||||
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
($ IN MILLIONS)
|
| |||||||||||||||||||||
|
Net income
|
| | | $ | 150.2 | | | | | $ | 101.9 | | | | | $ | 48.3 | | | | | | 47.4% | | |
|
Foreign exchange and other income (expense)
|
| | | | (5.6) | | | | | | 3.2 | | | | | | (8.7) | | | | | | (274.9)% | | |
|
Provision for income tax
|
| | | | 24.1 | | | | | | 6.2 | | | | | | 17.9 | | | | | | 288.8% | | |
|
Stock-based compensation
|
| | | | 0.8 | | | | | | 4.1 | | | | | | (3.2) | | | | | | (79.3)% | | |
|
Canaccede exit consideration
|
| | | | 1.1 | | | | | | — | | | | | | 1.1 | | | | | | — | | |
|
Merger and acquisition and other one-time expenses(2)
|
| | | | 10.1 | | | | | | 0.7 | | | | | | 9.4 | | | | | | 1,284.3% | | |
|
Adjusted net income
|
| | | $ | 180.8 | | | | | $ | 116.1 | | | | | $ | 64.6 | | | | | | 55.7% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
Net income
|
| | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 17.4 | | | | | | 15.6% | | |
|
Foreign exchange and other income
(expense) |
| | | | 5.5 | | | | | | (4.6) | | | | | | 10.1 | | | | | | (219.6)% | | |
|
Provision for income tax
|
| | | | 8.7 | | | | | | 9.0 | | | | | | (0.3) | | | | | | (3.3)% | | |
|
Stock-based compensation
|
| | | | 4.5 | | | | | | 1.0 | | | | | | 3.5 | | | | | | 350.0% | | |
|
Conn’s one-time items(1)
|
| | | | 4.3 | | | | | | — | | | | | | 4.3 | | | | | | NA | | |
|
Canaccede exit consideration
|
| | | | 7.7 | | | | | | — | | | | | | 7.7 | | | | | | NA | | |
|
Merger and acquisition and other one-time expenses(2)
|
| | | | 2.7 | | | | | | 0.7 | | | | | | 2.0 | | | | | | 285.7% | | |
|
Adjusted net income
|
| | | $ | 162.3 | | | | | $ | 117.6 | | | | | $ | 44.7 | | | | | | 38.0% | | |
| | |||||||||||||||||||||||||
| | | |
THREE MONTHS
ENDED SEPTEMBER 30, 2025 |
| |||
| | | |
($ IN MILLIONS)
|
| |||
| | | | |||||
|
Net income
|
| | | | 38.4 | | |
|
Foreign exchange and other income (expense)
|
| | | | (1.9) | | |
|
Stock-based compensation
|
| | | | 8.8 | | |
|
Canaccede exit consideration
|
| | | | 0.1 | | |
|
Merger and acquisition and other one-time expenses(1)
|
| | | | 2.4 | | |
|
Adjusted net income
|
| | | $ | 47.7 | | |
| | | |
(SHARE COUNT IN MILLIONS)
|
| |||
|
Weighted average shares outstanding (diluted)
|
| | | | 58.3 | | |
|
Expected vesting of non-vested restricted stock
|
| | | | 6.4 | | |
|
Adjusted weighted average shares outstanding (diluted)
|
| | | | 64.7 | | |
|
Adjusted EPS
|
| | | $ | 0.74 | | |
| | |||||||
| | | |
Three Months Ended September 30,
|
| |||||||||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Portfolio income
|
| | | $ | 139.2 | | | | | | 92.3% | | | | | $ | 99.3 | | | | | | 89.7% | | |
|
Changes in recoveries
|
| | | | 0.5 | | | | | | 0.3% | | | | | | 1.7 | | | | | | 1.5% | | |
|
Total portfolio revenue
|
| | | $ | 139.7 | | | | | | 92.6% | | | | | $ | 100.9 | | | | | | 91.3% | | |
|
Credit card revenue
|
| | | | 1.8 | | | | | | 1.2% | | | | | | 2.0 | | | | | | 1.9% | | |
|
Servicing revenue
|
| | | | 9.4 | | | | | | 6.2% | | | | | | 7.6 | | | | | | 6.9% | | |
|
Total revenues
|
| | | $ | 150.8 | | | | | | 100.0% | | | | | $ | 110.6 | | | | | | 100.0% | | |
|
Provision for credit losses
|
| | | $ | 0.6 | | | | | | 0.4% | | | | | $ | 0.9 | | | | | | 0.8% | | |
| Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | $ | 23.3 | | | | | | 15.5% | | | | | $ | 12.6 | | | | | | 11.4% | | |
|
Servicing expenses
|
| | | | 47.6 | | | | | | 31.6% | | | | | | 33.2 | | | | | | 30.1% | | |
|
Depreciation and amortization
|
| | | | 1.4 | | | | | | 0.9% | | | | | | 0.5 | | | | | | 0.5% | | |
|
Professional fees
|
| | | | 3.7 | | | | | | 2.5% | | | | | | 1.9 | | | | | | 1.7% | | |
|
Other selling, general and administrative
|
| | | | 4.2 | | | | | | 2.8% | | | | | | 2.1 | | | | | | 1.9% | | |
|
Total operating expenses
|
| | | $ | 80.2 | | | | | | 53.2% | | | | | $ | 50.3 | | | | | | 45.5% | | |
|
Net operating income
|
| | | $ | 70.0 | | | | | | 46.4% | | | | | $ | 59.4 | | | | | | 53.7% | | |
| Other income / (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | $ | (26.5) | | | | | | (17.5)% | | | | | $ | (19.8) | | | | | | (17.9)% | | |
|
Foreign exchange and other income (expense)
|
| | | | 1.9 | | | | | | 1.3% | | | | | | (0.4) | | | | | | (0.4)% | | |
|
Total other income / (expense)
|
| | | | (24.5) | | | | | | (16.3)% | | | | | | (20.2) | | | | | | (18.3)% | | |
|
Income before income taxes
|
| | | $ | 45.5 | | | | | | 30.2% | | | | | $ | 39.2 | | | | | | 35.5% | | |
|
Provision for income taxes
|
| | | | (7.2) | | | | | | (4.7)% | | | | | | (2.4) | | | | | | (2.1)% | | |
|
Net income
|
| | | $ | 38.4 | | | | | | 25.4% | | | | | $ | 36.9 | | | | | | 33.3% | | |
|
Foreign currency translation
|
| | | | (5.0) | | | | | | (3.3)% | | | | | | 4.9 | | | | | | 4.4% | | |
|
Comprehensive income
|
| | | $ | 33.3 | | | | | | 22.1% | | | | | $ | 41.7 | | | | | | 37.7% | | |
| | |||||||||||||||||||||||||
| | | |
Three Months Ended
September 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Cash Collections
|
| | | $ | 236.8 | | | | | $ | 145.1 | | | | | $ | 91.7 | | | | | | 63.2% | | |
|
Principal Amortization
|
| | | | (97.2) | | | | | | (44.2) | | | | | | (53.0) | | | | | | 119.8% | | |
|
Total portfolio revenue
|
| | | | 139.7 | | | | | | 100.9 | | | | | | 38.7 | | | | | | 38.4% | | |
|
Credit card revenue
|
| | | | 1.8 | | | | | | 2.0 | | | | | | (0.3) | | | | | | (14.3)% | | |
|
Servicing revenue
|
| | | | 9.4 | | | | | | 7.6 | | | | | | 1.8 | | | | | | 23.8% | | |
|
Total revenues
|
| | | $ | 150.8 | | | | | $ | 110.6 | | | | | $ | 40.2 | | | | | | 36.4% | | |
| | |||||||||||||||||||||||||
| | | |
Three Months Ended
September 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Agency and repo commission expense
|
| | | $ | 12.8 | | | | | $ | 10.6 | | | | | $ | 2.2 | | | | | | 20.8% | | |
|
Legal commission expense
|
| | | | 7.4 | | | | | | 4.8 | | | | | | 2.6 | | | | | | 54.2% | | |
|
Court costs
|
| | | | 14.9 | | | | | | 9.0 | | | | | | 5.9 | | | | | | 65.6% | | |
|
Communications
|
| | | | 6.1 | | | | | | 4.8 | | | | | | 1.3 | | | | | | 27.1% | | |
|
Offshore
|
| | | | 3.5 | | | | | | 2.2 | | | | | | 1.3 | | | | | | 59.1% | | |
|
Other servicing expenses
|
| | | | 2.9 | | | | | | 1.8 | | | | | | 1.1 | | | | | | 57.6% | | |
|
Total servicing expenses
|
| | | $ | 47.6 | | | | | $ | 33.2 | | | | | $ | 14.4 | | | | | | 43.2% | | |
| | |||||||||||||||||||||||||
| | | |
Three Months Ended
September 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Interest expense
|
| | | $ | 24.9 | | | | | $ | 18.7 | | | | | $ | 6.3 | | | | | | 33.7% | | |
|
Amortization of debt issuance costs
|
| | | | 1.5 | | | | | | 1.1 | | | | | | 0.4 | | | | | | 39.5% | | |
|
Total interest expense
|
| | | $ | 26.5 | | | | | $ | 19.8 | | | | | $ | 6.7 | | | | | | 34.0% | | |
| | |||||||||||||||||||||||||
| | | |
Three Months Ended September 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ in Millions)
|
| |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| ||||||||||||||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 108.1 | | | | | $ | 6.9 | | | | | $ | 15.4 | | | | | $ | 9.3 | | | | | $ | 139.7 | | | | | $ | 72.9 | | | | | $ | 7.9 | | | | | $ | 11.4 | | | | | $ | 8.7 | | | | | $ | 100.9 | | |
|
Credit card revenue
|
| | | | 0.6 | | | | | | — | | | | | | 1.1 | | | | | | — | | | | | | 1.8 | | | | | | 0.6 | | | | | | — | | | | | | 1.4 | | | | | | — | | | | | | 2.0 | | |
|
Servicing revenue
|
| | | | 2.5 | | | | | | 6.5 | | | | | | 0.4 | | | | | | — | | | | | | 9.4 | | | | | | 0.7 | | | | | | 6.8 | | | | | | 0.1 | | | | | | — | | | | | | 7.6 | | |
|
Total Revenue
|
| | | $ | 111.3 | | | | | $ | 13.4 | | | | | $ | 16.9 | | | | | $ | 9.3 | | | | | $ | 150.8 | | | | | $ | 74.3 | | | | | $ | 14.7 | | | | | $ | 12.9 | | | | | $ | 8.7 | | | | | $ | 110.6 | | |
|
Provision for credit
losses |
| | | $ | 0.4 | | | | | $ | — | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 0.6 | | | | | $ | 0.4 | | | | | $ | — | | | | | $ | 0.4 | | | | | $ | — | | | | | $ | 0.9 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 17.8 | | | | | | 4.1 | | | | | | 1.3 | | | | | | 0.1 | | | | | | 23.3 | | | | | | 7.4 | | | | | | 3.8 | | | | | | 1.3 | | | | | | 0.1 | | | | | | 12.6 | | |
|
Servicing expenses
|
| | | | 35.7 | | | | | | 5.6 | | | | | | 2.8 | | | | | | 3.5 | | | | | | 47.6 | | | | | | 23.2 | | | | | | 4.3 | | | | | | 2.8 | | | | | | 3.0 | | | | | | 33.2 | | |
|
Depreciation and amortization
|
| | | | 0.8 | | | | | | 0.1 | | | | | | 0.5 | | | | | | 0.0 | | | | | | 1.4 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 0.0 | | | | | | 0.5 | | |
|
Professional fees
|
| | | | 3.1 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 3.7 | | | | | | 1.4 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 1.9 | | |
|
Other selling, general and administrative
|
| | | | 3.1 | | | | | | 0.7 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 4.2 | | | | | | 0.9 | | | | | | 0.7 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 2.1 | | |
|
Total Operating Expenses
|
| | | $ | 60.5 | | | | | $ | 10.7 | | | | | $ | 4.9 | | | | | $ | 4.1 | | | | | $ | 80.2 | | | | | $ | 33.2 | | | | | $ | 9.1 | | | | | $ | 4.7 | | | | | $ | 3.4 | | | | | $ | 50.3 | | |
|
Net Operating Income
|
| | | $ | 50.4 | | | | | $ | 2.7 | | | | | $ | 11.8 | | | | | $ | 5.2 | | | | | $ | 70.0 | | | | | $ | 40.7 | | | | | $ | 5.6 | | | | | $ | 7.8 | | | | | $ | 5.3 | | | | | $ | 59.4 | | |
|
Net operating income margin
|
| | | | 45.3% | | | | | | 20.2% | | | | | | 69.6% | | | | | | 55.8% | | | | | | 46.4% | | | | | | 54.8% | | | | | | 38.2% | | | | | | 60.1% | | | | | | 61.4% | | | | | | 53.7% | | |
| | | |
Three Months Ended
SEPTEMBER 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 108.1 | | | | | $ | 72.9 | | | | | $ | 35.2 | | | | | | 48.3% | | |
|
Credit card revenue
|
| | | | 0.6 | | | | | | 0.6 | | | | | | (0.0) | | | | | | (2.2)% | | |
|
Servicing revenue
|
| | | | 2.5 | | | | | | 0.7 | | | | | | 1.8 | | | | | | 236.5% | | |
|
Total Revenue
|
| | | $ | 111.3 | | | | | $ | 74.3 | | | | | $ | 37.0 | | | | | | 49.7% | | |
|
Provision for credit losses
|
| | | $ | 0.4 | | | | | $ | 0.4 | | | | | $ | — | | | | | | —% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 17.8 | | | | | | 7.4 | | | | | | 10.4 | | | | | | 139.8% | | |
|
Servicing expenses
|
| | | | 35.7 | | | | | | 23.2 | | | | | | 12.5 | | | | | | 53.6% | | |
|
Depreciation and amortization
|
| | | | 0.8 | | | | | | 0.2 | | | | | | 0.6 | | | | | | 379.0% | | |
|
Professional fees
|
| | | | 3.1 | | | | | | 1.4 | | | | | | 1.7 | | | | | | 121.0% | | |
|
Other selling, general and administrative
|
| | | | 3.1 | | | | | | 0.9 | | | | | | 2.2 | | | | | | 229.4% | | |
|
Total Operating Expenses
|
| | | $ | 60.5 | | | | | $ | 33.2 | | | | | $ | 27.3 | | | | | | 82.4% | | |
|
Net Operating Income
|
| | | $ | 50.4 | | | | | $ | 40.7 | | | | | $ | 9.7 | | | | | | 23.8% | | |
|
Net operating income margin
|
| | | | 45.3% | | | | | | 54.8% | | | | | | | | | | | | | | |
| | | |
Three Months Ended
SEPTEMBER 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 6.9 | | | | | $ | 7.9 | | | | | $ | (1.0) | | | | | | (12.6)% | | |
|
Servicing revenue
|
| | | | 6.5 | | | | | | 6.8 | | | | | | (0.3) | | | | | | (4.5)% | | |
|
Total Revenue
|
| | | $ | 13.4 | | | | | $ | 14.7 | | | | | $ | (1.3) | | | | | | (8.8)% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 4.1 | | | | | | 3.8 | | | | | | 0.3 | | | | | | 7.3% | | |
|
Servicing expenses
|
| | | | 5.6 | | | | | | 4.3 | | | | | | 1.3 | | | | | | 29.8% | | |
|
Depreciation and amortization
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.0 | | | | | | 0.0% | | |
|
Professional fees
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 34.6% | | |
|
Other selling, general and administrative
|
| | | | 0.7 | | | | | | 0.7 | | | | | | (0.0) | | | | | | (3.3)% | | |
|
Total Operating Expenses
|
| | | $ | 10.7 | | | | | $ | 9.1 | | | | | $ | 1.6 | | | | | | 17.7% | | |
|
Net Operating Income
|
| | | $ | 2.7 | | | | | $ | 5.6 | | | | | $ | (2.9) | | | | | | (51.8)% | | |
|
Net operating income margin
|
| | | | 20.2% | | | | | | 38.2% | | | | | | | | | | | | | | |
| | | |
Three Months Ended
SEPTEMBER 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 15.4 | | | | | $ | 11.4 | | | | | $ | 4.0 | | | | | | 35.0% | | |
|
Credit card revenue
|
| | | | 1.1 | | | | | | 1.4 | | | | | | (0.3) | | | | | | (21.4)% | | |
|
Servicing revenue
|
| | | | 0.4 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 428.6% | | |
|
Total Revenue
|
| | | $ | 16.9 | | | | | $ | 12.9 | | | | | $ | 4.0 | | | | | | 30.9% | | |
|
Provision for credit losses
|
| | | $ | 0.2 | | | | | $ | 0.4 | | | | | $ | (0.2) | | | | | | (56.0)% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 1.3 | | | | | | 1.3 | | | | | | — | | | | | | —% | | |
|
Servicing expenses
|
| | | | 2.8 | | | | | | 2.8 | | | | | | — | | | | | | —% | | |
|
Depreciation and amortization
|
| | | | 0.5 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 68.3% | | |
|
Professional fees
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | —% | | |
|
Other selling, general and administrative
|
| | | | 0.3 | | | | | | 0.3 | | | | | | — | | | | | | —% | | |
|
Total Operating Expenses
|
| | | $ | 4.9 | | | | | $ | 4.7 | | | | | $ | 0.2 | | | | | | 4.8% | | |
|
Net Operating Income
|
| | | $ | 11.8 | | | | | $ | 7.8 | | | | | $ | 4.0 | | | | | | 51.8% | | |
|
Net operating income margin
|
| | | | 69.6% | | | | | | 60.1% | | | | | | | | | | | | | | |
| | | |
Three Months Ended
SEPTEMBER 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 9.3 | | | | | $ | 8.7 | | | | | $ | 0.6 | | | | | | 6.8% | | |
|
Total Revenue
|
| | | $ | 9.3 | | | | | $ | 8.7 | | | | | $ | 0.6 | | | | | | 6.8% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | —% | | |
|
Servicing expenses
|
| | | | 3.5 | | | | | | 3.0 | | | | | | 0.5 | | | | | | 16.9% | | |
|
Depreciation and amortization
|
| | | | 0.0 | | | | | | 0.0 | | | | | | — | | | | | | —% | | |
|
Professional fees
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.4% | | |
|
Other selling, general and administrative
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | —% | | |
|
Total Operating Expenses
|
| | | $ | 4.1 | | | | | $ | 3.4 | | | | | $ | 0.7 | | | | | | 20.9% | | |
|
Net Operating Income
|
| | | $ | 5.2 | | | | | $ | 5.3 | | | | | $ | (0.1) | | | | | | (1.9)% | | |
|
Net operating income margin
|
| | | | 55.8% | | | | | | 61.4% | | | | | | | | | | | | | | |
| | | |
NINE MONTHS ENDED SEPTEMBER 30,
|
| |||||||||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Portfolio income
|
| | | $ | 416.7 | | | | | | 90.9% | | | | | $ | 285.4 | | | | | | 90.8% | | |
|
Changes in recoveries
|
| | | | 5.7 | | | | | | 1.2% | | | | | | 1.6 | | | | | | 0.5% | | |
|
Total portfolio revenue
|
| | | $ | 422.4 | | | | | | 92.1% | | | | | $ | 286.9 | | | | | | 91.3% | | |
|
Credit card revenue
|
| | | | 5.5 | | | | | | 1.2% | | | | | | 6.4 | | | | | | 2.0% | | |
|
Servicing revenue
|
| | | | 30.6 | | | | | | 6.7% | | | | | | 21.1 | | | | | | 6.7% | | |
|
Total revenues
|
| | | $ | 458.5 | | | | | | 100.0% | | | | | $ | 314.4 | | | | | | 100.0% | | |
|
Provision for credit losses
|
| | | $ | 1.7 | | | | | | 0.4% | | | | | $ | 2.6 | | | | | | 0.8% | | |
| Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | $ | 43.6 | | | | | | 9.5% | | | | | $ | 36.0 | | | | | | 11.5% | | |
|
Servicing expenses
|
| | | | 133.9 | | | | | | 29.2% | | | | | | 95.9 | | | | | | 30.5% | | |
|
Depreciation and amortization
|
| | | | 4.2 | | | | | | 0.9% | | | | | | 1.7 | | | | | | 0.5% | | |
|
Professional fees
|
| | | | 15.4 | | | | | | 3.4% | | | | | | 5.9 | | | | | | 1.9% | | |
|
Other selling, general and administrative
|
| | | | 13.8 | | | | | | 3.0% | | | | | | 5.8 | | | | | | 1.8% | | |
|
Total operating expenses
|
| | | $ | 210.9 | | | | | | 46.0% | | | | | $ | 145.3 | | | | | | 46.2% | | |
|
Net operating income
|
| | | $ | 245.9 | | | | | | 53.6% | | | | | $ | 166.5 | | | | | | 53.0% | | |
| Other income / (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | $ | (77.2) | | | | | | (16.8)% | | | | | $ | (55.2) | | | | | | (17.6)% | | |
|
Foreign exchange and other income (expense)
|
| | | | 5.6 | | | | | | 1.2% | | | | | | (3.2) | | | | | | (1.0)% | | |
|
Total other income / (expense)
|
| | | | (71.6) | | | | | | (15.6)% | | | | | | (58.4) | | | | | | (18.6)% | | |
|
Income before income taxes
|
| | | $ | 174.3 | | | | | | 38.0% | | | | | $ | 108.1 | | | | | | 34.4% | | |
|
Provision for income taxes
|
| | | | (24.1) | | | | | | (5.3)% | | | | | | (6.2) | | | | | | (2.0)% | | |
|
Net income
|
| | | $ | 150.2 | | | | | | 32.8% | | | | | $ | 101.9 | | | | | | 32.4% | | |
|
Foreign currency translation
|
| | | | 13.3 | | | | | | 2.9% | | | | | | (1.0) | | | | | | (0.3)% | | |
|
Comprehensive income
|
| | | $ | 163.5 | | | | | | 35.7% | | | | | $ | 100.9 | | | | | | 32.1% | | |
| | |||||||||||||||||||||||||
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Cash Collections
|
| | | $ | 753.4 | | | | | $ | 410.2 | | | | | $ | 343.2 | | | | | | 83.7% | | |
|
Principal Amortization
|
| | | | (331.0) | | | | | | (123.3) | | | | | | (207.7) | | | | | | 168.5% | | |
|
Total portfolio revenue
|
| | | | 422.4 | | | | | | 286.9 | | | | | | 135.5 | | | | | | 47.2% | | |
|
Credit card revenue
|
| | | | 5.5 | | | | | | 6.4 | | | | | | (0.9) | | | | | | (14.1)% | | |
|
Servicing revenue
|
| | | | 30.6 | | | | | | 21.1 | | | | | | 9.5 | | | | | | 45.0% | | |
|
Total revenues
|
| | | $ | 458.5 | | | | | $ | 314.4 | | | | | $ | 144.1 | | | | | | 45.8% | | |
| | |||||||||||||||||||||||||
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Agency and repo commission expense
|
| | | $ | 37.7 | | | | | $ | 26.5 | | | | | $ | 11.2 | | | | | | 42.3% | | |
|
Legal commission expense
|
| | | | 20.7 | | | | | | 14.4 | | | | | | 6.3 | | | | | | 43.8% | | |
|
Court costs
|
| | | | 36.7 | | | | | | 22.5 | | | | | | 14.2 | | | | | | 63.1% | | |
|
Communications
|
| | | | 20.8 | | | | | | 20.5 | | | | | | 0.3 | | | | | | 1.5% | | |
|
Offshore
|
| | | | 10.2 | | | | | | 6.2 | | | | | | 4.0 | | | | | | 64.5% | | |
|
Other servicing expenses
|
| | | | 7.8 | | | | | | 5.8 | | | | | | 2.0 | | | | | | 34.5% | | |
|
Total servicing expenses
|
| | | $ | 133.9 | | | | | $ | 95.9 | | | | | $ | 38.0 | | | | | | 39.6% | | |
| | |||||||||||||||||||||||||
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Interest expense
|
| | | $ | 73.2 | | | | | $ | 52.0 | | | | | $ | 21.2 | | | | | | 40.8% | | |
|
Amortization of note payable origination costs
|
| | | | 4.0 | | | | | | 3.1 | | | | | | 0.9 | | | | | | 27.8% | | |
|
Total interest expense
|
| | | $ | 77.2 | | | | | $ | 55.2 | | | | | $ | 22.0 | | | | | | 39.9% | | |
| | |||||||||||||||||||||||||
| | | |
NINE MONTHS ENDED SEPTEMBER 30,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ IN MILLIONS)
|
| |
UNITED
STATES |
| |
UNITED
KINGDOM |
| |
CANADA
|
| |
LATIN
AMERICA |
| |
TOTAL
|
| |
UNITED
STATES |
| |
UNITED
KINGDOM |
| |
CANADA
|
| |
LATIN
AMERICA |
| |
TOTAL
|
| ||||||||||||||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 326.2 | | | | | $ | 18.8 | | | | | $ | 49.1 | | | | | $ | 28.3 | | | | | $ | 422.4 | | | | | $ | 205.8 | | | | | $ | 21.6 | | | | | $ | 36.2 | | | | | $ | 23.3 | | | | | $ | 286.9 | | |
|
Credit card revenue
|
| | | | 1.9 | | | | | | — | | | | | | 3.5 | | | | | | — | | | | | | 5.5 | | | | | | 2.1 | | | | | | — | | | | | | 4.2 | | | | | | — | | | | | | 6.4 | | |
|
Servicing revenue
|
| | | | 10.8 | | | | | | 18.6 | | | | | | 1.2 | | | | | | — | | | | | | 30.6 | | | | | | 2.4 | | | | | | 18.5 | | | | | | 0.2 | | | | | | — | | | | | | 21.1 | | |
|
Total Revenue
|
| | | $ | 338.9 | | | | | $ | 37.4 | | | | | $ | 53.8 | | | | | $ | 28.3 | | | | | $ | 458.5 | | | | | $ | 210.3 | | | | | $ | 40.1 | | | | | $ | 40.6 | | | | | $ | 23.3 | | | | | $ | 314.4 | | |
|
Provision for credit losses
|
| | | $ | 1.1 | | | | | $ | — | | | | | $ | 0.6 | | | | | $ | — | | | | | $ | 1.7 | | | | | $ | 1.4 | | | | | $ | — | | | | | $ | 1.2 | | | | | $ | — | | | | | $ | 2.6 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 27.3 | | | | | | 11.9 | | | | | | 4.0 | | | | | | 0.4 | | | | | | 43.6 | | | | | | 21.1 | | | | | | 10.6 | | | | | | 4.0 | | | | | | 0.3 | | | | | | 36.0 | | |
|
Servicing expenses
|
| | | | 101.7 | | | | | | 14.7 | | | | | | 7.8 | | | | | | 9.7 | | | | | | 133.9 | | | | | | 70.1 | | | | | | 10.7 | | | | | | 7.6 | | | | | | 7.4 | | | | | | 95.9 | | |
|
Depreciation and amortization
|
| | | | 2.9 | | | | | | 0.3 | | | | | | 1.0 | | | | | | — | | | | | | 4.2 | | | | | | 0.5 | | | | | | 0.2 | | | | | | 0.9 | | | | | | — | | | | | | 1.7 | | |
|
Professional fees
|
| | | | 13.5 | | | | | | 0.8 | | | | | | 0.4 | | | | | | 0.7 | | | | | | 15.4 | | | | | | 4.3 | | | | | | 0.7 | | | | | | 0.3 | | | | | | 0.6 | | | | | | 5.9 | | |
|
Other selling, general and administrative
|
| | | | 10.5 | | | | | | 1.9 | | | | | | 1.0 | | | | | | 0.4 | | | | | | 13.8 | | | | | | 2.7 | | | | | | 1.8 | | | | | | 0.9 | | | | | | 0.3 | | | | | | 5.8 | | |
|
Total Operating Expenses
|
| | | $ | 155.9 | | | | | $ | 29.5 | | | | | $ | 14.2 | | | | | $ | 11.2 | | | | | $ | 210.9 | | | | | $ | 98.7 | | | | | $ | 24.0 | | | | | $ | 13.7 | | | | | $ | 8.6 | | | | | $ | 145.3 | | |
|
Net Operating Income
|
| | | $ | 181.9 | | | | | $ | 7.9 | | | | | $ | 39.0 | | | | | $ | 17.1 | | | | | $ | 245.9 | | | | | $ | 110.2 | | | | | $ | 16.1 | | | | | $ | 25.7 | | | | | $ | 14.7 | | | | | $ | 166.5 | | |
|
Net operating income margin
|
| | | | 53.7% | | | | | | 21.2% | | | | | | 72.5% | | | | | | 60.4% | | | | | | 53.6% | | | | | | 52.4% | | | | | | 40.1% | | | | | | 63.3% | | | | | | 63.1% | | | | | | 53.0% | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 326.2 | | | | | $ | 205.8 | | | | | $ | 120.4 | | | | | | 58.5% | | |
|
Credit card revenue
|
| | | | 1.9 | | | | | | 2.1 | | | | | | (0.2) | | | | | | (9.5)% | | |
|
Servicing revenue
|
| | | | 10.8 | | | | | | 2.4 | | | | | | 8.4 | | | | | | 350.0% | | |
|
Total Revenue
|
| | | $ | 338.9 | | | | | $ | 210.3 | | | | | $ | 128.6 | | | | | | 61.2% | | |
|
Provision for credit losses
|
| | | $ | 1.1 | | | | | $ | 1.4 | | | | | $ | (0.3) | | | | | | (21.4)% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 27.3 | | | | | | 21.1 | | | | | | 6.2 | | | | | | 29.4% | | |
|
Servicing expenses
|
| | | | 101.7 | | | | | | 70.1 | | | | | | 31.6 | | | | | | 45.1% | | |
|
Depreciation and amortization
|
| | | | 2.9 | | | | | | 0.5 | | | | | | 2.4 | | | | | | 480.0% | | |
|
Professional fees
|
| | | | 13.5 | | | | | | 4.3 | | | | | | 9.2 | | | | | | 214.0% | | |
|
Other selling, general and administrative
|
| | | | 10.5 | | | | | | 2.7 | | | | | | 7.8 | | | | | | 288.9% | | |
|
Total Operating Expenses
|
| | | $ | 155.9 | | | | | $ | 98.7 | | | | | $ | 57.2 | | | | | | 58.0% | | |
|
Net Operating Income
|
| | | $ | 181.9 | | | | | $ | 110.2 | | | | | $ | 71.7 | | | | | | 65.1% | | |
|
Net operating income margin
|
| | | | 53.7% | | | | | | 52.4% | | | | | | | | | | | | | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 18.8 | | | | | $ | 21.6 | | | | | $ | (2.8) | | | | | | (13.0)% | | |
|
Servicing revenue
|
| | | | 18.6 | | | | | | 18.5 | | | | | | 0.1 | | | | | | 0.5% | | |
|
Total Revenue
|
| | | $ | 37.4 | | | | | $ | 40.1 | | | | | $ | (2.7) | | | | | | (6.7)% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 11.9 | | | | | | 10.6 | | | | | | 1.3 | | | | | | 12.2% | | |
|
Servicing expenses
|
| | | | 14.7 | | | | | | 10.7 | | | | | | 4.0 | | | | | | 36.9% | | |
|
Depreciation and amortization
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 29.5% | | |
|
Professional fees
|
| | | | 0.8 | | | | | | 0.7 | | | | | | 0.1 | | | | | | 7.7% | | |
|
Other selling, general and administrative
|
| | | | 1.9 | | | | | | 1.8 | | | | | | 0.1 | | | | | | 5.9% | | |
|
Total Operating Expenses
|
| | | $ | 29.5 | | | | | $ | 24.0 | | | | | $ | 5.5 | | | | | | 22.8% | | |
|
Net Operating Income
|
| | | $ | 7.9 | | | | | $ | 16.1 | | | | | $ | (8.2) | | | | | | (50.7)% | | |
|
Net operating income margin
|
| | | | 21.2% | | | | | | 40.1% | | | | | | | | | | | | | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 49.1 | | | | | $ | 36.2 | | | | | $ | 12.9 | | | | | | 35.6% | | |
|
Credit card revenue
|
| | | | 3.5 | | | | | | 4.2 | | | | | | (0.7) | | | | | | (16.7)% | | |
|
Servicing revenue
|
| | | | 1.2 | | | | | | 0.2 | | | | | | 1.0 | | | | | | 500.0% | | |
|
Total Revenue
|
| | | $ | 53.8 | | | | | $ | 40.6 | | | | | $ | 13.2 | | | | | | 32.5% | | |
|
Provision for credit losses
|
| | | $ | 0.6 | | | | | $ | 1.2 | | | | | $ | (0.6) | | | | | | (50.0)% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 4.0 | | | | | | 4.0 | | | | | | — | | | | | | 0.0% | | |
|
Servicing expenses
|
| | | | 7.8 | | | | | | 7.6 | | | | | | 0.2 | | | | | | 2.6% | | |
|
Depreciation and amortization
|
| | | | 1.0 | | | | | | 0.9 | | | | | | 0.1 | | | | | | 11.1% | | |
|
Professional fees
|
| | | | 0.4 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 33.3% | | |
|
Other selling, general and administrative
|
| | | | 1.0 | | | | | | 0.9 | | | | | | 0.1 | | | | | | 11.1% | | |
|
Total Operating Expenses
|
| | | $ | 14.2 | | | | | $ | 13.7 | | | | | $ | 0.5 | | | | | | 3.6% | | |
|
Net Operating Income
|
| | | $ | 39.0 | | | | | $ | 25.7 | | | | | $ | 13.3 | | | | | | 51.8% | | |
|
Net operating income margin
|
| | | | 72.5% | | | | | | 63.3% | | | | | | | | | | | | | | |
| | | |
NINE MONTHS ENDED
SEPTEMBER 30, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |||||||||||||||
|
($ IN MILLIONS)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Portfolio revenue
|
| | | $ | 28.3 | | | | | $ | 23.3 | | | | | $ | 5.0 | | | | | | 21.5% | | |
|
Total Revenue
|
| | | $ | 28.3 | | | | | $ | 23.3 | | | | | $ | 5.0 | | | | | | 21.5% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 0.4 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 33.3% | | |
|
Servicing expenses
|
| | | | 9.7 | | | | | | 7.4 | | | | | | 2.3 | | | | | | 31.1% | | |
|
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.0% | | |
|
Professional fees
|
| | | | 0.7 | | | | | | 0.6 | | | | | | 0.1 | | | | | | 16.67% | | |
|
Other selling, general and administrative
|
| | | | 0.4 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 33.3% | | |
|
Total Operating Expenses
|
| | | $ | 11.2 | | | | | $ | 8.6 | | | | | $ | 2.6 | | | | | | 30.2% | | |
|
Net Operating Income
|
| | | $ | 17.1 | | | | | $ | 14.7 | | | | | $ | 2.4 | | | | | | 16.3% | | |
|
Net operating income margin
|
| | | | 60.4% | | | | | | 63.1% | | | | | | | | | | | | | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total portfolio income
|
| | | $ | 396.3 | | | | | | 91.5% | | | | | $ | 306.5 | | | | | | 94.9% | | |
|
Changes in recoveries
|
| | | | (0.4) | | | | | | (0.1)% | | | | | | (13.0) | | | | | | (4.0)% | | |
|
Total portfolio revenue
|
| | | $ | 395.9 | | | | | | 91.4% | | | | | $ | 293.6 | | | | | | 90.9% | | |
|
Credit card revenue
|
| | | | 8.3 | | | | | | 1.9% | | | | | | 8.8 | | | | | | 2.7% | | |
|
Servicing revenue
|
| | | | 29.1 | | | | | | 6.7% | | | | | | 20.7 | | | | | | 6.4% | | |
|
Total revenues
|
| | | $ | 433.3 | | | | | | 100.0% | | | | | $ | 323.1 | | | | | | 100.0% | | |
|
Provision for credit losses
|
| | | $ | 3.5 | | | | | | 0.8% | | | | | $ | 3.5 | | | | | | 1.1% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | $ | 48.1 | | | | | | 11.1% | | | | | $ | 36.5 | | | | | | 11.3% | | |
|
Servicing expenses
|
| | | | 130.9 | | | | | | 30.2% | | | | | | 101.7 | | | | | | 31.5% | | |
|
Depreciation and amortization
|
| | | | 2.6 | | | | | | 0.6% | | | | | | 2.4 | | | | | | 0.7% | | |
|
Professional fees
|
| | | | 11.4 | | | | | | 2.6% | | | | | | 6.8 | | | | | | 2.1% | | |
|
Other selling, general and administrative
|
| | | | 16.5 | | | | | | 3.8% | | | | | | 8.1 | | | | | | 2.5% | | |
|
Total operating expenses
|
| | | $ | 209.5 | | | | | | 48.3% | | | | | $ | 155.5 | | | | | | 48.1% | | |
|
Net operating income
|
| | | $ | 220.3 | | | | | | 50.8% | | | | | $ | 164.1 | | | | | | 50.8% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | $ | (77.2) | | | | | | (17.8)% | | | | | $ | (48.1) | | | | | | (14.9)% | | |
|
Foreign exchange and other income (expense)
|
| | | | (5.5) | | | | | | (1.3)% | | | | | | 4.6 | | | | | | 1.4% | | |
|
Total other income (expense)
|
| | | | (82.7) | | | | | | (19.1)% | | | | | | (43.5) | | | | | | (13.5)% | | |
|
Income before income taxes
|
| | | $ | 137.6 | | | | | | 31.8% | | | | | $ | 120.6 | | | | | | 37.3% | | |
|
Provision for income taxes
|
| | | | (8.7) | | | | | | (2.0)% | | | | | | (9.1) | | | | | | (2.8)% | | |
|
Net income attributable to Jefferson Capital Holdings, LLC
|
| | | $ | 128.9 | | | | | | 29.7% | | | | | $ | 111.5 | | | | | | 34.5% | | |
|
Foreign currency translation
|
| | | | (14.0) | | | | | | (3.2)% | | | | | | 8.3 | | | | | | 2.6% | | |
|
Comprehensive income
|
| | | $ | 114.9 | | | | | | 26.5% | | | | | $ | 119.8 | | | | | | 37.1% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
Cash collections
|
| | | $ | 584.6 | | | | | $ | 431.0 | | | | | $ | 153.6 | | | | | | 35.6% | | |
|
Principal amortization
|
| | | | (188.7) | | | | | | (137.4) | | | | | | (51.3) | | | | | | 37.3% | | |
|
Total portfolio revenue
|
| | | | 395.9 | | | | | | 293.6 | | | | | | 102.3 | | | | | | 34.8% | | |
|
Credit card revenue
|
| | | | 8.3 | | | | | | 8.8 | | | | | | (0.5) | | | | | | (5.7)% | | |
|
Servicing revenue
|
| | | | 29.1 | | | | | | 20.7 | | | | | | 8.4 | | | | | | 40.6% | | |
|
Total revenues
|
| | | $ | 433.3 | | | | | $ | 323.1 | | | | | $ | 110.2 | | | | | | 34.1% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
Agency and repo commission expense
|
| | | $ | 37.8 | | | | | $ | 26.0 | | | | | $ | 11.8 | | | | | | 45.4% | | |
|
Legal commission expense
|
| | | | 19.7 | | | | | | 18.3 | | | | | | 1.4 | | | | | | 7.7% | | |
|
Court costs
|
| | | | 32.0 | | | | | | 23.0 | | | | | | 9.0 | | | | | | 39.1% | | |
|
Communications
|
| | | | 25.0 | | | | | | 21.0 | | | | | | 4.0 | | | | | | 19.0% | | |
|
Offshore
|
| | | | 8.7 | | | | | | 8.7 | | | | | | — | | | | | | 0.0% | | |
|
Other servicing expenses
|
| | | | 7.7 | | | | | | 4.7 | | | | | | 3.0 | | | | | | 63.8% | | |
|
Total servicing expenses
|
| | | $ | 130.9 | | | | | $ | 101.7 | | | | | $ | 29.2 | | | | | | 28.7% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
Interest expense
|
| | | $ | 72.9 | | | | | $ | 45.2 | | | | | $ | 27.7 | | | | | | 61.3% | | |
|
Amortization of note payable origination costs
|
| | | | 4.3 | | | | | | 2.9 | | | | | | 1.4 | | | | | | 48.3% | | |
|
Total interest expense
|
| | | $ | 77.2 | | | | | $ | 48.1 | | | | | $ | 29.1 | | | | | | 60.5% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| ||||||||||||||||||||||||||||||
| Revenues: | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total portfolio revenue
|
| | | $ | 288.0 | | | | | $ | 28.5 | | | | | $ | 48.2 | | | | | $ | 31.2 | | | | | $ | 395.9 | | | | | $ | 207.0 | | | | | $ | 24.2 | | | | | $ | 44.9 | | | | | $ | 17.5 | | | | | $ | 293.6 | | |
|
Credit card revenue
|
| | | | 2.7 | | | | | | — | | | | | | 5.6 | | | | | | — | | | | | | 8.3 | | | | | | 3.1 | | | | | | — | | | | | | 5.7 | | | | | | — | | | | | | 8.8 | | |
|
Servicing revenue
|
| | | | 4.9 | | | | | | 23.8 | | | | | | 0.4 | | | | | | — | | | | | | 29.1 | | | | | | 4.0 | | | | | | 16.5 | | | | | | 0.2 | | | | | | — | | | | | | 20.7 | | |
|
Total revenues
|
| | | $ | 295.6 | | | | | $ | 52.3 | | | | | $ | 54.2 | | | | | $ | 31.2 | | | | | $ | 433.3 | | | | | $ | 214.1 | | | | | $ | 40.7 | | | | | $ | 50.8 | | | | | $ | 17.5 | | | | | $ | 323.1 | | |
|
Provision for credit losses
|
| | | $ | 1.9 | | | | | $ | — | | | | | $ | 1.6 | | | | | $ | — | | | | | $ | 3.5 | | | | | $ | 2.1 | | | | | $ | — | | | | | $ | 1.4 | | | | | $ | — | | | | | $ | 3.5 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 28.3 | | | | | | 14.1 | | | | | | 5.3 | | | | | | 0.4 | | | | | | 48.1 | | | | | | 19.4 | | | | | | 11.7 | | | | | | 5.3 | | | | | | 0.1 | | | | | | 36.5 | | |
|
Servicing expenses
|
| | | | 95.7 | | | | | | 15.1 | | | | | | 10.0 | | | | | | 10.1 | | | | | | 130.9 | | | | | | 70.4 | | | | | | 14.1 | | | | | | 8.2 | | | | | | 9.0 | | | | | | 101.7 | | |
|
Depreciation and amortization
|
| | | | 1.7 | | | | | | 0.3 | | | | | | 0.6 | | | | | | — | | | | | | 2.6 | | | | | | 1.3 | | | | | | 0.4 | | | | | | 0.7 | | | | | | — | | | | | | 2.4 | | |
|
Professional fees
|
| | | | 9.2 | | | | | | 0.9 | | | | | | 0.4 | | | | | | 0.9 | | | | | | 11.4 | | | | | | 4.5 | | | | | | 0.8 | | | | | | 0.6 | | | | | | 0.9 | | | | | | 6.8 | | |
|
Other selling, general and administrative
|
| | | | 12.5 | | | | | | 2.4 | | | | | | 1.2 | | | | | | 0.4 | | | | | | 16.5 | | | | | | 3.8 | | | | | | 2.1 | | | | | | 1.9 | | | | | | 0.3 | | | | | | 8.1 | | |
|
Total operating expenses
|
| | | $ | 147.4 | | | | | $ | 32.8 | | | | | $ | 17.5 | | | | | $ | 11.8 | | | | | $ | 209.5 | | | | | $ | 99.4 | | | | | $ | 29.1 | | | | | $ | 16.7 | | | | | $ | 10.3 | | | | | $ | 155.5 | | |
|
Net operating income
|
| | | $ | 146.3 | | | | | $ | 19.5 | | | | | $ | 35.1 | | | | | $ | 19.4 | | | | | $ | 220.3 | | | | | $ | 112.6 | | | | | $ | 11.6 | | | | | $ | 32.7 | | | | | $ | 7.2 | | | | | $ | 164.1 | | |
|
Net operating income margin
|
| | | | 49.5% | | | | | | 37.3% | | | | | | 64.8% | | | | | | 62.2% | | | | | | 50.8% | | | | | | 52.6% | | | | | | 28.5% | | | | | | 64.4% | | | | | | 41.1% | | | | | | 50.8% | | |
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
| Revenues: | | | | | | ||||||||||||||||||||
|
Total portfolio revenue
|
| | | $ | 288.0 | | | | | $ | 207.0 | | | | | $ | 81.0 | | | | | | 39.1% | | |
|
Credit card revenue
|
| | | | 2.7 | | | | | | 3.1 | | | | | | (0.4) | | | | | | (12.9)% | | |
|
Servicing revenue
|
| | | | 4.9 | | | | | | 4.0 | | | | | | 0.9 | | | | | | 22.5% | | |
|
Total revenues
|
| | | $ | 295.6 | | | | | $ | 214.1 | | | | | $ | 81.5 | | | | | | 38.1% | | |
|
Provision for credit losses
|
| | | $ | 1.9 | | | | | $ | 2.1 | | | | | $ | (0.2) | | | | | | (9.5)% | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 28.3 | | | | | | 19.4 | | | | | | 8.9 | | | | | | 45.9% | | |
|
Servicing expenses
|
| | | | 95.7 | | | | | | 70.4 | | | | | | 25.3 | | | | | | 35.9% | | |
|
Depreciation and amortization
|
| | | | 1.7 | | | | | | 1.3 | | | | | | 0.4 | | | | | | 30.8% | | |
|
Professional fees
|
| | | | 9.2 | | | | | | 4.5 | | | | | | 4.7 | | | | | | 104.4% | | |
|
Other selling, general and administrative
|
| | | | 12.5 | | | | | | 3.8 | | | | | | 8.7 | | | | | | 228.9% | | |
|
Total operating expenses
|
| | | $ | 147.4 | | | | | $ | 99.4 | | | | | $ | 48.0 | | | | | | 48.3% | | |
|
Net operating income
|
| | | $ | 146.3 | | | | | $ | 112.6 | | | | | $ | 33.7 | | | | | | 29.9% | | |
|
Net operating income margin
|
| | | | 49.5% | | | | | | 52.6% | | | | | | | | | | | | | | |
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
| Revenues: | | | | | | ||||||||||||||||||||
|
Total portfolio revenue
|
| | | $ | 28.5 | | | | | $ | 24.2 | | | | | $ | 4.3 | | | | | | 17.8% | | |
|
Servicing revenue
|
| | | | 23.8 | | | | | | 16.5 | | | | | | 7.3 | | | | | | 44.2% | | |
|
Total revenues
|
| | | $ | 52.3 | | | | | $ | 40.7 | | | | | $ | 11.6 | | | | | | 28.5% | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 14.1 | | | | | | 11.7 | | | | | | 2.4 | | | | | | 20.5% | | |
|
Servicing expenses
|
| | | | 15.1 | | | | | | 14.1 | | | | | | 1.0 | | | | | | 7.1% | | |
|
Depreciation and amortization
|
| | | | 0.3 | | | | | | 0.4 | | | | | | (0.1) | | | | | | (25.0)% | | |
|
Professional fees
|
| | | | 0.9 | | | | | | 0.8 | | | | | | 0.1 | | | | | | 12.5% | | |
|
Other selling, general and administrative
|
| | | | 2.4 | | | | | | 2.1 | | | | | | 0.3 | | | | | | 14.3% | | |
|
Total operating expenses
|
| | | $ | 32.8 | | | | | $ | 29.1 | | | | | $ | 3.7 | | | | | | 12.7% | | |
|
Net operating income
|
| | | $ | 19.5 | | | | | $ | 11.6 | | | | | $ | 7.9 | | | | | | 68.1% | | |
|
Net operating income margin
|
| | | | 37.3% | | | | | | 28.5% | | | | | | | | | | | | | | |
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
| Revenues: | | | | | | ||||||||||||||||||||
|
Total portfolio revenue
|
| | | $ | 48.2 | | | | | $ | 44.9 | | | | | $ | 3.3 | | | | | | 7.3% | | |
|
Credit card revenue
|
| | | | 5.6 | | | | | | 5.7 | | | | | | (0.1) | | | | | | (1.8)% | | |
|
Servicing revenue
|
| | | | 0.4 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 100.0% | | |
|
Total revenues
|
| | | $ | 54.2 | | | | | $ | 50.8 | | | | | $ | 3.4 | | | | | | 6.7% | | |
|
Provision for credit losses
|
| | | $ | 1.6 | | | | | $ | 1.4 | | | | | $ | 0.2 | | | | | | 14.3% | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 5.3 | | | | | | 5.3 | | | | | | — | | | | | | 0.0% | | |
|
Servicing expenses
|
| | | | 10.0 | | | | | | 8.2 | | | | | | 1.8 | | | | | | 22.0% | | |
|
Depreciation and amortization
|
| | | | 0.6 | | | | | | 0.7 | | | | | | (0.1) | | | | | | (14.3)% | | |
|
Professional fees
|
| | | | 0.4 | | | | | | 0.6 | | | | | | (0.2) | | | | | | (33.3)% | | |
|
Other selling, general and administrative
|
| | | | 1.2 | | | | | | 1.9 | | | | | | (0.7) | | | | | | (36.8)% | | |
|
Total operating expenses
|
| | | $ | 17.5 | | | | | $ | 16.7 | | | | | $ | 0.8 | | | | | | 4.8% | | |
|
Net operating income
|
| | | $ | 35.1 | | | | | $ | 32.7 | | | | | $ | 2.4 | | | | | | 7.3% | | |
|
Net operating income margin
|
| | | | 64.8% | | | | | | 64.4% | | | | | | | | | | | | | | |
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
|
($ in Millions)
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||
| Revenues: | | | | | | ||||||||||||||||||||
|
Total portfolio revenue
|
| | | $ | 31.2 | | | | | $ | 17.5 | | | | | $ | 13.7 | | | | | | 78.3% | | |
|
Total revenues
|
| | | $ | 31.2 | | | | | $ | 17.5 | | | | | $ | 13.7 | | | | | | 78.3% | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 0.4 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 300.0% | | |
|
Servicing expenses
|
| | | | 10.1 | | | | | | 9.0 | | | | | | 1.1 | | | | | | 12.2% | | |
|
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.0% | | |
|
Professional fees
|
| | | | 0.9 | | | | | | 0.9 | | | | | | — | | | | | | 0.0% | | |
|
Other selling, general and administrative
|
| | | | 0.4 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 33.3% | | |
|
Total operating expenses
|
| | | $ | 11.8 | | | | | $ | 10.3 | | | | | $ | 1.5 | | | | | | 14.6% | | |
|
Net operating income
|
| | | $ | 19.4 | | | | | $ | 7.2 | | | | | $ | 12.2 | | | | | | 169.4% | | |
|
Net operating income margin
|
| | | | 62.2% | | | | | | 41.1% | | | | | | | | | | | | | | |
| | | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Sep. 30,
2025 |
| |
Jun. 30,
2025 |
| |
Mar. 31,
2025 |
| |
Dec. 31,
2024 |
| |
Sep. 30,
2024 |
| |
Jun. 30,
2024 |
| |
Mar. 31,
2024 |
| | | |||||||||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Total portfolio income
|
| | | $ | 139.2 | | | | | $ | 138.9 | | | | | $ | 138.7 | | | | | $ | 111.0 | | | | | $ | 99.2 | | | | | $ | 94.7 | | | | | $ | 91.4 | | | | | ||||
|
Changes in recoveries
|
| | | | 0.5 | | | | | | 1.6 | | | | | | 3.6 | | | | | | (2.0) | | | | | | 1.7 | | | | | | — | | | | | | (0.1) | | | | | ||||
|
Total portfolio revenue
|
| | | | 139.7 | | | | | | 140.4 | | | | | $ | 142.3 | | | | | $ | 109.0 | | | | | $ | 100.9 | | | | | $ | 94.7 | | | | | $ | 91.3 | | | | | ||||
|
Credit card revenue
|
| | | | 1.8 | | | | | | 1.8 | | | | | | 1.9 | | | | | | 1.9 | | | | | | 2.1 | | | | | | 2.1 | | | | | | 2.2 | | | | | ||||
|
Servicing revenue
|
| | | | 9.4 | | | | | | 10.5 | | | | | | 10.7 | | | | | | 8.0 | | | | | | 7.6 | | | | | | 7.1 | | | | | | 6.4 | | | | | ||||
|
Total revenues
|
| | | $ | 150.8 | | | | | $ | 152.7 | | | | | $ | 154.9 | | | | | $ | 118.9 | | | | | $ | 110.6 | | | | | $ | 103.9 | | | | | $ | 99.9 | | | | | ||||
|
Provision for credit losses
|
| | | | 0.6 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 0.9 | | | | | | 0.8 | | | | | | 1.0 | | | | | | 0.8 | | | | | ||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Salaries and benefits
|
| | | $ | 23.3 | | | | | $ | 6.2 | | | | | $ | 14.0 | | | | | $ | 12.1 | | | | | $ | 12.6 | | | | | $ | 12.3 | | | | | $ | 11.1 | | | | | ||||
|
Servicing expenses
|
| | | | 47.6 | | | | | | 43.5 | | | | | | 42.8 | | | | | | 35.0 | | | | | | 33.3 | | | | | | 30.8 | | | | | | 31.8 | | | | | ||||
|
Depreciation and amortization
|
| | | | 1.4 | | | | | | 1.3 | | | | | | 1.6 | | | | | | 0.9 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 0.6 | | | | | ||||
|
Professional fees
|
| | | | 3.7 | | | | | | 9.4 | | | | | | 2.2 | | | | | | 5.5 | | | | | | 1.9 | | | | | | 2.1 | | | | | | 1.9 | | | | | ||||
|
Other selling, general and
administrative |
| | | | 4.2 | | | | | | 5.0 | | | | | | 4.5 | | | | | | 10.7 | | | | | | 2.0 | | | | | | 2.0 | | | | | | 1.8 | | | | | ||||
|
Total operating expenses
|
| | | $ | 80.2 | | | | | $ | 65.5 | | | | | $ | 65.1 | | | | | $ | 64.2 | | | | | $ | 50.4 | | | | | $ | 47.7 | | | | | $ | 47.2 | | | | | ||||
|
Net operating income
|
| | | $ | 70.0 | | | | | $ | 86.6 | | | | | $ | 89.3 | | | | | $ | 53.8 | | | | | $ | 59.4 | | | | | $ | 55.2 | | | | | $ | 51.9 | | | | | ||||
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Interest expense
|
| | | | (26.5) | | | | | | (25.8) | | | | | | (24.8) | | | | | | (22.0) | | | | | | (19.7) | | | | | | (18.3) | | | | | | (17.2) | | | | | ||||
|
Foreign exchange and other income (expense)
|
| | | | 1.9 | | | | | | 1.1 | | | | | | 2.5 | | | | | | (2.3) | | | | | | (0.5) | | | | | | (2.8) | | | | | | 0.1 | | | | | ||||
|
Total other income (expense)
|
| | | | (24.5) | | | | | | (24.7) | | | | | | (22.3) | | | | | | (24.3) | | | | | | (20.2) | | | | | | (21.1) | | | | | | (17.1) | | | | | ||||
|
Income before income taxes
|
| | | $ | 45.5 | | | | | $ | 61.9 | | | | | $ | 67.0 | | | | | $ | 29.5 | | | | | $ | 39.2 | | | | | $ | 34.1 | | | | | $ | 34.8 | | | | | ||||
|
Provision for income taxes
|
| | | | (7.2) | | | | | | (14.2) | | | | | | (2.8) | | | | | | (2.5) | | | | | | (2.4) | | | | | | (1.9) | | | | | | (1.9) | | | | | ||||
|
Net income
|
| | | $ | 38.4 | | | | | $ | 47.7 | | | | | $ | 64.2 | | | | | $ | 27.0 | | | | | $ | 36.8 | | | | | $ | 32.2 | | | | | $ | 32.9 | | | | | ||||
| Other Financial and Operating Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
Collections
|
| | | | 236.8 | | | | | | 255.7 | | | | | | 260.9 | | | | | | 174.3 | | | | | | 145.1 | | | | | | 137.9 | | | | | | 127.2 | | | | | ||||
|
Deployments
|
| | | | 151.0 | | | | | | 125.3 | | | | | | 175.2 | | | | | | 357.9 | | | | | | 123.4 | | | | | | 140.5 | | | | | | 101.4 | | | | | ||||
| | | |
Purchase
Price(1)(2) |
| |
Life-to-Date
Collections(3) |
| |
Total
ERC(4) |
| |
Grand
Total |
| |
Current
Collection Multiple |
| |
Original
Collection Multiple(5) |
| |||||||||||||||||||||
| | | |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||
|
Vintage
|
| |
US Distressed
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
2003 – 2016(6)
|
| | |
$
|
339.9
|
| | | |
$
|
1,010.2
|
| | | |
$
|
31.9
|
| | | |
$
|
1,042.1
|
| | | |
|
3.07x
|
| | | |
|
2.28x
|
| | ||
| |
2017
|
| | |
|
55.3
|
| | | |
|
168.0
|
| | | |
|
20.5
|
| | | |
|
188.5
|
| | | |
|
3.41x
|
| | | |
|
2.36x
|
| | ||
| |
2018
|
| | |
|
76.2
|
| | | |
|
208.4
|
| | | |
|
33.5
|
| | | |
|
241.9
|
| | | |
|
3.17x
|
| | | |
|
2.70x
|
| | ||
| |
2019
|
| | |
|
94.8
|
| | | |
|
265.4
|
| | | |
|
21.4
|
| | | |
|
286.8
|
| | | |
|
3.03x
|
| | | |
|
2.29x
|
| | ||
| |
2020
|
| | |
|
74.1
|
| | | |
|
117.8
|
| | | |
|
44.6
|
| | | |
|
222.4
|
| | | |
|
3.00x
|
| | | |
|
2.20x
|
| | ||
| |
2021
|
| | |
|
73.1
|
| | | |
|
114.7
|
| | | |
|
47.9
|
| | | |
|
162.6
|
| | | |
|
2.23x
|
| | | |
|
1.97x
|
| | ||
| |
2022
|
| | |
|
142.1
|
| | | |
|
153.9
|
| | | |
|
127.7
|
| | | |
|
281.5
|
| | | |
|
1.98x
|
| | | |
|
2.00x
|
| | ||
| |
2023
|
| | |
|
337.6
|
| | | |
|
311.4
|
| | | |
|
462.1
|
| | | |
|
773.5
|
| | | |
|
2.29x
|
| | | |
|
2.11x
|
| | ||
| |
2024
|
| | |
|
481.5
|
| | | |
|
383.0
|
| | | |
|
635.4
|
| | | |
|
1,018.4
|
| | | |
|
2.11x
|
| | | |
|
1.98x
|
| | ||
| |
2025
|
| | |
|
238.5
|
| | | |
|
42.1
|
| | | |
|
500.9
|
| | | |
|
543.1
|
| | | |
|
2.28x
|
| | | |
|
2.28x
|
| | ||
| |
Total
|
| | |
$
|
1,913.2
|
| | | |
$
|
2,834.8
|
| | | |
$
|
1,926.1
|
| | | |
$
|
4,760.9
|
| | | | | | | | | | | | | | ||
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
Purchase
Price(1)(2) |
| |
Life-to-Date
Collections(3) |
| |
Total
ERC(4) |
| |
Grand
Total |
| |
Current
Collection Multiple |
| |
Original
Collection Multiple(5) |
| |||||||||||||||||||||
| | | |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||
|
Vintage
|
| |
US Insolvency
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
2003 – 2016(6)
|
| | |
$
|
235.8
|
| | | |
$
|
366.0
|
| | | |
$
|
0.3
|
| | | |
$
|
366.3
|
| | | |
|
1.55x
|
| | | |
|
1.72x
|
| | ||
| |
2017
|
| | |
|
49.6
|
| | | |
|
62.5
|
| | | |
|
0.9
|
| | | |
|
63.3
|
| | | |
|
1.28x
|
| | | |
|
1.35x
|
| | ||
| |
2018
|
| | |
|
86.7
|
| | | |
|
106.8
|
| | | |
|
1.6
|
| | | |
|
108.4
|
| | | |
|
1.25x
|
| | | |
|
1.30x
|
| | ||
| |
2019
|
| | |
|
62.2
|
| | | |
|
84.3
|
| | | |
|
4.8
|
| | | |
|
89.2
|
| | | |
|
1.43x
|
| | | |
|
1.31x
|
| | ||
| |
2020
|
| | |
|
30.1
|
| | | |
|
42.8
|
| | | |
|
5.7
|
| | | |
|
48.5
|
| | | |
|
1.61x
|
| | | |
|
1.40x
|
| | ||
| |
2021
|
| | |
|
23.7
|
| | | |
|
30.7
|
| | | |
|
5.6
|
| | | |
|
36.3
|
| | | |
|
1.53x
|
| | | |
|
1.25x
|
| | ||
| |
2022
|
| | |
|
40.7
|
| | | |
|
40.5
|
| | | |
|
121
|
| | | |
|
52.7
|
| | | |
|
1.29x
|
| | | |
|
1.30x
|
| | ||
| |
2023
|
| | |
|
66.7
|
| | | |
|
51.2
|
| | | |
|
42.2
|
| | | |
|
93.4
|
| | | |
|
1.40x
|
| | | |
|
1.34x
|
| | ||
| |
2024
|
| | |
|
71.1
|
| | | |
|
26.6
|
| | | |
|
70.1
|
| | | |
|
96.7
|
| | | |
|
1.36x
|
| | | |
|
1.39x
|
| | ||
| |
2025
|
| | |
|
68.9
|
| | | |
|
6.9
|
| | | |
|
89.3
|
| | | |
|
96.3
|
| | | |
|
1.40x
|
| | | |
|
1.40x
|
| | ||
| |
Total
|
| | |
$
|
735.6
|
| | | |
$
|
818.2
|
| | | |
$
|
232.7
|
| | | |
$
|
1,050.9
|
| | | | | | | | | | | | | | ||
|
Vintage
|
| |
UK Distressed & Insolvency
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| |
2009 – 2016
|
| | |
$
|
22.9
|
| | | |
$
|
61.2
|
| | | |
$
|
2.7
|
| | | |
$
|
63.9
|
| | | |
|
2.80x
|
| | | |
|
1.94x
|
| | ||
| |
2017
|
| | |
|
0.8
|
| | | |
|
3.9
|
| | | |
|
0.6
|
| | | |
|
4.5
|
| | | |
|
5.43x
|
| | | |
|
1.90x
|
| | ||
| |
2018
|
| | |
|
3.1
|
| | | |
|
11.8
|
| | | |
|
4.6
|
| | | |
|
16.4
|
| | | |
|
5.32x
|
| | | |
|
2.20x
|
| | ||
| |
2019
|
| | |
|
7.1
|
| | | |
|
18.0
|
| | | |
|
4.6
|
| | | |
|
22.6
|
| | | |
|
3.19x
|
| | | |
|
1.91x
|
| | ||
| |
2020
|
| | |
|
13.1
|
| | | |
|
26.9
|
| | | |
|
8.4
|
| | | |
|
35.3
|
| | | |
|
2.69x
|
| | | |
|
1.74x
|
| | ||
| |
2021
|
| | |
|
19.4
|
| | | |
|
26.0
|
| | | |
|
12.0
|
| | | |
|
38.0
|
| | | |
|
1.96x
|
| | | |
|
1.67x
|
| | ||
| |
2022
|
| | |
|
18.9
|
| | | |
|
26.9
|
| | | |
|
20.9
|
| | | |
|
47.8
|
| | | |
|
2.53x
|
| | | |
|
2.22x
|
| | ||
| |
2023
|
| | |
|
26.7
|
| | | |
|
29.1
|
| | | |
|
40.6
|
| | | |
|
69.7
|
| | | |
|
2.61x
|
| | | |
|
2.08x
|
| | ||
| |
2024
|
| | |
|
29.4
|
| | | |
|
15.3
|
| | | |
|
36.6
|
| | | |
|
51.9
|
| | | |
|
1.77x
|
| | | |
|
1.70x
|
| | ||
| |
2025
|
| | |
|
10.7
|
| | | |
|
1.4
|
| | | |
|
22.0
|
| | | |
|
23.4
|
| | | |
|
2.18x
|
| | | |
|
2.18x
|
| | ||
| |
Total
|
| | |
$
|
152.1
|
| | | |
$
|
220.4
|
| | | |
$
|
153.0
|
| | | |
$
|
373.4
|
| | | | | | | | | |||||||
|
Vintage
|
| |
Canada Insolvency(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| |
2008 – 2016
|
| | |
$
|
94.8
|
| | | |
$
|
187.3
|
| | | |
$
|
0.1
|
| | | |
$
|
187.4
|
| | | |
|
1.98x
|
| | | |
|
1.67x
|
| | ||
| |
2017
|
| | |
|
26.3
|
| | | |
|
48.5
|
| | | |
|
0.2
|
| | | |
|
48.7
|
| | | |
|
1.85x
|
| | | |
|
1.53x
|
| | ||
| |
2018
|
| | |
|
40.9
|
| | | |
|
85.4
|
| | | |
|
0.8
|
| | | |
|
86.1
|
| | | |
|
2.10x
|
| | | |
|
1.80x
|
| | ||
| |
2019
|
| | |
|
34.7
|
| | | |
|
68.5
|
| | | |
|
1.5
|
| | | |
|
69.9
|
| | | |
|
2.02x
|
| | | |
|
1.72x
|
| | ||
| |
2020
|
| | |
|
29.3
|
| | | |
|
52.2
|
| | | |
|
2.2
|
| | | |
|
54.5
|
| | | |
|
1.86x
|
| | | |
|
1.60x
|
| | ||
| |
2021
|
| | |
|
23.7
|
| | | |
|
35.2
|
| | | |
|
5.2
|
| | | |
|
40.4
|
| | | |
|
1.71x
|
| | | |
|
1.62x
|
| | ||
| |
2022
|
| | |
|
18.5
|
| | | |
|
19.6
|
| | | |
|
8.1
|
| | | |
|
27.7
|
| | | |
|
1.50x
|
| | | |
|
1.47x
|
| | ||
| |
2023
|
| | |
|
38.8
|
| | | |
|
26.4
|
| | | |
|
29.5
|
| | | |
|
55.9
|
| | | |
|
1.44x
|
| | | |
|
1.35x
|
| | ||
| |
2024
|
| | |
|
61.9
|
| | | |
|
18.4
|
| | | |
|
72.8
|
| | | |
|
91.2
|
| | | |
|
1.47x
|
| | | |
|
1.38x
|
| | ||
| |
2025
|
| | |
|
92.7
|
| | | |
|
12.2
|
| | | |
|
120.1
|
| | | |
|
132.3
|
| | | |
|
1.43x
|
| | | |
|
1.43x
|
| | ||
| |
Total
|
| | |
$
|
461.6
|
| | | |
$
|
553.7
|
| | | |
$
|
240.4
|
| | | |
$
|
794.1
|
| | | | | | | | | | | | | | ||
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
Purchase
Price(1)(2) |
| |
Life-to-Date
Collections(3) |
| |
Total
ERC(4) |
| |
Grand
Total |
| |
Current
Collection Multiple |
| |
Original
Collection Multiple(5) |
| |||||||||||||||||||||
| | | |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||
|
Vintage
|
| |
Canada Distressed(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
2008 – 2016
|
| | |
$
|
57.5
|
| | | |
$
|
122.3
|
| | | |
$
|
3.9
|
| | | |
$
|
126.2
|
| | | |
|
2.20x
|
| | | |
|
1.81x
|
| | ||
| |
2017
|
| | |
|
23.2
|
| | | |
|
54.8
|
| | | |
|
3.4
|
| | | |
|
58.2
|
| | | |
|
2.50x
|
| | | |
|
2.17x
|
| | ||
| |
2018
|
| | |
|
14.6
|
| | | |
|
60.2
|
| | | |
|
7.9
|
| | | |
|
68.0
|
| | | |
|
4.65x
|
| | | |
|
2.52x
|
| | ||
| |
2019
|
| | |
|
12.8
|
| | | |
|
41.0
|
| | | |
|
3.4
|
| | | |
|
44.4
|
| | | |
|
3.46x
|
| | | |
|
2.19x
|
| | ||
| |
2020
|
| | |
|
19.7
|
| | | |
|
40.4
|
| | | |
|
7.3
|
| | | |
|
47.7
|
| | | |
|
2.42x
|
| | | |
|
2.06x
|
| | ||
| |
2021
|
| | |
|
9.2
|
| | | |
|
13.8
|
| | | |
|
4.4
|
| | | |
|
18.2
|
| | | |
|
1.99x
|
| | | |
|
1.79x
|
| | ||
| |
2022
|
| | |
|
24.3
|
| | | |
|
23.5
|
| | | |
|
13.1
|
| | | |
|
36.5
|
| | | |
|
1.50x
|
| | | |
|
1.69x
|
| | ||
| |
2023
|
| | |
|
18.4
|
| | | |
|
15.2
|
| | | |
|
18.3
|
| | | |
|
33.5
|
| | | |
|
1.82x
|
| | | |
|
1.61x
|
| | ||
| |
2024
|
| | |
|
33.5
|
| | | |
|
26.9
|
| | | |
|
36.0
|
| | | |
|
62.9
|
| | | |
|
1.88x
|
| | | |
|
1.83x
|
| | ||
| |
2025
|
| | |
|
16.7
|
| | | |
|
5.6
|
| | | |
|
24.7
|
| | | |
|
30.3
|
| | | |
|
1.81x
|
| | | |
|
1.81x
|
| | ||
| |
Total
|
| | |
$
|
229.9
|
| | | |
$
|
403.7
|
| | | |
$
|
122.2
|
| | | |
$
|
525.8
|
| | | | | | | | | |||||||
|
Vintage
|
| |
Latin America Distressed
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| |
2021
|
| | |
$
|
7.9
|
| | | |
$
|
11.3
|
| | | |
$
|
8.3
|
| | | |
$
|
19.6
|
| | | |
|
2.48x
|
| | | |
|
1.58x
|
| | ||
| |
2022
|
| | |
|
25.0
|
| | | |
|
35.4
|
| | | |
|
35.4
|
| | | |
|
70.9
|
| | | |
|
2.84x
|
| | | |
|
2.67x
|
| | ||
| |
2023
|
| | |
|
42.3
|
| | | |
|
43.4
|
| | | |
|
63.9
|
| | | |
|
107.4
|
| | | |
|
2.54x
|
| | | |
|
2.39x
|
| | ||
| |
2024
|
| | |
|
45.8
|
| | | |
|
26.3
|
| | | |
|
91.1
|
| | | |
|
117.4
|
| | | |
|
2.56x
|
| | | |
|
2.35x
|
| | ||
| |
2025
|
| | |
|
24.0
|
| | | |
|
2.9
|
| | | |
|
56.5
|
| | | |
|
59.4
|
| | | |
|
2.48x
|
| | | |
|
2.48x
|
| | ||
| |
Total
|
| | |
$
|
145.0
|
| | | |
$
|
119.3
|
| | | |
$
|
255.3
|
| | | |
$
|
374.6
|
| | | | | | | | | | | | | | ||
|
Vintage
|
| |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
| |
2003 – 2016(6)
|
| | |
$
|
750.8
|
| | | |
$
|
1,747.0
|
| | | |
$
|
38.8
|
| | | |
$
|
1,785.8
|
| | | |
|
2.38x
|
| | | |
|
1.98x
|
| | ||
| |
2017
|
| | |
|
155.3
|
| | | |
|
337.7
|
| | | |
|
25.5
|
| | | |
|
363.2
|
| | | |
|
2.34x
|
| | | |
|
1.87x
|
| | ||
| |
2018
|
| | |
|
221.6
|
| | | |
|
472.4
|
| | | |
|
48.4
|
| | | |
|
520.8
|
| | | |
|
2.35x
|
| | | |
|
1.97x
|
| | ||
| |
2019
|
| | |
|
211.6
|
| | | |
|
477.1
|
| | | |
|
35.8
|
| | | |
|
512.9
|
| | | |
|
2.42x
|
| | | |
|
1.89x
|
| | ||
| |
2020
|
| | |
|
166.3
|
| | | |
|
340.0
|
| | | |
|
68.3
|
| | | |
|
408.3
|
| | | |
|
2.45x
|
| | | |
|
1.90x
|
| | ||
| |
2021
|
| | |
|
156.9
|
| | | |
|
231.7
|
| | | |
|
83.4
|
| | | |
|
315.1
|
| | | |
|
2.01x
|
| | | |
|
1.74x
|
| | ||
| |
2022
|
| | |
|
269.5
|
| | | |
|
299.7
|
| | | |
|
217.3
|
| | | |
|
517.0
|
| | | |
|
1.92x
|
| | | |
|
1.91x
|
| | ||
| |
2023
|
| | |
|
530.5
|
| | | |
|
476.6
|
| | | |
|
656.7
|
| | | |
|
1,133.3
|
| | | |
|
2.14x
|
| | | |
|
1.96x
|
| | ||
| |
2024
|
| | |
|
723.3
|
| | | |
|
496.5
|
| | | |
|
941.9
|
| | | |
|
1,438.4
|
| | | |
|
1.99x
|
| | | |
|
1.88x
|
| | ||
| |
2025
|
| | |
|
451.5
|
| | | |
|
71.2
|
| | | |
|
813.5
|
| | | |
|
884.7
|
| | | |
|
1.96x
|
| | | |
|
1.96x
|
| | ||
| |
Total
|
| | |
$
|
3,637.4
|
| | | |
$
|
4,950.1
|
| | | |
$
|
2,929.6
|
| | | |
$
|
7,879.6
|
| | | | | | | | | | | | | | ||
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
NINE MONTHS ENDED SEPTEMBER 30, 2025
|
| |
AS OF
SEPTEMBER 30, 2025 |
| | | | | | | ||||||||||||||||||||||||
| | | |
COLLECTIONS
|
| |
TOTAL
PORTFOLIO INCOME |
| |
CHANGES IN
RECOVERIES |
| |
TOTAL
PORTFOLIO REVENUE |
| |
INVESTMENTS IN
RECEIVABLES, NET |
| |
MONTHLY
EIR |
| ||||||||||||||||||
| US Distressed | | |
|
| |
|
| |
|
| |
|
| | | | | | | | | | | | | ||||||||||||
| ZBA(1) | | | | $ | 0.3 | | | | | $ | 0.3 | | | | | $ | — | | | | | $ | 0.3 | | | | | $ | — | | | | | | 0.0% | | |
|
2003 – 2019
|
| | | | 8.2 | | | | | | 7.6 | | | | | | (3.4) | | | | | | 4.2 | | | | | | 40.0 | | | | | | 6.1% | | |
|
2020
|
| | | | 2.4 | | | | | | 3.1 | | | | | | (1.3) | | | | | | 1.8 | | | | | | 10.4 | | | | | | 9.9% | | |
|
2021
|
| | | | 2.9 | | | | | | 2.6 | | | | | | (3.5) | | | | | | (0.9) | | | | | | 25.6 | | | | | | 3.2% | | |
|
2022
|
| | | | 9.4 | | | | | | 5.8 | | | | | | (4.6) | | | | | | 1.2 | | | | | | 79.8 | | | | | | 2.3% | | |
|
2023
|
| | | | 36.7 | | | | | | 21.6 | | | | | | (5.4) | | | | | | 16.2 | | | | | | 277.6 | | | | | | 2.5% | | |
|
2024
|
| | | | 82.6 | | | | | | 41.6 | | | | | | 14.8 | | | | | | 56.4 | | | | | | 338.0 | | | | | | 3.3% | | |
|
2025
|
| | | | 22.1 | | | | | | 16.7 | | | | | | 6.8 | | | | | | 23.5 | | | | | | 242.1 | | | | | | 2.6% | | |
|
Subtotal
|
| | | $ | 164.6 | | | | | $ | 99.3 | | | | | $ | 3.4 | | | | | $ | 102.7 | | | | | $ | 1,013.5 | | | | | | | | |
| US Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2003 – 2019
|
| | | | 0.4 | | | | | | 0.4 | | | | | | (1.1) | | | | | | (0.7) | | | | | | 5.9 | | | | | | 1.7% | | |
|
2020
|
| | | | 0.4 | | | | | | 0.2 | | | | | | (0.3) | | | | | | (0.1) | | | | | | 4.7 | | | | | | 1.3% | | |
|
2021
|
| | | | 0.5 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.5 | | | | | | 4.5 | | | | | | 1.6% | | |
|
2022
|
| | | | 2.2 | | | | | | 0.5 | | | | | | (0.1) | | | | | | 0.4 | | | | | | 10.5 | | | | | | 1.3% | | |
|
2023
|
| | | | 5.0 | | | | | | 1.4 | | | | | | (0.5) | | | | | | 0.9 | | | | | | 35.4 | | | | | | 1.2% | | |
|
2024
|
| | | | 6.1 | | | | | | 2.1 | | | | | | — | | | | | | 2.1 | | | | | | 54.9 | | | | | | 1.2% | | |
|
2025
|
| | | | 3.8 | | | | | | 2.1 | | | | | | 0.2 | | | | | | 2.3 | | | | | | 67.9 | | | | | | 1.1% | | |
|
Subtotal
|
| | | $ | 18.4 | | | | | $ | 6.9 | | | | | $ | (1.5) | | | | | $ | 5.4 | | | | | $ | 183.1 | | | | | | | | |
| UK Distressed & Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2010 – 2019
|
| | | $ | 0.7 | | | | | $ | 0.6 | | | | | $ | — | | | | | $ | 0.6 | | | | | $ | 4.6 | | | | | | 4.4% | | |
|
2020
|
| | | | 0.6 | | | | | | 0.5 | | | | | | 0.3 | | | | | | 0.8 | | | | | | 2.6 | | | | | | 6.5% | | |
|
2021
|
| | | | 1.2 | | | | | | 0.7 | | | | | | 0.6 | | | | | | 1.3 | | | | | | 7.1 | | | | | | 3.0% | | |
|
2022
|
| | | | 1.7 | | | | | | 1.2 | | | | | | (0.4) | | | | | | 0.8 | | | | | | 11.2 | | | | | | 3.6% | | |
|
2023
|
| | | | 3.0 | | | | | | 2.6 | | | | | | (1.6) | | | | | | 1.0 | | | | | | 23.6 | | | | | | 3.4% | | |
|
2024
|
| | | | 2.8 | | | | | | 1.8 | | | | | | (0.4) | | | | | | 1.4 | | | | | | 24.5 | | | | | | 2.3% | | |
|
2025
|
| | | | 1.0 | | | | | | 0.9 | | | | | | 0.1 | | | | | | 1.0 | | | | | | 11.1 | | | | | | 3.3% | | |
|
Subtotal
|
| | | $ | 11.0 | | | | | $ | 8.3 | | | | | $ | (1.4) | | | | | $ | 6.9 | | | | | $ | 84.7 | | | | | | | | |
| Canada Distressed | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ZBA(1) | | | | $ | 0.3 | | | | | $ | 0.3 | | | | | $ | — | | | | | $ | 0.3 | | | | | $ | — | | | | | | 0.0 | | |
|
2020
|
| | | | 1.6 | | | | | | 1.4 | | | | | | 0.1 | | | | | | 1.5 | | | | | | 3.4 | | | | | | 12.7% | | |
|
2021
|
| | | | 0.3 | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | | | | | 1.7 | | | | | | 4.3% | | |
|
2022
|
| | | | 0.7 | | | | | | 0.6 | | | | | | (0.9) | | | | | | (0.3) | | | | | | 7.0 | | | | | | 2.8% | | |
|
2023
|
| | | | 0.8 | | | | | | 0.8 | | | | | | (0.5) | | | | | | 0.3 | | | | | | 10.7 | | | | | | 2.6% | | |
|
2024
|
| | | | 3.2 | | | | | | 1.8 | | | | | | (0.2) | | | | | | 1.6 | | | | | | 21.2 | | | | | | 2.6% | | |
|
2025
|
| | | | 2.9 | | | | | | 0.9 | | | | | | 0.5 | | | | | | 1.4 | | | | | | 14.5 | | | | | | 2.3% | | |
|
Subtotal
|
| | | $ | 9.8 | | | | | $ | 6.0 | | | | | $ | (1.0) | | | | | $ | 5.0 | | | | | $ | 58.5 | | | | | | | | |
| Canada Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ZBA
|
| | | $ | 0.0 | | | | | $ | 0.0 | | | | | $ | — | | | | | $ | 0.0 | | | | | $ | — | | | | | | 0.0 | | |
|
2020
|
| | | | 1.7 | | | | | | 0.4 | | | | | | 1.0 | | | | | | 1.4 | | | | | | 3.2 | | | | | | 3.4% | | |
|
2021
|
| | | | 1.6 | | | | | | 0.4 | | | | | | 0.2 | | | | | | 0.6 | | | | | | 4.3 | | | | | | 1.9% | | |
|
2022
|
| | | | 1.5 | | | | | | 0.4 | | | | | | 0.1 | | | | | | 0.5 | | | | | | 6.7 | | | | | | 1.5% | | |
|
2023
|
| | | | 4.3 | | | | | | 1.0 | | | | | | 0.3 | | | | | | 1.3 | | | | | | 24.5 | | | | | | 1.2% | | |
|
2024
|
| | | | 5.2 | | | | | | 2.0 | | | | | | 0.8 | | | | | | 2.8 | | | | | | 57.6 | | | | | | 1.2% | | |
|
2025
|
| | | | 4.9 | | | | | | 2.6 | | | | | | 1.1 | | | | | | 3.7 | | | | | | 89.6 | | | | | | 1.2% | | |
|
Subtotal
|
| | | $ | 19.2 | | | | | $ | 6.8 | | | | | $ | 3.5 | | | | | $ | 10.3 | | | | | $ | 185.9 | | | | | | | | |
| Latin America | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | | 0.4 | | | | | | 0.3 | | | | | | (0.1) | | | | | | 0.2 | | | | | | 3.8 | | | | | | 3.0% | | |
|
2022
|
| | | | 2.2 | | | | | | 2.0 | | | | | | (0.2) | | | | | | 1.8 | | | | | | 11.1 | | | | | | 5.8% | | |
|
2023
|
| | | | 3.7 | | | | | | 3.4 | | | | | | (1.5) | | | | | | 1.9 | | | | | | 32.9 | | | | | | 3.0% | | |
| | | |
NINE MONTHS ENDED SEPTEMBER 30, 2025
|
| |
AS OF
SEPTEMBER 30, 2025 |
| | | | | | | ||||||||||||||||||||||||
| | | |
COLLECTIONS
|
| |
TOTAL
PORTFOLIO INCOME |
| |
CHANGES IN
RECOVERIES |
| |
TOTAL
PORTFOLIO REVENUE |
| |
INVESTMENTS IN
RECEIVABLES, NET |
| |
MONTHLY
EIR |
| ||||||||||||||||||
|
2024
|
| | | | 5.1 | | | | | | 4.1 | | | | | | (0.4) | | | | | | 3.7 | | | | | | 42.5 | | | | | | 2.5% | | |
|
2025
|
| | | | 2.5 | | | | | | 2.1 | | | | | | (0.3) | | | | | | 1.8 | | | | | | 24.8 | | | | | | 3.1% | | |
|
Subtotal
|
| | | $ | 13.9 | | | | | $ | 11.9 | | | | | $ | (2.5) | | | | | $ | 9.4 | | | | | $ | 115.1 | | | | | | | | |
|
Grand Total
|
| | | $ | 236.8 | | | | | $ | 139.2 | | | | | $ | 0.5 | | | | | $ | 139.7 | | | | | $ | 1,640.8 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Year-Ended December 31, 2024
|
| |
As of
December 31, 2024 |
| | | | | | | ||||||||||||||||||||||||
| | | |
Collections
|
| |
TOTAL
Portfolio Income |
| |
Changes in
Recoveries |
| |
Total
Portfolio Revenue |
| |
Investments in
Receivables, Net |
| |
Monthly
EIR |
| ||||||||||||||||||
| US Distressed | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ZBA(1) | | | | $ | 1.5 | | | | | $ | 1.5 | | | | | $ | — | | | | | $ | 1.5 | | | | | $ | — | | | | | | NM | | |
|
2003 – 2019
|
| | | | 49.9 | | | | | | 48.5 | | | | | | (20.1) | | | | | | 28.4 | | | | | | 55.5 | | | | | | 6.1% | | |
|
2020
|
| | | | 18.2 | | | | | | 18.2 | | | | | | (4.1) | | | | | | 14.1 | | | | | | 13.7 | | | | | | 9.9% | | |
|
2021
|
| | | | 18.3 | | | | | | 15.8 | | | | | | (12.8) | | | | | | 3.0 | | | | | | 34.7 | | | | | | 3.2% | | |
|
2022
|
| | | | 49.5 | | | | | | 31.9 | | | | | | (5.3) | | | | | | 26.6 | | | | | | 103.1 | | | | | | 2.3% | | |
|
2023
|
| | | | 147.6 | | | | | | 103.0 | | | | | | 30.6 | | | | | | 133.7 | | | | | | 332.9 | | | | | | 2.5% | | |
|
2024
|
| | | | 72.5 | | | | | | 48.8 | | | | | | 11.1 | | | | | | 59.9 | | | | | | 469.0 | | | | | | 2.4% | | |
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal
|
| | | $ | 357.4 | | | | | $ | 267.8 | | | | | $ | (0.6) | | | | | $ | 267.2 | | | | | $ | 1,008.8 | | | | | | | | |
| US Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2003 – 2019
|
| | | | 7.9 | | | | | | 2.9 | | | | | | (4.3) | | | | | | (1.4) | | | | | | 9.8 | | | | | | 1.7% | | |
|
2020
|
| | | | 6.7 | | | | | | 1.5 | | | | | | 3.5 | | | | | | 5.0 | | | | | | 7.8 | | | | | | 1.3% | | |
|
2021
|
| | | | 3.5 | | | | | | 1.3 | | | | | | (0.2) | | | | | | 1.1 | | | | | | 5.4 | | | | | | 1.6% | | |
|
2022
|
| | | | 11.8 | | | | | | 3.3 | | | | | | (2.3) | | | | | | 0.9 | | | | | | 16.5 | | | | | | 1.3% | | |
|
2023
|
| | | | 23.2 | | | | | | 7.8 | | | | | | 1.7 | | | | | | 9.5 | | | | | | 47.2 | | | | | | 1.2% | | |
|
2024
|
| | | | 9.6 | | | | | | 4.8 | | | | | | 0.8 | | | | | | 5.6 | | | | | | 67.1 | | | | | | 1.2% | | |
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal
|
| | | $ | 62.8 | | | | | $ | 21.6 | | | | | $ | (0.9) | | | | | $ | 20.7 | | | | | $ | 153.9 | | | | | | | | |
| UK Distressed & Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2010 – 2019
|
| | | | 3.9 | | | | | | 3.1 | | | | | | 0.6 | | | | | | 3.7 | | | | | | 5.2 | | | | | | 4.4% | | |
|
2020
|
| | | | 2.4 | | | | | | 2.1 | | | | | | 0.3 | | | | | | 2.4 | | | | | | 2.5 | | | | | | 6.5% | | |
|
2021
|
| | | | 4.4 | | | | | | 2.9 | | | | | | (1.3) | | | | | | 1.6 | | | | | | 6.6 | | | | | | 3.0% | | |
|
2022
|
| | | | 8.2 | | | | | | 7.0 | | | | | | (4.2) | | | | | | 2.8 | | | | | | 13.3 | | | | | | 3.6% | | |
|
2023
|
| | | | 13.4 | | | | | | 11.1 | | | | | | 2.1 | | | | | | 13.1 | | | | | | 27.1 | | | | | | 3.4% | | |
|
2024
|
| | | | 7.1 | | | | | | 4.4 | | | | | | 0.5 | | | | | | 4.9 | | | | | | 26.8 | | | | | | 2.3% | | |
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal
|
| | | $ | 39.4 | | | | | $ | 30.7 | | | | | $ | (2.1) | | | | | $ | 28.5 | | | | | $ | 81.5 | | | | | | | | |
| Canada Distressed | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| ZBA(2) | | | | $ | 1.8 | | | | | $ | 1.8 | | | | | $ | — | | | | | $ | 1.8 | | | | | $ | — | | | | | | NM | | |
|
2020
|
| | | | 9.0 | | | | | | 6.2 | | | | | | 2.7 | | | | | | 8.8 | | | | | | 3.8 | | | | | | 12.7% | | |
|
2021
|
| | | | 1.9 | | | | | | 1.4 | | | | | | (0.4) | | | | | | 1.0 | | | | | | 2.0 | | | | | | 4.3% | | |
|
2022
|
| | | | 4.6 | | | | | | 3.9 | | | | | | (3.8) | | | | | | 0.1 | | | | | | 8.5 | | | | | | 2.8% | | |
|
2023
|
| | | | 6.3 | | | | | | 4.4 | | | | | | (0.6) | | | | | | 3.8 | | | | | | 12.3 | | | | | | 2.6% | | |
|
2024
|
| | | | 15.6 | | | | | | 5.8 | | | | | | 3.5 | | | | | | 9.3 | | | | | | 25.8 | | | | | | 2.6% | | |
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal
|
| | | $ | 39.1 | | | | | $ | 23.4 | | | | | $ | 1.4 | | | | | $ | 24.8 | | | | | $ | 52.5 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Year-Ended December 31, 2024
|
| |
As of
December 31, 2024 |
| | | | | | | ||||||||||||||||||||||||
| | | |
Collections
|
| |
TOTAL
Portfolio Income |
| |
Changes in
Recoveries |
| |
Total
Portfolio Revenue |
| |
Investments in
Receivables, Net |
| |
Monthly
EIR |
| ||||||||||||||||||
| Canada Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ZBA
|
| | | $ | 0.3 | | | | | $ | 0.3 | | | | | $ | — | | | | | $ | 0.3 | | | | | $ | — | | | | | | NM | | |
|
2020
|
| | | | 15.7 | | | | | | 2.8 | | | | | | 3.8 | | | | | | 6.7 | | | | | | 2.9 | | | | | | 3.4% | | |
|
2021
|
| | | | 8.3 | | | | | | 2.7 | | | | | | 0.1 | | | | | | 2.8 | | | | | | 7.8 | | | | | | 1.9% | | |
|
2022
|
| | | | 6.9 | | | | | | 2.4 | | | | | | (0.6) | | | | | | 1.8 | | | | | | 9.9 | | | | | | 1.5% | | |
|
2023
|
| | | | 11.0 | | | | | | 5.3 | | | | | | 1.3 | | | | | | 6.6 | | | | | | 31.7 | | | | | | 1.2% | | |
|
2024
|
| | | | 4.8 | | | | | | 4.5 | | | | | | 0.7 | | | | | | 5.2 | | | | | | 59.7 | | | | | | 1.2% | | |
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal
|
| | | $ | 46.9 | | | | | $ | 18.0 | | | | | $ | 5.4 | | | | | $ | 23.4 | | | | | $ | 112.0 | | | | | | | | |
| Latin America | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2021
|
| | | | 1.7 | | | | | | 1.6 | | | | | | (0.5) | | | | | | 1.1 | | | | | | 3.7 | | | | | | 3.0% | | |
|
2022
|
| | | | 9.2 | | | | | | 9.3 | | | | | | (2.7) | | | | | | 6.5 | | | | | | 10.8 | | | | | | 5.8% | | |
|
2023
|
| | | | 17.7 | | | | | | 15.6 | | | | | | (1.7) | | | | | | 13.9 | | | | | | 32.4 | | | | | | 3.6% | | |
|
2024
|
| | | | 10.3 | | | | | | 8.4 | | | | | | 1.4 | | | | | | 9.7 | | | | | | 42.3 | | | | | | 3.0% | | |
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal
|
| | | $ | 39.0 | | | | | $ | 34.8 | | | | | $ | (3.6) | | | | | $ | 31.2 | | | | | $ | 89.1 | | | | | | | | |
|
Grand Total
|
| | | $ | 584.6 | | | | | $ | 396.3 | | | | | $ | (0.4) | | | | | $ | 395.9 | | | | | $ | 1,497.7 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||
| | | | | | |
PURCHASE
PRICE (1)(2) |
| |
2003 – 2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
YTD
SEPTEMBER 2025 |
| |
TOTAL
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | | US Distressed | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Vintage
|
| |
2003 – 2016(4)
|
| | | $ | 339.9 | | | | | $ | 679.3 | | | | | $ | 80.8 | | | | | $ | 66.8 | | | | | $ | 51.9 | | | | | $ | 41.1 | | | | | $ | 32.3 | | | | | $ | 21.4 | | | | | $ | 15.5 | | | | | $ | 13.1 | | | | | $ | 8.0 | | | | | $ | 1,010.2 | | | | ||
| | 2017 | | | | | 55.3 | | | | | | — | | | | | | 16.2 | | | | | | 30.5 | | | | | | 27.0 | | | | | | 28.5 | | | | | | 25.2 | | | | | | 16.3 | | | | | | 11.2 | | | | | | 8.2 | | | | | | 5.0 | | | | | | 168.0 | | | | ||||
| | 2018 | | | | | 76.2 | | | | | | — | | | | | | — | | | | | | 21.6 | | | | | | 45.9 | | | | | | 45.4 | | | | | | 41.0 | | | | | | 24.7 | | | | | | 14.2 | | | | | | 10.3 | | | | | | 5.2 | | | | | | 208.4 | | | | ||||
| | 2019 | | | | | 94.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 26.8 | | | | | | 74.8 | | | | | | 62.3 | | | | | | 44.5 | | | | | | 28.6 | | | | | | 18.3 | | | | | | 10.1 | | | | | | 265.4 | | | | ||||
| | 2020 | | | | | 74.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26.5 | | | | | | 60.9 | | | | | | 37.2 | | | | | | 26.0 | | | | | | 18.2 | | | | | | 9.0 | | | | | | 177.8 | | | | ||||
| | 2021 | | | | | 73.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23.1 | | | | | | 37.8 | | | | | | 24.8 | | | | | | 18.3 | | | | | | 10.5 | | | | | | 114.7 | | | | ||||
| | 2022 | | | | | 142.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.5 | | | | | | 55.1 | | | | | | 49.6 | | | | | | 32.7 | | | | | | 153.9 | | | | ||||
| | 2023 | | | | | 337.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48.4 | | | | | | 147.7 | | | | | | 115.2 | | | | | | 311.4 | | | | ||||
| | 2024 | | | | | 481.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73.3 | | | | | | 309.7 | | | | | | 383.0 | | | | ||||
| | 2025 | | | | | 238.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42.1 | | | | | | 42.1 | | | | ||||
| | Total | | | | $ | 1,913.2 | | | | | $ | 679.3 | | | | | $ | 97.0 | | | | | $ | 118.9 | | | | | $ | 151.7 | | | | | $ | 216.2 | | | | | $ | 244.8 | | | | | $ | 198.4 | | | | | $ | 223.9 | | | | | $ | 357.1 | | | | | $ | 547.5 | | | | | $ | 2,834.8 | | | | ||||
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | |
PURCHASE
PRICE (1)(2) |
| |
2003 – 2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
YTD
SEPTEMBER 2025 |
| |
TOTAL
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | | US Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Vintage
|
| |
2003 – 2016(4)
|
| | | $ | 235.8 | | | | | $ | 289.8 | | | | | $ | 34.1 | | | | | $ | 19.8 | | | | | $ | 11.6 | | | | | $ | 5.7 | | | | | $ | 2.9 | | | | | $ | 1.1 | | | | | $ | 0.6 | | | | | $ | 0.4 | | | | | $ | 0.2 | | | | | $ | 366.0 | | | | ||
| | 2017 | | | | | 49.6 | | | | | | — | | | | | | 9.3 | | | | | | 19.6 | | | | | | 14.4 | | | | | | 9.2 | | | | | | 6.1 | | | | | | 2.6 | | | | | | 0.8 | | | | | | 0.4 | | | | | | 0.2 | | | | | | 62.5 | | | | ||||
| | 2018 | | | | | 86.7 | | | | | | — | | | | | | — | | | | | | 16.0 | | | | | | 34.9 | | | | | | 23.8 | | | | | | 17.1 | | | | | | 9.7 | | | | | | 3.6 | | | | | | 1.1 | | | | | | 0.4 | | | | | | 106.8 | | | | ||||
| | 2019 | | | | | 62.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.0 | | | | | | 23.2 | | | | | | 19.8 | | | | | | 16.2 | | | | | | 11.0 | | | | | | 6.1 | | | | | | 1.0 | | | | | | 84.3 | | | | ||||
| | 2020 | | | | | 30.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.5 | | | | | | 10.5 | | | | | | 10.8 | | | | | | 9.0 | | | | | | 6.7 | | | | | | 2.3 | | | | | | 42.8 | | | | ||||
| | 2021 | | | | | 23.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8.9 | | | | | | 10.1 | | | | | | 6.3 | | | | | | 3.5 | | | | | | 1.8 | | | | | | 30.7 | | | | ||||
| | 2022 | | | | | 40.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.4 | | | | | | 16.4 | | | | | | 11.8 | | | | | | 6.9 | | | | | | 40.5 | | | | ||||
| | 2023 | | | | | 66.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12.7 | | | | | | 23.2 | | | | | | 15.3 | | | | | | 51.2 | | | | ||||
| | 2024 | | | | | 71.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9.6 | | | | | | 17.0 | | | | | | 26.6 | | | | ||||
| | 2025 | | | | | 68.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.9 | | | | | | 6.9 | | | | ||||
| | Total | | | | $ | 735.6 | | | | | $ | 289.8 | | | | | $ | 43.3 | | | | | $ | 55.4 | | | | | $ | 67.9 | | | | | $ | 65.3 | | | | | $ | 65.4 | | | | | $ | 55.8 | | | | | $ | 60.3 | | | | | $ | 62.8 | | | | | $ | 52.0 | | | | | $ | 818.2 | | | | ||||
| | | | UK Distressed & Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Vintage
|
| |
2009 – 2016
|
| | | $ | 22.9 | | | | | $ | 40.8 | | | | | $ | 5.5 | | | | | $ | 3.4 | | | | | $ | 2.6 | | | | | $ | 2.1 | | | | | $ | 2.2 | | | | | $ | 1.5 | | | | | $ | 1.3 | | | | | $ | 1.1 | | | | | $ | 0.6 | | | | | $ | 61.2 | | | | ||
| | 2017 | | | | | 0.8 | | | | | | — | | | | | | 0.4 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.7 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 3.9 | | | | ||||
| | 2018 | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | 1.9 | | | | | | 2.0 | | | | | | 2.4 | | | | | | 1.7 | | | | | | 1.5 | | | | | | 1.2 | | | | | | 0.8 | | | | | | 11.8 | | | | ||||
| | 2019 | | | | | 7.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | 4.7 | | | | | | 5.1 | | | | | | 3.0 | | | | | | 2.1 | | | | | | 1.4 | | | | | | 0.9 | | | | | | 18.0 | | | | ||||
| | 2020 | | | | | 13.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.2 | | | | | | 10.0 | | | | | | 5.1 | | | | | | 3.3 | | | | | | 2.4 | | | | | | 1.8 | | | | | | 26.9 | | | | ||||
| | 2021 | | | | | 19.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.6 | | | | | | 7.0 | | | | | | 6.6 | | | | | | 4.4 | | | | | | 3.5 | | | | | | 26.0 | | | | ||||
| | 2022 | | | | | 18.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.6 | | | | | | 10.9 | | | | | | 8.2 | | | | | | 5.1 | | | | | | 26.9 | | | | ||||
| | 2023 | | | | | 26.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.2 | | | | | | 13.4 | | | | | | 9.5 | | | | | | 29.1 | | | | ||||
| | 2024 | | | | | 29.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.1 | | | | | | 8.2 | | | | | | 15.3 | | | | ||||
| | 2025 | | | | | 10.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.4 | | | | | | 1.4 | | | | ||||
| | Total | | | | $ | 152.1 | | | | | $ | 40.8 | | | | | $ | 5.8 | | | | | $ | 4.2 | | | | | $ | 5.9 | | | | | $ | 13.7 | | | | | $ | 24.9 | | | | | $ | 21.3 | | | | | $ | 32.3 | | | | | $ | 39.4 | | | | | $ | 32.0 | | | | | $ | 220.4 | | | | ||||
| | | | CAD Insolvency(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Vintage
|
| |
2008 – 2016
|
| | | $ | 94.8 | | | | | $ | 89.5 | | | | | $ | 31.8 | | | | | $ | 26.5 | | | | | $ | 20.5 | | | | | $ | 12.5 | | | | | $ | 5.0 | | | | | $ | 0.7 | | | | | $ | 0.4 | | | | | $ | 0.2 | | | | | $ | 0.2 | | | | | $ | 187.3 | | | | ||
| | 2017 | | | | | 26.3 | | | | | | — | | | | | | 5.4 | | | | | | 11.7 | | | | | | 11.1 | | | | | | 9.7 | | | | | | 6.7 | | | | | | 2.8 | | | | | | 0.5 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 48.5 | | | | ||||
| | 2018 | | | | | 40.9 | | | | | | — | | | | | | — | | | | | | 6.4 | | | | | | 16.9 | | | | | | 21.2 | | | | | | 19.3 | | | | | | 13.5 | | | | | | 6.4 | | | | | | 1.2 | | | | | | 0.5 | | | | | | 85.4 | | | | ||||
| | 2019 | | | | | 34.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.4 | | | | | | 12.6 | | | | | | 18.7 | | | | | | 15.2 | | | | | | 11.2 | | | | | | 6.2 | | | | | | 1.2 | | | | | | 68.5 | | | | ||||
| | 2020 | | | | | 29.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.4 | | | | | | 11.7 | | | | | | 13.8 | | | | | | 11.2 | | | | | | 8.0 | | | | | | 4.3 | | | | | | 52.2 | | | | ||||
| | 2021 | | | | | 23.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.1 | | | | | | 8.5 | | | | | | 10.1 | | | | | | 8.3 | | | | | | 5.2 | | | | | | 35.2 | | | | ||||
| | 2022 | | | | | 18.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.5 | | | | | | 5.9 | | | | | | 6.9 | | | | | | 5.2 | | | | | | 19.6 | | | | ||||
| | 2023 | | | | | 38.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.0 | | | | | | 11.0 | | | | | | 12.4 | | | | | | 26.4 | | | | ||||
| | 2024 | | | | | 61.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.8 | | | | | | 13.7 | | | | | | 18.4 | | | | ||||
| | 2025 | | | | | 92.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12.2 | | | | | | 12.2 | | | | ||||
| | Total | | | | $ | 461.6 | | | | | $ | 89.5 | | | | | $ | 37.2 | | | | | $ | 44.6 | | | | | $ | 51.9 | | | | | $ | 59.5 | | | | | $ | 64.6 | | | | | $ | 56.0 | | | | | $ | 48.5 | | | | | $ | 46.8 | | | | | $ | 55.0 | | | | | $ | 553.7 | | | | ||||
| | | | CAD Distressed(3) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Vintage
|
| |
2008 – 2016
|
| | | $ | 57.5 | | | | | $ | 70.7 | | | | | $ | 13.3 | | | | | $ | 10.4 | | | | | $ | 7.9 | | | | | $ | 6.2 | | | | | $ | 5.2 | | | | | $ | 4.1 | | | | | $ | 2.5 | | | | | $ | 1.2 | | | | | $ | 1.0 | | | | | $ | 122.3 | | | | ||
| | 2017 | | | | | 23.2 | | | | | | — | | | | | | 10.4 | | | | | | 12.5 | | | | | | 9.4 | | | | | | 7.1 | | | | | | 6.2 | | | | | | 4.2 | | | | | | 2.6 | | | | | | 1.6 | | | | | | 0.7 | | | | | | 54.8 | | | | ||||
| | 2018 | | | | | 14.6 | | | | | | — | | | | | | — | | | | | | 6.5 | | | | | | 16.2 | | | | | | 11.0 | | | | | | 9.4 | | | | | | 7.1 | | | | | | 4.8 | | | | | | 3.1 | | | | | | 2.1 | | | | | | 60.2 | | | | ||||
| | 2019 | | | | | 12.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.4 | | | | | | 10.7 | | | | | | 8.1 | | | | | | 4.6 | | | | | | 2.4 | | | | | | 1.2 | | | | | | 0.6 | | | | | | 41.0 | | | | ||||
| | 2020 | | | | | 19.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10.7 | | | | | | 12.7 | | | | | | 7.7 | | | | | | 4.7 | | | | | | 3.1 | | | | | | 1.4 | | | | | | 40.4 | | | | ||||
| | 2021 | | | | | 9.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.4 | | | | | | 4.3 | | | | | | 2.3 | | | | | | 1.9 | | | | | | 1.0 | | | | | | 13.8 | | | | ||||
| | 2022 | | | | | 24.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.3 | | | | | | 8.1 | | | | | | 4.6 | | | | | | 3.5 | | | | | | 23.5 | | | | ||||
| | 2023 | | | | | 18.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.7 | | | | | | 6.3 | | | | | | 3.1 | | | | | | 15.2 | | | | ||||
| | 2024 | | | | | 33.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.6 | | | | | | 11.3 | | | | | | 26.9 | | | | ||||
| | 2025 | | | | | 16.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.6 | | | | | | 5.6 | | | | ||||
| | Total | | | | $ | 229.9 | | | | | $ | 70.7 | | | | | $ | 23.7 | | | | | $ | 29.4 | | | | | $ | 46.8 | | | | | $ | 45.6 | | | | | $ | 45.9 | | | | | $ | 39.2 | | | | | $ | 33.2 | | | | | $ | 38.6 | | | | | $ | 30.5 | | | | | $ | 403.7 | | | | ||||
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | |
PURCHASE
PRICE (1)(2) |
| |
2003 – 2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
YTD
SEPTEMBER 2025 |
| |
TOTAL
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | | LatAm Distressed | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Vintage
|
| |
2021
|
| | | $ | 7.9 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 0.8 | | | | | $ | 5.2 | | | | | $ | 2.3 | | | | | $ | 1.7 | | | | | $ | 1.2 | | | | | $ | 11.3 | | | | ||
| | 2022 | | | | | 25.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.0 | | | | | | 14.4 | | | | | | 9.2 | | | | | | 5.9 | | | | | | 35.4 | | | | ||||
| | 2023 | | | | | 42.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.4 | | | | | | 17.7 | | | | | | 10.4 | | | | | | 43.4 | | | | ||||
| | 2024 | | | | | 45.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10.3 | | | | | | 16.0 | | | | | | 26.3 | | | | ||||
| | 2025 | | | | | 24.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.9 | | | | | | 2.9 | | | | ||||
| | Total | | | | $ | 145.0 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 0.8 | | | | | $ | 11.2 | | | | | $ | 32.0 | | | | | $ | 39.0 | | | | | $ | 36.3 | | | | | $ | 119.3 | | | | ||||
| | | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Vintage
|
| |
2003 – 2015(4)
|
| | | $ | 750.8 | | | | | $ | 1,170.1 | | | | | $ | 165.4 | | | | | $ | 126.8 | | | | | $ | 94.5 | | | | | $ | 67.5 | | | | | $ | 47.6 | | | | | $ | 28.8 | | | | | $ | 20.3 | | | | | $ | 16.0 | | | | | $ | 10.0 | | | | | $ | 1,747.0 | | | | ||
| | 2017 | | | | | 155.3 | | | | | | — | | | | | | 41.7 | | | | | | 75.0 | | | | | | 62.5 | | | | | | 55.1 | | | | | | 44.9 | | | | | | 26.3 | | | | | | 15.3 | | | | | | 10.8 | | | | | | 6.2 | | | | | | 337.7 | | | | ||||
| | 2018 | | | | | 221.6 | | | | | | — | | | | | | — | | | | | | 50.8 | | | | | | 115.8 | | | | | | 103.5 | | | | | | 89.1 | | | | | | 56.7 | | | | | | 30.6 | | | | | | 16.9 | | | | | | 9.0 | | | | | | 472.4 | | | | ||||
| | 2019 | | | | | 211.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 51.3 | | | | | | 126.0 | | | | | | 114.0 | | | | | | 83.4 | | | | | | 55.3 | | | | | | 33.3 | | | | | | 13.8 | | | | | | 477.1 | | | | ||||
| | 2020 | | | | | 166.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48.3 | | | | | | 105.8 | | | | | | 74.6 | | | | | | 54.2 | | | | | | 38.4 | | | | | | 18.8 | | | | | | 340.0 | | | | ||||
| | 2021 | | | | | 156.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45.0 | | | | | | 72.9 | | | | | | 52.5 | | | | | | 38.1 | | | | | | 23.2 | | | | | | 231.7 | | | | ||||
| | 2022 | | | | | 269.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39.3 | | | | | | 110.8 | | | | | | 90.3 | | | | | | 59.3 | | | | | | 299.7 | | | | ||||
| | 2023 | | | | | 530.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91.3 | | | | | | 219.3 | | | | | | 165.9 | | | | | | 476.6 | | | | ||||
| | 2024 | | | | | 723.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120.6 | | | | | | 375.9 | | | | | | 496.5 | | | | ||||
| | 2025 | | | | | 451.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71.2 | | | | | | 71.2 | | | | ||||
| | Total | | | | $ | 3,637.4 | | | | | $ | 1,170.1 | | | | | $ | 207.0 | | | | | $ | 252.6 | | | | | $ | 324.2 | | | | | $ | 400.4 | | | | | $ | 446.4 | | | | | $ | 382.0 | | | | | $ | 430.2 | | | | | $ | 583.7 | | | | | $ | 753.4 | | | | | $ | 4,950.1 | | | | ||||
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Sep. 30,
2025 |
| |
Jun. 30,
2025 |
| |
Mar. 31,
2025 |
| |
Dec. 31
2024 |
| |
Sep. 30
2024 |
| |
Jun. 30
2024 |
| |
Mar. 31,
2024 |
| |
Dec. 31.
2023 |
| |
Sep. 30
2023 |
| |||||||||||||||||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
US Distressed
|
| | | $ | 88.3 | | | | | $ | 57.3 | | | | | $ | 92.9 | | | | | $ | 299.2 | | | | | $ | 51.3 | | | | | $ | 76.7 | | | | | $ | 52.9 | | | | | $ | 101.0 | | | | | $ | 58.9 | | |
|
US Insolvency
|
| | | | 18.9 | | | | | | 23.3 | | | | | | 26.7 | | | | | | 21.1 | | | | | | 24.5 | | | | | | 15.1 | | | | | | 10.4 | | | | | | 11.9 | | | | | | 17.8 | | |
|
UK Distressed & Insolvency
|
| | | | 4.1 | | | | | | 4.7 | | | | | | 1.9 | | | | | | 6.7 | | | | | | 4.7 | | | | | | 8.5 | | | | | | 9.5 | | | | | | 10.8 | | | | | | 2.9 | | |
|
Canada Insolvency
|
| | | | 25.8 | | | | | | 20.6 | | | | | | 46.3 | | | | | | 15.9 | | | | | | 19.3 | | | | | | 15.1 | | | | | | 11.6 | | | | | | 10.9 | | | | | | 11.1 | | |
|
Canada Distressed
|
| | | | 5.0 | | | | | | 6.1 | | | | | | 5.6 | | | | | | 4.6 | | | | | | 10.9 | | | | | | 9.0 | | | | | | 9.0 | | | | | | 4.7 | | | | | | 4.6 | | |
|
Latin America Distressed
|
| | | | 8.9 | | | | | | 13.3 | | | | | | 1.8 | | | | | | 9.0 | | | | | | 12.7 | | | | | | 16.1 | | | | | | 8.0 | | | | | | 14.6 | | | | | | 5.3 | | |
|
Total Purchases
|
| | | $ | 151.0 | | | | | $ | 125.3 | | | | | $ | 175.2 | | | | | $ | 356.6 | | | | | $ | 123.4 | | | | | $ | 140.5 | | | | | $ | 101.4 | | | | | $ | 153.9 | | | | | $ | 100.6 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
TWELVE MONTHS
ENDED OR AS OF SEPTEMBER 30, |
| |
FOR THE Year Ended
OR AS OF December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
($ in Millions)
|
| |||||||||||||||||||||
|
Total borrowings
|
| | | $ | 1,182.6 | | | | | $ | 948.0 | | | | | $ | 1,194.7 | | | | | $ | 770.9 | | |
|
Unamortized debt issuance costs
|
| | | | 17.4 | | | | | | 14.1 | | | | | | 13.4 | | | | | | 10.4 | | |
|
Unrestricted cash and cash equivalents
|
| | | | (42.3) | | | | | | (18.3) | | | | | | (35.5) | | | | | | (14.4) | | |
|
Net debt
|
| | | | 1,157.7 | | | | | | 943.8 | | | | | | 1,172.6 | | | | | | 766.9 | | |
|
Adjusted cash EBITDA
|
| | | | 753.3 | | | | | | 374.3 | | | | | | 430.8 | | | | | | 305.6 | | |
|
Leverage ratio (net debt / adjusted cash EBITDA)
|
| | | | 1.54x | | | | | | 2.52x | | | | | | 2.72x | | | | | | 2.51x | | |
| | | |
THREE MONTHS
ENDED SEPTEMBER 30, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
($ IN MILLIONS)
|
| |||||||||
|
Net cash provided by operating activities
|
| | | $ | 63.1 | | | | | $ | 7.7 | | |
|
Changes in prepaid expenses
|
| | | | (4.5) | | | | | | 20.4 | | |
|
Changes in accounts payable and accrued expenses
|
| | | | (8.0) | | | | | | 11.2 | | |
|
Provision for credit losses
|
| | | | (0.6) | | | | | | (0.8) | | |
|
Foreign exchange and other income (expense)
|
| | | | (2.0) | | | | | | 0.5 | | |
|
Cash interest paid
|
| | | | 24.9 | | | | | | 18.7 | | |
|
Provision for income taxes
|
| | | | 7.2 | | | | | | 2.4 | | |
|
Total portfolio revenue
|
| | | | (139.7) | | | | | | (100.9) | | |
|
Gross collections
|
| | | | 236.8 | | | | | | 145.1 | | |
|
Stock-based compensation
|
| | | | — | | | | | | 2.2 | | |
|
Canaccede exit consideration
|
| | | | 0.1 | | | | | | — | | |
|
Merger and acquisition and other one-time expenses(2)
|
| | | | 2.4 | | | | | | 0.2 | | |
|
Adjusted cash EBITDA
|
| | | $ | 179.8 | | | | | $ | 106.7 | | |
| | |||||||||||||
| | | |
NINE MONTHS
ENDED SEPTEMBER 30, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
($ IN MILLIONS)
|
| |||||||||
|
Net cash provided by operating activities
|
| | | $ | 193.6 | | | | | $ | 90.9 | | |
|
Changes in prepaid expenses
|
| | | | 1.5 | | | | | | 23.1 | | |
|
Changes in accounts payable and accrued expenses
|
| | | | (26.2) | | | | | | (4.6) | | |
|
Provision for credit losses
|
| | | | (1.7) | | | | | | (2.6) | | |
|
Foreign exchange and other income (expense)
|
| | | | (5.5) | | | | | | 3.2 | | |
|
Cash interest paid
|
| | | | 73.1 | | | | | | 52.1 | | |
|
Provision for income taxes
|
| | | | 24.1 | | | | | | 6.2 | | |
|
Total portfolio revenue
|
| | | | (422.4) | | | | | | (286.9) | | |
|
Gross collections
|
| | | | 753.4 | | | | | | 410.2 | | |
|
Stock-based compensation
|
| | | | (8.0) | | | | | | 4.1 | | |
|
Canaccede exit consideration
|
| | | | 1.0 | | | | | | — | | |
|
Merger and acquisition and other one-time expenses(2)
|
| | | | 11.4 | | | | | | 2.5 | | |
|
Adjusted cash EBITDA
|
| | | $ | 594.3 | | | | | $ | 298.2 | | |
| | |||||||||||||
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Net cash provided by operating activities
|
| | | $ | 168.2 | | | | | $ | 120.2 | | |
|
Changes in prepaid expenses
|
| | | | 7.7 | | | | | | 8.4 | | |
|
Changes in accounts payable and accrued expenses
|
| | | | (36.7) | | | | | | (8.2) | | |
|
Provision for credit losses
|
| | | | (3.5) | | | | | | (3.5) | | |
|
Foreign exchange and other income (expense)
|
| | | | 5.5 | | | | | | (4.6) | | |
|
Cash interest paid
|
| | | | 73.0 | | | | | | 45.2 | | |
|
Provision for income taxes
|
| | | | 8.7 | | | | | | 9.0 | | |
|
Total portfolio revenue
|
| | | | (395.9) | | | | | | (293.6) | | |
|
Gross collections
|
| | | | 584.6 | | | | | | 431.0 | | |
|
Stock-based compensation
|
| | | | 4.5 | | | | | | 1.0 | | |
|
Conn’s one-time items(1)
|
| | | | 4.3 | | | | | | — | | |
|
Canaccede exit consideration
|
| | | | 7.7 | | | | | | — | | |
|
Merger and acquisition and other one-time expenses(2)
|
| | | | 2.7 | | | | | | 0.7 | | |
|
Adjusted cash EBITDA
|
| | | $ | 430.8 | | | | | $ | 305.6 | | |
| | |||||||||||||
| | | |
Nine Months Ended
SEPTEMBER 30, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| | | |||||||||||||||||||
| Total cash flow provided by / (used in) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | 193.6 | | | | | $ | 90.9 | | | | | $ | 102.8 | | | | | | 113.1% | | |
|
Investing activities
|
| | | | (121.5) | | | | | | (243.8) | | | | | | 122.3 | | | | | | (50.2)% | | |
|
Financing activities
|
| | | | (59.0) | | | | | | 153.3 | | | | | | (212.3) | | | | | | (138.5)% | | |
|
Exchange rate effects on cash balances held in foreign currencies
|
| | | | (5.3) | | | | | | 0.5 | | | | | | (5.8) | | | | | | (1,168.7)% | | |
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
| | | $ | 7.8 | | | | | $ | 0.8 | | | | | $ | 7.0 | | | | | | 836.4% | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
($ in Millions)
|
| | | |||||||||||||||||||
| Total cash flow provided by / (used in) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | 168.2 | | | | | $ | 120.2 | | | | | $ | 48.0 | | | | | | 39.9% | | |
|
Investing activities
|
| | | | (542.4) | | | | | | (403.4) | | | | | | (139.0) | | | | | | 34.5% | | |
|
Financing activities
|
| | | | 388.8 | | | | | | 289.9 | | | | | | 98.9 | | | | | | 34.1% | | |
|
Exchange rate effects on cash balances held
in foreign currencies |
| | | | 3.0 | | | | | | (1.2) | | | | | | 4.2 | | | | | | (350.0)% | | |
|
Net increase in cash and cash equivalents and restricted cash
|
| | | $ | 17.6 | | | | | $ | 5.5 | | | | | $ | 12.1 | | | | | | 220.0% | | |
| | |||||||||||||||||||||||||
| | | |
Total
|
| |
Less Than
1 Year |
| |
1 – 3
Years |
| |
3 – 5
Years |
| |
More Than
5 Years |
| |||||||||||||||
|
Operating leases
|
| | | $ | 5.5 | | | | | $ | 0.3 | | | | | $ | 3.5 | | | | | $ | 1.1 | | | | | $ | 0.6 | | |
|
Revolving credit(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-term debt(2)
|
| | | | 1,535.5 | | | | | | 395.8 | | | | | | 158.5 | | | | | | 981.3 | | | | | | — | | |
|
Purchase commitments(3)
|
| | | | 316.4 | | | | | | 272.8 | | | | | | 43.6 | | | | | | — | | | | | | — | | |
|
Other liabilities
|
| | | | 9.0 | | | | | | — | | | | | | 9.0 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 1,866.4 | | | | | $ | 668.9 | | | | | $ | 214.5 | | | | | $ | 982.4 | | | | | $ | 0.6 | | |
| | |||||||||||||||||||||||||||||||
|
($ in
Millions) |
| | | | | | | | | | | | | | | | | | | |
1% REDUCTION in ERC
|
| |
1% Increase in ERC
|
| ||||||||||||||||||||||||
| |
ERC
|
| |
Total
Portfolio Revenue |
| |
ERC
|
| |
Portfolio
Revenue |
| |
Impact on
Income Before Taxes |
| |
ERC
|
| |
Total
Portfolio Revenue |
| |
Impact on
Income Before Taxes |
| ||||||||||||||||||||||||||
| 2025 | | | | $ | 2,929.6 | | | | | $ | 531.4 | | | | | $ | 2,900.4 | | | | | $ | 507.1 | | | | | $ | (24.3) | | | | | $ | 2,958.9 | | | | | $ | 555.7 | | | | | $ | 24.3 | | |
| 2024 | | | | $ | 2,306.8 | | | | | $ | 359.1 | | | | | $ | 2,283.7 | | | | | $ | 340.2 | | | | | $ | (18.9) | | | | | $ | 2,329.8 | | | | | $ | 378.0 | | | | | $ | 18.9 | | |
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Balances |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
2024
Balances |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
Balances
|
| |
Charge-
Offs |
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Auto loans(1)
|
| | | $ | 1,331.0 | | | | | | 2.9% | | | | | $ | 39.2 | | | | | $ | 1,655.0 | | | | | | 2.8% | | | | | $ | 46.0 | | | | | | 24.3% | | | | | | 17.4% | | |
|
Non-prime
|
| | | | 399.8 | | | | | | 8.4% | | | | | | 33.5 | | | | | | 429.9 | | | | | | 8.9% | | | | | | 38.2 | | | | | | 7.5% | | | | | | 14.0% | | |
|
Prime
|
| | | | 931.2 | | | | | | 0.6% | | | | | | 5.7 | | | | | | 1,225.1 | | | | | | 0.6% | | | | | | 7.8 | | | | | | 31.6% | | | | | | 37.1% | | |
|
Personal loans(2)
|
| | | | 432.0 | | | | | | 3.3% | | | | | | 14.3 | | | | | | 554.0 | | | | | | 4.4% | | | | | | 24.5 | | | | | | 28.2% | | | | | | 71.4% | | |
|
Non-prime
|
| | | | 155.5 | | | | | | 7.6% | | | | | | 11.8 | | | | | | 188.4 | | | | | | 10.8% | | | | | | 20.3 | | | | | | 21.1% | | | | | | 71.6% | | |
|
Prime
|
| | | | 276.5 | | | | | | 0.9% | | | | | | 2.5 | | | | | | 365.6 | | | | | | 1.2% | | | | | | 4.2 | | | | | | 32.2% | | | | | | 70.4% | | |
|
Telecom and
utilities(3) |
| | | | 37.6 | | | | | | 9.5% | | | | | | 3.6 | | | | | | 58.4 | | | | | | 8.5% | | | | | | 5.0 | | | | | | 55.4% | | | | | | 39.6% | | |
|
Student loans(4)
|
| | | | 1,508.0 | | | | | | 0.5% | | | | | | 8.0 | | | | | | 1,615.0 | | | | | | 1.0% | | | | | | 16.9 | | | | | | 7.1% | | | | | | 112.0% | | |
|
Credit cards(5)
|
| | | | 927.0 | | | | | | 5.5% | | | | | | 50.6 | | | | | | 1,211.0 | | | | | | 6.2% | | | | | | 75.4 | | | | | | 30.6% | | | | | | 48.9% | | |
|
Non-prime
|
| | | | 188.9 | | | | | | 12.6% | | | | | | 23.7 | | | | | | 170.8 | | | | | | 15.6% | | | | | | 26.6 | | | | | | (9.6)% | | | | | | 12.4% | | |
|
Prime
|
| | | | 738.1 | | | | | | 3.7% | | | | | | 26.9 | | | | | | 1,040.2 | | | | | | 4.7% | | | | | | 48.8 | | | | | | 40.9% | | | | | | 81.1% | | |
|
Total United States
|
| | | $ | 4,235.6 | | | | | | 2.7% | | | | | $ | 115.7 | | | | | $ | 5,093.4 | | | | | | 3.3% | | | | | $ | 167.8 | | | | | | 20.3% | | | | | | 45.1% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019 – 2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of
TAM |
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Auto loans
|
| | | $ | 1.3 | | | | | | 3.4% | | | | | $ | 1.0 | | | | | | 2.1% | | | | | | (28.1)% | | | | | | (1.3)% | | |
|
Personal loans(1)
|
| | | | 0.7 | | | | | | 5.1% | | | | | | 2.8 | | | | | | 11.3% | | | | | | 283.1% | | | | | | 6.2% | | |
|
Telecom and utilities
|
| | | | 0.8 | | | | | | 21.9% | | | | | | 1.2 | | | | | | 24.4% | | | | | | 55.2% | | | | | | 2.5% | | |
|
Student loans
|
| | | | 0.0 | | | | | | 0.2% | | | | | | 0.0 | | | | | | 0.0% | | | | | | NM | | | | | | (0.2)% | | |
|
Credit cards
|
| | | | 0.5 | | | | | | 0.9% | | | | | | 1.9 | | | | | | 2.6% | | | | | | 331.3% | | | | | | 1.7% | | |
|
Total United States
|
| | | $ | 3.3 | | | | | | 2.9% | | | | | $ | 6.9 | | | | | | 4.1% | | | | | | 108.9% | | | | | | 1.2% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Balances |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
2024
Balances |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
Face
Value |
| |
Charge-
Offs |
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Auto loans(1)(2)
|
| | | $ | 62.9 | | | | | | 0.8% | | | | | $ | 0.5 | | | | | $ | 72.2 | | | | | | 0.8% | | | | | $ | 0.6 | | | | | | 14.8% | | | | | | 11.8% | | |
|
Personal loans(1)(2)
|
| | | | 29.6 | | | | | | 1.2% | | | | | | 0.4 | | | | | | 39.0 | | | | | | 1.6% | | | | | | 0.6 | | | | | | 31.8% | | | | | | 76.2% | | |
|
Telecom and
utilities(3) |
| | | | 4.3 | | | | | | 10.0% | | | | | | 0.4 | | | | | | 9.1 | | | | | | 6.8% | | | | | | 0.6 | | | | | | 111.3% | | | | | | 45.3% | | |
|
Credit cards(1)(2)
|
| | | | 62.5 | | | | | | 1.0% | | | | | | 0.6 | | | | | | 79.1 | | | | | | 1.1% | | | | | | 0.9 | | | | | | 26.5% | | | | | | 43.1% | | |
| Insolvencies(4) | | | | | NA | | | | | | NA | | | | | | 2.0 | | | | | | NA | | | | | | NA | | | | | | 2.4 | | | | | | NA | | | | | | 18.4% | | |
|
Total Canada(5)
|
| | | $ | 159.3 | | | | | | 1.2% | | | | | $ | 3.9 | | | | | $ | 199.4 | | | | | | 1.3% | | | | | $ | 5.1 | | | | | | 25.2% | | | | | | 29.4% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019 – 2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of
TAM |
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Auto loans
|
| | | $ | — | | | | | | —% | | | | | $ | 0.2 | | | | | | 29.2% | | | | | | NM | | | | | | 29.2% | | |
|
Personal loans
|
| | | | — | | | | | | —% | | | | | | 0.1 | | | | | | 14.3% | | | | | | NM | | | | | | 14.3% | | |
|
Telecom and utilities
|
| | | | — | | | | | | —% | | | | | | 0.0 | | | | | | 0.7% | | | | | | NM | | | | | | 0.7% | | |
|
Credit cards
|
| | | | — | | | | | | —% | | | | | | 0.5 | | | | | | 61.5% | | | | | | NM | | | | | | 61.5% | | |
|
Insolvencies
|
| | | | — | | | | | | —% | | | | | | 0.5 | | | | | | 18.9% | | | | | | NM | | | | | | 18.9% | | |
|
Total Canada
|
| | | $ | — | | | | | | —% | | | | | $ | 1.3 | | | | | | 24.6% | | | | | | NM | | | | | | 24.6% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Face Value |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
2024
Face Value |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
Face
Value |
| |
Charge-
Offs |
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Consumer loans(1)
|
| | | $ | 197.2 | | | | | | 1.1% | | | | | $ | 2.1 | | | | | $ | 209.6 | | | | | | 0.4% | | | | | $ | 0.7 | | | | | | 6.3% | | | | | | (64.7)% | | |
|
Telecom and utilities(2)(3)(4)
|
| | | | — | | | | | | —% | | | | | | 1.6 | | | | | | — | | | | | | —% | | | | | | 4.5 | | | | | | — | | | | | | 189.0% | | |
|
Credit cards(1)
|
| | | | 93.6 | | | | | | 2.3% | | | | | | 2.1 | | | | | | 93.1 | | | | | | 1.7% | | | | | | 1.6 | | | | | | (0.6)% | | | | | | (27.9)% | | |
|
Total United Kingdom
|
| | | $ | 290.8 | | | | | | 2.0% | | | | | $ | 5.8 | | | | | $ | 302.7 | | | | | | 2.2% | | | | | $ | 6.8 | | | | | | 4.1% | | | | | | 17.5% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019 – 2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of
TAM |
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Consumer loans
|
| | | $ | 0.0 | | | | | | 0.9% | | | | | $ | 0.1 | | | | | | 9.4% | | | | | | 250.5% | | | | | | 8.5% | | |
|
Telecom and utilities
|
| | | | 0.1 | | | | | | 6.7% | | | | | | 0.2 | | | | | | 4.3% | | | | | | 86.0% | | | | | | (2.4)% | | |
|
Credit cards
|
| | | | — | | | | | | —% | | | | | | 0.0 | | | | | | 0.3% | | | | | | NM | | | | | | 0.3% | | |
|
Total United Kingdom
|
| | | $ | 0.1 | | | | | | 2.1% | | | | | $ | 0.3 | | | | | | 3.9% | | | | | | 115.4% | | | | | | 1.8% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year Market
|
| |
2024 Full Year Market
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
| | | | | | | | | |
Estimated Annual
|
| | | | | | | |
Estimated Annual
|
| |
2019 – 2024 % Change
|
| |||||||||||||||||||||||||||
| | | |
2019
Face Value |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
2024
Face Value |
| |
Charge-
Off Ratio |
| |
Market
Charge-Offs |
| |
Face
Value |
| |
Charge-
Offs |
| ||||||||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Total Colombia(1)(2)
|
| | | $ | 37.7 | | | | | | 4.7% | | | | | $ | 1.8 | | | | | $ | 48.5 | | | | | | 6.9% | | | | | $ | 3.4 | | | | | | 28.6% | | | | | | 88.1% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019 Full Year
|
| |
2024 Full Year
|
| |
2019-2024 Change
|
| |||||||||||||||||||||||||||
| | | |
Face Value
Purchased |
| |
Share of TAM
|
| |
Face Value
Purchased |
| |
Share of TAM
|
| |
% Face Value
Purchased |
| |
Share of
TAM |
| ||||||||||||||||||
| | | |
($ in billions)
|
| |||||||||||||||||||||||||||||||||
|
Total Colombia
|
| | | $ | — | | | | | | —% | | | | | $ | 0.8 | | | | | | 24.5% | | | | | | NM | | | | | | 24.5% | | |
| | |||||||||||||||||||||||||||||||||||||
|
Name
|
| |
Age
|
| |
Position
|
| |||
|
David Burton
|
| | | | 60 | | | | President, Chief Executive Officer and Director | |
|
Christo Realov
|
| | | | 45 | | | | Chief Financial Officer and Treasurer | |
|
Matthew Pfohl
|
| | | | 58 | | | |
Chief Administrative Officer, General Counsel and Secretary
|
|
|
Mark Zellmann
|
| | | | 44 | | | | President of U.S. Business Lines | |
|
Penelope Person
|
| | | | 57 | | | | Chief Commercial Officer | |
|
Thomas Harding
|
| | | | 44 | | | | Director | |
|
John Oros
|
| | | | 78 | | | | Director | |
|
Thomas Lydon, Jr.
|
| | | | 33 | | | | Director | |
|
Christopher Giles
|
| | | | 55 | | | | Director | |
|
Ronald Vaske
|
| | | | 59 | | | | Director | |
|
Beth Leonard
|
| | | | 65 | | | | Director | |
|
Name and Principal
Position |
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Stock
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| |||||||||||||||||||||
|
David Burton
President and Chief Executive Officer |
| | | | 2024 | | | | | | 765,769 | | | | | | 125,000 | | | | | | — | | | | | | 387,766 | | | | | | 421,978 | | | | | | 1,700,513 | | |
|
Mark Zellmann
President of U.S. Business Lines |
| | | | 2024 | | | | | | 303,851 | | | | | | 110,000 | | | | | | — | | | | | | 137,374 | | | | | | 54,246 | | | | | | 605,471 | | |
|
Penelope Person
Chief Commercial Officer |
| | | | 2024 | | | | | | 142,000 | | | | | | — | | | | | | — | | | | | | 248,062 | | | | | | 46,098 | | | | | | 436,160 | | |
| | | |
VESTED SHARES
RECEIVED UPON CONVERSION OF VESTED CLASS B UNITS (#) |
| |
Unvested Restricted Shares
Received Upon Conversion of Unvested Class B Units |
| ||||||||||||
|
Name
|
| |
In respect
of Time- Based Class B Units (#) |
| |
In respect of
Performance- Based Class B Units (#)(4) |
| ||||||||||||
|
David Burton(1)
|
| | | | 1,095,257 | | | | | | — | | | | | | 3,061,101 | | |
|
Mark Zellman(2)
|
| | | | 153,211 | | | | | | 15,673 | | | | | | 479,425 | | |
|
Penelope Person(3)
|
| | | | 115,290 | | | | | | — | | | | | | 322,221 | | |
|
Other current employees as a group
|
| | | | 1,218,462 | | | | | | 230,856 | | | | | | 2,234,933 | | |
|
All current employees as a group
|
| | | | 2,582,220 | | | | | | 246,529 | | | | | | 6,097,680 | | |
|
Name
|
| |
Number of
Options |
| |
WEIGHTED
AVERAGE EXERCISE PRICE |
| ||||||
|
David Burton
|
| | | | — | | | | | $ | — | | |
|
Mark Zellman
|
| | | | — | | | | | $ | — | | |
|
Penelope Person
|
| | | | — | | | | | $ | — | | |
|
Other current employees as a group
|
| | | | 416,136 | | | | | $ | 25.57 | | |
|
All employees as a group
|
| | | | 416,136 | | | | | $ | 25.57 | | |
|
Name
|
| |
Grant Date
|
| |
Number of Class B
Units That Have Not Vested (#)(1) |
| |
Market Value of
Class B Units That Have Not Vested ($)(6) |
| |
Equity Incentive
Plan Awards: Number of Unearned Class B Units That Have Not Vested (#)(2) |
| |
Equity incentive
Plan Awards: Market Value of Unearned Class B Units That Have Not Vested ($)(6) |
| |||||||||||||||
|
David Burton
|
| | | | 3/23/2018(3) | | | | | | — | | | | | | — | | | | | | 8,848,508(5) | | | | | | 5,047,362 | | |
|
Mark Zellmann
|
| | | | 3/23/2018(3) | | | | | | — | | | | | | — | | | | | | 1,047,850(5) | | | | | | 597,714 | | |
| | | | | | 7/20/2021(3) | | | | | | 50,000(4) | | | | | | 10,500 | | | | | | 425,000 | | | | | | 26,250 | | |
|
Penelope Person
|
| | | | 3/23/2018(3) | | | | | | — | | | | | | — | | | | | | 931,422(5) | | | | | | 531,301 | | |
|
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock Awards
($)(2) |
| |
Total ($)
|
| |||||||||
|
Thomas Harding
|
| | | | — | | | | | | — | | | | | | — | | |
|
John Oros
|
| | | | 30,000 | | | | | | — | | | | | | 30,000 | | |
|
Christopher Giles
|
| | | | 30,000 | | | | | | — | | | | | | 30,000 | | |
|
Ronald Vaske
|
| | | | 30,000 | | | | | | — | | | | | | 30,000 | | |
|
Andrew Szemenyei
|
| | | | — | | | | | | — | | | | | | — | | |
|
Thomas Lydon, Jr.
|
| | | | — | | | | | | — | | | | | | — | | |
|
Beth Leonard(1)
|
| | | | 7,500 | | | | | | —(2) | | | | | | 7,500 | | |
|
Name
|
| |
Class B Units Outstanding
at Fiscal Year End |
| |||
|
Christopher Giles
|
| | | | 200,008 | | |
|
Ronald Vaske
|
| | | | 100,004 | | |
|
Beth Leonard
|
| | | | 200,000 | | |
| | | |
VESTED SHARES
RECEIVED UPON CONVERSTION OF VESTED CLASS B UNITS (#) |
| |
Unvested Restricted Shares
Received Upon Conversion of Unvested Class B Units |
| ||||||||||||
|
Name
|
| |
In respect
of Time- Based Class B Units (#) |
| |
In respect of
Performance- Based Class B Units (#)(4) |
| ||||||||||||
|
Christopher Giles(1)
|
| | | | 39,387 | | | | | | — | | | | | | 39,387 | | |
|
Ronald Vaske(2)
|
| | | | 19,700 | | | | | | — | | | | | | 19,700 | | |
|
Beth Leonard(3)
|
| | | | — | | | | | | 7,739 | | | | | | 7,740 | | |
| | | |
Shares Beneficially
Owned Prior to this Offering and the share repurchase |
| |
Number of
Shares Being Offered Assuming No Exercise of Option to Purchase Additional Shares |
| |
Number of
Shares Being Offered Assuming Full Exercise of Option to Purchase Additional Shares |
| |
Shares Beneficially Owned After this
Offering and the share repurchase |
| |||||||||||||||||||||
| | | |
Assuming No
Exercise of Option to Purchase Additional Shares |
| |
Assuming Full
Exercise of Option to Purchase Additional Shares |
| |||||||||||||||||||||||||||
|
Name of Beneficial Owners
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |||||||||||||||
|
5% Stockholders and Selling Stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Entities affiliated with J.C. Flowers(1)
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
| Other Selling Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (2) | | | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
|
Named Executive Officers and Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
David Burton(3)
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
|
Mark Zellmann(4)
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
|
Penelope Person(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Thomas Harding(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
John Oros
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Thomas Lydon, Jr
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Christopher Giles(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ronald Vaske(8)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beth Leonard(9)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
All directors and executive officers as a group (11 individuals)
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
|
Dates
|
| |
Percentage
|
| |||
|
2024
|
| | | | 101.500% | | |
|
2025 and thereafter
|
| | | | 100.000% | | |
|
Dates
|
| |
Percentage
|
| |||
|
2026
|
| | | | 104.750% | | |
|
2027
|
| | | | 102.375% | | |
|
2028 and thereafter
|
| | | | 100.000% | | |
|
DATES
|
| |
PERCENTAGE
|
| |||
|
2027
|
| | | | 104.125% | | |
|
2028
|
| | | | 102.063% | | |
|
2029 and thereafter
|
| | | | 100.000% | | |
|
Underwriter
|
| |
Number of
Shares |
|
|
Jefferies LLC
|
| |
|
|
|
Keefe, Bruyette & Woods, Inc.
|
| | | |
|
Total
|
| | | |
| | ||||
| | | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | | |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| ||||||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Underwriting discounts and commissions paid by the selling
stockholders(1) |
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Proceeds to the selling stockholders, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | |||
| | | |
PAGE
|
| |||
| Jefferson Capital, Inc. | | | | | | | |
|
Unaudited Combined and Condensed Consolidated Financial Statements
|
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
|
Audited Financial Statements
|
| | | | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| Jefferson Capital Holdings, LLC and Subsidiaries | | | |||||
|
Audited Consolidated Financial Statements
|
| | | | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 42,270 | | | | | $ | 35,506 | | |
|
Restricted cash
|
| | | | 3,801 | | | | | | 2,737 | | |
|
Accounts receivable
|
| | | | 17,297 | | | | | | 16,532 | | |
|
Other assets
|
| | | | 15,518 | | | | | | 14,390 | | |
|
Investments in receivables, net
|
| | | | 1,640,809 | | | | | | 1,497,748 | | |
|
Credit card receivables (net of allowance for credit losses of $1,751 and $1,907)
|
| | | | 16,180 | | | | | | 17,176 | | |
|
Property, plant and equipment, net
|
| | | | 1,867 | | | | | | 2,274 | | |
|
Other intangible assets, net
|
| | | | 7,273 | | | | | | 10,237 | | |
|
Goodwill
|
| | | | 57,906 | | | | | | 57,683 | | |
|
Total Assets
|
| | | $ | 1,802,921 | | | | | $ | 1,654,283 | | |
| Liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 78,272 | | | | | $ | 69,975 | | |
|
Other liabilities
|
| | | | 4,569 | | | | | | 4,860 | | |
|
Current tax liabilities
|
| | | | 1,248 | | | | | | — | | |
|
Deferred tax liabilities
|
| | | | 98,876 | | | | | | 2,193 | | |
|
Notes payable, net
|
| | | | 1,182,584 | | | | | | 1,194,726 | | |
|
Total Liabilities
|
| | | $ | 1,365,549 | | | | | $ | 1,271,754 | | |
| Stockholder’s Equity | | | | | | | | | | | | | |
|
Common Stock par value $0.0001 per share; 330,000,000 shares and
0 shares authorized as of September 30, 2025 and December 31, 2024 and 58,290,473 and 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024 |
| | | $ | 6 | | | | | $ | — | | |
|
Additional paid-in capital
|
| | | | (60,748) | | | | |
|
—
|
| |
|
Retained earnings
|
| | | | 500,414 | | | | | | 398,122 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (2,300) | | | | | | (15,593) | | |
|
Total stockholder’s equity
|
| | | $ | 437,372 | | | | | $ | 382,529 | | |
|
Total Liabilities and Stockholder’s Equity
|
| | | $ | 1,802,921 | | | | | $ | 1,654,283 | | |
| | |||||||||||||
| | | |
For the Three Months
Ended September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total portfolio income
|
| | | $ | 139,179 | | | | | $ | 99,258 | | | | | $ | 416,749 | | | | | $ | 285,362 | | |
|
Changes in recoveries
|
| | | | 494 | | | | | | 1,690 | | | | | | 5,670 | | | | | | 1,565 | | |
|
Total portfolio revenue
|
| | | | 139,673 | | | | | | 100,948 | | | | | | 422,419 | | | | | | 286,927 | | |
|
Credit card revenue
|
| | | | 1,755 | | | | | | 2,048 | | | | | | 5,450 | | | | | | 6,353 | | |
|
Servicing revenue
|
| | | | 9,414 | | | | | | 7,605 | | | | | | 30,621 | | | | | | 21,080 | | |
|
Total Revenues
|
| | | | 150,842 | | | | | | 110,601 | | | | | | 458,490 | | | | | | 314,360 | | |
|
Provision for credit losses
|
| | | | 569 | | | | | | 867 | | | | | | 1,670 | | | | | | 2,637 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 23,314 | | | | | | 12,567 | | | | | | 43,590 | | | | | | 35,973 | | |
|
Servicing expenses
|
| | | | 47,609 | | | | | | 33,246 | | | | | | 133,948 | | | | | | 95,873 | | |
|
Depreciation and amortization
|
| | | | 1,350 | | | | | | 548 | | | | | | 4,206 | | | | | | 1,678 | | |
|
Professional fees
|
| | | | 3,743 | | | | | | 1,894 | | | | | | 15,353 | | | | | | 5,930 | | |
|
Other selling, general and administrative
|
| | | | 4,221 | | | | | | 2,052 | | | | | | 13,783 | | | | | | 5,769 | | |
|
Total Operating Expenses
|
| | | | 80,237 | | | | | | 50,307 | | | | | | 210,880 | | | | | | 145,223 | | |
|
Net Operating Income
|
| | | | 70,036 | | | | | | 59,427 | | | | | | 245,940 | | | | | | 166,500 | | |
| Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (26,467) | | | | | | (19,753) | | | | | | (77,184) | | | | | | (55,187) | | |
|
Foreign exchange and other income (expense)
|
| | | | 1,944 | | | | | | (440) | | | | | | 5,564 | | | | | | (3,181) | | |
|
Total other expense
|
| | | | (24,523) | | | | | | (20,193) | | | | | | (71,620) | | | | | | (58,368) | | |
|
Income Before Income Taxes
|
| | | | 45,513 | | | | | | 39,234 | | | | | | 174,320 | | | | | | 108,132 | | |
|
Provision for income taxes
|
| | | | (7,151) | | | | | | (2,356) | | | | | | (24,086) | | | | | | (6,195) | | |
|
Net Income
|
| | | | 38,362 | | | | | | 36,878 | | | | | | 150,234 | | | | | | 101,937 | | |
|
Foreign currency translation gain / (loss)
|
| | | | (5,023) | | | | | | 4,851 | | | | | | 13,293 | | | | | | (1,045) | | |
|
Comprehensive Income
|
| | | $ | 33,339 | | | | | $ | 41,729 | | | | | $ | 163,527 | | | | | $ | 100,892 | | |
|
Earnings per share
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.59 | | | | | $ | — | | | | | $ | 6.60 | | | | | $ | — | | |
|
Diluted
|
| | |
|
0.59
|
| | | | | — | | | | |
|
6.60
|
| | | | | — | | |
|
Weighted average common shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | |
|
58,279
|
| | | | | — | | | | |
|
20,493
|
| | | | | — | | |
|
Diluted
|
| | |
|
58,279
|
| | | | | — | | | | |
|
20,493
|
| | | | | — | | |
| | | |
Common Stock
|
| |
Contributions
by Stockholder |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Total
Equity |
| ||||||||||||||||||||||||
| | | |
Share
|
| |
Par
|
| ||||||||||||||||||||||||||||||||||||
|
Balance, June 30, 2025
|
| | | | 64,685 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 2,723 | | | | | $ | (69,497) | | | | | $ | 477,576 | | | | | $ | 410,808 | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38,362 | | | | | | 38,362 | | |
|
Dividends to stockholders ($0.24 per share)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15,524) | | | | | | (15,524) | | |
|
Reorganization adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (101) | | | | | | | | | | | | (101) | | |
|
Stock based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,850 | | | | | | | | | | | | 8,850 | | |
|
Foreign currency translation
|
| | | | | | | | | | | | | | | | | | | | | | (5,023) | | | | | | | | | | | | | | | | | | (5,023) | | |
|
Balance, September 30, 2025
|
| | | | 64,685 | | | | | $ | 6 | | | | | $ | — | | | | | $ | (2,300) | | | | | $ | (60,748) | | | | | $ | 500,414 | | | | | $ | 437,372 | | |
|
Balance, June 30, 2024
|
| | | | | | | | | $ | — | | | | | $ | 28,797 | | | | | $ | (7,538) | | | | | $ | — | | | | | $ | 341,493 | | | | | $ | 362,752 | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36,878 | | | | | | 36,878 | | |
|
Distribution to members
|
| | | | | | | | | | | | | | | | (20,000) | | | | | | | | | | | | | | | | | | | | | | | | (20,000) | | |
|
Foreign currency translation
|
| | | | | | | | | | | | | | | | | | | | | | 4,851 | | | | | | | | | | | | | | | | | | 4,851 | | |
|
Balance, September 30, 2024
|
| | | | — | | | | | $ | — | | | | | $ | 8,797 | | | | | $ | (2,687) | | | | | $ | — | | | | | $ | 378,371 | | | | | $ | 384,481 | | |
|
Balance, December 31, 2024
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | (15,593) | | | | | $ | — | | | | | $ | 398,122 | | | | | | 382,529 | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150,234 | | | | | | 150,234 | | |
|
Dividends to stockholders ($0.74 per share)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (47,942) | | | | | | (47,942) | | |
|
Reorganization adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (78,317) | | | | | | | | | | | | (78,317) | | |
|
Shares issued
|
| | | | 64,685 | | | | | | 6 | | | | | | | | | | | | | | | | | | 8,719 | | | | | | | | | | | | 8,725 | | |
|
Stock based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,850 | | | | | | | | | | | | 8,850 | | |
|
Foreign currency translation
|
| | | | | | | | | | | | | | | | | | | | | | 13,293 | | | | | | | | | | | | | | | | | | 13,293 | | |
|
Balance, September 30, 2025
|
| | | | 64,685 | | | | | $ | 6 | | | | | $ | — | | | | | $ | (2,300) | | | | | $ | (60,748) | | | | | $ | 500,414 | | | | | $ | 437,372 | | |
|
Balance, December 31, 2023
|
| | | | | | | | | | | | | | | $ | 28,797 | | | | | $ | (1,642) | | | | | $ | — | | | | | $ | 276,434 | | | | | $ | 303,589 | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101,937 | | | | | | 101,937 | | |
|
Distribution to members
|
| | | | | | | | | | | | | | | | (20,000) | | | | | | | | | | | | | | | | | | | | | | | | (20,000) | | |
|
Foreign currency translation
|
| | | | | | | | | | | | | | | | | | | | | | (1,045) | | | | | | | | | | | | | | | | | | (1,045) | | |
|
Balance, September 30, 2024
|
| | | | — | | | | | $ | — | | | | | $ | 8,797 | | | | | $ | (2,687) | | | | | $ | — | | | | | $ | 378,371 | | | | | $ | 384,481 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
For the Nine Months Ended
September 30, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 150,234 | | | | | $ | 101,937 | | |
|
Adjustments to reconcile net income to net cash and cash equivalents provided
by operating activities: |
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 4,206 | | | | | | 1,678 | | |
|
Amortization of debt issuance costs
|
| | | | 4,016 | | | | | | 3,142 | | |
|
Provision for credit losses
|
| | | | 1,670 | | | | | | 2,637 | | |
|
Stock-based compensation
|
| | | | 8,850 | | | | | | — | | |
|
Deferred income tax
|
| | | | 17,254 | | | | | | (1,420) | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Other assets
|
| | | | (1,186) | | | | | | (19,762) | | |
|
Accounts receivable
|
| | | | (355) | | | | | | (3,428) | | |
|
Accounts payable and accrued expenses
|
| | | | 8,956 | | | | | | 6,075 | | |
|
Net cash provided by operating activities
|
| | | | 193,645 | | | | | | 90,859 | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of receivables, net
|
| | | | (451,531) | | | | | | (365,322) | | |
|
Purchases of credit card receivables
|
| | | | (20,054) | | | | | | (23,689) | | |
|
Collections applied to investments in receivables, net
|
| | | | 331,042 | | | | | | 123,301 | | |
|
Collections applied to credit card receivables
|
| | | | 19,697 | | | | | | 22,341 | | |
|
Purchases of property and equipment, net
|
| | | | (645) | | | | | | (449) | | |
|
Net cash used in investing activities
|
| | | | (121,491) | | | | | | (243,818) | | |
| Cash flow from financing activities | | | | | | | | | | | | | |
|
Proceeds from notes payable
|
| | | | 681,790 | | | | | | 747,887 | | |
|
Payments on notes payable
|
| | | | (694,872) | | | | | | (567,719) | | |
|
Payment of debt issuance costs
|
| | | | (8,012) | | | | | | (6,868) | | |
|
Dividends paid to stockholders
|
| | | | (47,942) | | | | | | (20,000) | | |
|
Proceeds from issuance of common stock
|
| | | | 10,000 | | | | | | — | | |
|
Net cash (used in) / provided by financing activities
|
| | | | (59,036) | | | | | | 153,300 | | |
|
Exchange rate effects on cash balances held in foreign currencies
|
| | | | (5,290) | | | | | | 495 | | |
|
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | 7,828 | | | | | | 838 | | |
|
Cash and cash equivalents and restricted cash, beginning of period
|
| | | | 38,243 | | | | | | 20,604 | | |
|
Cash and cash equivalents and restricted cash, end of period
|
| | | $ | 46,071 | | | | | $ | 21,442 | | |
| Supplemental cash flow disclosures | | | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 73,168 | | | | | $ | 52,045 | | |
|
Income taxes paid
|
| | | $ | 6,832 | | | | | $ | 6,195 | | |
|
New leases assumed
|
| | | $ | 321 | | | | | $ | 967 | | |
|
Deferred tax liability recognized in connection with reorganization
|
| | | $ | 79,484 | | | | | $ | — | | |
|
The following table provides a reconciliation of cash and cash equivalents and
restricted cash and cash equivalents reported within the accompanying combined and condensed consolidated balance sheets that sum to the total of the same such amounts shown in the combined and condensed consolidated statements of cash flows: |
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 42,270 | | | | | $ | 18,296 | | |
|
Restricted cash
|
| | | | 3,801 | | | | | | 3,146 | | |
|
Total cash and cash equivalents and restricted cash as shown in the combined and condensed consolidated statements of cash flows
|
| | | $ | 46,071 | | | | | $ | 21,442 | | |
| | |||||||||||||
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Basic EPS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 38,362 | | | | | $ | 36,878 | | | | | $ | 150,234 | | | | | $ | 101,937 | | |
|
Less: Earnings allocated to participating securities
|
| | | | 3,798 | | | | | | — | | | | | | 14,878 | | | | | | — | | |
|
Net income available to common stockholders
|
| | | | 34,564 | | | | | | 36,878 | | | | | | 135,356 | | | | | | 101,937 | | |
| Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding(1)
|
| | | | 58,279 | | | | | | — | | | | | | 20,493 | | | | | | — | | |
|
Basic EPS
|
| | | $ | 0.59 | | | | | $ | — | | | | | $ | 6.60 | | | | | $ | — | | |
| Diluted EPS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income available to common stockholders
|
| | | $ | 34,564 | | | | | $ | 36,878 | | | | | $ | 135,356 | | | | | $ | 101,937 | | |
|
Reallocation of earnings from participating
securities |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income available to common stockholders for diluted EPS
|
| | | $ | 34,564 | | | | | $ | 36,878 | | | | | $ | 135,356 | | | | | $ | 101,937 | | |
| Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding(1)
|
| | | | 58,279 | | | | | | — | | | | | | 20,493 | | | | | | — | | |
|
Weighted average effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Options(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Nonvested restricted stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Number of shares used for diluted EPS computation
|
| | | | 58,279 | | | | | | — | | | | | | 20,493 | | | | | | — | | |
|
Diluted EPS
|
| | | $ | 0.59 | | | | | $ | — | | | | | $ | 6.60 | | | | | $ | — | | |
| | |||||||||||||||||||||||||
| | Purchase Price: | | | | | | | | | |||||
| |
Total purchase consideration paid
|
| | | | | | | | | $ | 244,937 | | |
| | Allocation of purchase price: | | | | | | | | | | | | | |
| |
Cash and cash equivalents
|
| | | | | | | | | | 1,224 | | |
| | Investments in receivables, net: | | | | | | | | | | | | | |
| |
Unpaid principal balance
|
| | | | 566,696 | | | | | | | | |
| |
Allowance for credit losses at time of acquisition
|
| | | | (251,317) | | | | | | | | |
| |
Non-credit discount
|
| | | | (89,316) | | | | | | | | |
| |
Investment in previously charged-off receivables
|
| | | | 11,964 | | | | | | | | |
| |
Total investments in receivables, net
|
| | | | | | | | | | 238,028 | | |
| | Prepaid expenses and other assets: | | | | | | | | | | | | | |
| |
Lease (ROU asset)
|
| | | | 789 | | | | | | | | |
| |
Information Technology Hardware
|
| | | | 413 | | | | | | | | |
| |
Total prepaid expenses and other assets:
|
| | | | | | | | | | 1,202 | | |
| | Other intangible assets: | | | | | | | | | | | | | |
| |
Intellectual property
|
| | | | 2,881 | | | | | | | | |
| |
Assembled workforce
|
| | | | 2,391 | | | | | | | | |
| |
Total other intangible assets
|
| | | | | | | | | | 5,272 | | |
| | Accounts payable and accrued expenses | | | | | | | | | | | | | |
| |
Lease (ROU liability)
|
| | | | | | | | | | (789) | | |
| |
Total net assets acquired
|
| | | | | | | | | $ | 244,937 | | |
| | ||||||||||||||
| | | |
September 30, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
| Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments in receivables, net
|
| | | $ | 1,640,809 | | | | | $ | 1,814,191 | | | | | $ | 1,497,748 | | | | | $ | 1,646,535 | | |
|
Credit card receivable, net
|
| | | | 16,180 | | | | | | 16,180 | | | | | | 17,176 | | | | | | 17,176 | | |
| | | |
September 30, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
| Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revolving credit facility
|
| | | | — | | | | | | — | | | | | | 508,146 | | | | | | 513,799 | | |
|
Senior unsecured bond due 2026
|
| | | | 298,857 | | | | | | 300,158 | | | | | | 297,828 | | | | | | 299,478 | | |
|
Senior unsecured bond due 2029
|
| | | | 395,433 | | | | | | 422,960 | | | | | | 394,405 | | | | | | 424,792 | | |
|
Senior unsecured bond due 2030
|
| | | | 492,644 | | | | | | 525,795 | | | | | | — | | | | | | — | | |
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Balance, beginning of period
|
| | | $ | 1,589,801 | | | | | $ | 1,139,200 | | | | | $ | 1,497,748 | | | | | $ | 984,496 | | |
|
Purchases
|
| | | | 151,030 | | | | | | 123,439 | | | | | | 451,531 | | | | | | 365,322 | | |
|
Cash collections
|
| | | | (236,832) | | | | | | (145,148) | | | | | | (753,461) | | | | | | (410,228) | | |
|
Total portfolio income
|
| | | | 139,179 | | | | | | 99,258 | | | | | | 416,749 | | | | | | 285,362 | | |
|
Changes in expected current period recoveries
|
| | | | 2,161 | | | | | | 6,705 | | | | | | 12,736 | | | | | | 9,430 | | |
|
Changes in expected future period recoveries
|
| | | | (1,667) | | | | | | (5,015) | | | | | | (7,066) | | | | | | (7,865) | | |
|
Foreign currency adjustments
|
| | | | (2,863) | | | | | | 6,533 | | | | | | 22,572 | | | | | | (1,544) | | |
|
Balance, end of period
|
| | | $ | 1,640,809 | | | | | $ | 1,224,973 | | | | | $ | 1,640,809 | | | | | $ | 1,224,973 | | |
| | |||||||||||||||||||||||||
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Purchase price
|
| | | $ | 151,030 | | | | | $ | 123,439 | | | | | $ | 451,531 | | | | | $ | 365,322 | | |
|
Allowance for credit losses
|
| | | | 2,546,600 | | | | | | 1,443,473 | | | | | | 6,499,589 | | | | | | 5,028,400 | | |
|
Amortized cost
|
| | | | 2,697,630 | | | | | | 1,566,912 | | | | | | 6,951,120 | | | | | | 5,393,722 | | |
|
Noncredit discount
|
| | | | 151,128 | | | | | | 114,110 | | | | | | 414,623 | | | | | | 347,851 | | |
|
Face value
|
| | | | 2,848,759 | | | | | | 1,681,022 | | | | | | 7,365,743 | | | | | | 5,741,573 | | |
|
Write-off of amortized cost
|
| | | | (2,697,630) | | | | | | (1,566,912) | | | | | | (6,951,120) | | | | | | (5,393,722) | | |
|
Write-off of noncredit discount
|
| | | | (151,128) | | | | | | (114,110) | | | | | | (414,623) | | | | | | (347,851) | | |
|
Negative allowance
|
| | | | 151,030 | | | | | | 123,439 | | | | | | 451,531 | | | | | | 365,322 | | |
|
Negative allowance for expected recoveries
|
| | | $ | 151,031 | | | | | $ | 123,439 | | | | | $ | 451,531 | | | | | $ | 365,322 | | |
| | |||||||||||||||||||||||||
| | | |
As of
|
| |||||||||
|
Delinquency vintage
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| United States | | | | | | | | | | | | | |
|
Current
|
| | | $ | 133,846 | | | | | $ | 352,403 | | |
|
30 – 59
|
| | | | 10,742 | | | | | | 33,683 | | |
|
60 – 89
|
| | | | 8,712 | | | | | | 29,685 | | |
|
>90
|
| | | | 79,386 | | | | | | 121,337 | | |
|
Total
|
| | | $ | 232,686 | | | | | $ | 537,108 | | |
| | |||||||||||||
| | | |
As of September 30, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||
| | | |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| ||||||||||||
|
United States
|
| | | | 79,386 | | | | | | — | | | | | | 121,337 | | | | | | — | | |
|
Total
|
| | | $ | 79,386 | | | | | $ | — | | | | | $ | 121,337 | | | | | $ | — | | |
| | |||||||||||||||||||||||||
| | | |
As of September 30,
2025 |
| |
As of December 31,
2024 |
| ||||||
|
United States
|
| | | | 8,084 | | | | | | 7,470 | | |
|
Canada
|
| | | | 9,847 | | | | | | 11,613 | | |
| Total | | | | $ | 17,931 | | | | | $ | 19,083 | | |
| | |||||||||||||
|
($ in 000s)
|
| |
30 – 59
|
| |
60 – 89
|
| |
>90
|
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| |
Amortized Cost
> 90 DPD and Accruing(1) |
| |||||||||||||||||||||
|
United States
|
| | | $ | 255 | | | | | $ | 188 | | | | | $ | 556 | | | | | $ | 999 | | | | | $ | 7,085 | | | | | $ | 8,084 | | | | | $ | — | | |
|
Canada
|
| | | | 275 | | | | | | 152 | | | | | | 312 | | | | | | 739 | | | | | | 9,108 | | | | | | 9,847 | | | | | | — | | |
|
Total
|
| | | $ | 530 | | | | | $ | 340 | | | | | $ | 868 | | | | | $ | 1,738 | | | | | $ | 16,193 | | | | | $ | 17,931 | | | | | $ | — | | |
|
($ in 000s)
|
| |
30 – 59
|
| |
60 – 89
|
| |
>90
|
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| |
Amortized Cost
> 90 DPD and Accruing(1) |
| |||||||||||||||||||||
|
United States
|
| | | $ | 196 | | | | | $ | 177 | | | | | $ | 551 | | | | | $ | 924 | | | | | $ | 6,546 | | | | | $ | 7,470 | | | | | $ | — | | |
|
Canada
|
| | | | 281 | | | | | | 157 | | | | | | 339 | | | | | | 777 | | | | | | 10,836 | | | | | | 11,613 | | | | | | — | | |
|
Total
|
| | | $ | 477 | | | | | $ | 334 | | | | | $ | 890 | | | | | $ | 1,701 | | | | | $ | 17,382 | | | | | $ | 19,083 | | | | | $ | — | | |
| | | |
United States
|
| |
Canada
|
| |
Total
|
| |||||||||
|
Balance as of December 31, 2024
|
| | |
$
|
957
|
| | | | $ | 950 | | | | | $ | 1,907 | | |
|
Charge-offs
|
| | | | (1,337) | | | | | | (1,113) | | | | |
|
(2,450)
|
| |
|
Recoveries
|
| | | | 251 | | | | | | 372 | | | | |
|
623
|
| |
|
Provision
|
| | | | 1,075 | | | | | | 596 | | | | |
|
1,671
|
| |
|
Balance as of September 30, 2025
|
| | | $ | 946 | | | | | $ | 805 | | | | | $ | 1,751 | | |
| | |||||||||||||||||||
| | | |
As of September 30, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||
| | | |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| ||||||||||||
|
United States
|
| | | $ | 556 | | | | | $ | — | | | | | $ | 551 | | | | | $ | — | | |
|
Canada
|
| | | | 312 | | | | | | — | | | | | | 339 | | | | | | — | | |
| Total | | | | $ | 868 | | | | | $ | — | | | | | $ | 890 | | | | | $ | — | | |
| | |||||||||||||||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | |
$
|
31,633
|
| | | |
$
|
18,120
|
| | | |
$
|
7,417
|
| | | |
$
|
—
|
| | | |
$
|
57,170
|
| |
|
Acquisitions
|
| | | | — | | | | | | 1,089 | | | | | | — | | | | | | — | | | | | | 1,089 | | |
|
Impact of FX translation
|
| | | | — | | | | | | — | | | | | | (142) | | | | | | — | | | | | | (142) | | |
|
September 30, 2024
|
| | | $ | 31,633 | | | | | $ | 19,209 | | | | | $ | 7,275 | | | | | $ | — | | | | | $ | 58,117 | | |
| | |||||||||||||||||||||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
|
December 31, 2024
|
| | |
$
|
31,633
|
| | | |
$
|
19,209
|
| | | |
$
|
6,841
|
| | | |
$
|
—
|
| | | |
$
|
57,683
|
| |
|
Impact of FX translation
|
| | | | — | | | | | | — | | | | | | 223 | | | | | | — | | | | | | 223 | | |
|
September 30, 2025
|
| | | $ | 31,633 | | | | | $ | 19,209 | | | | | $ | 7,064 | | | | | $ | — | | | | | $ | 57,906 | | |
| | |||||||||||||||||||||||||||||||
| | | |
As of September 30,
2025 |
| |
As of December 31,
2024 |
| ||||||||||||||||||
|
(in thousands)
|
| |
Amount
Outstanding |
| |
Interest
Rate |
| |
Amount
Outstanding |
| |
Interest
Rate |
| ||||||||||||
|
Senior unsecured bond due 2026
|
| | | $ | 300,000 | | | | | | 6.00% | | | | | $ | 300,000 | | | | | | 6.00% | | |
|
Senior unsecured bond due 2029
|
| | | | 400,000 | | | | | | 9.50% | | | | | | 400,000 | | | | | | 9.50% | | |
|
Senior unsecured bond due 2030
|
| | | | 500,000 | | | | | | 8.25% | | | | | | — | | | | | | — | | |
|
Revolving credit facility
|
| | | | — | | | | | | 7.31% | | | | | | 508,146 | | | | | | 7.51% | | |
|
Total
|
| | | $ | 1,200,000 | | | | | | 8.10% | | | | | $ | 1,208,146 | | | | | | 7.79% | | |
|
Unamortized debt issuance costs
|
| | | | (17,416) | | | | | | | | | | | | (13,420) | | | | | | | | |
|
Notes Payable, net
|
| | | $ | 1,182,584 | | | | | | | | | | | $ | 1,194,726 | | | | | | | | |
| | |||||||||||||||||||||||||
|
Dates
|
| |
Percentage
of Principle |
| |||
|
2025 and thereafter
|
| | | | 100.000% | | |
|
Dates
|
| |
Percentage
of Principle |
| |||
|
2026
|
| | | | 104.750% | | |
|
2027
|
| | | | 102.375% | | |
|
2028 and thereafter
|
| | | | 100.000% | | |
|
Dates
|
| |
Percentage
of Principle |
| |||
|
2027
|
| | | | 104.125% | | |
|
2028
|
| | | | 102.063% | | |
|
2029 and thereafter
|
| | | | 100.000% | | |
| | | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Interest expense
|
| | | $ | 24,945 | | | | | $ | 18,662 | | | | | $ | 73,168 | | | | | $ | 52,045 | | |
|
Amortization of debt issuance costs
|
| | | | 1,522 | | | | | | 1,091 | | | | | | 4,016 | | | | | | 3,142 | | |
|
Total Interest Expense
|
| | | $ | 26,467 | | | | | $ | 19,753 | | | | | $ | 77,184 | | | | | $ | 55,187 | | |
| | |||||||||||||||||||||||||
| | | |
For the Three Months
Ended September 30, |
| |
For the Nine Months
Ended September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Operating lease costs
|
| | | $ | 578 | | | | | $ | 409 | | | | | $ | 1,652 | | | | | $ | 1,118 | | |
|
Total lease costs
|
| | | $ | 578 | | | | | $ | 409 | | | | | $ | 1,652 | | | | | $ | 1,118 | | |
| | |||||||||||||||||||||||||
| | | |
Classification
|
| |
As of September 30,
2025 |
| |
As of December 31,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | Other assets | | | | $ | 4,089 | | | | | $ | 4,449 | | |
|
Total lease right-of-use assets
|
| | | | | | $ | 4,089 | | | | | $ | 4,449 | | |
| Liabilities | | | | | | | | | | | | | | | | |
|
Operating lease liabilities
|
| |
Other liabilities
|
| | | $ | 4,569 | | | | | $ | 4,860 | | |
|
Total lease liabilities
|
| | | | | | $ | 4,569 | | | | | $ | 4,860 | | |
|
Weighted-average remaining lease term (in years)
|
| | | | | | | 4.8 | | | | | | 5.5 | | |
|
Weighted-average discount rate
|
| | | | | | | 7.5% | | | | | | 7.5% | | |
| | | |
Operating Leases
|
| |||
|
2025
|
| | | $ | 328 | | |
|
2026
|
| | | | 1,506 | | |
|
2027
|
| | | | 1,137 | | |
|
2028
|
| | | | 820 | | |
|
2029
|
| | | | 552 | | |
|
Thereafter
|
| | | | 1,164 | | |
|
Total undiscounted lease payments
|
| | | | 5,507 | | |
|
Less: imputed interest
|
| | | | (938) | | |
|
Lease obligations under operating leases
|
| | | $ | 4,569 | | |
| | |||||||
| | | |
Outstanding
Restricted Shares |
| |
Weighted-
Average Grant Date Fair Value |
| |
Stock
Options Outstanding |
| |
Weighted-
Average Grant Price |
| |
Weighted-
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||||||||
|
Balance at March 31, 2025
|
| | |
|
—
|
| | | | $ | — | | | | |
|
—
|
| | | | $ | — | | | | |
|
—
|
| | | | $ | — | | |
|
Granted
|
| | | | 6,418,775 | | | | | | 15.00 | | | | | | 457,542 | | | | | | 24.81 | | | | | | | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Forfeited, expired or canceled
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Balance at June 30, 2025
|
| | | | 6,418,775 | | | | | $ | 15.00 | | | | | | 457,542 | | | | | $ | 24.81 | | | | | | 10.0 | | | | | $ | 97.7 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | 20,000 | | | | | | 25.33 | | | | | | | | | | | | | | |
|
Vested
|
| | | | (24,164) | | | | | | 15.00 | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Forfeited, expired or canceled
|
| | | | (19,827) | | | | | | 15.00 | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Balance September 30, 2025
|
| | | | 6,374,784 | | | | | $ | 15.00 | | | | | | 477,542 | | | | | $ | 24.84 | | | | | | 9.4 | | | | | $ | 0.8 | | |
| | | |
For the Three Months Ended September 30,
2025 |
| |
For the Nine Months Ended September 30,
2025 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| ||||||||||||||||||||||||||||||
|
Total portfolio revenue
|
| | | $ | 108,147 | | | | | $ | 6,889 | | | | | $ | 15,363 | | | | | $ | 9,274 | | | | | $ | 139,673 | | | | | $ | 326,205 | | | | | $ | 18,812 | | | | | $ | 49,109 | | | | | $ | 28,293 | | | | | $ | 422,419 | | |
|
Credit card revenue
|
| | | | 634 | | | | | | — | | | | | | 1,121 | | | | | | — | | | | | | 1,755 | | | | | | 1,928 | | | | | | — | | | | | | 3,522 | | | | | | — | | | | | | 5,450 | | |
|
Servicing revenue
|
| | | | 2,510 | | | | | | 6,484 | | | | | | 420 | | | | | | — | | | | | | 9,414 | | | | | | 10,832 | | | | | | 18,628 | | | | | | 1,161 | | | | | | — | | | | | | 30,621 | | |
|
Total Revenue
|
| | | $ | 111,291 | | | | | $ | 13,373 | | | | | $ | 16,904 | | | | | $ | 9,274 | | | | | $ | 150,842 | | | | | $ | 338,965 | | | | | $ | 37,440 | | | | | $ | 53,792 | | | | | $ | 28,293 | | | | | $ | 458,490 | | |
|
Provision for credit losses
|
| | |
$
|
375
|
| | | | $ | — | | | | | $ | 194 | | | | | $ | — | | | | | | | | | | | $ | 1,074 | | | | |
$
|
—
|
| | | |
$
|
596
|
| | | |
$
|
—
|
| | | | | | | |
|
Salaries and benefits
|
| | | $ | 17,774 | | | | | $ | 4,068 | | | | | $ | 1,328 | | | | | $ | 144 | | | | | | | | | | | $ | 27,308 | | | | | $ | 11,897 | | | | | $ | 3,996 | | | | | $ | 389 | | | | | | | | |
|
Servicing expenses
|
| | | | 35,745 | | | | | | 5,563 | | | | | | 2,777 | | | | | | 3,524 | | | | | | | | | | | | 101,719 | | | | | | 14,652 | | | | | | 7,831 | | | | | | 9,746 | | | | | | | | |
|
Depreciation and amortization
|
| | | | 792 | | | | | | 89 | | | | | | 458 | | | | | | 11 | | | | | | | | | | | | 2,943 | | | | | | 259 | | | | | | 974 | | | | | | 30 | | | | | | | | |
|
Professional fees
|
| | | | 3,093 | | | | | | 284 | | | | | | 77 | | | | | | 289 | | | | | | | | | | | | 13,459 | | | | | | 754 | | | | | | 410 | | | | | | 730 | | | | | | | | |
|
Canaccede exit incentive
|
| | | | 79 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1,059 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Other selling, general and administrative
|
| | | | 3,044 | | | | | | 665 | | | | | | 303 | | | | | | 130 | | | | | | | | | | | | 9,445 | | | | | | 1,907 | | | | | | 960 | | | | | | 412 | | | | | | | | |
|
Net operating income
|
| | | $ | 50,389 | | | | | $ | 2,704 | | | | | $ | 11,767 | | | | | $ | 5,176 | | | | | $ | 70,036 | | | | | $ | 181,958 | | | | | $ | 7,971 | | | | | $ | 39,025 | | | | | $ | 16,986 | | | | | $ | 245,940 | | |
| Other Income / (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (26,467) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (77,184) | | |
|
Foreign exchange and other income / (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,944 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,564 | | |
|
Total other expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (24,523) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (71,620) | | |
|
Income Before Income Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 45,513 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 174,320 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
For the Three Months Ended September 30,
2024 |
| |
For the Nine Months Ended September 30,
2025 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| ||||||||||||||||||||||||||||||
|
Total portfolio revenue
|
| | | $ | 72,943 | | | | | $ | 7,882 | | | | | $ | 11,442 | | | | | $ | 8,681 | | | | | $ | 100,948 | | | | | $ | 205,849 | | | | | $ | 21,607 | | | | | $ | 36,218 | | | | | $ | 23,253 | | | | | $ | 286,927 | | |
|
Credit card revenue
|
| | | | 648 | | | | | | — | | | | | | 1,400 | | | | | | — | | | | | | 2,048 | | | | | | 2,129 | | | | | | — | | | | | | 4,224 | | | | | | — | | | | | | 6,353 | | |
|
Servicing revenue
|
| | | | 746 | | | | | | 6,789 | | | | | | 70 | | | | | | — | | | | | | 7,605 | | | | | | 2,412 | | | | | | 18,476 | | | | | | 192 | | | | | | — | | | | | | 21,080 | | |
|
Total Revenue
|
| | | $ | 74,337 | | | | | $ | 14,671 | | | | | $ | 12,912 | | | | | $ | 8,681 | | | | | $ | 110,601 | | | | | $ | 210,390 | | | | | $ | 40,083 | | | | | $ | 40,634 | | | | | $ | 23,253 | | | | | $ | 314,360 | | |
|
Provision for credit losses
|
| | | $ | 426 | | | | | $ | — | | | | | $ | 441 | | | | | $ | — | | | | | | | | | | | $ | 1,402 | | | | | $ | — | | | | | $ | 1,235 | | | | | $ | — | | | | | | | | |
|
Salaries and benefits
|
| | | $ | 7,424 | | | | | $ | 3,793 | | | | | $ | 1,263 | | | | | $ | 87 | | | | | | | | | | | $ | 21,134 | | | | | $ | 10,569 | | | | | $ | 3,993 | | | | | $ | 277 | | | | | | | | |
|
Servicing expenses
|
| | | | 23,241 | | | | | | 4,287 | | | | | | 2,768 | | | | | | 2,950 | | | | | | | | | | | | 70,145 | | | | | | 10,749 | | | | | | 7,583 | | | | | | 7,396 | | | | | | | | |
|
Depreciation and amortization
|
| | | | 167 | | | | | | 82 | | | | | | 293 | | | | | | 6 | | | | | | | | | | | | 503 | | | | | | 239 | | | | | | 917 | | | | | | 19 | | | | | | | | |
|
Professional fees
|
| | | | 1,403 | | | | | | 211 | | | | | | 73 | | | | | | 207 | | | | | | | | | | | | 4,294 | | | | | | 690 | | | | | | 305 | | | | | | 641 | | | | | | | | |
|
Other selling, general and
administrative |
| | | | 941 | | | | | | 688 | | | | | | 320 | | | | | | 103 | | | | | | | | | | | | 2,724 | | | | | | 1,803 | | | | | | 897 | | | | | | 345 | | | | | | | | |
|
Net Operating Income
|
| | | $ | 40,735 | | | | | $ | 5,610 | | | | | $ | 7,754 | | | | | $ | 5,328 | | | | | $ | 59,427 | | | | | $ | 110,188 | | | | | $ | 16,033 | | | | | $ | 25,704 | | | | | $ | 14,575 | | | | | $ | 166,500 | | |
| Other Income / (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (19,753) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (55,187) | | |
|
Foreign exchange and other expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (440) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,181) | | |
|
Total other expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (20,193) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (58,368) | | |
|
Income Before Income Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 39,234 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 108,132 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
As of December 31,
2024 |
| |||
| Assets | | | | | | | |
|
Deferred tax asset
|
| | | | 2,556 | | |
|
Total Assets
|
| | | $ | 2,556 | | |
| Liabilities | | | | | | | |
|
Payable to affiliates
|
| | | | 10,650 | | |
| Total Liabilities | | | | | 10,650 | | |
| Stockholder’s Equity | | | | | | | |
|
Common stock, $0.01 par value per share, 100 shares authorized, 100 shares issued and
outstanding |
| | | | 1 | | |
|
Due from stockholder
|
| | | | (1) | | |
|
Retained Earnings
|
| | | | (8,094) | | |
|
Total stockholder’s equity
|
| | | | (8,094) | | |
|
Total Liabilities and Stockholder’s Equity
|
| | | $ | 2,556 | | |
| | |||||||
| | | |
For the Period
November 12, 2024 (Inception) — December 31, 2024 |
| |||
| Operating Expenses | | | | | | | |
|
Professional fees
|
| | | | 10,000 | | |
|
Other selling, general and administrative
|
| | | | 650 | | |
|
Total Operating Expenses
|
| | | $ | 10,650 | | |
|
Net Operating Income / (Loss)
|
| | | $ | (10,650) | | |
|
Income / (loss) Before Income Taxes
|
| | | | (10,650) | | |
|
(Provision) / benefit from income taxes
|
| | | | 2,556 | | |
|
Net Income / (Loss)
|
| | | $ | (8,094) | | |
|
Comprehensive Income / (Loss)
|
| | | $ | (8,094) | | |
| | |||||||
| | | |
Contributions
By Stockholder |
| |
Retained
Earnings |
| |
Total
Equity |
| |||||||||
|
Balance, November 12, 2024 (Inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Contribution from stockholder
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
|
Net income / (loss)
|
| | | | — | | | | | | (8,094) | | | | | | (8,094) | | |
|
Due from stockholder
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | | | | $ | (8,094) | | | | | $ | (8,094) | | |
| | |||||||||||||||||||
| | | |
For the Period
November 12, 2024 (Inception) — December 31, 2024 |
| |||
| Cash flows from operating activities | | | | | | | |
|
Net income / (loss)
|
| | |
$
|
(8,094)
|
| |
|
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:
|
| | |||||
|
Deferred income taxes
|
| | |
|
(2,556)
|
| |
|
Changes in assets and liabilities, net of acquisition:
|
| | | | | | |
|
Accounts payable and accrued expenses
|
| | |
|
10,650
|
| |
|
Net cash provided by operating activities
|
| | |
|
—
|
| |
|
Cash flows from investing activities
|
| | | | | | |
|
Net cash used in investing activities
|
| | |
|
—
|
| |
|
Cash flow from financing activities
|
| | | | | | |
|
Net cash provided by financing activities
|
| | |
|
—
|
| |
|
Exchange rate effects on cash balances held in foreign currencies
|
| | |
|
—
|
| |
|
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | |
|
—
|
| |
|
Cash and cash equivalents and restricted cash, beginning of period
|
| | |
|
—
|
| |
|
Cash and cash equivalents and restricted cash, end of period
|
| | | $ | — | | |
| | |||||||
| | | |
November 12, 2024 -
December 31, 2024 |
| |||
| Supplemental Cash Flow Disclosures | | | | | | | |
| Non-cash activities | | | | | | | |
|
Non-cash common stock, issued and outstanding
|
| | |
$
|
1
|
| |
|
Non-cash due from stockholder
|
| | | | (1) | | |
| | | |
For the Period
November 12, 2024 (Inception) — December 31, 2024 |
| |||
|
United States
|
| | | $ | (10,650) | | |
|
Foreign
|
| | | | — | | |
|
Income Before Income Taxes
|
| | | $ | (10,650) | | |
| | |||||||
| | | |
For the Period
November 12, 2024 (Inception) — December 31, 2024 |
| |||
| Current Expense (benefit) | | | | | | | |
|
United States
|
| | | $ | — | | |
| | | | | $ | — | | |
| Deferred expense (benefit) | | | | | | | |
|
United States
|
| | | | (2,556) | | |
| | | | | $ | (2,556) | | |
|
Provision for Income Taxes
|
| | | $ | (2,556) | | |
| | |||||||
| | | |
For the Period
November 12, 2024 (Inception) — December 31, 2024 |
| |||
|
U.S. Federal provision
|
| | | | 21.0% | | |
| Effect of: | | | | | | | |
|
State and local income taxes, net of federal income tax benefit
|
| | | | 3.0% | | |
|
Effective rate
|
| | | | 24.0% | | |
| | |||||||
| | | |
For the Period
November 12, 2024 (Inception) — December 31, 2024 |
| |||
| Deferred tax assets: | | | | | | | |
|
Net operating losses
|
| | | $ | (2,556) | | |
| | | | | $ | (2,556) | | |
| Deferred tax liabilities: | | | | | | | |
|
Deferred tax liabilities
|
| | | $ | — | | |
| | | | | $ | — | | |
|
Net deferred tax assets
|
| | | $ | (2,556) | | |
| | |||||||
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | |
$
|
35,506
|
| | | | $ | 14,371 | | |
|
Restricted cash and cash equivalents
|
| | |
|
2,737
|
| | | | | 6,233 | | |
|
Investments in receivables, net
|
| | |
|
1,497,748
|
| | | | | 984,496 | | |
|
Credit card receivables (net of allowance for credit losses of $1,907 and $2,213)
|
| | |
|
17,176
|
| | | | | 20,034 | | |
|
Prepaid expenses and other assets
|
| | |
|
33,196
|
| | | | | 26,543 | | |
|
Other intangible assets, net
|
| | |
|
10,237
|
| | | | | 6,519 | | |
|
Goodwill
|
| | |
|
57,683
|
| | | | | 57,170 | | |
|
Total Assets
|
| | | $ | 1,654,283 | | | | | $ | 1,115,366 | | |
| Liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | |
$
|
77,028
|
| | | | $ | 40,851 | | |
|
Notes payable, net
|
| | |
|
1,194,726
|
| | | | | 770,926 | | |
|
Total Liabilities
|
| | | $ | 1,271,754 | | | | | $ | 811,777 | | |
| Commitments and contingencies (note 8) | | | | | | | | | | | | | |
| Member’s Equity | | | | | | | | | | | | | |
|
Contribution by member
|
| | |
$
|
—
|
| | | | $ | 28,797 | | |
|
Retained earnings
|
| | |
|
398,122
|
| | | | | 276,434 | | |
|
Accumulated other comprehensive income
|
| | |
|
(15,593)
|
| | | | | (1,642) | | |
|
Total Jefferson Capital Holdings, LLC member’s equity
|
| | |
$
|
382,529
|
| | | | $ | 303,589 | | |
|
Total Equity
|
| | |
|
382,529
|
| | | | | 303,589 | | |
|
Total Liabilities and Member’s Equity
|
| | |
$
|
1,654,283
|
| | | | $ | 1,115,366 | | |
| | |||||||||||||
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Revenues | | | | | | | | | | | | | |
|
Total portfolio income
|
| | |
$
|
396,304
|
| | | | $ | 306,529 | | |
|
Changes in recoveries
|
| | |
|
(419)
|
| | | | | (12,955) | | |
|
Total portfolio revenue
|
| | |
|
395,885
|
| | | | | 293,574 | | |
|
Credit card revenue
|
| | |
|
8,338
|
| | | | | 8,820 | | |
|
Servicing revenue
|
| | |
|
29,118
|
| | | | | 20,678 | | |
|
Total Revenues
|
| | |
|
433,341
|
| | | | | 323,072 | | |
|
Provision for credit losses
|
| | |
|
3,497
|
| | | | | 3,524 | | |
| Operating Expenses | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | |
|
48,112
|
| | | | | 36,527 | | |
|
Servicing expenses
|
| | |
|
130,889
|
| | | | | 101,696 | | |
|
Depreciation and amortization
|
| | |
|
2,608
|
| | | | | 2,372 | | |
|
Professional fees
|
| | |
|
11,396
|
| | | | | 6,833 | | |
|
Canaccede exit consideration
|
| | |
|
7,738
|
| | | | | — | | |
|
Other selling, general and administrative
|
| | |
|
8,834
|
| | | | | 8,069 | | |
|
Total Operating Expenses
|
| | |
|
209,577
|
| | | | | 155,497 | | |
|
Net Operating Income
|
| | |
|
220,267
|
| | | | | 164,051 | | |
| Other Income (Expense) | | | | | | | | | | | | | |
|
Interest Expense
|
| | |
|
(77,239)
|
| | | | | (48,108) | | |
|
Foreign exchange and other income (expense)
|
| | |
|
(5,474)
|
| | | | | 4,641 | | |
|
Total Other Income (Expense)
|
| | |
|
(82,713)
|
| | | | | (43,467) | | |
|
Income Before Income Taxes
|
| | |
|
137,554
|
| | | | | 120,584 | | |
|
Provision for Income Taxes
|
| | |
|
(8,663)
|
| | | | | (9,045) | | |
|
Net Income
|
| | |
|
128,891
|
| | | | | 111,539 | | |
|
Net income attributable to noncontrolling interest
|
| | |
|
—
|
| | | | | (20) | | |
|
Net Income attributable to Jefferson Capital Holdings, LLC
|
| | |
$
|
128,891
|
| | | | $ | 111,519 | | |
|
Foreign currency translation
|
| | |
|
(13,951)
|
| | | | | 8,261 | | |
|
Comprehensive Income
|
| | |
$
|
114,940
|
| | | | $ | 119,780 | | |
| | |||||||||||||
| | | |
Contributions
By Member |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Retained
Earnings |
| |
Non-
Controlling Interest |
| |
Total
Equity |
| |||||||||||||||
|
Balance, December 31, 2022
|
| | | $ | 59,361 | | | | | $ | (9,903) | | | | | $ | 164,915 | | | | | $ | 394 | | | | | $ | 214,767 | | |
|
Distributions to member
|
| | | | (30,564) | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,564) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 111,519 | | | | | | 20 | | | | | | 111,539 | | |
|
Foreign currency translation
|
| | | | — | | | | | | 8,261 | | | | | | — | | | | | | 9 | | | | | | 8,270 | | |
|
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | (423) | | | | | | (423) | | |
|
Balance, December 31, 2023
|
| | | $ | 28,797 | | | | | $ | (1,642) | | | | | $ | 276,434 | | | | | $ | — | | | | | $ | 303,589 | | |
|
Distributions to member
|
| | | | (28,797) | | | | | | — | | | | | | (7,203) | | | | | | — | | | | | | (36,000) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 128,891 | | | | | | — | | | | | | 128,891 | | |
|
Foreign currency translation
|
| | | | — | | | | | | (13,951) | | | | | | — | | | | | | — | | | | | | (13,951) | | |
|
Balance, December 31, 2024
|
| | | $ | — | | | | | $ | (15,593) | | | | | $ | 398,122 | | | | | $ | — | | | | | $ | 382,529 | | |
| | |||||||||||||||||||||||||||||||
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | |
$
|
128,891
|
| | | | $ | 111,539 | | |
|
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization of property and equipment
|
| | |
|
1,325
|
| | | | | 1,456 | | |
|
Amortization
|
| | |
|
5,536
|
| | | | | 3,827 | | |
|
Provision for credit losses
|
| | |
|
3,497
|
| | | | | 3,524 | | |
|
Change-in value from Canaccede exit consideration
|
| | |
|
7,738
|
| | | | | — | | |
|
Changes in assets and liabilities, net of acquisition:
|
| | | | | | | | | | | | |
|
Prepaid expenses and other assets
|
| | |
|
(7,761)
|
| | | | | (8,369) | | |
|
Accounts payable and accrued expenses
|
| | |
|
28,983
|
| | | | | 8,242 | | |
|
Net cash provided by operating activities
|
| | |
|
168,209
|
| | | | | 120,219 | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of receivables
|
| | |
|
(723,253)
|
| | | | | (530,873) | | |
|
Purchases of credit card receivables
|
| | |
|
(30,750)
|
| | | | | (35,434) | | |
|
Collections applied to investments in receivables, net
|
| | |
|
188,675
|
| | | | | 137,400 | | |
|
Collections applied to credit card receivables
|
| | |
|
29,174
|
| | | | | 32,319 | | |
|
Acquisition, net of cash acquired
|
| | |
|
—
|
| | | | | (5,596) | | |
|
Payments for intangible assets
|
| | |
|
(5,272)
|
| | | | | — | | |
|
Purchases of property and equipment
|
| | |
|
(939)
|
| | | | | (1,227) | | |
|
Net cash used in investing activities
|
| | |
|
(542,365)
|
| | | | | (403,411) | | |
| Cash flow from financing activities | | | | | | | | | | | | | |
|
Proceeds from lines of credit
|
| | |
|
1,082,484
|
| | | | | 654,734 | | |
|
Payments on lines of credit
|
| | |
|
(650,398)
|
| | | | | (328,413) | | |
|
Debt issuance costs
|
| | |
|
(7,266)
|
| | | | | (5,898) | | |
|
Distributions to member
|
| | |
|
(36,000)
|
| | | | | (30,564) | | |
|
Net cash provided by financing activities
|
| | |
|
388,820
|
| | | | | 289,859 | | |
|
Exchange rate effects on cash balances held in foreign currencies
|
| | |
|
2,975
|
| | | | | (1,220) | | |
|
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | |
|
17,639
|
| | | | | 5,447 | | |
|
Cash and cash equivalents and restricted cash, beginning of period
|
| | |
|
20,604
|
| | | | | 15,157 | | |
|
Cash and cash equivalents and restricted cash, end of period
|
| | |
$
|
38,243
|
| | | | $ | 20,604 | | |
| Supplemental Cash Flow Disclosures | | | | | | | | | | | | | |
|
Interest paid
|
| | |
$
|
58,125
|
| | | | $ | 45,111 | | |
|
Income taxes paid
|
| | |
|
8,671
|
| | | | | 9,045 | | |
|
New leases assumed
|
| | |
|
1,808
|
| | | | | 2,407 | | |
|
The following table provides a reconciliation of cash and cash equivalents and restricted cash and cash equivalents reported within the accompanying consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows:
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | |
$
|
35,506
|
| | | | $ | 14,371 | | |
|
Restricted cash
|
| | |
|
2,737
|
| | | | | 6,233 | | |
|
Total cash and cash equivalents and restricted cash as shown in the consolidated
statements of cash flows |
| | |
$
|
38,243
|
| | | | $ | 20,604 | | |
| | |||||||||||||
| | Purchase Price: | | | | | | | |
| |
Total purchase consideration paid
|
| | | $ | 5,781 | | |
| | Allocation of purchase price: | | | | | | | |
| |
Cash and cash equivalents
|
| | | | 1,805 | | |
| |
Prepaid expenses and other assets
|
| | | | 855 | | |
| |
Accounts payable and accrued expenses
|
| | | | (355) | | |
| | Identified intangible assets: | | | | | | | |
| |
Other intangible assets
|
| | | | — | | |
| |
Goodwill
|
| | | | 3,476 | | |
| |
Total net assets acquired
|
| | | $ | 5,781 | | |
| | ||||||||
| | Purchase Price: | | | | | | | | | | | | | |
| |
Total purchase consideration paid
|
| | | | | | | | | $ | 244,937 | | |
| | Allocation of purchase price: | | | | | | | | | | | | | |
| |
Cash and cash equivalents
|
| | | | | | | | | | 1,224 | | |
| | Investments in receivables, net: | | | | | | | | | | | | | |
| |
Unpaid principal balance
|
| | | | 566,696 | | | | | | | | |
| |
Allowance for credit losses at time of acquisition
|
| | | | (251,317) | | | | | | | | |
| |
Non-credit discount
|
| | | | (89,316) | | | | | | | | |
| |
Investment in previously charged-off receivables
|
| | | | 11,964 | | | | | | | | |
| |
Total investments in receivables, net
|
| | | | | | | | | | 238,028 | | |
| | Prepaid expenses and other assets: | | | | | | | | | | | | | |
| |
Lease (ROU asset)
|
| | | | 789 | | | | | | | | |
| |
Information Technology Hardware
|
| | | | 413 | | | | | | | | |
| |
Total prepaid expenses and other assets:
|
| | | | | | | | | | 1,202 | | |
| | Other intangible assets: | | | | | | | | | | | | | |
| |
Intellectual property
|
| | | $ | 2,881 | | | | | | | | |
| |
Assembled workforce
|
| | | | 2,391 | | | | | | | | |
| |
Total other intangible assets
|
| | | | | | | | | | 5,272 | | |
| | Accounts payable and accrued expenses | | | | | | | | | | | | | |
| |
Lease (ROU liability)
|
| | | | | | | | | | (789) | | |
| |
Total net assets acquired
|
| | | | | | | | | $ | 244,937 | | |
| | ||||||||||||||
| | | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||
| | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
| Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments in receivables, net
|
| | | $ | 1,497,748 | | | | | $ | 1,646,535 | | | | | $ | 984,496 | | | | | $ | 1,079,491 | | |
|
Credit card receivable, net
|
| | | | 17,176 | | | | | | 17,176 | | | | | | 20,034 | | | | | | 20,034 | | |
| Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Credit agreements
|
| | | $ | 508,146 | | | | | $ | 513,799 | | | | | $ | 481,333 | | | | | $ | 488,195 | | |
|
Senior unsecured bond due 2026
|
| | | | 297,828 | | | | | | 299,478 | | | | | | 296,456 | | | | | | 287,967 | | |
|
Senior unsecured bond due 2029
|
| | | | 394,405 | | | | | | 424,792 | | | | | | | | | | | | | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Balance, beginning of period
|
| | | $ | 984,496 | | | | | $ | 579,953 | | |
|
Purchases(1)
|
| | | | 723,253 | | | | | | 530,873 | | |
|
Cash collections
|
| | | | (584,559) | | | | | | (430,974) | | |
|
Total portfolio income
|
| | | | 396,304 | | | | | | 306,529 | | |
|
Changes in expected current period recoveries
|
| | | | 12,522 | | | | | | 1,281 | | |
|
Changes in expected future period recoveries
|
| | | | (12,941) | | | | | | (14,236) | | |
|
Foreign currency adjustments
|
| | | | (21,327) | | | | | | 11,070 | | |
|
Balance, end of period
|
| | | $ | 1,497,748 | | | | | $ | 984,496 | | |
| | |||||||||||||
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Purchase price
|
| | | $ | 497,189 | | | | | $ | 530,873 | | |
|
Allowance for credit losses
|
| | | | 8,161,280 | | | | | | 13,783,156 | | |
|
Amortized cost
|
| | | | 8,658,469 | | | | | | 14,314,029 | | |
|
Noncredit discount
|
| | | | 540,042 | | | | | | 514,450 | | |
|
Face value
|
| | | | 9,198,511 | | | | | | 14,828,479 | | |
|
Write-off of amortized cost
|
| | | | (8,658,469) | | | | | | (14,314,029) | | |
|
Write-off of noncredit discount
|
| | | | (540,042) | | | | | | (514,450) | | |
|
Negative allowance
|
| | | | 497,189 | | | | | | 530,873 | | |
|
Negative allowance for expected recoveries
|
| | | $ | 497,189 | | | | | $ | 530,873 | | |
| | |||||||||||||
| | | |
As of December 31, 2024
|
| |||||||||
|
Delinquency
|
| |
2024
|
| |
Total
|
| ||||||
| United States | | | | | | | | | | | | | |
|
Current
|
| | | $ | 352,403 | | | | | $ | 352,403 | | |
|
30 – 59
|
| | | | 33,683 | | | | | | 33,683 | | |
|
60 – 89
|
| | | | 29,685 | | | | | | 29,685 | | |
|
>90
|
| | | | 121,337 | | | | | | 121,337 | | |
|
Amortized Cost > 90 DPD and Accruing(1)
|
| | | | — | | | | | | — | | |
| Total | | | | $ | 537,108 | | | | | $ | 537,108 | | |
| | |||||||||||||
| | | |
As of December 31, 2024
|
| |||||||||
| | | |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| ||||||
|
United States
|
| | | | 121,337 | | | | | | — | | |
| Total | | | | $ | 121,337 | | | | | $ | — | | |
| | |||||||||||||
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
United States
|
| | | $ | 7,470 | | | | | $ | 8,833 | | |
|
Canada
|
| | | | 11,613 | | | | | | 13,414 | | |
| Total | | | | $ | 19,083 | | | | | $ | 22,247 | | |
| | |||||||||||||
| | | |
30 – 59
|
| |
60 – 89
|
| |
>90
|
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| |
Amortized
Cost > 90 DPD and Accruing(1) |
| |||||||||||||||||||||
|
United States
|
| | | $ | 196 | | | | | $ | 177 | | | | | $ | 551 | | | | | $ | 924 | | | | | $ | 6,546 | | | | | $ | 7,470 | | | | | $ | — | | |
|
Canada
|
| | | | 281 | | | | | | 157 | | | | | | 339 | | | | | | 777 | | | | | | 10,836 | | | | | | 11,613 | | | | | | — | | |
| Total | | | | $ | 477 | | | | | $ | 334 | | | | | $ | 890 | | | | | $ | 1,701 | | | | | $ | 17,382 | | | | | $ | 19,083 | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
30 – 59
|
| |
60 – 89
|
| |
>90
|
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| |
Amortized
Cost > 90 DPD and Accruing(1) |
| |||||||||||||||||||||
|
United States
|
| | | $ | 264 | | | | | $ | 208 | | | | | $ | 543 | | | | | $ | 1,015 | | | | | $ | 7,818 | | | | | $ | 8,833 | | | | | $ | — | | |
|
Canada
|
| | | | 311 | | | | | | 206 | | | | | | 300 | | | | | | 817 | | | | | | 12,597 | | | | | | 13,414 | | | | | | — | | |
| Total | | | | $ | 575 | | | | | $ | 414 | | | | | $ | 843 | | | | | $ | 1,832 | | | | | $ | 20,415 | | | | | $ | 22,247 | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
United States
|
| |
Canada
|
| |
Total
|
| |||||||||
|
Balance as of December 31, 2022
|
| | | $ | 1,140 | | | | | $ | 1,266 | | | | | $ | 2,406 | | |
|
Charge-offs
|
| | | | (2,137) | | | | | | (1,580) | | | | | | (3,717) | | |
|
Provision
|
| | | | 2,106 | | | | | | 1,418 | | | | | | 3,524 | | |
|
Balance as of December 31, 2023
|
| | | $ | 1,109 | | | | | $ | 1,104 | | | | | $ | 2,213 | | |
|
Charge-offs
|
| | | | (2,028) | | | | | | (1,775) | | | | | | (3,803) | | |
|
Provision
|
| | | | 1,876 | | | | | | 1,621 | | | | | | 3,497 | | |
|
Balance as of December 31, 2024
|
| | | $ | 957 | | | | | $ | 950 | | | | | $ | 1,907 | | |
| | |||||||||||||||||||
| | | |
As of December 31, 2024
|
| |
As of December 31, 2023
|
| ||||||||||||||||||
| | | |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| ||||||||||||
|
United States
|
| | | $ | 551 | | | | | $ | — | | | | | $ | 543 | | | | | $ | — | | |
|
Canada
|
| | | | 339 | | | | | | — | | | | | | 300 | | | | | | — | | |
| Total | | | | $ | 890 | | | | | $ | — | | | | | $ | 843 | | | | | $ | — | | |
| | |||||||||||||||||||||||||
| | | |
As of December 31,
|
| |||||||||
|
Delinquency
|
| |
2024
|
| |
2023
|
| ||||||
| United States | | | | | | | | | | | | | |
|
Current
|
| | | $ | 6,547 | | | | | $ | 7,818 | | |
|
30 – 59
|
| | | | 197 | | | | | | 264 | | |
|
60 – 89
|
| | | | 176 | | | | | | 208 | | |
|
>90
|
| | | | 550 | | | | | | 543 | | |
| Total | | | | $ | 7,470 | | | | | $ | 8,833 | | |
| Canada | | | | | | | | | | | | | |
|
Current
|
| | | $ | 10,836 | | | | | $ | 12,597 | | |
|
30 – 59
|
| | | | 282 | | | | | | 311 | | |
|
60 – 89
|
| | | | 157 | | | | | | 206 | | |
|
>90
|
| | | | 338 | | | | | | 300 | | |
| Total | | | | $ | 11,613 | | | | | $ | 13,414 | | |
| Combined | | | | | | | | | | | | | |
|
Current
|
| | | $ | 17,383 | | | | | $ | 20,415 | | |
|
30 – 59
|
| | | | 479 | | | | | | 575 | | |
|
60 – 89
|
| | | | 333 | | | | | | 414 | | |
|
>90
|
| | | | 888 | | | | | | 843 | | |
| Total | | | | $ | 19,083 | | | | | $ | 22,247 | | |
| | |||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | $ | 31,633 | | | | | $ | 13,371 | | | | | $ | 7,257 | | | | | $ | — | | | | | $ | 52,261 | | |
|
Acquisitions
|
| | | | — | | | | | | 3,476 | | | | | | — | | | | | | — | | | | | | 3,476 | | |
|
Impact of FX Translation
|
| | | | — | | | | | | 1,273 | | | | | | 160 | | | | | | — | | | | | | 1,433 | | |
|
December 31, 2023
|
| | | $ | 31,633 | | | | | $ | 18,120 | | | | | $ | 7,417 | | | | | $ | — | | | | | $ | 57,170 | | |
|
Impact of FX Translation
|
| | | | — | | | | | | 1,089 | | | | | | (576) | | | | | | — | | | | | | 513 | | |
|
December 31, 2024
|
| | | $ | 31,633 | | | | | $ | 19,209 | | | | | $ | 6,841 | | | | | $ | — | | | | | $ | 57,683 | | |
| Intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2022
|
| | | $ | 2,952 | | | | | $ | — | | | | | $ | 4,397 | | | | | $ | — | | | | | $ | 7,349 | | |
|
Less: Amortization
|
| | | | (299) | | | | | | — | | | | | | (616) | | | | | | — | | | | | | (915) | | |
|
Impact of FX Translation
|
| | | | — | | | | | | — | | | | | | 85 | | | | | | — | | | | | | 85 | | |
|
December 31, 2023
|
| | | $ | 2,653 | | | | | $ | — | | | | | $ | 3,866 | | | | | $ | — | | | | | $ | 6,519 | | |
|
Conn’s Portfolio Purchase
|
| | | | 5,272 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,272 | | |
|
Less: Amortization
|
| | | | (677) | | | | | | — | | | | | | (607) | | | | | | — | | | | | | (1,284) | | |
|
Impact of FX Translation
|
| | | | — | | | | | | — | | | | | | (270) | | | | | | — | | | | | | (270) | | |
|
December 31, 2024
|
| | | $ | 7,248 | | | | | $ | — | | | | | $ | 2,989 | | | | | $ | — | | | | | $ | 10,237 | | |
| | |||||||||||||||||||||||||||||||
| | | |
Amount
|
| |||
|
2025
|
| | | $ | 3,818 | | |
|
2026
|
| | | | 2,228 | | |
|
2027
|
| | | | 1,447 | | |
|
2028
|
| | | | 870 | | |
|
2029
|
| | | | 870 | | |
|
Thereafter
|
| | | | 1,004 | | |
|
Total future minimum amortization expense
|
| | | $ | 10,237 | | |
| | |||||||
| | | |
As of December 31,
|
| |||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | |
Amount
Outstanding |
| |
Interest
Rate |
| |
Amount
Outstanding |
| |
Interest
Rate |
| ||||||||||||
|
Senior unsecured bond due 2026
|
| | | $ | 300,000 | | | | | | 6.00% | | | | | $ | 300,000 | | | | | | 6.00% | | |
|
Senior unsecured bond due 2029
|
| | | | 400,000 | | | | | | 9.50% | | | | | | — | | | | | | 0.00% | | |
|
Credit agreements
|
| | | | 508,146 | | | | | | 7.51% | | | | | | 481,332 | | | | | | 8.67% | | |
|
Total
|
| | | $ | 1,208,146 | | | | | | 7.79% | | | | | $ | 781,332 | | | | | | 7.64% | | |
|
Unamortized debt issuance costs
|
| | | | (13,420) | | | | | | | | | | | | (10,406) | | | | | | | | |
|
Notes Payable, net
|
| | | $ | 1,194,726 | | | | | | | | | | | $ | 770,926 | | | | | | | | |
| | |||||||||||||||||||||||||
|
Dates
|
| |
Percentage
of Principle |
| |||
|
2023
|
| | | | 103.000% | | |
|
2024
|
| | | | 101.500% | | |
|
2025 and thereafter
|
| | | | 100.000% | | |
|
Dates
|
| |
Percentage
of Principle |
| |||
|
2026
|
| | | | 104.750% | | |
|
2027
|
| | | | 102.375% | | |
|
2028 and thereafter
|
| | | | 100.000% | | |
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Interest expense
|
| | | $ | 72,986 | | | | | $ | 45,197 | | |
|
Amortization of note payable origination costs
|
| | | | 4,253 | | | | | | 2,911 | | |
|
Total Interest Expense
|
| | | $ | 77,239 | | | | | $ | 48,108 | | |
| | |||||||||||||
| | | |
For the Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Operating lease costs(1)
|
| | | $ | 1,587 | | | | | $ | 1,489 | | |
|
Total lease costs
|
| | | $ | 1,587 | | | | | $ | 1,489 | | |
| | |||||||||||||
| | | | | | |
As of December 31,
|
| |||||||||
| | | |
Classification
|
| |
2024
|
| |
2023
|
| ||||||
| Assets | | | | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | Prepaid expenses and other assets | | | | $ | 4,449 | | | | | $ | 4,034 | | |
|
Total lease right-of-use assets
|
| | | | | | $ | 4,449 | | | | | $ | 4,034 | | |
| Liabilities | | | | | | | | | | | | | | | | |
|
Operating lease liabilities
|
| |
Accounts payable and accrued expenses
|
| | | $ | 4,861 | | | | | $ | 4,376 | | |
|
Total lease liabilities
|
| | | | | | $ | 4,861 | | | | | $ | 4,376 | | |
| | ||||||||||||||||
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Weighted-average remaining lease term (in years) | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 5.5 | | | | | | 6.7 | | |
| Weight-average discount rate | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 7.5% | | | | | | 4.2% | | |
| | | |
Operating Leases
|
| |||
|
2025
|
| | | $ | 1,216 | | |
|
2026
|
| | | | 1,344 | | |
|
2027
|
| | | | 976 | | |
|
2028
|
| | | | 767 | | |
|
2029
|
| | | | 551 | | |
|
Thereafter
|
| | | | 1,164 | | |
|
Total undiscounted lease payments
|
| | | | 6,018 | | |
|
Less: imputed interest
|
| | | | (1,157) | | |
|
Lease obligations under operating leases
|
| | | $ | 4,861 | | |
| | |||||||
| | | |
For the Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
United States
|
| | | $ | 97,211 | | | | | $ | 78,904 | | |
|
Foreign
|
| | | | 40,343 | | | | | | 41,680 | | |
|
Income Before Income Taxes
|
| | | $ | 137,554 | | | | | $ | 120,584 | | |
| | |||||||||||||
| | | |
For the Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Current Expense (benefit) | | | | | | | | | | | | | |
|
Foreign
|
| | | $ | 8,663 | | | | | $ | 9,028 | | |
| | | | | $ | 8,663 | | | | | $ | 9,028 | | |
| Deferred expense (benefit) | | | | | | | | | | | | | |
|
Foreign
|
| | | | — | | | | | | 17 | | |
| | | | | $ | — | | | | | $ | 17 | | |
|
Provision for Income Taxes
|
| | | $ | 8,663 | | | | | $ | 9,045 | | |
| | |||||||||||||
| | | |
For the Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
U.S. Federal provision
|
| | | | 21.0% | | | | | | 21.0% | | |
| Effect of: | | | | | | | | | | | | | |
|
State and local income taxes, net of federal income tax benefit
|
| | | | 0.0% | | | | | | 0.0% | | |
|
Income not subject to federal income tax
|
| | | | -21.0% | | | | | | -21.0% | | |
|
Tax impact on international earnings
|
| | | | 6.3% | | | | | | 7.5% | | |
|
Effective rate
|
| | | | 6.3% | | | | | | 7.5% | | |
| | |||||||||||||
| | | |
For the Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Difference in basis of receivable portfolio
|
| | | $ | 1 | | | | | $ | 184 | | |
|
Net operating losses
|
| | | $ | — | | | | | $ | 50 | | |
|
Difference in basis of depreciable and amortizable assets
|
| | | | 14 | | | | | | 20 | | |
| | | | | $ | 15 | | | | | $ | 254 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Difference in basis of receivable portfolio
|
| | | $ | (988) | | | | | $ | (1,935) | | |
|
Difference in basis of depreciable and amortizable assets
|
| | | | (1,043) | | | | | | (1,260) | | |
| | | | | $ | (2,031) | | | | | $ | (3,195) | | |
|
Net deferred tax liabilities
|
| | | $ | (2,016) | | | | | $ | (2,941) | | |
| | |||||||||||||
| | | |
For the Year Ended December 31,
2024 |
| |||||||||||||||||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
|
Total portfolio income
|
| | | $ | 287,924 | | | | | $ | 28,534 | | | | | $ | 48,232 | | | | | $ | 31,195 | | | | | $ | 395,885 | | |
|
Credit card revenue
|
| | | | 2,776 | | | | | | — | | | | | | 5,562 | | | | | | — | | | | | | 8,338 | | |
|
Servicing revenue
|
| | | | 4,999 | | | | | | 23,758 | | | | | | 361 | | | | | | — | | | | | | 29,118 | | |
|
Total Revenues
|
| | | $ | 295,699 | | | | | $ | 52,292 | | | | | $ | 54,155 | | | | | $ | 31,195 | | | | | $ | 433,341 | | |
|
Provision for credit losses
|
| | | $ | 1,876 | | | | | $ | — | | | | | $ | 1,621 | | | | | $ | — | | | | | | | | |
|
Salaries and benefits
|
| | | $ | 28,342 | | | | | $ | 14,127 | | | | | $ | 5,253 | | | | | $ | 390 | | | | | | | | |
|
Servicing expenses
|
| | | | 95,599 | | | | | | 15,131 | | | | | | 10,036 | | | | | | 10,123 | | | | | | | | |
|
Depreciation and amortization
|
| | | | 1,671 | | | | | | 325 | | | | | | 587 | | | | | | 25 | | | | | | | | |
|
Professional fees
|
| | | | 9,258 | | | | | | 911 | | | | | | 370 | | | | | | 857 | | | | | | | | |
|
Canaccede exit consideration
|
| | | | 7,738 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Other selling, general and administrative
|
| | | | 4,809 | | | | | | 2,432 | | | | | | 1,154 | | | | | | 439 | | | | | | | | |
|
Net operating income
|
| | | $ | 146,483 | | | | | $ | 19,366 | | | | | $ | 34,527 | | | | | $ | 19,891 | | | | | $ | 220,267 | | |
| Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (77,239) | | |
|
Foreign exchange and other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (5,474) | | |
|
Total Other Income (Expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (82,713) | | |
|
Income Before Income Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 137,554 | | |
| | |||||||||||||||||||||||||||||||
| | | |
For the Year Ended December 31,
2023 |
| |||||||||||||||||||||||||||
| | | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
|
Total portfolio income
|
| | | $ | 207,005 | | | | | $ | 24,177 | | | | | $ | 44,870 | | | | | $ | 17,522 | | | | | $ | 293,574 | | |
|
Credit card revenue
|
| | | | 3,113 | | | | | | — | | | | | | 5,707 | | | | | | — | | | | | | 8,820 | | |
|
Servicing revenue
|
| | | | 4,004 | | | | | | 16,481 | | | | | | 193 | | | | | | — | | | | | | 20,678 | | |
|
Total Revenues
|
| | | $ | 214,122 | | | | | $ | 40,658 | | | | | $ | 50,770 | | | | | $ | 17,522 | | | | | $ | 323,072 | | |
|
Provision for credit losses
|
| | | $ | 2,106 | | | | | $ | — | | | | | $ | 1,418 | | | | | $ | — | | | | | | | | |
|
Salaries and benefits
|
| | | $ | 19,355 | | | | | $ | 11,752 | | | | | $ | 5,299 | | | | | $ | 121 | | | | | | | | |
|
Servicing expenses
|
| | | | 70,397 | | | | | | 14,138 | | | | | | 8,177 | | | | | | 8,984 | | | | | | | | |
|
Depreciation and amortization
|
| | | | 1,330 | | | | | | 288 | | | | | | 742 | | | | | | 12 | | | | | | | | |
|
Professional fees
|
| | | | 4,534 | | | | | | 866 | | | | | | 561 | | | | | | 872 | | | | | | | | |
|
Other selling, general and administrative
|
| | | | 3,145 | | | | | | 2,056 | | | | | | 1,919 | | | | | | 290 | | | | | | | | |
|
Net Operating Income
|
| | | $ | 112,596 | | | | | $ | 11,558 | | | | | $ | 32,655 | | | | | $ | 7,243 | | | | | $ | 164,051 | | |
| Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (48,108) | | |
|
Foreign exchange and other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,641 | | |
|
Total Other Income (Expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (43,467) | | |
|
Income Before Income Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 120,584 | | |
| | |||||||||||||||||||||||||||||||
| | Jefferies | | |
Keefe, Bruyette & Woods
|
|
| | | | |
A Stifel Company
|
|
| | | |
AMOUNT
PAID OR TO BE PAID |
| |||
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA filing fee
|
| | | | * | | |
|
Printing and engraving expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Blue sky fees and expenses
|
| | | | * | | |
|
Transfer agent and registrar fees and expenses
|
| | | | * | | |
|
Miscellaneous expenses
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
| | |||||||
| | | | | | | |
Incorporated by Reference
|
| | | | |||||||||
| |
EXHIBIT
NO. |
| |
Description of Exhibit
|
| |
Form
|
| |
File No.
|
| |
Filing Date
|
| |
Exhibit
|
| |
Filed
Herewith |
|
| | 1.1* | | | Form of Underwriting Agreement. | | | | | | | | | | | | | | | | |
| | 3.1* | | | Amended and Restated Certificate of Incorporation of Jefferson Capital, Inc. | | | | | | | | | | | | | | | | |
| | 3.2* | | | Amended and Restated Bylaws of Jefferson Capital, Inc. | | | | | | | | | | | | | | | | |
| | 4.1 | | | Specimen Stock Certificate evidencing the shares of common stock. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
4.1
|
| | | |
| | 4.2 | | | Indenture, dated as of August 4, 2021, by and among Jefferson Capital Holdings, LLC, the guarantors party thereto and U.S. Bank Trust Company, National Association (as successor in interest to U.S. Bank National Association), as trustee. | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
4.2
|
| | | |
| | 4.3 | | | Form of 6.000% Senior Notes due 2026 (included in Exhibit 4.2). | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
4.3
|
| | | |
| | 4.4 | | | Indenture, dated as of February 2, 2024, by and among Jefferson Capital Holdings, LLC, the guarantors party thereto and U.S. Bank Trust Company, National Association, as trustee. | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
4.4
|
| | | |
| | 4.5 | | | Form of 9.500% Senior Notes due 2029 (included in Exhibit 4.4). | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
4.5
|
| | | |
| | 4.6 | | | Indenture, dated as of May 2, 2025, by and among Jefferson Capital Holdings, LLC, the guarantors party thereto and U.S. Bank Trust Company, National Association, as trustee. | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
4.6
|
| | | |
| | 4.7 | | | Form of 8.250% Senior Notes due 2030 (included in Exhibit 4.6). | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
4.7
|
| | | |
| | 4.8 | | | Stockholders Agreement, dated as of June 25, 2025 | | |
10-Q
|
| |
001-42718
|
| |
08/14/2025
|
| |
4.8
|
| | | |
| | 5.1* | | | Opinion of Latham & Watkins LLP. | | | | | | | | | | | | | | | | |
| | | | | | | |
Incorporated by Reference
|
| | | | |||||||||
| |
EXHIBIT
NO. |
| |
Description of Exhibit
|
| |
Form
|
| |
File No.
|
| |
Filing Date
|
| |
Exhibit
|
| |
Filed
Herewith |
|
| | 10.1 | | | Amendment No. 5, dated as of June 3, 2024, to Credit Agreement, dated as of May 21, 2021, by and among CL Holdings, LLC, Jefferson Capital Systems, LLC, JC International Acquisition, LLC, the lenders party thereto and Citizens Bank, N.A., as administrative agent. | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
10.1
|
| | | |
| | 10.2 | | | Amendment No. 6, dated as of November 13, 2024, to Credit Agreement, dated as of May 21, 2021, by and among CL Holdings, LLC, Jefferson Capital Systems, LLC, JC International Acquisition, LLC, the lenders party thereto and Citizens Bank, N.A., as administrative agent. | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
10.2
|
| | | |
| | 10.3 | | | Asset Purchase Agreement, dated as of October 2, 2024, by and among Jefferson Capital Systems, LLC, as Purchaser, Conn’s, Inc., Conn Appliances, Inc., Conn Credit Corporation, Inc., Conn Credit I, LP, CARF COL LLC, W.S. Badcock LLC, W.S. Badcock Credit LLC, and W.S. Badcock Credit I LLC, as Sellers. | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
10.3
|
| | | |
| | 10.4† | | | JCAP TopCo, LLC 2018 Underlying Units Plan. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.4
|
| | | |
| | 10.5† | | | Management Invest, LLC 2018 Management Incentive Plan. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.5
|
| | | |
| | 10.6†** | | | Form of Management Incentive Units Award Agreement and Underlying Units Award Agreement. | | |
S-1/A
|
| |
333-287488
|
| |
05/21/2025
|
| |
10.6
|
| | | |
| | 10.7† | | | 2025 Incentive Award Plan. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.7
|
| | | |
| | 10.8† | | | Form of Restricted Stock Unit Grant Notice and Agreement under the 2025 Incentive Award Plan. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.8
|
| | | |
| | 10.9† | | | Form of Stock Option Grant Notice and Agreement under the 2025 Incentive Award Plan. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.9
|
| | | |
| | 10.10† | | | Form of Jefferson Capital, Inc. Restricted Stock Agreement. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.10
|
| | | |
| | 10.11† | | | Amended and Restated Senior Management Agreement, dated as of March 20, 2018, by and among CL Holdings, LLC, FMT Services, LLC and David Burton. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.11
|
| | | |
| | 10.12 | | | Form of Indemnification Agreement. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
10.12
|
| | | |
| | 21.1 | | | List of Subsidiaries. | | |
S-1/A
|
| |
333-287488
|
| |
06/13/2025
|
| |
21.1
|
| | | |
| | | | | | | |
Incorporated by Reference
|
| | | | |||||||||
| |
EXHIBIT
NO. |
| |
Description of Exhibit
|
| |
Form
|
| |
File No.
|
| |
Filing Date
|
| |
Exhibit
|
| |
Filed
Herewith |
|
| | 23.1* | | | Consent of Latham & Watkins LLP (included in Exhibit 5.1). | | | | | | | | | | | | | | | | |
| | 23.2* | | | Consent of Deloitte & Touche LLP, as to Jefferson Capital, Inc. | | | | | | | | | | | | | | | | |
| | 23.3* | | | Consent of Deloitte & Touche LLP, as to Jefferson Capital Holdings, LLC. | | | | | | | | | | | | | | | | |
| | 24.1* | | | Powers of Attorney (included in the signature pages to this registration statement). | | | | | | | | | | | | | | | | |
| | 107* | | | Filing Fee Table. | | | | | | | | | | | | | | | | |
| |
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
| |
David Burton
|
| |
President and Chief Executive Officer
(Principal Executive Officer) |
| |
, 2025
|
|
| |
Christo Realov
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
, 2025
|
|
| |
Thomas Harding
|
| | Director | | |
, 2025
|
|
| |
John Oros
|
| | Director | | |
, 2025
|
|
| |
Thomas Lydon, Jr.
|
| | Director | | |
, 2025
|
|
| |
Christopher Giles
|
| | Director | | |
, 2025
|
|
| |
SIGNATURE
|
| |
TITLE
|
| |
DATE
|
|
| |
Ronald Vaske
|
| | Director | | |
, 2025
|
|
| |
Beth Leonard
|
| | Director | | |
, 2025
|
|