|
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 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 | | | |
| | | | 35 | | | |
| | | | 56 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 64 | | | |
| | | | 74 | | | |
| | | | 116 | | | |
| | | | 152 | | | |
| | | | 159 | | | |
| | | | 171 | | | |
| | | | 174 | | | |
| | | | 176 | | | |
| | | | 182 | | | |
| | | | 184 | | | |
| | | | 188 | | | |
| | | | 192 | | | |
| | | | 201 | | | |
| | | | 202 | | | |
| | | | 203 | | | |
| | | | 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% | | |
| | |
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)
|
| |||||||||||||||||||||||||||||||||||||||||||||
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% | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| | ||||||||||||||||||||||||||
| | |
(in millions, except share and per share data)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total portfolio revenue
|
| | | $ | 142.3 | | | | | $ | 91.3 | | | | | $ | 395.9 | | | | | $ | 293.6 | | | | | $ | 235.5 | | | | | $ | 209.8 | | | | | $ | 178.0 | | | | | $ | 130.3 | | | | ||
Credit card revenue
|
| | | | 1.9 | | | | | | 2.2 | | | | | | 8.3 | | | | | | 8.8 | | | | | | 9.6 | | | | | | 10.2 | | | | | | 9.3 | | | | | | 3.5 | | | | ||
Servicing revenue
|
| | | | 10.7 | | | | | | 6.4 | | | | | | 29.1 | | | | | | 20.7 | | | | | | 23.2 | | | | | | 12.7 | | | | | | 13.3 | | | | | | 9.9 | | | | ||
Total revenues
|
| | | $ | 154.9 | | | | | $ | 99.9 | | | | | $ | 433.3 | | | | | $ | 323.1 | | | | | $ | 268.3 | | | | | $ | 232.7 | | | | | $ | 200.6 | | | | | $ | 143.6 | | | | ||
Provision for credit losses
|
| | | $ | 0.5 | | | | | $ | 0.8 | | | | | $ | 3.5 | | | | | $ | 3.5 | | | | | $ | 3.4 | | | | | $ | 8.7 | | | | | $ | 15.1 | | | | | $ | 8.5 | | | | ||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Salaries and benefits
|
| | | $ | 14.0 | | | | | $ | 11.1 | | | | | $ | 48.1 | | | | | $ | 36.5 | | | | | $ | 33.6 | | | | | $ | 28.5 | | | | | $ | 25.8 | | | | | $ | 21.1 | | | | ||
Servicing expenses
|
| | | | 42.8 | | | | | | 31.8 | | | | | | 130.9 | | | | | | 101.7 | | | | | | 88.3 | | | | | | 93.6 | | | | | | 82.1 | | | | | | 58.2 | | | | ||
Depreciation and amortization
|
| | | | 1.6 | | | | | | 0.6 | | | | | | 2.6 | | | | | | 2.4 | | | | | | 2.6 | | | | | | 2.5 | | | | | | 2.3 | | | | | | 1.2 | | | | ||
Professional fees
|
| | | | 2.2 | | | | | | 1.9 | | | | | | 11.4 | | | | | | 6.8 | | | | | | 6.4 | | | | | | 5.5 | | | | | | 5.4 | | | | | | 2.6 | | | | ||
Canaccede exit consideration
|
| | | | 0.2 | | | | | | — | | | | | | 7.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
Other selling, general and administrative
|
| | | | 4.3 | | | | | | 1.8 | | | | | | 8.8 | | | | | | 8.1 | | | | | | 7.7 | | | | | | 5.7 | | | | | | 5.2 | | | | | | 3.6 | | | | ||
Total operating expenses
|
| | | $ | 65.1 | | | | | $ | 47.2 | | | | | $ | 209.5 | | | | | $ | 155.5 | | | | | $ | 138.6 | | | | | $ | 135.8 | | | | | $ | 120.9 | | | | | $ | 86.7 | | | | ||
Net operating income
|
| | | $ | 89.3 | | | | | $ | 51.9 | | | | | $ | 220.3 | | | | | $ | 164.1 | | | | | $ | 126.3 | | | | | $ | 88.3 | | | | | $ | 64.6 | | | | | $ | 48.5 | | | | ||
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Interest expense
|
| | | | (24.8) | | | | | | (17.2) | | | | | | (77.2) | | | | | | (48.1) | | | | | | (29.3) | | | | | | (36.3) | | | | | | (34.7) | | | | | | (26.1) | | | | ||
Foreign exchange and other income (expense)
|
| | | | 2.5 | | | | | | 0.1 | | | | | | (5.5) | | | | | | 4.6 | | | | | | (0.9) | | | | | | (0.3) | | | | | | — | | | | | | — | | | | ||
Total other income (expense)
|
| | | $ | (22.3) | | | | | $ | (17.1) | | | | | $ | (82.7) | | | | | $ | (43.5) | | | | | $ | (30.2) | | | | | $ | (36.6) | | | | | $ | (34.7) | | | | | $ | (26.1) | | | | ||
Income before income taxes
|
| | | $ | 67.0 | | | | | $ | 34.8 | | | | | $ | 137.6 | | | | | $ | 120.6 | | | | | $ | 96.1 | | | | | $ | 51.7 | | | | | $ | 29.9 | | | | | $ | 22.4 | | | | ||
Provision for income taxes
|
| | | | (2.8) | | | | | | (1.9) | | | | | | (8.7) | | | | | | (9.1) | | | | | | (8.3) | | | | | | (5.5) | | | | | | (3.3) | | | | | | — | | | | ||
Net income
|
| | | $ | 64.2 | | | | | $ | 32.9 | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 87.8 | | | | | $ | 46.2 | | | | | $ | 26.6 | | | | | $ | 22.4 | | | | ||
Net income attributable to noncontrolling
interest |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | — | | | | ||
Net income attributable to Jefferson Capital Holdings, LLC
|
| | | $ | 64.2 | | | | | $ | 32.9 | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 87.6 | | | | | $ | 46.2 | | | | | $ | 26.6 | | | | | $ | 22.4 | | | | ||
Per Unit/Share Data(1): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Pro forma net income per share attributable to common stockholders(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic
|
| | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Diluted
|
| | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Pro forma weighted-average common shares outstanding(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Pro forma adjusted net income per share attributable to common stockholders(2)(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Basic
|
| | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Diluted
|
| | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 51.7 | | | | | $ | 35.4 | | | | | $ | 168.2 | | | | | $ | 120.2 | | | | | $ | 96.2 | | | | | $ | 55.8 | | | | | $ | 47.9 | | | | | $ | 26.5 | | |
Net cash provided by (used in) investing
activities |
| | | | (56.2) | | | | | | (65.5) | | | | | | (542.4) | | | | | | (403.4) | | | | | | (139.3) | | | | | | 75.4 | | | | | | 15.2 | | | | | | (69.1) | | |
Net cash provided by financing activities
|
| | | | (0.5) | | | | | | 25.2 | | | | | | 388.8 | | | | | | 289.9 | | | | | | 28.6 | | | | | | (149.0) | | | | | | (20.1) | | | | | | 41.8 | | |
Exchange rate effects on cash balances
held in foreign currencies |
| | | | (2.8) | | | | | | (1.7) | | | | | | 3.0 | | | | | | (1.2) | | | | | | (0.7) | | | | | | (0.5) | | | | | | 0.8 | | | | | | — | | |
| | |
As Of
MARCH 31, |
| |
As of December 31,
|
| | ||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| | |||||||||||||||||||||||
| | |
(in millions)
|
| | | | |||||||||||||||||||||||||||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash and cash equivalents and restricted cash
|
| | | $ | 30.4 | | | | | $ | 38.2 | | | | | $ | 20.6 | | | | | $ | 15.2 | | | | | $ | 30.2 | | | | | $ | 48.5 | | | | | $ | 4.6 | | | | ||
Investments in receivables, net
|
| | | | 1,561.6 | | | | | | 1,497.7 | | | | | | 984.5 | | | | | | 580.0 | | | | | | 459.6 | | | | | | 544.6 | | | | | | 472.3 | | | | ||
Total assets
|
| | | | 1,715.7 | | | | | | 1,654.3 | | | | | | 1,115.4 | | | | | | 691.7 | | | | | | 593.3 | | | | | | 692.8 | | | | | | 545.6 | | | | ||
Notes payable, net
|
| | | | 1,212.0 | | | | | | 1,194.7 | | | | | | 770.9 | | | | | | 445.6 | | | | | | 367.8 | | | | | | 473.6 | | | | | | 401.3 | | | | ||
Total liabilities
|
| | | | 1,281.0 | | | | | | 1,271.8 | | | | | | 811.8 | | | | | | 476.9 | | | | | | 393.6 | | | | | | 502.4 | | | | | | 412.7 | | | | ||
Total equity
|
| | | | 434.6 | | | | | | 382.5 | | | | | | 303.6 | | | | | | 214.8 | | | | | | 199.7 | | | | | | 190.4 | | | | | | 132.9 | | | | ||
Noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.4 | | | | | | 0.3 | | | | | | — | | | | | | — | | | |
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| | |
(in millions, except for ratio data)
|
| |||||||||||||||||||||||||||||||||||||||||||||
ERC(1) | | | | $ | 2,837.9 | | | | | $ | 2,005.3 | | | | | $ | 2,744.5 | | | | | $ | 1,924.1 | | | | | $ | 1,199.6 | | | | | $ | 1,045.9 | | | | | $ | 1,102.0 | | | | | $ | 880.1 | | |
Deployments(2) | | | | $ | 175.2 | | | | | $ | 101.4 | | | | | $ | 723.3 | | | | | $ | 530.9 | | | | | $ | 269.5 | | | | | $ | 156.5 | | | | | $ | 148.6 | | | | | $ | 164.1 | | |
Collections(3) | | | | $ | 260.9 | | | | | $ | 127.2 | | | | | $ | 584.6 | | | | | $ | 431.0 | | | | | $ | 382.4 | | | | | $ | 449.3 | | | | | $ | 381.5 | | | | | $ | 226.7 | | |
Net debt(4)
|
| | | $ | 1,197.3 | | | | | $ | 801.0 | | | | | $ | 1,172.6 | | | | | $ | 766.9 | | | | | $ | 441.4 | | | | | $ | 361.5 | | | | | $ | 442.0 | | | | | $ | 400.9 | | |
Net income
|
| | | $ | 64.2 | | | | | $ | 32.9 | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 87.8 | | | | | $ | 46.2 | | | | | $ | 26.6 | | | | | $ | 22.4 | | |
Adjusted net income(5)
|
| | | $ | 62.9 | | | | | $ | 34.2 | | | | | $ | 153.6 | | | | | $ | 108.6 | | | | | $ | 89.3 | | | | | $ | 47.6 | | | | | $ | 28.8 | | | | | $ | 23.7 | | |
Adjusted EBITDA(6)
|
| | | $ | 92.0 | | | | | $ | 53.9 | | | | | $ | 242.1 | | | | | $ | 168.2 | | | | | $ | 129.5 | | | | | $ | 91.9 | | | | | $ | 69.1 | | | | | $ | 50.9 | | |
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Total borrowings
|
| | | $ | 1,212.0 | | | | | $ | 795.9 | | | | | $ | 1,194.7 | | | | | $ | 770.9 | | | | | $ | 445.6 | | | | | $ | 367.8 | | | | | $ | 473.6 | | | | | $ | 401.3 | | |
Unamortized debt issuance costs
|
| | | | 12.3 | | | | | | 15.9 | | | | | | 13.4 | | | | | | 10.4 | | | | | | 7.4 | | | | | | 11.0 | | | | | | 3.5 | | | | | | 2.2 | | |
Unrestricted cash
|
| | | | (27.0) | | | | | | (10.8) | | | | | | (35.5) | | | | | | (14.4) | | | | | | (11.6) | | | | | | (17.3) | | | | | | (35.1) | | | | | | (2.6) | | |
Net debt
|
| | | $ | 1,197.3 | | | | | $ | 801.0 | | | | | $ | 1,172.6 | | | | | $ | 766.9 | | | | | $ | 441.4 | | | | | $ | 361.5 | | | | | $ | 442.0 | | | | | $ | 400.9 | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 64.2 | | | | | $ | 32.9 | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 87.8 | | | | | $ | 46.2 | | | | | $ | 26.6 | | | | | $ | 22.4 | | |
Net income attributable to noncontrolling
interest |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | — | | |
Foreign exchange and other income (expense)
|
| | | | (2.5) | | | | | | (0.1) | | | | | | 5.5 | | | | | | (4.6) | | | | | | 0.9 | | | | | | 0.3 | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | 0.4 | | | | | | 1.2 | | | | | | 4.5 | | | | | | 1.0 | | | | | | 0.7 | | | | | | 0.7 | | | | | | 0.5 | | | | | | 0.6 | | |
Conn’s one-time items(a)
|
| | | | 0.3 | | | | | | — | | | | | | 4.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Canaccede exit consideration
|
| | | | 0.2 | | | | | | — | | | | | | 7.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Merger and acquisition and other one-time expenses(b)
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 2.7 | | | | | | 0.7 | | | | | | 0.1 | | | | | | 0.4 | | | | | | 1.7 | | | | | | 0.6 | | |
Adjusted net income
|
| | | $ | 62.9 | | | | | $ | 34.2 | | | | | $ | 153.6 | | | | | $ | 108.6 | | | | | $ | 89.3 | | | | | $ | 47.6 | | | | | $ | 28.8 | | | | | $ | 23.7 | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 64.2 | | | | | $ | 32.9 | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 87.8 | | | | | $ | 46.2 | | | | | $ | 26.6 | | | | | $ | 22.4 | | |
Net income attributable to noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 24.8 | | | | | | 17.2 | | | | | | 77.2 | | | | | | 48.1 | | | | | | 29.3 | | | | | | 36.3 | | | | | | 34.7 | | | | | | 26.1 | | |
Foreign exchange and other income (expense)
|
| | | | (2.5) | | | | | | (0.1) | | | | | | 5.5 | | | | | | (4.6) | | | | | | 0.9 | | | | | | 0.3 | | | | | | — | | | | | | — | | |
Provision for income taxes
|
| | | | 2.7 | | | | | | 1.9 | | | | | | 8.7 | | | | | | 9.1 | | | | | | 8.3 | | | | | | 5.5 | | | | | | 3.3 | | | | | | — | | |
Depreciation and amortization
|
| | | | 1.6 | | | | | | 0.6 | | | | | | 2.6 | | | | | | 2.4 | | | | | | 2.6 | | | | | | 2.5 | | | | | | 2.3 | | | | | | 1.2 | | |
Stock-based compensation
|
| | | | 0.4 | | | | | | 1.2 | | | | | | 4.5 | | | | | | 1.0 | | | | | | 0.7 | | | | | | 0.7 | | | | | | 0.5 | | | | | | 0.6 | | |
Conn’s one-time items(a)
|
| | | | 0.3 | | | | | | — | | | | | | 4.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Canaccede exit consideration
|
| | | | 0.2 | | | | | | — | | | | | | 7.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Merger and acquisition and other one-time expenses(b)
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 2.7 | | | | | | 0.7 | | | | | | 0.1 | | | | | | 0.4 | | | | | | 1.7 | | | | | | 0.6 | | |
Adjusted EBITDA
|
| | | $ | 92.0 | | | | | $ | 53.9 | | | | | $ | 242.1 | | | | | $ | 168.2 | | | | | $ | 129.5 | | | | | $ | 91.9 | | | | | $ | 69.1 | | | | | $ | 50.9 | | |
|
| | |
As of MARCH 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| |
AS
FURTHER ADJUSTED(1) |
| |||||||||
| | |
(in MILLIONS, except share and per
share amounts) |
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 27.0 | | | | | $ | 27.0 | | | | | $ | | | |
Debt: | | | | | | | | | | | | | | | | | | | |
Revolving Credit Facility(2)
|
| | | $ | 524.3 | | | | | $ | 33.3 | | | | | $ | | | |
2026 Notes
|
| | | | 300.0 | | | | | | 300.0 | | | | | | | | |
2029 Notes
|
| | | | 400.0 | | | | | | 400.0 | | | | | | | | |
2030 Notes(2)
|
| | | | — | | | | | | 500.0 | | | | | | | | |
Total debt
|
| | | $ | 1,224.3 | | | | | | 1,233.3 | | | | | | | | |
Member’s/stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Contribution by member
|
| | | | — | | | | | | — | | | | | | | | |
Preferred stock, par value $0.0001 per share; no shares authorized, issued and outstanding, actual; shares authorized, no shares issued or outstanding, as adjusted and as further adjusted
|
| | | | — | | | | | | — | | | | | | | | |
Common stock, par value $0.0001 per share; no shares
authorized, issued and outstanding, actual; shares authorized and shares issued and outstanding, as adjusted; shares authorized and shares issued and outstanding, as further adjusted |
| | | | — | | | | | | — | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | |
|
(3)
|
| |
Retained earnings
|
| | | | 446.3 | | | | | | 446.3 | | | | | | | | |
Accumulated other comprehensive income
|
| | | | (11.7) | | | | | | (11.7) | | | | | | | | |
Total member’s/stockholders’ equity
|
| | | | 434.6 | | | | | | 434.6 | | | | | | | | |
Total capitalization
|
| | | $ | 1,658.9 | | | | | $ | 1,667.9 | | | | | $ | | | |
|
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
As adjusted net tangible book value per share as of March 31, 2025
|
| | | $ | | | | | | | | | |
|
Increase in the as adjusted net tangible book value per share attributable to this offering
|
| | | | | | | | | | | | |
|
As further adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution in as adjusted net tangible book value (deficit) per share of our common stock to new investors purchasing common stock in this offering
|
| | | | | | | | | $ | | | |
|
| | |
Shares of Common
Stock Purchased |
| |
Total Consideration
|
| |
Average Price
Per Share of Common Stock |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | |||||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | $ | | | | ||
|
| | |
Actual
Jefferson Capital Holdings, LLC |
| |
Reorganization
Adjustments |
| | | | |
Pro
Forma Jefferson Capital, Inc. |
| |
OFFERING
ADJUSTMENTS |
| | | | | | | |
PRO FORMA
AS ADJUSTED JEFFERSON CAPITAL, INC. |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 27.0 | | | | | $ | — | | | | | | | | $ | 27.0 | | | | | $ | — | | | | | | | | | | | $ | 27.0 | | |
Restricted cash and cash equivalents
|
| | | | 3.4 | | | | | | — | | | | | | | | | 3.4 | | | | | | — | | | | | | | | | | | | 3.4 | | |
Investments in receivables, net
|
| | | | 1,561.6 | | | | | | — | | | | | | | | | 1,561.6 | | | | | | — | | | | | | | | | | | | 1,561.6 | | |
Credit card receivables (net of allowance for credit losses of $1,907)
|
| | | | 16.0 | | | | | | — | | | | | | | | | 16.0 | | | | | | — | | | | | | | | | | | | 16.0 | | |
Prepaid expenses and other assets
|
| | | | 41.0 | | | | | | — | | | | | | | | | 41.0 | | | | | | — | | | | | | | | | | | | 41.0 | | |
Other intangible assets, net
|
| | | | 8.9 | | | | | | — | | | | | | | | | 8.9 | | | | | | — | | | | | | | | | | | | 8.9 | | |
Goodwill
|
| | | | 57.7 | | | | | | — | | | | | | | | | 57.7 | | | | | | — | | | | | | | | | | | | 57.7 | | |
Total assets
|
| | | $ | 1,715.6 | | | | | $ | — | | | | | | | | $ | 1,715.6 | | | | | $ | — | | | | | | | | | | | $ | 1,715.6 | | |
Liabilities and Member’s / Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Accounts payable and accrued expenses
|
| | | $ | 67.0 | | | | | $ | (8.3) | | | |
(A)
|
| | | $ | 58.7 | | | | | $ | — | | | | | | | | | | | $ | 58.7 | | |
Deferred tax liability
|
| | | | 2.0 | | | | | | 72.4 | | | |
(B)
|
| | | | 74.4 | | | | | | — | | | | | | | | | | | | 74.4 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Notes payable, net
|
| | | | 1,212.0 | | | | | | — | | | | | | | | | 1,212.0 | | | | | | — | | | | | | (D) | | | | | | 1,212.0 | | |
Total liabilities
|
| | | | 1,281.0 | | | | | | 64.1 | | | | | | | | | 1,345.1 | | | | | | — | | | | | | | | | | | | 1,345.1 | | |
Commitments and contingencies
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | |||||||||||||||
Member’s / Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Contribution by member
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Common stock, par value
$0.0001 per share; no shares authorized, issued and outstanding, actual; shares authorized and shares issued and outstanding, pro forma; shares authorized and shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | | | | |
(C)
|
| | | | | | | | | | | | | | | | (E) | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | | |
(C)
|
| | | | | | | | | | | | | | | | (E) | | | | | | | | |
| | | | | | | | | | | (64.1) | | | |
(F)
|
| | | | (64.1) | | | | | | | | | | | | (F) | | | | | | (64.1) | | |
Retained earnings
|
| | | | 446.7 | | | | | | — | | | | | | | | | 446.7 | | | | | | — | | | | | | | | | | | | 446.7 | | |
Accumulated other comprehensive income
|
| | | | (12.1) | | | | | | — | | | | | | | | | (12.1) | | | | | | — | | | | | | | | | | | | (12.1) | | |
Total equity
|
| | | $ | 434.6 | | | | | $ | (64.1) | | | | | | | | $ | 370.5 | | | | | $ | | | | | | | | | | | | $ | 370.5 | | |
Total liabilities and member’s / stockholders’ equity
|
| | | $ | 1,715.6 | | | | | $ | — | | | | | | | | $ | 1,715.6 | | | | | $ | | | | | | | | | | | | $ | 1,715.6 | | |
|
| | |
Actual
Jefferson Capital Holdings, LLC |
| |
Reorganization
Adjustments |
| | | | |
Pro
Forma Jefferson Capital, Inc. |
| |
OFFERING
ADJUSTMENTS |
| |
PRO FORMA
AS ADJUSTED JEFFERSON CAPITAL, INC. |
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Total portfolio income
|
| | | $ | 138.7 | | | | | $ | — | | | | | | | | $ | 138.7 | | | | | $ | — | | | | | $ | 138.7 | | |
Changes in recoveries
|
| | | | 3.6 | | | | | | — | | | | | | | | | 3.6 | | | | | | — | | | | | | 3.6 | | |
Total portfolio revenue
|
| | | | 142.3 | | | | | | — | | | | | | | | | 142.3 | | | | | | — | | | | | | 142.3 | | |
Credit card revenue
|
| | | | 1.9 | | | | | | — | | | | | | | | | 1.9 | | | | | | — | | | | | | 1.9 | | |
Servicing revenue
|
| | | | 10.7 | | | | | | — | | | | | | | | | 10.7 | | | | | | — | | | | | | 10.7 | | |
Total revenues
|
| | | | 154.9 | | | | | | — | | | | | | | | | 154.9 | | | | | | — | | | | | | 154.9 | | |
Provision for credit losses
|
| | | | 0.5 | | | | | | — | | | | | | | | | 0.5 | | | | | | — | | | | | | 0.5 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Salaries and benefits
|
| | | | 14.0 | | | | | | — | | | | | | | | | 14.0 | | | | | | — | | | | | | 14.0 | | |
Servicing expenses
|
| | | | 42.8 | | | | | | — | | | | | | | | | 42.8 | | | | | | — | | | | | | 42.8 | | |
Depreciation and amortization
|
| | | | 1.6 | | | | | | — | | | | | | | | | 1.6 | | | | | | — | | | | | | 1.6 | | |
Professional fees
|
| | | | 2.2 | | | | | | — | | | | | | | | | 2.2 | | | | | | — | | | | | | 2.2 | | |
Canaccede exit consideration
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | |
Other selling, general and administrative
|
| | | | 4.5 | | | | | | — | | | | | | | | | 4.5 | | | | | | — | | | | | | 4.5 | | |
Total operating expenses
|
| | | | 65.1 | | | | | | — | | | | | | | | | 65.1 | | | | | | — | | | | | | 65.1 | | |
Net operating income
|
| | | | 89.3 | | | | | | — | | | | | | | | | 89.3 | | | | | | — | | | | | | 89.3 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Interest expense
|
| | | | (24.8) | | | | | | — | | | | | | | | | (24.8) | | | | | | — | | | | | | (24.8) | | |
Foreign exchange and other income (expense)
|
| | | | 2.5 | | | | | | — | | | | | | | | | 2.5 | | | | | | — | | | | | | 2.5 | | |
Total other income (expense)
|
| | | | (22.3) | | | | | | — | | | | | | | | | (22.3) | | | | | | — | | | | | | (22.3) | | |
Income before income taxes
|
| | | | 67.0 | | | | | | — | | | | | | | | | 67.0 | | | | | | — | | | | | | 67.0 | | |
Provision for income taxes
|
| | | | (2.8) | | | | | | (13.6) | | | |
(AA)
|
| | | | (16.4) | | | | | | — | | | | | | (16.4) | | |
Net Income
|
| | | | 64.2 | | | | | | (13.6) | | | | | | | | | 50.6 | | | | | | — | | | | | | 50.6 | | |
Net income attributable to noncontrolling interest
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | |
Income attributable to Jefferson Capital
Holdings, LLC |
| | | $ | 64.2 | | | | | $ | (13.6) | | | | | | | | $ | 50.6 | | | | | | — | | | | | $ | 50.6 | | |
Foreign currency translation
|
| | | | 3.9 | | | | | | — | | | | | | | | | 3.9 | | | | | | — | | | | | | 3.9 | | |
Comprehensive income
|
| | | $ | 68.1 | | | | | $ | (13.6) | | | | | | | | $ | 54.5 | | | | | | — | | | | | $ | 54.5 | | |
Pro forma net income per share
attributable to common stockholders: |
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Pro forma weighted-average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
Actual
Jefferson Capital Holdings, LLC |
| |
Reorganization
Adjustments |
| | | | |
Pro
Forma Jefferson Capital, Inc. |
| |
OFFERING
ADJUSTMENTS |
| |
PRO FORMA
AS ADJUSTED JEFFERSON CAPITAL, INC. |
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Total portfolio income
|
| | | $ | 396.3 | | | | | $ | — | | | | | | | | $ | 396.3 | | | | | $ | — | | | | | $ | 396.3 | | |
Changes in recoveries
|
| | | | (0.4) | | | | | | — | | | | | | | | | (0.4) | | | | | | — | | | | | | (0.4) | | |
Total portfolio revenue
|
| | | | 395.9 | | | | | | — | | | | | | | | | 395.9 | | | | | | — | | | | | | 395.9 | | |
Credit card revenue
|
| | | | 8.3 | | | | | | — | | | | | | | | | 8.3 | | | | | | — | | | | | | 8.3 | | |
Servicing revenue
|
| | | | 29.1 | | | | | | — | | | | | | | | | 29.1 | | | | | | — | | | | | | 29.1 | | |
Total revenues
|
| | | | 433.3 | | | | | | — | | | | | | | | | 433.3 | | | | | | — | | | | | | 433.3 | | |
Provision for credit losses
|
| | | | 3.5 | | | | | | — | | | | | | | | | 3.5 | | | | | | — | | | | | | 3.5 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Salaries and benefits
|
| | | | 48.1 | | | | | | — | | | | | | | | | 48.1 | | | | | | — | | | | | | 48.1 | | |
Servicing expenses
|
| | | | 130.9 | | | | | | — | | | | | | | | | 130.9 | | | | | | — | | | | | | 130.9 | | |
Depreciation and amortization
|
| | | | 2.6 | | | | | | — | | | | | | | | | 2.6 | | | | | | — | | | | | | 2.6 | | |
Professional fees
|
| | | | 11.4 | | | | | | — | | | | | | | | | 11.4 | | | | | | — | | | | | | 11.4 | | |
Canaccede exit consideration
|
| | | | 7.7 | | | | | | — | | | | | | | | | 7.7 | | | | | | — | | | | | | 7.7 | | |
Other selling, general and administrative
|
| | | | 8.8 | | | | | | — | | | | | | | | | 8.8 | | | | | | — | | | | | | 8.8 | | |
Total operating expenses
|
| | | | 209.5 | | | | | | — | | | | | | | | | 209.5 | | | | | | — | | | | | | 209.5 | | |
Net operating income
|
| | | | 220.3 | | | | | | — | | | | | | | | | 220.3 | | | | | | — | | | | | | 220.3 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Interest expense
|
| | | | (77.2) | | | | | | — | | | | | | | | | (77.2) | | | | | | — | | | | | | (77.2) | | |
Foreign exchange and other income (expense)
|
| | | | (5.5) | | | | | | — | | | | | | | | | (5.5) | | | | | | — | | | | | | (5.5) | | |
Total other income (expense)
|
| | | | (82.7) | | | | | | — | | | | | | | | | (82.7) | | | | | | — | | | | | | (82.7) | | |
Income before income taxes
|
| | | | 137.6 | | | | | | — | | | | | | | | | 143.7 | | | | | | — | | | | | | 143.7 | | |
Provision for income taxes
|
| | | | (8.7) | | | | | | (23.9) | | | |
(BB)
|
| | | | (32.6) | | | | | | — | | | | | | (32.6) | | |
Net Income
|
| | | | 128.9 | | | | | | (23.9) | | | | | | | | | 105.0 | | | | | | — | | | | | | 105.0 | | |
Income attributable to Jefferson Capital
Holdings, LLC |
| | | $ | 128.9 | | | | | $ | (23.9) | | | | | | | | $ | 105.0 | | | | | | — | | | | | $ | 105.0 | | |
Foreign currency translation
|
| | | | (14.0) | | | | | | — | | | | | | | | | (14.0) | | | | | | — | | | | | | (14.0) | | |
Comprehensive income
|
| | | $ | 114.9 | | | | | $ | (23.9) | | | | | | | | $ | 91.0 | | | | | | — | | | | | $ | 91.0 | | |
Pro forma net income per share
attributable to common stockholders: |
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Pro forma weighted-average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
THREE MONTHS ENDED
MARCH 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Pro forma net income attributable to Jefferson Capital, Inc.
|
| | | $ | 50.6 | | | | | $ | 105.0 | | |
Denominator: | | | | | | | | | | | | | |
Pro forma weighted average shares of common stock outstanding, following the Reorganization – basic
|
| | | | | | | | | | | | |
Pro forma weighted average number of shares of common stock issued in exchange for vested Class B Units – basic
|
| | | | | | | | | | | | |
Pro forma adjustment to reflect the issuance of common stock in this offering – basic
|
| | | | | | | | | | | | |
Weighted average shares of common stock outstanding used in
computing pro forma net income per share attributable to common stockholders – basic |
| | | | | | | | | | | | |
Pro forma adjustment for weighted average number of shares outstanding associated with unvested Class B Units – diluted(1)
|
| | | | | | | | | | | | |
Weighted average shares of common stock outstanding used in
computing pro forma net income per share attributable to common stockholders – diluted |
| | | | | | | | | | | | |
Pro forma net income per share attributable to common stockholders – basic
|
| | | $ | | | | | | $ | | | |
Pro forma net income per share attributable to common stockholders – diluted
|
| | | $ | | | | | | $ | | | |
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| ||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||||||||
United States
|
| | | $ | 2,155.2 | | | | | $ | 1,517.5 | | | | | $ | 637.7 | | | | | | 42.0% | | | | | $ | 2,114.0 | | | | | $ | 1,478.7 | | | | | $ | 635.3 | | | | | | 43.0% | | |
Canada
|
| | | | 317.8 | | | | | | 198.4 | | | | | | 119.4 | | | | | | 60.2% | | | | | | 266.1 | | | | | | 180.0 | | | | | | 86.1 | | | | | | 47.9% | | |
United Kingdom
|
| | | | 146.4 | | | | | | 126.2 | | | | | | 20.1 | | | | | | 15.9% | | | | | | 151.8 | | | | | | 113.2 | | | | | | 38.7 | | | | | | 34.2% | | |
Latin America
|
| | | | 218.5 | | | | | | 163.2 | | | | | | 55.4 | | | | | | 33.9% | | | | | | 212.6 | | | | | | 152.2 | | | | | | 60.4 | | | | | | 39.7% | | |
Total ERC
|
| | | $ | 2,837.9 | | | | | $ | 2,005.3 | | | | | $ | 832.6 | | | | | | 41.5% | | | | | $ | 2,744.5 | | | | | $ | 1,924.1 | | | | | $ | 820.5 | | | | | | 42.6% | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| ||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||||||||
United States
|
| | | $ | 119.5 | | | | | $ | 63.3 | | | | | $ | 56.2 | | | | | | 88.8% | | | | | $ | 552.7 | | | | | $ | 404.3 | | | | | $ | 148.4 | | | | | | 36.7% | | |
Canada
|
| | | | 52.0 | | | | | | 20.6 | | | | | | 31.4 | | | | | | 152.4% | | | | | | 95.4 | | | | | | 57.2 | | | | | | 38.2 | | | | | | 66.8% | | |
United Kingdom
|
| | | | 1.9 | | | | | | 9.5 | | | | | | (7.6) | | | | | | (80.0)% | | | | | | 29.4 | | | | | | 26.7 | | | | | | 2.7 | | | | | | 10.1% | | |
Latin America
|
| | | | 1.8 | | | | | | 8.0 | | | | | | (6.2) | | | | | | (77.5)% | | | | | | 45.8 | | | | | | 42.7 | | | | | | 3.1 | | | | | | 7.3% | | |
Total Purchases
|
| | | $ | 175.2 | | | | | $ | 101.4 | | | | | $ | 73.8 | | | | | | 72.8% | | | | | $ | 723.3 | | | | | $ | 530.9 | | | | | $ | 192.4 | | | | | | 36.2% | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| ||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||||||||
United States
|
| | | $ | 214.3 | | | | | $ | 91.2 | | | | | $ | 123.1 | | | | | | 135.0% | | | | | $ | 420.3 | | | | | $ | 284.6 | | | | | $ | 135.7 | | | | | | 47.7% | | |
Canada
|
| | | | 25.8 | | | | | | 19.5 | | | | | | 6.3 | | | | | | 32.3% | | | | | | 85.9 | | | | | | 82.2 | | | | | | 3.7 | | | | | | 4.5% | | |
United Kingdom
|
| | | | 10.2 | | | | | | 8.7 | | | | | | 1.5 | | | | | | 17.2% | | | | | | 39.4 | | | | | | 32.3 | | | | | | 7.1 | | | | | | 22.0% | | |
Latin America
|
| | | | 10.6 | | | | | | 7.8 | | | | | | 2.8 | | | | | | 35.9% | | | | | | 39.0 | | | | | | 31.9 | | | | | | 7.1 | | | | | | 22.3% | | |
Total Collections
|
| | | $ | 260.9 | | | | | $ | 127.2 | | | | | $ | 133.7 | | | | | | 105.1% | | | | | $ | 584.6 | | | | | $ | 431.0 | | | | | $ | 153.6 | | | | | | 35.6% | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| ||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 64.2 | | | | | $ | 32.9 | | | | | $ | 31.3 | | | | | | 95.1% | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 17.4 | | | | | | 15.6% | | |
Foreign exchange and other income (expense)
|
| | | | (2.5) | | | | | | (0.1) | | | | | | (2.4) | | | | | | 2,400.0% | | | | | | 5.5 | | | | | | (4.6) | | | | | | 10.1 | | | | | | (219.6)% | | |
Stock-based compensation
|
| | | | 0.4 | | | | | | 1.2 | | | | | | (0.8) | | | | | | (66.7)% | | | | | | 4.5 | | | | | | 1.0 | | | | | | 3.5 | | | | | | 350.0% | | |
Conn’s one-time items(1)
|
| | | | 0.3 | | | | | | — | | | | | | 0.3 | | | | | | NM | | | | | | 4.3 | | | | | | — | | | | | | 4.3 | | | | | | NA | | |
Canaccede exit consideration
|
| | | | 0.2 | | | | | | — | | | | | | 0.2 | | | | | | NM | | | | | | 7.7 | | | | | | — | | | | | | 7.7 | | | | | | NA | | |
Merger and acquisition and other one-time expenses(2)
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 50.0% | | | | | | 2.7 | | | | | | 0.7 | | | | | | 2.0 | | | | | | 285.7% | | |
Adjusted net income
|
| | | $ | 62.9 | | | | | $ | 34.2 | | | | | $ | 28.7 | | | | | | 83.9% | | | | | $ | 153.6 | | | | | $ | 108.6 | | | | | $ | 45.0 | | | | | | 41.4% | | |
|
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
INCREASE
(DECREASE) |
| |
%
CHANGE |
| |
Year Ended
December 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| ||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 64.2 | | | | | $ | 32.9 | | | | | $ | 31.3 | | | | | | 95.1% | | | | | $ | 128.9 | | | | | $ | 111.5 | | | | | $ | 17.4 | | | | | | 15.6% | | |
Interest expense
|
| | | | 24.8 | | | | | | 17.2 | | | | | | 7.6 | | | | | | 44.2% | | | | | | 77.2 | | | | | | 48.1 | | | | | | 29.1 | | | | | | 60.5% | | |
Foreign exchange and other income
(expense) |
| | | | (2.5) | | | | | | (0.1) | | | | | | (2.4) | | | | | | 2,400.0% | | | | | | 5.5 | | | | | | (4.6) | | | | | | 10.1 | | | | | | (219.6)% | | |
Provision for income taxes
|
| | | | 2.7 | | | | | | 1.9 | | | | | | 0.8 | | | | | | 42.1% | | | | | | 8.7 | | | | | | 9.1 | | | | | | (0.4) | | | | | | (4.4)% | | |
Depreciation and amortization
|
| | | | 1.6 | | | | | | 0.6 | | | | | | 1.0 | | | | | | 166.7% | | | | | | 2.6 | | | | | | 2.4 | | | | | | 0.2 | | | | | | 8.3% | | |
Stock-based compensation
|
| | | | 0.4 | | | | | | 1.2 | | | | | | (0.8) | | | | | | (66.7)% | | | | | | 4.5 | | | | | | 1.0 | | | | | | 3.5 | | | | | | 350.0% | | |
Conn’s one-time items(1)
|
| | | | 0.3 | | | | | | — | | | | | | 0.3 | | | | | | NM | | | | | | 4.3 | | | | | | — | | | | | | 4.3 | | | | | | NA | | |
Canaccede exit consideration
|
| | | | 0.2 | | | | | | — | | | | | | 0.2 | | | | | | NM | | | | | | 7.7 | | | | | | — | | | | | | 7.7 | | | | | | NA | | |
Merger and acquisition and other one-time expenses(2)
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 50.0% | | | | | | 2.7 | | | | | | 0.7 | | | | | | 2.0 | | | | | | 285.7% | | |
Adjusted EBITDA
|
| | | $ | 92.0 | | | | | $ | 53.9 | | | | | $ | 38.1 | | | | | | 70.7% | | | | | $ | 242.1 | | | | | $ | 168.2 | | | | | $ | 73.9 | | | | | | 43.9% | | |
|
| | |
THREE MONTHS ENDED MARCH 31, 2025
|
| |||||||||||||||||||||||||||
| | |
ACTUAL
JEFFERSON CAPITAL HOLDINGS, LLC |
| |
REORGANIZATION
ADJUSTMENTS |
| |
PRO FORMA
JEFFERSON CAPITAL, INC. |
| |
OFFERING
ADJUSTMENTS |
| |
PRO FORMA
AS ADJUSTED JEFFERSON CAPITAL, INC. |
| |||||||||||||||
| | |
(AMOUNTS IN MILLIONS EXCEPT UNIT AND SHARE DATA)
|
| |||||||||||||||||||||||||||
Net income attributable to Jefferson Capital Holdings, LLC
|
| | | $ | 64.2 | | | | | $ | (13.6) | | | | | $ | 50.6 | | | | | $ | — | | | | | $ | 50.6 | | |
Foreign exchange and other income
(expense) |
| | | | (2.5) | | | | | | 0.6 | | | | | $ | (1.9) | | | | | | — | | | | | | (1.9) | | |
Stock-based compensation
|
| | | | 0.4 | | | | | | (0.1) | | | | | | 0.3 | | | | | | — | | | | | | 0.3 | | |
Conn’s one-time items(1)
|
| | | | 0.3 | | | | | | (0.1) | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
Canaccede exit consideration
|
| | | | 0.2 | | | | | | | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
Merger and acquisition and other one-time expenses(2)
|
| | | | 0.3 | | | | | | (0.1) | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | |
Adjusted net income
|
| | | $ | 62.9 | | | | | $ | (13.3) | | | | | $ | 49.6 | | | | | | — | | | | | $ | 49.6 | | |
Weighted average shares of common stock outstanding used in computing pro forma net income per share attributable to common stockholders – basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares of common stock outstanding used in computing pro forma net income per share attributable to common stockholders – diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma adjusted net income per share attributable to common stockholders – basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma adjusted net income per share attributable to common stockholders – diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
YEAR ENDED DECEMBER 31, 2024
|
| |||||||||||||||||||||||||||
| | |
ACTUAL
JEFFERSON CAPITAL HOLDINGS, LLC |
| |
REORGANIZATION
ADJUSTMENTS |
| |
PRO FORMA
JEFFERSON CAPITAL, INC. |
| |
OFFERING
ADJUSTMENTS |
| |
PRO FORMA
AS ADJUSTED JEFFERSON CAPITAL, INC. |
| |||||||||||||||
| | |
(AMOUNTS IN MILLIONS EXCEPT UNIT AND SHARE DATA)
|
| |||||||||||||||||||||||||||
Net income attributable to Jefferson Capital Holdings, LLC
|
| | | $ | 128.9 | | | | | $ | (23.9) | | | | | $ | 105.0 | | | | | | — | | | | | $ | 105.0 | | |
Foreign exchange and other income
(expense) |
| | | | 5.5 | | | | | | (1.3) | | | | | | 4.2 | | | | | | | | | | | | | | |
Stock-based compensation
|
| | | | 4.5 | | | | | | (1.0) | | | | | | 3.5 | | | | | | | | | | | | | | |
Conn’s one-time items(1)
|
| | | | 4.3 | | | | | | (1.0) | | | | | | 3.3 | | | | | | | | | | | | | | |
Canaccede exit consideration
|
| | | | 7.7 | | | | | | — | | | | | | 7.7 | | | | | | | | | | | | | | |
Merger and acquisition and other one-time expenses(2)
|
| | | | 2.7 | | | | | | (0.6) | | | | | | 2.1 | | | | | | | | | | | | | | |
Adjusted net income
|
| | | $ | 153.6 | | | | | $ | (27.8) | | | | | $ | 125.8 | | | | | | — | | | | | $ | 125.8 | | |
Weighted average shares of common stock outstanding used in computing pro forma net income per share attributable to common stockholders – basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares of common stock outstanding used in computing pro forma net income per share attributable to common stockholders – diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma adjusted net income per share attributable to common stockholders – basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma adjusted net income per share attributable to common stockholders – diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total portfolio income
|
| | | $ | 138.7 | | | | | | 89.5% | | | | | $ | 91.4 | | | | | | 91.5% | | |
Changes in recoveries
|
| | | | 3.6 | | | | | | 2.3% | | | | | | (0.1) | | | | | | (0.1)% | | |
Total portfolio revenue
|
| | | $ | 142.3 | | | | | | 91.9% | | | | | $ | 91.3 | | | | | | 91.4% | | |
Credit card revenue
|
| | | | 1.9 | | | | | | 1.2% | | | | | | 2.2 | | | | | | 2.2% | | |
Servicing revenue
|
| | | | 10.7 | | | | | | 6.9% | | | | | | 6.4 | | | | | | 6.4% | | |
Total revenues
|
| | | $ | 154.9 | | | | | | 100.0% | | | | | $ | 99.9 | | | | | | 100.0% | | |
Provision for credit losses
|
| | | $ | 0.5 | | | | | | 0.3% | | | | | $ | 0.8 | | | | | | 0.8% | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | $ | 14.0 | | | | | | 9.0% | | | | | $ | 11.1 | | | | | | 11.1% | | |
Servicing expenses
|
| | | | 42.8 | | | | | | 27.6% | | | | | | 31.8 | | | | | | 31.8% | | |
Depreciation and amortization
|
| | | | 1.6 | | | | | | 1.0% | | | | | | 0.6 | | | | | | 0.6% | | |
Professional fees
|
| | | | 2.2 | | | | | | 1.4% | | | | | | 1.9 | | | | | | 1.9% | | |
Other selling, general and administrative
|
| | | | 4.5 | | | | | | 2.9% | | | | | | 1.8 | | | | | | 1.8% | | |
Total operating expenses
|
| | | $ | 65.1 | | | | | | 42.0% | | | | | $ | 47.2 | | | | | | 47.2% | | |
Net operating income
|
| | | $ | 89.3 | | | | | | 57.7% | | | | | $ | 51.9 | | | | | | 52.0% | | |
Other income / (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | $ | (24.8) | | | | | | (16.0)% | | | | | $ | (17.2) | | | | | | (17.2)% | | |
Foreign exchange and other income (expense)
|
| | | | 2.5 | | | | | | 1.6% | | | | | | 0.1 | | | | | | 0.1% | | |
Total other income / (expense)
|
| | | | (22.3) | | | | | | (14.4)% | | | | | | (17.1) | | | | | | (17.1)% | | |
Income before income taxes
|
| | | $ | 67.0 | | | | | | 43.3% | | | | | $ | 34.8 | | | | | | 34.8% | | |
Provision for income taxes
|
| | | | (2.8) | | | | | | (1.8)% | | | | | | (1.9) | | | | | | (1.9)% | | |
Net income
|
| | | $ | 64.2 | | | | | | 41.4% | | | | | $ | 32.9 | | | | | | 32.9% | | |
Foreign currency translation
|
| | | | 3.9 | | | | | | 2.5% | | | | | | (2.8) | | | | | | (2.8)% | | |
Comprehensive income
|
| | | $ | 68.1 | | | | | | 44.0% | | | | | $ | 30.1 | | | | | | 30.1% | | |
|
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Cash Collections
|
| | | $ | 260.9 | | | | | $ | 127.2 | | | | | $ | 133.7 | | | | | | 105.1% | | |
Principal Amortization
|
| | | | (118.6) | | | | | | (35.9) | | | | | | (82.7) | | | | | | 230.4% | | |
Total portfolio revenue
|
| | | | 142.3 | | | | | | 91.3 | | | | | | 51.0 | | | | | | 55.9% | | |
Credit card revenue
|
| | | | 1.9 | | | | | | 2.2 | | | | | | (0.3) | | | | | | (13.6)% | | |
Servicing revenue
|
| | | | 10.7 | | | | | | 6.4 | | | | | | 4.3 | | | | | | 67.2% | | |
Total revenues
|
| | | $ | 154.9 | | | | | $ | 99.9 | | | | | $ | 55.0 | | | | | | 55.1% | | |
|
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Agency and repo commission expense
|
| | | $ | 12.3 | | | | | $ | 7.5 | | | | | $ | 4.8 | | | | | | 64.0% | | |
Legal commission expense
|
| | | | 6.5 | | | | | | 4.5 | | | | | | 2.0 | | | | | | 44.4% | | |
Court costs
|
| | | | 9.3 | | | | | | 5.7 | | | | | | 3.6 | | | | | | 63.2% | | |
Communications
|
| | | | 8.8 | | | | | | 10.3 | | | | | | (1.5) | | | | | | (14.6)% | | |
Offshore
|
| | | | 3.4 | | | | | | 2.0 | | | | | | 1.4 | | | | | | 70.0% | | |
Other servicing expenses
|
| | | | 2.5 | | | | | | 1.8 | | | | | | 0.7 | | | | | | 38.9% | | |
Total servicing expenses
|
| | | $ | 42.8 | | | | | $ | 31.8 | | | | | $ | 11.0 | | | | | | 34.6% | | |
|
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Interest expense
|
| | | $ | 23.7 | | | | | $ | 16.2 | | | | | $ | 7.5 | | | | | | 46.3% | | |
Amortization of note payable origination costs
|
| | | | 1.1 | | | | | | 1.0 | | | | | | 0.1 | | | | | | 10.0% | | |
Total interest expense
|
| | | $ | 24.8 | | | | | $ | 17.2 | | | | | $ | 7.6 | | | | | | 44.2% | | |
|
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ in Millions)
|
| |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| ||||||||||||||||||||||||||||||
Total portfolio revenue
|
| | | $ | 111.7 | | | | | $ | 4.5 | | | | | $ | 16.1 | | | | | $ | 10.0 | | | | | $ | 142.3 | | | | | $ | 65.9 | | | | | $ | 6.8 | | | | | $ | 11.8 | | | | | $ | 6.8 | | | | | $ | 91.3 | | |
Credit card revenue
|
| | | | 0.7 | | | | | | — | | | | | | 1.2 | | | | | | — | | | | | | 1.9 | | | | | | 0.8 | | | | | | — | | | | | | 1.4 | | | | | | — | | | | | | 2.2 | | |
Servicing revenue
|
| | | | 4.5 | | | | | | 5.9 | | | | | | 0.3 | | | | | | — | | | | | | 10.7 | | | | | | 0.8 | | | | | | 5.5 | | | | | | 0.1 | | | | | | — | | | | | | 6.4 | | |
Total Revenue
|
| | | $ | 116.9 | | | | | $ | 10.4 | | | | | $ | 17.6 | | | | | $ | 10.0 | | | | | $ | 154.9 | | | | | $ | 67.5 | | | | | $ | 12.3 | | | | | $ | 13.3 | | | | | $ | 6.8 | | | | | $ | 99.9 | | |
Provision for credit losses
|
| | | $ | 0.3 | | | | | $ | — | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 0.5 | | | | | $ | 0.5 | | | | | $ | — | | | | | $ | 0.3 | | | | | $ | — | | | | | $ | 0.8 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 8.9 | | | | | | 3.7 | | | | | | 1.3 | | | | | | 0.1 | | | | | | 14.0 | | | | | | 6.3 | | | | | | 3.3 | | | | | | 1.4 | | | | | | 0.1 | | | | | | 11.1 | | |
Servicing expenses
|
| | | | 33.5 | | | | | | 4.0 | | | | | | 2.3 | | | | | | 3.0 | | | | | | 42.8 | | | | | | 24.8 | | | | | | 2.8 | | | | | | 2.1 | | | | | | 2.1 | | | | | | 31.8 | | |
Depreciation and amortization
|
| | | | 1.2 | | | | | | 0.1 | | | | | | 0.3 | | | | | | — | | | | | | 1.6 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.3 | | | | | | — | | | | | | 0.6 | | |
Professional fees
|
| | | | 1.7 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 2.2 | | | | | | 1.3 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 1.9 | | |
Other selling, general and
administrative |
| | | | 3.5 | | | | | | 0.6 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 4.5 | | | | | | 0.8 | | | | | | 0.6 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 1.8 | | |
Total Operating Expenses
|
| | | $ | 48.8 | | | | | $ | 8.6 | | | | | $ | 4.3 | | | | | $ | 3.4 | | | | | $ | 65.1 | | | | | $ | 33.4 | | | | | $ | 7.1 | | | | | $ | 4.2 | | | | | $ | 2.5 | | | | | $ | 47.2 | | |
Net Operating Income
|
| | | $ | 67.8 | | | | | $ | 1.8 | | | | | $ | 13.1 | | | | | $ | 6.6 | | | | | $ | 89.3 | | | | | $ | 33.6 | | | | | $ | 5.2 | | | | | $ | 8.8 | | | | | $ | 4.3 | | | | | $ | 51.9 | | |
Net operating income margin
|
| | | | 58.0% | | | | | | 17.3% | | | | | | 74.4% | | | | | | 66.0% | | | | | | 57.7% | | | | | | 49.8% | | | | | | 42.3% | | | | | | 66.2% | | | | | | 63.2% | | | | | | 52.0% | | |
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Total portfolio revenue
|
| | | $ | 111.7 | | | | | $ | 65.9 | | | | | $ | 45.8 | | | | | | 69.5% | | |
Credit card revenue
|
| | | | 0.7 | | | | | | 0.8 | | | | | | (0.1) | | | | | | (12.5)% | | |
Servicing revenue
|
| | | | 4.5 | | | | | | 0.8 | | | | | | 3.7 | | | | | | 462.5% | | |
Total Revenue
|
| | | $ | 116.9 | | | | | $ | 67.5 | | | | | $ | 49.4 | | | | | | 73.2% | | |
Provision for credit losses
|
| | | $ | 0.3 | | | | | $ | 0.5 | | | | | $ | (0.2) | | | | | | (40.0)% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 8.9 | | | | | | 6.3 | | | | | | 2.6 | | | | | | 41.3% | | |
Servicing expenses
|
| | | | 33.5 | | | | | | 24.8 | | | | | | 8.7 | | | | | | 35.1% | | |
Depreciation and amortization
|
| | | | 1.2 | | | | | | 0.2 | | | | | | 1.0 | | | | | | 500.0% | | |
Professional fees
|
| | | | 1.7 | | | | | | 1.3 | | | | | | 0.4 | | | | | | 30.8% | | |
Other selling, general and administrative
|
| | | | 3.5 | | | | | | 0.8 | | | | | | 2.7 | | | | | | 337.5% | | |
Total Operating Expenses
|
| | | $ | 48.8 | | | | | $ | 33.4 | | | | | $ | 15.4 | | | | | | 46.1% | | |
Net Operating Income
|
| | | $ | 67.8 | | | | | $ | 33.6 | | | | | $ | 34.2 | | | | | | 101.8% | | |
Net operating income margin
|
| | | | 58.0% | | | | | | 49.8% | | | | | | | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Total portfolio revenue
|
| | | $ | 4.5 | | | | | $ | 6.8 | | | | | $ | (2.3) | | | | | | (33.8)% | | |
Servicing revenue
|
| | | | 5.9 | | | | | | 5.5 | | | | | | 0.4 | | | | | | 7.3% | | |
Total Revenue
|
| | | $ | 10.4 | | | | | $ | 12.3 | | | | | $ | (1.9) | | | | | | (15.4)% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 3.7 | | | | | | 3.3 | | | | | | 0.4 | | | | | | 12.1% | | |
Servicing expenses
|
| | | | 4.0 | | | | | | 2.8 | | | | | | 1.2 | | | | | | 42.9% | | |
Depreciation and amortization
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | 0.0% | | |
Professional fees
|
| | | | 0.2 | | | | | | 0.3 | | | | | | (0.1) | | | | | | (33.3)% | | |
Other selling, general and administrative
|
| | | | 0.6 | | | | | | 0.6 | | | | | | — | | | | | | 0.0% | | |
Total Operating Expenses
|
| | | $ | 8.6 | | | | | $ | 7.1 | | | | | $ | 1.5 | | | | | | 21.1% | | |
Net Operating Income
|
| | | $ | 1.8 | | | | | $ | 5.2 | | | | | $ | (3.4) | | | | | | (65.4)% | | |
Net operating income margin
|
| | | | 17.3% | | | | | | 42.3% | | | | | | | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Total portfolio revenue
|
| | | $ | 16.1 | | | | | $ | 11.8 | | | | | $ | 4.3 | | | | | | 36.4% | | |
Credit card revenue
|
| | | | 1.2 | | | | | | 1.4 | | | | | | (0.2) | | | | | | (14.3)% | | |
Servicing revenue
|
| | | | 0.3 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 200.0% | | |
Total Revenue
|
| | | $ | 17.6 | | | | | $ | 13.3 | | | | | $ | 4.3 | | | | | | 32.3% | | |
Provision for credit losses
|
| | | $ | 0.2 | | | | | $ | 0.3 | | | | | $ | (0.1) | | | | | | (33.3)% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 1.3 | | | | | | 1.4 | | | | | | (0.1) | | | | | | (7.1)% | | |
Servicing expenses
|
| | | | 2.3 | | | | | | 2.1 | | | | | | 0.2 | | | | | | 9.5% | | |
Depreciation and amortization
|
| | | | 0.3 | | | | | | 0.3 | | | | | | — | | | | | | 0.0% | | |
Professional fees
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | 0.0% | | |
Other selling, general and administrative
|
| | | | 0.3 | | | | | | 0.3 | | | | | | — | | | | | | 0.0% | | |
Total Operating Expenses
|
| | | $ | 4.3 | | | | | $ | 4.2 | | | | | $ | 0.1 | | | | | | 2.4% | | |
Net Operating Income
|
| | | $ | 13.1 | | | | | $ | 8.8 | | | | | $ | 4.3 | | | | | | 48.9% | | |
Net operating income margin
|
| | | | 74.4% | | | | | | 66.2% | | | | | | | | | | | | | | |
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
($ in Millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
Total portfolio revenue
|
| | | $ | 10.0 | | | | | $ | 6.8 | | | | | $ | 3.2 | | | | | | 47.1% | | |
Total Revenue
|
| | | $ | 10.0 | | | | | $ | 6.8 | | | | | $ | 3.2 | | | | | | 47.1% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | 0.0% | | |
Servicing expenses
|
| | | | 3.0 | | | | | | 2.1 | | | | | | 0.9 | | | | | | 42.9% | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.0% | | |
Professional fees
|
| | | | 0.2 | | | | | | 0.2 | | | | | | — | | | | | | 0.0% | | |
Other selling, general and administrative
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | 0.0% | | |
Total Operating Expenses
|
| | | $ | 3.4 | | | | | $ | 2.5 | | | | | $ | 0.9 | | | | | | 36.0% | | |
Net Operating Income
|
| | | $ | 6.6 | | | | | $ | 4.3 | | | | | $ | 2.3 | | | | | | 53.5% | | |
Net operating income margin
|
| | | | 66.0% | | | | | | 63.2% | | | | | | | | | | | | | | |
| | |
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
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Mar. 31,
2025 |
| |
Dec. 31,
2024 |
| |
Sep. 30,
2024 |
| |
Jun. 30,
2024 |
| |
Mar. 31,
2024 |
| |
Dec. 31,
2023 |
| |
Sep. 30,
2023 |
| |
Jun. 30,
2023 |
| |
Mar. 31,
2023 |
| |||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total portfolio income
|
| | | $ | 138.7 | | | | | $ | 111.0 | | | | | $ | 99.2 | | | | | $ | 94.7 | | | | | $ | 91.4 | | | | | $ | 83.2 | | | | | $ | 78.7 | | | | | $ | 75.0 | | | | | $ | 69.7 | | |
Changes in recoveries
|
| | | | 3.6 | | | | | | (2.0) | | | | | | 1.7 | | | | | | — | | | | | | (0.1) | | | | | | (11.0) | | | | | | (5.1) | | | | | | (0.6) | | | | | | 3.7 | | |
Total portfolio revenue
|
| | | $ | 142.3 | | | | | $ | 109.0 | | | | | $ | 100.9 | | | | | $ | 94.7 | | | | | $ | 91.3 | | | | | $ | 72.2 | | | | | $ | 73.6 | | | | | $ | 74.4 | | | | | $ | 73.4 | | |
Credit card revenue
|
| | | | 1.9 | | | | | | 1.9 | | | | | | 2.1 | | | | | | 2.1 | | | | | | 2.2 | | | | | | 2.2 | | | | | | 2.2 | | | | | | 2.2 | | | | | | 2.2 | | |
Servicing revenue
|
| | | | 10.7 | | | | | | 8.0 | | | | | | 7.6 | | | | | | 7.1 | | | | | | 6.4 | | | | | | 5.4 | | | | | | 4.7 | | | | | | 5.5 | | | | | | 5.1 | | |
Total revenues
|
| | | $ | 154.9 | | | | | $ | 118.9 | | | | | $ | 110.6 | | | | | $ | 103.9 | | | | | $ | 99.9 | | | | | $ | 79.8 | | | | | $ | 80.5 | | | | | $ | 82.1 | | | | | $ | 80.7 | | |
Provision for credit losses
|
| | | $ | 0.5 | | | | | $ | 0.9 | | | | | $ | 0.8 | | | | | $ | 1.0 | | | | | $ | 0.8 | | | | | $ | 0.9 | | | | | $ | 0.8 | | | | | $ | 0.9 | | | | | $ | 0.9 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | $ | 14.0 | | | | | $ | 12.1 | | | | | $ | 12.6 | | | | | $ | 12.3 | | | | | $ | 11.1 | | | | | $ | 9.5 | | | | | $ | 9.6 | | | | | $ | 9.6 | | | | | $ | 7.8 | | |
Servicing expenses
|
| | | | 42.8 | | | | | | 35.0 | | | | | | 33.3 | | | | | | 30.8 | | | | | | 31.8 | | | | | | 23.8 | | | | | | 25.2 | | | | | | 25.5 | | | | | | 27.2 | | |
Depreciation and amortization
|
| | | | 1.6 | | | | | | 0.9 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | |
Professional fees
|
| | | | 2.2 | | | | | | 5.5 | | | | | | 1.9 | | | | | | 2.1 | | | | | | 1.9 | | | | | | 1.5 | | | | | | 1.5 | | | | | | 2.1 | | | | | | 1.7 | | |
Other selling, general and
administrative |
| | | | 4.5 | | | | | | 10.7 | | | | | | 2.0 | | | | | | 2.0 | | | | | | 1.8 | | | | | | 2.0 | | | | | | 1.9 | | | | | | 1.7 | | | | | | 2.5 | | |
Total operating expenses
|
| | | $ | 65.1 | | | | | $ | 64.2 | | | | | $ | 50.4 | | | | | $ | 47.7 | | | | | $ | 47.2 | | | | | $ | 37.4 | | | | | $ | 38.8 | | | | | $ | 39.5 | | | | | $ | 39.8 | | |
Net operating income
|
| | | $ | 89.3 | | | | | $ | 53.8 | | | | | $ | 59.4 | | | | | $ | 55.2 | | | | | $ | 51.9 | | | | | $ | 41.5 | | | | | $ | 40.9 | | | | | $ | 41.7 | | | | | $ | 40.0 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | $ | (24.8) | | | | | $ | (22.0) | | | | | $ | (19.7) | | | | | $ | (18.3) | | | | | $ | (17.2) | | | | | $ | (14.5) | | | | | $ | (13.0) | | | | | $ | (11.1) | | | | | $ | (9.5) | | |
Foreign exchange and other income (expense)
|
| | | | 2.5 | | | | | | (2.3) | | | | | | (0.5) | | | | | | (2.8) | | | | | | 0.1 | | | | | | 1.3 | | | | | | 0.5 | | | | | | 1.8 | | | | | | 1.0 | | |
Total other income (expense)
|
| | | | (22.3) | | | | | | (24.3) | | | | | | (20.2) | | | | | | (21.1) | | | | | | (17.1) | | | | | | (13.2) | | | | | | (12.5) | | | | | | (9.3) | | | | | | (8.5) | | |
Income before income taxes
|
| | | $ | 67.0 | | | | | $ | 29.5 | | | | | $ | 39.2 | | | | | $ | 34.1 | | | | | $ | 34.8 | | | | | $ | 28.3 | | | | | $ | 28.4 | | | | | $ | 32.4 | | | | | $ | 31.5 | | |
Provision for income taxes
|
| | | | (2.8) | | | | | | (2.5) | | | | | | (2.4) | | | | | | (1.9) | | | | | | (1.9) | | | | | | (2.0) | | | | | | (2.1) | | | | | | (2.7) | | | | | | (2.3) | | |
Net income
|
| | | $ | 64.2 | | | | | $ | 27.0 | | | | | $ | 36.8 | | | | | $ | 32.2 | | | | | $ | 32.9 | | | | | $ | 26.3 | | | | | $ | 26.3 | | | | | $ | 29.7 | | | | | $ | 29.2 | | |
Other Financial and Operating Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collections
|
| | | $ | 260.9 | | | | | $ | 174.3 | | | | | $ | 145.2 | | | | | $ | 137.9 | | | | | $ | 127.2 | | | | | $ | 105.7 | | | | | $ | 107.0 | | | | | $ | 109.8 | | | | | $ | 108.5 | | |
Deployments
|
| | | | 175.2 | | | | | | 357.9 | | | | | | 123.4 | | | | | | 140.5 | | | | | | 101.4 | | | | | | 153.8 | | | | | | 100.6 | | | | | | 154.0 | | | | | | 122.5 | | |
Adjusted EBITDA
|
| | | | 92.0 | | | | | | 67.3 | | | | | | 62.4 | | | | | | 58.5 | | | | | | 53.9 | | | | | | 42.6 | | | | | | 42.5 | | | | | | 42.9 | | | | | | 40.2 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Mar. 31,
2025 |
| |
Dec. 31,
2024 |
| |
Sep. 30,
2024 |
| |
Jun. 30,
2024 |
| |
Mar. 31,
2024 |
| |
Dec. 31,
2023 |
| |
Sep. 30,
2023 |
| |
Jun. 30,
2023 |
| |
Mar. 31,
2023 |
| |||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Net income
|
| | | $ | 64.2 | | | | | $ | 27.0 | | | | | $ | 36.8 | | | | | $ | 32.2 | | | | | $ | 32.9 | | | | | $ | 26.3 | | | | | $ | 26.3 | | | | | $ | 29.7 | | | | | $ | 29.2 | | |
Interest expense
|
| | | | 24.8 | | | | | | 22.0 | | | | | | 19.7 | | | | | | 18.3 | | | | | | 17.2 | | | | | | 14.5 | | | | | | 13.0 | | | | | | 11.1 | | | | | | 9.5 | | |
Foreign exchange and other income
(expense) |
| | | | (2.5) | | | | | | 2.3 | | | | | | 0.5 | | | | | | 2.8 | | | | | | (0.1) | | | | | | (1.3) | | | | | | (0.5) | | | | | | (1.8) | | | | | | (1.0) | | |
Provision for income taxes
|
| | | | 2.8 | | | | | | 2.5 | | | | | | 2.4 | | | | | | 1.9 | | | | | | 1.9 | | | | | | 2.0 | | | | | | 2.1 | | | | | | 2.7 | | | | | | 2.3 | | |
Depreciation and amortization
|
| | | | 1.6 | | | | | | 0.9 | | | | | | 0.6 | | | | | | 0.5 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | |
Stock-based compensation
|
| | | | 0.3 | | | | | | 0.4 | | | | | | 2.2 | | | | | | 0.7 | | | | | | 1.2 | | | | | | 0.5 | | | | | | 0.4 | | | | | | 0.5 | | | | | | (0.4) | | |
Conn’s one-time items(1)
|
| | | | 0.3 | | | | | | 4.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Canaccede exit consideration
|
| | | | 0.2 | | | | | | 7.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Merger and acquisition and other one-time expenses(2)
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 2.1 | | | | | | 0.2 | | | | | | — | | | | | | 0.6 | | | | | | 0.1 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 92.0 | | | | | $ | 67.3 | | | | | $ | 62.4 | | | | | $ | 58.5 | | | | | $ | 53.9 | | | | | $ | 42.6 | | | | | $ | 42.5 | | | | | $ | 42.9 | | | | | $ | 40.2 | | |
|
| | |
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
|
| | | |
$
|
1,004.9
|
| | | |
$
|
40.3
|
| | | |
$
|
1,045.2
|
| | | |
|
3.07x
|
| | | |
|
2.28x
|
| | ||
|
2017
|
| | |
|
55.3
|
| | | |
|
164.7
|
| | | |
|
24.7
|
| | | |
|
189.4
|
| | | |
|
3.43x
|
| | | |
|
2.36x
|
| | ||
|
2018
|
| | |
|
76.2
|
| | | |
|
205.1
|
| | | |
|
42.8
|
| | | |
|
247.9
|
| | | |
|
3.25x
|
| | | |
|
2.70x
|
| | ||
|
2019
|
| | |
|
94.8
|
| | | |
|
259.0
|
| | | |
|
28.0
|
| | | |
|
287.0
|
| | | |
|
3.03x
|
| | | |
|
2.29x
|
| | ||
|
2020
|
| | |
|
74.1
|
| | | |
|
172.3
|
| | | |
|
53.3
|
| | | |
|
225.6
|
| | | |
|
3.04x
|
| | | |
|
2.20x
|
| | ||
|
2021
|
| | |
|
73.1
|
| | | |
|
108.3
|
| | | |
|
61.6
|
| | | |
|
169.9
|
| | | |
|
2.32x
|
| | | |
|
1.97x
|
| | ||
|
2022
|
| | |
|
142.1
|
| | | |
|
133.5
|
| | | |
|
155.7
|
| | | |
|
289.1
|
| | | |
|
2.03x
|
| | | |
|
2.00x
|
| | ||
|
2023
|
| | |
|
337.6
|
| | | |
|
236.6
|
| | | |
|
545.7
|
| | | |
|
782.2
|
| | | |
|
2.32x
|
| | | |
|
2.11x
|
| | ||
|
2024
|
| | |
|
481.5
|
| | | |
|
195.3
|
| | | |
|
792.1
|
| | | |
|
987.5
|
| | | |
|
2.05x
|
| | | |
|
1.98x
|
| | ||
|
2025
|
| | |
|
92.9
|
| | | |
|
7.1
|
| | | |
|
198.4
|
| | | |
|
205.5
|
| | | |
|
2.21x
|
| | | |
|
2.21x
|
| | ||
|
Total
|
| | |
$
|
1,767.6
|
| | | |
$
|
2,486.7
|
| | | |
$
|
1,942.5
|
| | | |
$
|
4,429.3
|
| | | | | | | | | | | | | | ||
Vintage
|
| |
US Insolvency
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2003 – 2016(6)
|
| | |
$
|
235.8
|
| | | |
$
|
365.8
|
| | | |
$
|
0.5
|
| | | |
$
|
366.3
|
| | | |
|
1.55x
|
| | | |
|
1.72x
|
| | ||
|
2017
|
| | |
|
49.6
|
| | | |
|
62.3
|
| | | |
|
1.0
|
| | | |
|
63.4
|
| | | |
|
1.28x
|
| | | |
|
1.35x
|
| | ||
|
2018
|
| | |
|
86.7
|
| | | |
|
106.5
|
| | | |
|
3.2
|
| | | |
|
109.7
|
| | | |
|
1.27x
|
| | | |
|
1.30x
|
| | ||
|
2019
|
| | |
|
62.2
|
| | | |
|
83.8
|
| | | |
|
5.5
|
| | | |
|
89.4
|
| | | |
|
1.44x
|
| | | |
|
1.31x
|
| | ||
|
2020
|
| | |
|
30.1
|
| | | |
|
41.7
|
| | | |
|
7.4
|
| | | |
|
49.1
|
| | | |
|
1.63x
|
| | | |
|
1.40x
|
| | ||
|
2021
|
| | |
|
23.7
|
| | | |
|
29.5
|
| | | |
|
6.0
|
| | | |
|
35.5
|
| | | |
|
1.50x
|
| | | |
|
1.25x
|
| | ||
|
2022
|
| | |
|
40.7
|
| | | |
|
35.9
|
| | | |
|
17.0
|
| | | |
|
52.9
|
| | | |
|
1.30x
|
| | | |
|
1.30x
|
| | ||
|
2023
|
| | |
|
66.7
|
| | | |
|
40.6
|
| | | |
|
53.3
|
| | | |
|
94.0
|
| | | |
|
1.41x
|
| | | |
|
1.34x
|
| | ||
|
2024
|
| | |
|
71.1
|
| | | |
|
14.7
|
| | | |
|
82.9
|
| | | |
|
97.6
|
| | | |
|
1.37x
|
| | | |
|
1.39x
|
| | ||
|
2025
|
| | |
|
26.7
|
| | | |
|
0.1
|
| | | |
|
35.8
|
| | | |
|
35.9
|
| | | |
|
1.35x
|
| | | |
|
1.35x
|
| | ||
|
Total
|
| | |
$
|
693.4
|
| | | |
$
|
781.0
|
| | | |
$
|
212.7
|
| | | |
$
|
993.7
|
| | | | | | | | | | | | | |
| | |
Purchase
Price(1)(2) |
| |
Life-to-Date
Collections(3) |
| |
Total
ERC(4) |
| |
Grand
Total |
| |
Current
Collection Multiple |
| |
Original
Collection Multiple(5) |
| |||||||||||||||||||||
| | |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||
Vintage
|
| |
UK Distressed & Insolvency
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
2009 – 2016
|
| | |
$
|
22.9
|
| | | |
$
|
60.8
|
| | | |
$
|
3.2
|
| | | |
$
|
64.0
|
| | | |
|
2.80x
|
| | | |
|
1.94x
|
| | ||
|
2017
|
| | |
|
0.8
|
| | | |
|
3.8
|
| | | |
|
0.7
|
| | | |
|
4.5
|
| | | |
|
5.46x
|
| | | |
|
1.90x
|
| | ||
|
2018
|
| | |
|
3.1
|
| | | |
|
11.3
|
| | | |
|
4.9
|
| | | |
|
16.2
|
| | | |
|
5.23x
|
| | | |
|
2.20x
|
| | ||
|
2019
|
| | |
|
7.1
|
| | | |
|
17.4
|
| | | |
|
5.2
|
| | | |
|
22.6
|
| | | |
|
3.18x
|
| | | |
|
1.91x
|
| | ||
|
2020
|
| | |
|
13.1
|
| | | |
|
25.6
|
| | | |
|
8.6
|
| | | |
|
34.2
|
| | | |
|
2.61x
|
| | | |
|
1.74x
|
| | ||
|
2021
|
| | |
|
19.4
|
| | | |
|
23.6
|
| | | |
|
9.2
|
| | | |
|
32.8
|
| | | |
|
1.69x
|
| | | |
|
1.67x
|
| | ||
|
2022
|
| | |
|
18.9
|
| | | |
|
23.4
|
| | | |
|
23.7
|
| | | |
|
47.2
|
| | | |
|
2.50x
|
| | | |
|
2.22x
|
| | ||
|
2023
|
| | |
|
26.7
|
| | | |
|
22.8
|
| | | |
|
45.9
|
| | | |
|
68.8
|
| | | |
|
2.57x
|
| | | |
|
2.08x
|
| | ||
|
2024
|
| | |
|
29.4
|
| | | |
|
9.7
|
| | | |
|
41.2
|
| | | |
|
50.8
|
| | | |
|
1.73x
|
| | | |
|
1.70x
|
| | ||
|
2025
|
| | |
|
1.9
|
| | | |
|
0.1
|
| | | |
|
3.7
|
| | | |
|
3.9
|
| | | |
|
1.99x
|
| | | |
|
1.99x
|
| | ||
|
Total
|
| | |
$
|
143.3
|
| | | |
$
|
198.6
|
| | | |
$
|
146.4
|
| | | |
$
|
345.0
|
| | | | | | | | | |||||||
Vintage
|
| |
Canada Insolvency(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
2008 – 2016
|
| | |
$
|
94.8
|
| | | |
$
|
187.2
|
| | | |
$
|
0.1
|
| | | |
$
|
187.3
|
| | | |
|
1.98x
|
| | | |
|
1.67x
|
| | ||
|
2017
|
| | |
|
26.3
|
| | | |
|
48.4
|
| | | |
|
0.2
|
| | | |
|
48.6
|
| | | |
|
1.85x
|
| | | |
|
1.53x
|
| | ||
|
2018
|
| | |
|
40.9
|
| | | |
|
85.0
|
| | | |
|
0.8
|
| | | |
|
85.9
|
| | | |
|
2.10x
|
| | | |
|
1.80x
|
| | ||
|
2019
|
| | |
|
34.7
|
| | | |
|
67.9
|
| | | |
|
1.6
|
| | | |
|
69.5
|
| | | |
|
2.00x
|
| | | |
|
1.72x
|
| | ||
|
2020
|
| | |
|
29.3
|
| | | |
|
49.6
|
| | | |
|
3.4
|
| | | |
|
53.1
|
| | | |
|
1.81x
|
| | | |
|
1.60x
|
| | ||
|
2021
|
| | |
|
23.7
|
| | | |
|
31.8
|
| | | |
|
8.1
|
| | | |
|
39.9
|
| | | |
|
1.68x
|
| | | |
|
1.62x
|
| | ||
|
2022
|
| | |
|
18.5
|
| | | |
|
16.1
|
| | | |
|
10.9
|
| | | |
|
27.0
|
| | | |
|
1.46x
|
| | | |
|
1.47x
|
| | ||
|
2023
|
| | |
|
38.8
|
| | | |
|
17.8
|
| | | |
|
36.3
|
| | | |
|
54.1
|
| | | |
|
1.40x
|
| | | |
|
1.35x
|
| | ||
|
2024
|
| | |
|
61.9
|
| | | |
|
8.0
|
| | | |
|
77.9
|
| | | |
|
86.0
|
| | | |
|
1.39x
|
| | | |
|
1.38x
|
| | ||
|
2025
|
| | |
|
46.3
|
| | | |
|
3.1
|
| | | |
|
58.6
|
| | | |
|
61.7
|
| | | |
|
1.33x
|
| | | |
|
1.33x
|
| | ||
|
Total
|
| | |
$
|
415.2
|
| | | |
$
|
514.9
|
| | | |
$
|
197.9
|
| | | |
$
|
712.8
|
| | | | | | | | | | | | | | ||
Vintage
|
| |
Canada Distressed(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2008 – 2016
|
| | |
$
|
57.5
|
| | | |
$
|
121.7
|
| | | |
$
|
3.6
|
| | | |
$
|
125.2
|
| | | |
|
2.18x
|
| | | |
|
1.81x
|
| | ||
|
2017
|
| | |
|
23.2
|
| | | |
|
54.3
|
| | | |
|
3.7
|
| | | |
|
58.0
|
| | | |
|
2.50x
|
| | | |
|
2.17x
|
| | ||
|
2018
|
| | |
|
14.6
|
| | | |
|
58.9
|
| | | |
|
8.7
|
| | | |
|
67.5
|
| | | |
|
4.61x
|
| | | |
|
2.52x
|
| | ||
|
2019
|
| | |
|
12.8
|
| | | |
|
40.6
|
| | | |
|
3.8
|
| | | |
|
44.3
|
| | | |
|
3.46x
|
| | | |
|
2.19x
|
| | ||
|
2020
|
| | |
|
19.7
|
| | | |
|
39.4
|
| | | |
|
8.1
|
| | | |
|
47.5
|
| | | |
|
2.42x
|
| | | |
|
2.06x
|
| | ||
|
2021
|
| | |
|
9.2
|
| | | |
|
13.2
|
| | | |
|
4.9
|
| | | |
|
18.1
|
| | | |
|
1.97x
|
| | | |
|
1.79x
|
| | ||
|
2022
|
| | |
|
24.3
|
| | | |
|
20.8
|
| | | |
|
15.3
|
| | | |
|
36.1
|
| | | |
|
1.49x
|
| | | |
|
1.69x
|
| | ||
|
2023
|
| | |
|
18.4
|
| | | |
|
13.3
|
| | | |
|
20.6
|
| | | |
|
33.9
|
| | | |
|
1.84x
|
| | | |
|
1.61x
|
| | ||
|
2024
|
| | |
|
33.5
|
| | | |
|
19.9
|
| | | |
|
41.6
|
| | | |
|
61.6
|
| | | |
|
1.84x
|
| | | |
|
1.83x
|
| | ||
|
2025
|
| | |
|
5.6
|
| | | |
|
0.6
|
| | | |
|
9.6
|
| | | |
|
10.2
|
| | | |
|
1.81x
|
| | | |
|
1.81x
|
| | ||
|
Total
|
| | |
$
|
218.8
|
| | | |
$
|
382.7
|
| | | |
$
|
119.8
|
| | | |
$
|
502.5
|
| | | | | | | | | |||||||
Vintage
|
| |
Latin America Distressed
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
|
2021
|
| | |
$
|
7.9
|
| | | |
$
|
10.5
|
| | | |
$
|
8.7
|
| | | |
$
|
19.2
|
| | | |
|
2.43x
|
| | | |
|
1.58x
|
| | ||
|
2022
|
| | |
|
25.0
|
| | | |
|
30.9
|
| | | |
|
37.7
|
| | | |
|
68.6
|
| | | |
|
2.75x
|
| | | |
|
2.67x
|
| | ||
|
2023
|
| | |
|
42.6
|
| | | |
|
36.2
|
| | | |
|
69.8
|
| | | |
|
105.9
|
| | | |
|
2.48x
|
| | | |
|
2.39x
|
| | ||
|
2024
|
| | |
|
45.8
|
| | | |
|
16.0
|
| | | |
|
98.0
|
| | | |
|
114.0
|
| | | |
|
2.49x
|
| | | |
|
2.35x
|
| | ||
|
2025
|
| | |
|
1.8
|
| | | |
|
—
|
| | | |
|
4.4
|
| | | |
|
4.4
|
| | | |
|
2.48x
|
| | | |
|
2.48x
|
| | ||
|
Total
|
| | |
$
|
123.1
|
| | | |
$
|
93.6
|
| | | |
$
|
218.5
|
| | | |
$
|
312.1
|
| | | | | | | | | | | | | | ||
|
| | |
Purchase
Price(1)(2) |
| |
Life-to-Date
Collections(3) |
| |
Total
ERC(4) |
| |
Grand
Total |
| |
Current
Collection Multiple |
| |
Original
Collection Multiple(5) |
| |||||||||||||||||||||
| | |
($ in Millions)
|
| ||||||||||||||||||||||||||||||||||||
Vintage
|
| |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
2003 – 2016(6)
|
| | |
$
|
750.8
|
| | | |
$
|
1,740.4
|
| | | |
$
|
47.6
|
| | | |
$
|
1,788.0
|
| | | |
|
2.38x
|
| | | |
|
1.98x
|
| | ||
|
2017
|
| | |
|
155.3
|
| | | |
|
333.5
|
| | | |
|
30.4
|
| | | |
|
363.9
|
| | | |
|
2.34x
|
| | | |
|
1.87x
|
| | ||
|
2018
|
| | |
|
221.6
|
| | | |
|
466.8
|
| | | |
|
60.4
|
| | | |
|
527.1
|
| | | |
|
2.38x
|
| | | |
|
1.97x
|
| | ||
|
2019
|
| | |
|
211.6
|
| | | |
|
468.7
|
| | | |
|
44.1
|
| | | |
|
512.8
|
| | | |
|
2.42x
|
| | | |
|
1.89x
|
| | ||
|
2020
|
| | |
|
166.3
|
| | | |
|
328.7
|
| | | |
|
80.8
|
| | | |
|
409.5
|
| | | |
|
2.46x
|
| | | |
|
1.90x
|
| | ||
|
2021
|
| | |
|
156.9
|
| | | |
|
216.9
|
| | | |
|
98.5
|
| | | |
|
315.4
|
| | | |
|
2.01x
|
| | | |
|
1.74x
|
| | ||
|
2022
|
| | |
|
269.5
|
| | | |
|
260.7
|
| | | |
|
260.3
|
| | | |
|
521.0
|
| | | |
|
1.93x
|
| | | |
|
1.91x
|
| | ||
|
2023
|
| | |
|
530.8
|
| | | |
|
367.3
|
| | | |
|
771.6
|
| | | |
|
1,138.9
|
| | | |
|
2.15x
|
| | | |
|
1.96x
|
| | ||
|
2024
|
| | |
|
723.3
|
| | | |
|
263.7
|
| | | |
|
1,133.7
|
| | | |
|
1,397.4
|
| | | |
|
1.93x
|
| | | |
|
1.88x
|
| | ||
|
2025
|
| | |
|
175.2
|
| | | |
|
11.0
|
| | | |
|
310.4
|
| | | |
|
321.5
|
| | | |
|
1.83x
|
| | | |
|
1.83x
|
| | ||
|
Total
|
| | |
$
|
3,361.4
|
| | | |
$
|
4,457.5
|
| | | |
$
|
2,837.9
|
| | | |
$
|
7,295.4
|
| | | | | | | | | | | | | | ||
|
| | |
THREE MONTHS ENDED MARCH 31, 2025
|
| |
AS OF
MARCH 31, 2025 |
| | | | | | | ||||||||||||||||||||||||
| | |
COLLECTIONS
|
| |
TOTAL
PORTFOLIO INCOME |
| |
CHANGES IN
RECOVERIES |
| |
TOTAL
PORTFOLIO REVENUE |
| |
INVESTMENTS IN
RECEIVABLES, NET |
| |
MONTHLY
EIR |
| ||||||||||||||||||
US Distressed | | |
|
| |
|
| |
|
| |
|
| | | | | | | | | | | | | ||||||||||||
ZBA(1) | | | | $ | 0.5 | | | | | $ | 0.5 | | | | | $ | — | | | | | $ | 0.5 | | | | | $ | — | | | | | | NM | | |
2003 – 2019
|
| | | | 10.0 | | | | | | 9.6 | | | | | | (6.5) | | | | | | 3.1 | | | | | | 48.5 | | | | | | 6.1% | | |
2020
|
| | | | 3.5 | | | | | | 3.8 | | | | | | (1.7) | | | | | | 2.1 | | | | | | 12.4 | | | | | | 9.9% | | |
2021
|
| | | | 4.1 | | | | | | 3.2 | | | | | | (2.1) | | | | | | 1.1 | | | | | | 31.7 | | | | | | 3.2% | | |
2022
|
| | | | 12.3 | | | | | | 6.9 | | | | | | (2.4) | | | | | | 4.5 | | | | | | 95.3 | | | | | | 2.3% | | |
2023 | | | | | 40.3 | | | | | | 24.7 | | | | | | 1.5 | | | | | | 26.2 | | | | | | 318.7 | | | | | | 2.5% | | |
2024 | | | | | 121.7 | | | | | | 49.8 | | | | | | 14.9 | | | | | | 64.7 | | | | | | 412.0 | | | | | | 3.4% | | |
2025 | | | | | 7.0 | | | | | | 5.0 | | | | | | 2.4 | | | | | | 7.4 | | | | | | 93.1 | | | | | | 2.5% | | |
Subtotal
|
| | | $ | 199.5 | | | | | $ | 103.5 | | | | | $ | 6.1 | | | | | $ | 109.6 | | | | | $ | 1,011.7 | | | | | | | | |
US Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2003 – 2019 | | | | | 0.8 | | | | | | 0.5 | | | | | | (1.2) | | | | | | (0.7) | | | | | | 8.3 | | | | | | 1.7% | | |
2020 | | | | | 1.2 | | | | | | 0.3 | | | | | | (0.5) | | | | | | (0.2) | | | | | | 6.5 | | | | | | 1.3% | | |
2021 | | | | | 0.6 | | | | | | 0.2 | | | | | | (0.2) | | | | | | — | | | | | | 4.9 | | | | | | 1.6% | | |
2022 | | | | | 2.3 | | | | | | 0.6 | | | | | | (0.3) | | | | | | 0.3 | | | | | | 14.5 | | | | | | 1.3% | | |
2023 | | | | | 4.8 | | | | | | 1.6 | | | | | | (0.5) | | | | | | 1.1 | | | | | | 43.6 | | | | | | 1.2% | | |
2024 | | | | | 5.1 | | | | | | 2.4 | | | | | | (1.1) | | | | | | 1.3 | | | | | | 63.4 | | | | | | 1.2% | | |
2025 | | | | | 0.1 | | | | | | 0.6 | | | | | | (0.3) | | | | | | 0.3 | | | | | | 26.8 | | | | | | 1.1% | | |
Subtotal
|
| | | $ | 14.8 | | | | | $ | 6.2 | | | | | $ | (4.1) | | | | | $ | 2.1 | | | | | $ | 168.0 | | | | | | | | |
UK Distressed & Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2010 – 2019 | | | | $ | 0.8 | | | | | $ | 0.7 | | | | | $ | (0.2) | | | | | $ | 0.5 | | | | | $ | 5.0 | | | | | | 4.4% | | |
2020 | | | | | 0.6 | | | | | | 0.5 | | | | | | — | | | | | | 0.5 | | | | | | 2.4 | | | | | | 6.5% | | |
2021 | | | | | 1.1 | | | | | | 0.6 | | | | | | (0.2) | | | | | | 0.4 | | | | | | 6.1 | | | | | | 3.0% | | |
2022 | | | | | 1.7 | | | | | | 1.4 | | | | | | (0.9) | | | | | | 0.5 | | | | | | 12.4 | | | | | | 3.6% | | |
2023 | | | | | 3.2 | | | | | | 2.6 | | | | | | (1.6) | | | | | | 1.0 | | | | | | 25.8 | | | | | | 3.4% | | |
2024 | | | | | 2.6 | | | | | | 1.8 | | | | | | (0.4) | | | | | | 1.4 | | | | | | 26.4 | | | | | | 2.3% | | |
2025 | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 2.1 | | | | | | 3.0% | | |
Subtotal
|
| | | $ | 10.2 | | | | | $ | 7.7 | | | | | $ | (3.2) | | | | | $ | 4.5 | | | | | $ | 80.2 | | | | | | | | |
Canada Distressed | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ZBA(1) | | | | $ | 0.2 | | | | | $ | 0.2 | | | | | $ | — | | | | | $ | 0.2 | | | | | $ | — | | | | | | NM | | |
2020 | | | | | 1.9 | | | | | | 1.5 | | | | | | 0.1 | | | | | | 1.6 | | | | | | 3.6 | | | | | | 12.7% | | |
2021 | | | | | 0.4 | | | | | | 0.3 | | | | | | — | | | | | | 0.3 | | | | | | 1.9 | | | | | | 4.3% | | |
2022 | | | | | 0.8 | | | | | | 0.7 | | | | | | (0.3) | | | | | | 0.4 | | | | | | 8.2 | | | | | | 2.8% | | |
2023 | | | | | 1.3 | | | | | | 0.9 | | | | | | (0.4) | | | | | | 0.5 | | | | | | 11.6 | | | | | | 2.6% | | |
2024 | | | | | 4.4 | | | | | | 2.0 | | | | | | 0.3 | | | | | | 2.3 | | | | | | 23.7 | | | | | | 2.6% | | |
2025 | | | | | 0.6 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.5 | | | | | | 5.5 | | | | | | 2.3% | | |
Subtotal
|
| | | $ | 9.5 | | | | | $ | 5.9 | | | | | $ | (0.1) | | | | | $ | 5.8 | | | | | $ | 54.5 | | | | | | | | |
Canada Insolvency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ZBA | | | | $ | 0.1 | | | | | $ | 0.1 | | | | | $ | — | | | | | $ | 0.1 | | | | | $ | — | | | | | | NM | | |
2020 | | | | | 2.5 | | | | | | 0.4 | | | | | | 3.3 | | | | | | 3.7 | | | | | | 4.3 | | | | | | 3.4% | | |
2021 | | | | | 1.8 | | | | | | 0.5 | | | | | | 0.2 | | | | | | 0.7 | | | | | | 6.5 | | | | | | 1.9% | | |
2022 | | | | | 1.8 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.7 | | | | | | 8.8 | | | | | | 1.5% | | |
2023 | | | | | 3.8 | | | | | | 1.1 | | | | | | 0.4 | | | | | | 1.5 | | | | | | 29.4 | | | | | | 1.2% | | |
2024 | | | | | 3.3 | | | | | | 2.0 | | | | | | 0.6 | | | | | | 2.6 | | | | | | 59.3 | | | | | | 1.2% | | |
2025 | | | | | 3.1 | | | | | | 1.1 | | | | | | (0.1) | | | | | | 1.0 | | | | | | 44.5 | | | | | | 1.2% | | |
Subtotal
|
| | | $ | 16.2 | | | | | $ | 5.6 | | | | | $ | 4.7 | | | | | $ | 10.3 | | | | | $ | 152.8 | | | | | | | | |
Latin America | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021 | | | | | 0.4 | | | | | | 0.3 | | | | | | — | | | | | | 0.3 | | | | | | 3.8 | | | | | | 3.0% | | |
2022
|
| | | | 1.4 | | | | | | 1.8 | | | | | | (0.9) | | | | | | 0.9 | | | | | | 11.0 | | | | | | 5.8% | | |
2023
|
| | | | 3.1 | | | | | | 3.5 | | | | | | (0.1) | | | | | | 3.4 | | | | | | 33.7 | | | | | | 3.5% | | |
| | |
THREE MONTHS ENDED MARCH 31, 2025
|
| |
AS OF
MARCH 31, 2025 |
| | | | | | | ||||||||||||||||||||||||
| | |
COLLECTIONS
|
| |
TOTAL
PORTFOLIO INCOME |
| |
CHANGES IN
RECOVERIES |
| |
TOTAL
PORTFOLIO REVENUE |
| |
INVESTMENTS IN
RECEIVABLES, NET |
| |
MONTHLY
EIR |
| ||||||||||||||||||
2024
|
| | | | 5.7 | | | | | | 4.1 | | | | | | 1.2 | | | | | | 5.3 | | | | | | 44.0 | | | | | | 3.0% | | |
2025
|
| | | | — | | | | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | 1.9 | | | | | | 5.3% | | |
Subtotal
|
| | | $ | 10.6 | | | | | $ | 9.8 | | | | | $ | 0.2 | | | | | $ | 10.0 | | | | | $ | 94.4 | | | | | | | | |
Grand Total
|
| | | $ | 260.9 | | | | | $ | 138.7 | | | | | $ | 3.6 | | | | | $ | 142.3 | | | | | $ | 1,561.6 | | | | | | | | |
|
| | |
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
MARCH 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 | | | | | $ | 2.7 | | | | | $ | 1,004.9 | | | | ||
| 2017 | | | | | 55.3 | | | | | | — | | | | | | 16.2 | | | | | | 30.5 | | | | | | 27.0 | | | | | | 28.5 | | | | | | 25.2 | | | | | | 16.3 | | | | | | 11.2 | | | | | | 8.2 | | | | | | 1.6 | | | | | | 164.7 | | | | ||||
| 2018 | | | | | 76.2 | | | | | | — | | | | | | — | | | | | | 21.6 | | | | | | 45.9 | | | | | | 45.4 | | | | | | 41.0 | | | | | | 24.7 | | | | | | 14.2 | | | | | | 10.3 | | | | | | 1.9 | | | | | | 205.1 | | | | ||||
| 2019 | | | | | 94.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 26.8 | | | | | | 74.8 | | | | | | 62.3 | | | | | | 44.5 | | | | | | 28.6 | | | | | | 18.3 | | | | | | 3.7 | | | | | | 259.0 | | | | ||||
| 2020 | | | | | 74.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26.5 | | | | | | 60.9 | | | | | | 37.2 | | | | | | 26.0 | | | | | | 18.2 | | | | | | 3.5 | | | | | | 172.3 | | | | ||||
| 2021 | | | | | 73.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23.1 | | | | | | 37.8 | | | | | | 24.8 | | | | | | 18.3 | | | | | | 4.1 | | | | | | 108.3 | | | | ||||
| 2022 | | | | | 142.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.5 | | | | | | 55.1 | | | | | | 49.6 | | | | | | 12.3 | | | | | | 133.5 | | | | ||||
| 2023 | | | | | 337.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48.4 | | | | | | 147.7 | | | | | | 40.4 | | | | | | 236.6 | | | | ||||
| 2024 | | | | | 481.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73.3 | | | | | | 122.0 | | | | | | 195.3 | | | | ||||
| 2025 | | | | | 92.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.1 | | | | | | 7.1 | | | | ||||
| Total | | | | $ | 1,767.6 | | | | | $ | 679.3 | | | | | $ | 97.0 | | | | | $ | 118.9 | | | | | $ | 151.7 | | | | | $ | 216.2 | | | | | $ | 244.8 | | | | | $ | 198.4 | | | | | $ | 223.9 | | | | | $ | 357.1 | | | | | $ | 199.5 | | | | | $ | 2,486.7 | | | | ||||
|
| | | | | |
PURCHASE
PRICE (1)(2) |
| |
2003 – 2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
YTD
MARCH 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 | | | | | $ | 0.1 | | | | | $ | 365.8 | | | | ||
| 2017 | | | | | 49.6 | | | | | | — | | | | | | 9.3 | | | | | | 19.6 | | | | | | 14.4 | | | | | | 9.2 | | | | | | 6.1 | | | | | | 2.6 | | | | | | 0.8 | | | | | | 0.4 | | | | | | 0.1 | | | | | | 62.3 | | | | ||||
| 2018 | | | | | 86.7 | | | | | | — | | | | | | — | | | | | | 16.0 | | | | | | 34.9 | | | | | | 23.8 | | | | | | 17.1 | | | | | | 9.7 | | | | | | 3.6 | | | | | | 1.1 | | | | | | 0.2 | | | | | | 106.5 | | | | ||||
| 2019 | | | | | 62.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.0 | | | | | | 23.2 | | | | | | 19.8 | | | | | | 16.2 | | | | | | 11.0 | | | | | | 6.1 | | | | | | 0.5 | | | | | | 83.8 | | | | ||||
| 2020 | | | | | 30.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.5 | | | | | | 10.5 | | | | | | 10.8 | | | | | | 9.0 | | | | | | 6.7 | | | | | | 1.2 | | | | | | 41.7 | | | | ||||
| 2021 | | | | | 23.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8.9 | | | | | | 10.1 | | | | | | 6.3 | | | | | | 3.5 | | | | | | 0.6 | | | | | | 29.5 | | | | ||||
| 2022 | | | | | 40.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.4 | | | | | | 16.4 | | | | | | 11.8 | | | | | | 2.3 | | | | | | 35.9 | | | | ||||
| 2023 | | | | | 66.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12.7 | | | | | | 23.2 | | | | | | 4.8 | | | | | | 40.6 | | | | ||||
| 2024 | | | | | 71.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9.6 | | | | | | 5.1 | | | | | | 14.7 | | | | ||||
| 2025 | | | | | 26.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | ||||
| Total | | | | $ | 693.4 | | | | | $ | 289.8 | | | | | $ | 43.3 | | | | | $ | 55.4 | | | | | $ | 67.9 | | | | | $ | 65.3 | | | | | $ | 65.4 | | | | | $ | 55.8 | | | | | $ | 60.3 | | | | | $ | 62.8 | | | | | $ | 14.8 | | | | | $ | 781.0 | | | | ||||
| | | 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 | | | | | $ | 0.2 | | | | | $ | 60.8 | | | | ||
| 2017 | | | | | 0.8 | | | | | | — | | | | | | 0.4 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.7 | | | | | | 0.4 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.0 | | | | | | 3.8 | | | | ||||
| 2018 | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | 0.3 | | | | | | 1.9 | | | | | | 2.0 | | | | | | 2.4 | | | | | | 1.7 | | | | | | 1.5 | | | | | | 1.2 | | | | | | 0.3 | | | | | | 11.3 | | | | ||||
| 2019 | | | | | 7.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.8 | | | | | | 4.7 | | | | | | 5.1 | | | | | | 3.0 | | | | | | 2.1 | | | | | | 1.4 | | | | | | 0.3 | | | | | | 17.4 | | | | ||||
| 2020 | | | | | 13.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.2 | | | | | | 10.0 | | | | | | 5.1 | | | | | | 3.3 | | | | | | 2.4 | | | | | | 0.6 | | | | | | 25.6 | | | | ||||
| 2021 | | | | | 19.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.6 | | | | | | 7.0 | | | | | | 6.6 | | | | | | 4.4 | | | | | | 1.1 | | | | | | 23.6 | | | | ||||
| 2022 | | | | | 18.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.6 | | | | | | 10.9 | | | | | | 8.2 | | | | | | 1.7 | | | | | | 23.4 | | | | ||||
| 2023 | | | | | 26.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.2 | | | | | | 13.4 | | | | | | 3.2 | | | | | | 22.8 | | | | ||||
| 2024 | | | | | 29.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.1 | | | | | | 2.6 | | | | | | 9.7 | | | | ||||
| 2025 | | | | | 1.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | ||||
| Total | | | | $ | 143.3 | | | | | $ | 40.8 | | | | | $ | 5.8 | | | | | $ | 4.2 | | | | | $ | 5.9 | | | | | $ | 13.7 | | | | | $ | 24.9 | | | | | $ | 21.3 | | | | | $ | 32.3 | | | | | $ | 39.4 | | | | | $ | 10.2 | | | | | $ | 198.6 | | | | ||||
| | | 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 | | | | | $ | 0.1 | | | | | $ | 187.2 | | | | ||
| 2017 | | | | | 26.3 | | | | | | — | | | | | | 5.4 | | | | | | 11.7 | | | | | | 11.1 | | | | | | 9.7 | | | | | | 6.7 | | | | | | 2.8 | | | | | | 0.5 | | | | | | 0.3 | | | | | | 0.1 | | | | | | 48.4 | | | | ||||
| 2018 | | | | | 40.9 | | | | | | — | | | | | | — | | | | | | 6.4 | | | | | | 16.9 | | | | | | 21.2 | | | | | | 19.3 | | | | | | 13.5 | | | | | | 6.4 | | | | | | 1.2 | | | | | | 0.1 | | | | | | 85.0 | | | | ||||
| 2019 | | | | | 34.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.4 | | | | | | 12.6 | | | | | | 18.7 | | | | | | 15.2 | | | | | | 11.2 | | | | | | 6.2 | | | | | | 0.6 | | | | | | 67.9 | | | | ||||
| 2020 | | | | | 29.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.4 | | | | | | 11.7 | | | | | | 13.8 | | | | | | 11.2 | | | | | | 8.0 | | | | | | 1.7 | | | | | | 49.6 | | | | ||||
| 2021 | | | | | 23.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.1 | | | | | | 8.5 | | | | | | 10.1 | | | | | | 8.3 | | | | | | 1.8 | | | | | | 31.8 | | | | ||||
| 2022 | | | | | 18.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.5 | | | | | | 5.9 | | | | | | 6.9 | | | | | | 1.8 | | | | | | 16.1 | | | | ||||
| 2023 | | | | | 38.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.0 | | | | | | 11.0 | | | | | | 3.8 | | | | | | 17.8 | | | | ||||
| 2024 | | | | | 61.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.8 | | | | | | 3.3 | | | | | | 8.0 | | | | ||||
| 2025 | | | | | 46.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3.1 | | | | | | 3.1 | | | | ||||
| Total | | | | $ | 415.2 | | | | | $ | 89.5 | | | | | $ | 37.2 | | | | | $ | 44.6 | | | | | $ | 51.9 | | | | | $ | 59.5 | | | | | $ | 64.6 | | | | | $ | 56.0 | | | | | $ | 48.5 | | | | | $ | 46.8 | | | | | $ | 16.2 | | | | | $ | 514.9 | | | | ||||
| | | 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 | | | | | $ | 0.3 | | | | | $ | 121.7 | | | | ||
| 2017 | | | | | 23.2 | | | | | | — | | | | | | 10.4 | | | | | | 12.5 | | | | | | 9.4 | | | | | | 7.1 | | | | | | 6.2 | | | | | | 4.2 | | | | | | 2.6 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 54.3 | | | | ||||
| 2018 | | | | | 14.6 | | | | | | — | | | | | | — | | | | | | 6.5 | | | | | | 16.2 | | | | | | 11.0 | | | | | | 9.4 | | | | | | 7.1 | | | | | | 4.8 | | | | | | 3.1 | | | | | | 0.8 | | | | | | 58.9 | | | | ||||
| 2019 | | | | | 12.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13.4 | | | | | | 10.7 | | | | | | 8.1 | | | | | | 4.6 | | | | | | 2.4 | | | | | | 1.2 | | | | | | 0.2 | | | | | | 40.6 | | | | ||||
| 2020 | | | | | 19.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10.7 | | | | | | 12.7 | | | | | | 7.7 | | | | | | 4.7 | | | | | | 3.1 | | | | | | 0.5 | | | | | | 39.4 | | | | ||||
| 2021 | | | | | 9.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4.4 | | | | | | 4.3 | | | | | | 2.3 | | | | | | 1.9 | | | | | | 0.4 | | | | | | 13.2 | | | | ||||
| 2022 | | | | | 24.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7.3 | | | | | | 8.1 | | | | | | 4.6 | | | | | | 0.8 | | | | | | 20.8 | | | | ||||
| 2023 | | | | | 18.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5.7 | | | | | | 6.3 | | | | | | 1.3 | | | | | | 13.3 | | | | ||||
| 2024 | | | | | 33.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.6 | | | | | | 4.4 | | | | | | 19.9 | | | | ||||
| 2025 | | | | | 5.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.6 | | | | | | 0.6 | | | | ||||
| Total | | | | $ | 218.8 | | | | | $ | 70.7 | | | | | $ | 23.7 | | | | | $ | 29.4 | | | | | $ | 46.8 | | | | | $ | 45.6 | | | | | $ | 45.9 | | | | | $ | 39.2 | | | | | $ | 33.2 | | | | | $ | 38.6 | | | | | $ | 9.5 | | | | | $ | 382.7 | | | | ||||
|
| | | | | |
PURCHASE
PRICE (1)(2) |
| |
2003 – 2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
YTD
MARCH 2025 |
| |
TOTAL
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | LatAm Distressed | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Vintage
|
| |
2021
|
| | | $ | 7.9 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 0.8 | | | | | $ | 5.2 | | | | | $ | 2.3 | | | | | $ | 1.7 | | | | | $ | 0.4 | | | | | $ | 10.5 | | | | ||
| 2022 | | | | | 25.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6.0 | | | | | | 14.4 | | | | | | 9.2 | | | | | | 1.4 | | | | | | 30.9 | | | | ||||
| 2023 | | | | | 42.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15.4 | | | | | | 17.7 | | | | | | 3.1 | | | | | | 36.2 | | | | ||||
| 2024 | | | | | 45.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10.3 | | | | | | 5.7 | | | | | | 16.0 | | | | ||||
| 2025 | | | | | 1.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||||
| Total | | | | $ | 123.1 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 0.8 | | | | | $ | 11.2 | | | | | $ | 32.0 | | | | | $ | 39.0 | | | | | $ | 10.6 | | | | | $ | 93.6 | | | | ||||
| | | 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 | | | | | $ | 3.4 | | | | | $ | 1,740.4 | | | | ||
| 2017 | | | | | 155.3 | | | | | | — | | | | | | 41.7 | | | | | | 75.0 | | | | | | 62.5 | | | | | | 55.1 | | | | | | 44.9 | | | | | | 26.3 | | | | | | 15.3 | | | | | | 10.8 | | | | | | 2.1 | | | | | | 333.5 | | | | ||||
| 2018 | | | | | 221.6 | | | | | | — | | | | | | — | | | | | | 50.8 | | | | | | 115.8 | | | | | | 103.5 | | | | | | 89.1 | | | | | | 56.7 | | | | | | 30.6 | | | | | | 16.9 | | | | | | 3.3 | | | | | | 466.8 | | | | ||||
| 2019 | | | | | 211.6 | | | | | | — | | | | | | — | | | | | | — | | | | | | 51.3 | | | | | | 126.0 | | | | | | 114.0 | | | | | | 83.4 | | | | | | 55.3 | | | | | | 33.3 | | | | | | 5.4 | | | | | | 468.7 | | | | ||||
| 2020 | | | | | 166.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48.3 | | | | | | 105.8 | | | | | | 74.6 | | | | | | 54.2 | | | | | | 38.4 | | | | | | 7.4 | | | | | | 328.7 | | | | ||||
| 2021 | | | | | 156.9 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45.0 | | | | | | 72.9 | | | | | | 52.5 | | | | | | 38.1 | | | | | | 8.4 | | | | | | 216.9 | | | | ||||
| 2022 | | | | | 269.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39.3 | | | | | | 110.8 | | | | | | 90.3 | | | | | | 20.3 | | | | | | 260.7 | | | | ||||
| 2023 | | | | | 530.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91.3 | | | | | | 219.3 | | | | | | 56.6 | | | | | | 367.3 | | | | ||||
| 2024 | | | | | 723.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120.6 | | | | | | 143.1 | | | | | | 263.7 | | | | ||||
| 2025 | | | | | 175.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11.0 | | | | | | 11.0 | | | | ||||
| Total | | | | $ | 3,361.4 | | | | | $ | 1,170.1 | | | | | $ | 207.0 | | | | | $ | 252.6 | | | | | $ | 324.2 | | | | | $ | 400.4 | | | | | $ | 446.4 | | | | | $ | 382.0 | | | | | $ | 430.2 | | | | | $ | 583.7 | | | | | $ | 260.9 | | | | | $ | 4,457.5 | | | | ||||
|
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Mar. 31,
2025 |
| |
Dec. 31
2024 |
| |
Sep. 30
2024 |
| |
Jun. 30
2024 |
| |
Mar. 31
2024 |
| |
Dec. 31
2023 |
| |
Sep. 30
2023 |
| |
Jun. 30
2023 |
| |
Mar. 31
2023 |
| |||||||||||||||||||||||||||
| | |
($ in Millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
US Distressed
|
| | | $ | 92.9 | | | | | $ | 299.2 | | | | | $ | 52.7 | | | | | $ | 76.7 | | | | | $ | 52.9 | | | | | $ | 101.0 | | | | | $ | 58.9 | | | | | $ | 107.8 | | | | | $ | 70.0 | | |
US Insolvency
|
| | | | 26.7 | | | | | | 21.1 | | | | | | 24.5 | | | | | | 15.1 | | | | | | 10.4 | | | | | | 11.9 | | | | | | 17.8 | | | | | | 17.4 | | | | | | 19.6 | | |
UK Distressed & Insolvency
|
| | | | 1.9 | | | | | | 6.7 | | | | | | 4.7 | | | | | | 8.5 | | | | | | 9.5 | | | | | | 10.8 | | | | | | 2.9 | | | | | | 9.3 | | | | | | 3.7 | | |
Canada Insolvency
|
| | | | 46.3 | | | | | | 15.9 | | | | | | 19.3 | | | | | | 15.1 | | | | | | 11.6 | | | | | | 10.9 | | | | | | 11.1 | | | | | | 10.3 | | | | | | 6.5 | | |
Canada Distressed
|
| | | | 5.6 | | | | | | 4.6 | | | | | | 10.9 | | | | | | 9.0 | | | | | | 9.0 | | | | | | 4.7 | | | | | | 4.6 | | | | | | 4.6 | | | | | | 4.5 | | |
Latin America Distressed
|
| | | | 1.8 | | | | | | 9.0 | | | | | | 12.7 | | | | | | 16.1 | | | | | | 8.0 | | | | | | 14.6 | | | | | | 5.3 | | | | | | 4.6 | | | | | | 18.2 | | |
Total Purchases
|
| | | $ | 175.2 | | | | | $ | 356.6 | | | | | $ | 124.8 | | | | | $ | 140.5 | | | | | $ | 101.4 | | | | | $ | 153.9 | | | | | $ | 100.6 | | | | | $ | 153.9 | | | | | $ | 122.5 | | |
|
| | |
FOR THE THREE MONTHS
ENDED OR AS OF MARCH 31, |
| |
FOR THE Year Ended
OR AS OF December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
($ in Millions)
|
| |||||||||||||||||||||
Total borrowings
|
| | | $ | 1,212.0 | | | | | $ | 795.9 | | | | | $ | 1,194.7 | | | | | $ | 770.9 | | |
Unamortized debt issuance costs
|
| | | | 12.3 | | | | | | 15.9 | | | | | | 13.4 | | | | | | 10.4 | | |
Unrestricted cash and cash equivalents
|
| | | | (27.0) | | | | | | (10.8) | | | | | | (35.5) | | | | | | (14.4) | | |
Net debt
|
| | | | 1,197.3 | | | | | | 801.0 | | | | | | 1,172.6 | | | | | | 766.9 | | |
Adjusted cash EBITDA
|
| | | | 210.6 | | | | | | 89.8 | | | | | | 430.8 | | | | | | 305.6 | | |
Leverage ratio (net debt / adjusted cash EBITDA)
|
| | | | NM | | | | | | NM | | | | | | 2.72x | | | | | | 2.51x | | |
| | |
THREE MONTHS
ENDED MARCH 31, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
($ IN MILLIONS)
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 51.7 | | | | | $ | 35.4 | | | | | $ | 168.2 | | | | | $ | 120.2 | | |
Changes in prepaid expenses
|
| | | | 7.7 | | | | | | 2.6 | | | | | | 7.7 | | | | | | 8.4 | | |
Changes in accounts payable and accrued expenses
|
| | | | 8.0 | | | | | | (2.8) | | | | | | (36.7) | | | | | | (8.2) | | |
Provision for credit losses
|
| | | | (0.5) | | | | | | (0.8) | | | | | | (3.5) | | | | | | (3.5) | | |
Foreign exchange and other income (expense)
|
| | | | (2.5) | | | | | | (0.1) | | | | | | 5.5 | | | | | | (4.6) | | |
Cash interest paid
|
| | | | 23.7 | | | | | | 16.3 | | | | | | 73.0 | | | | | | 45.2 | | |
Provision for income taxes
|
| | | | 2.7 | | | | | | 1.9 | | | | | | 8.7 | | | | | | 9.0 | | |
Total portfolio revenue
|
| | | | (142.3) | | | | | | (91.3) | | | | | | (395.9) | | | | | | (293.6) | | |
Gross collections
|
| | | | 260.9 | | | | | | 127.2 | | | | | | 584.6 | | | | | | 431.0 | | |
Stock-based compensation
|
| | | | 0.4 | | | | | | 1.2 | | | | | | 4.5 | | | | | | 1.0 | | |
Conn’s one-time items(1)
|
| | | | 0.3 | | | | | | — | | | | | | 4.3 | | | | | | — | | |
Canaccede exit consideration
|
| | | | 0.2 | | | | | | — | | | | | | 7.7 | | | | | | — | | |
Merger and acquisition and other one-time expenses(2)
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 2.7 | | | | | | 0.7 | | |
Adjusted cash EBITDA
|
| | | $ | 210.6 | | | | | $ | 89.8 | | | | | $ | 430.8 | | | | | $ | 305.6 | | |
|
| | |
Three Months Ended
March 31, |
| |
Increase
(Decrease) |
| |
%
Change |
| |||||||||||||||
| | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | |
($ in Millions)
|
| | | |||||||||||||||||||
Total cash flow provided by / (used in) | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 51.7 | | | | | $ | 35.4 | | | | | $ | 16.3 | | | | | | 46.0% | | |
Investing activities
|
| | | | (56.2) | | | | | | (65.5) | | | | | | 9.3 | | | | | | (14.2)% | | |
Financing activities
|
| | | | (0.5) | | | | | | 25.2 | | | | | | (25.7) | | | | | | (102.0)% | | |
Exchange rate effects on cash balances held in foreign currencies
|
| | | | (2.8) | | | | | | (1.7) | | | | | | (1.1) | | | | | | 64.7% | | |
Net decrease in cash and cash equivalents and restricted cash and cash equivalents
|
| | | $ | (7.8) | | | | | $ | (6.6) | | | | | $ | (1.2) | | | | | | 18.2% | | |
|
| | |
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
|
| | | $ | 6.0 | | | | | $ | 1.4 | | | | | $ | 2.4 | | | | | $ | 1.6 | | | | | $ | 0.6 | | |
Revolving credit(1)
|
| | | | 566.4 | | | | | | 38.9 | | | | | | 527.5 | | | | | | — | | | | | | — | | |
Long-term debt(2)
|
| | | | 875.8 | | | | | | 56.0 | | | | | | 385.0 | | | | | | 434.8 | | | | | | — | | |
Purchase commitments(3)
|
| | | | 263.6 | | | | | | 192.9 | | | | | | 70.7 | | | | | | — | | | | | | — | | |
Other liabilities
|
| | | | 8.2 | | | | | | — | | | | | | 8.2 | | | | | | — | | | | | | — | | |
Total | | | | $ | 1,720.0 | | | | | $ | 289.2 | | | | | $ | 993.8 | | | | | $ | 436.4 | | | | | $ | 0.6 | | |
|
($ in Millions)
|
| | | | | | | | | | | | | | | | | | | |
1% REDUCTION in ERC
|
| |
1% Increase in ERC
|
| ||||||||||||||||||||||||
|
ERC
|
| |
Total
Portfolio Revenue |
| |
ERC
|
| |
Total
Portfolio Revenue |
| |
Impact on
Income Before Taxes |
| |
ERC
|
| |
Total
Portfolio Revenue |
| |
Impact on
Income Before Taxes |
| ||||||||||||||||||||||||||
2024 | | | | $ | 2,744.5 | | | | | $ | 395.9 | | | | | $ | 2,717.1 | | | | | $ | 373.6 | | | | | $ | (22.3) | | | | | $ | 2,772.0 | | | | | $ | 418.2 | | | | | $ | 22.3 | | |
2023 | | | | $ | 1,924.1 | | | | | $ | 293.6 | | | | | $ | 1,904.8 | | | | | $ | 278.2 | | | | | $ | (15.4) | | | | | $ | 1,943.3 | | | | | $ | 309.0 | | | | | $ | 15.4 | | |
| | |
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
|
| | | | 43 | | | | President of U.S. Business Lines | |
Penelope Person
|
| | | | 57 | | | | Chief Commercial Officer | |
Thomas Harding
|
| | | | 43 | | | | Director | |
John Oros
|
| | | | 78 | | | | Director | |
Thomas Lydon, Jr.
|
| | | | 32 | | | | Director | |
Christopher Giles
|
| | | | 54 | | | | Director | |
Ronald Vaske
|
| | | | 58 | | | | 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 | | |
| | |
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 (#) |
|
David Burton(1)
|
| | | ||||
Mark Zellman(2)
|
| | | ||||
Penelope Person(3) | | | | ||||
All current executives as a group
|
| | | ||||
All employees as a group
|
| | |
Name
|
| |
Number of
Options |
| |
WEIGHTED
AVERAGE EXERCISE PRICE |
| ||||||
David Burton
|
| | | | — | | | | | $ | — | | |
Mark Zellman
|
| | | | — | | | | | $ | — | | |
Penelope Person
|
| | | | — | | | | | $ | — | | |
All current executives as a group
|
| | | | | | | | | $ | | | |
All employees as a group
|
| | | | | | | | | $ | | | |
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 | | | | | | —(3) | | | | | | 7,500 | | |
Name
|
| |
Class B Units Outstanding
at Fiscal Year End |
| |||
Christopher Giles
|
| | | | 200,008 | | |
Ronald Vaske
|
| | | | 100,004 | | |
Beth Leonard
|
| | | | 200,000 | | |
| | |
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 (#) |
|
Christopher Giles(1)
|
| | | ||||
Ronald Vaske(2)
|
| | | ||||
Beth Leonard(3)
|
| | |
| | |
Shares Beneficially
Owned Prior to this Offering |
| |
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
|
| |||||||||||||||||||||
| | |
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)
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
| | |
Shares Beneficially
Owned Prior to this Offering |
| |
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 |
| |||||||||||||||||||||
| | |
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
|
| |
%
|
| |||||||||||||||
Other Selling Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Named Executive Officers
and Directors: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David Burton
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Mark Zellmann
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Penelope Person
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Thomas Harding
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
John Oros
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Thomas Lydon, Jr
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Christopher Giles
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Ronald Vaske
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
Beth Leonard
|
| | | | | | | % | | | | | | | | | | | | | | | % | | | | | | | | | % | | |
All directors and executive officers
as a group ( 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.
|
| | | |
Citizens JMP Securities, LLC
|
| | | |
Raymond James & Associates, Inc.
|
| | | |
Truist Securities, Inc.
|
| | | |
Capital One Securities, Inc.
|
| | | |
DNB Markets, Inc.
|
| | | |
Regions Securities LLC
|
| | | |
Synovus Securities, Inc.
|
| | | |
FHN Financial Securities Corp
|
| | | |
ING Financial Markets LLC
|
| | | |
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 us
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Proceeds to us, before expenses
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Underwriting discounts and commissions paid by the selling
stockholders |
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Proceeds to the selling stockholders, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
| | |
PAGE
|
| |||
Jefferson Capital, Inc. | | | | | | | |
Unaudited Condensed Financial Statements
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
Audited Financial Statements
|
| | | | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
| | | | F-11 | | | |
| | | | F-12 | | | |
| | | | F-13 | | | |
Jefferson Capital Holdings, LLC and Subsidiaries
|
| | |||||
Unaudited Condensed Consolidated Financial Statements
|
| | | | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
Audited Consolidated Financial Statements
|
| | | | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
| | | | F-46 | | |
| | |
As of
|
| |||||||||
| | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
Assets | | | | | | | | | | | | | |
Deferred tax asset
|
| | | | 4,956 | | | | | | 2,556 | | |
Total Assets
|
| | | $ | 4,956 | | | | | $ | 2,556 | | |
Liabilities | | | | | | | | | | | | | |
Payable to affiliates
|
| | | | 20,650 | | | | | | 10,650 | | |
Total Liabilities
|
| | | | 20,650 | | | | | | 10,650 | | |
Stockholder’s Equity | | | | | | | | | | | | | |
Common stock, $0.01 par value per share, 100 shares authorized, 100 shares issued and outstanding
|
| | | | 1 | | | | | | 1 | | |
Due from stockholder
|
| | | | (1) | | | | | | (1) | | |
Retained Earnings
|
| | | | (15,694) | | | | | | (8,094) | | |
Total stockholder’s equity
|
| | | | (15,694) | | | | | | (8,094) | | |
Total Liabilities and Stockholder’s Equity
|
| | | $ | 4,956 | | | | | $ | 2,556 | | |
|
| | |
Three Months Ended
March 31, 2025 |
| |||
Operating Expenses | | | | | | | |
Professional fees
|
| | | | 10,000 | | |
Other selling, general and administrative
|
| | | | — | | |
Total Operating Expenses
|
| | | $ | 10,000 | | |
Net Operating Income / (Loss)
|
| | | $ | (10,000) | | |
Income Before Income Taxes
|
| | | | (10,000) | | |
Benefit / (Provision) for income taxes
|
| | | | 2,400 | | |
Net Income / (Loss)
|
| | | $ | (7,600) | | |
Comprehensive Income / (Loss)
|
| | | $ | (7,600) | | |
|
| | |
Contributions
by stockholder |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Retained
Earnings |
| |
Total
Equity |
| ||||||||||||
Balance, December 31, 2024
|
| | | $ | — | | | | | $ | — | | | | | $ | (8,094) | | | | | $ | (8,094) | | |
Contribution from stockholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income / (loss)
|
| | | | — | | | | | | — | | | | | | (7,600) | | | | | | (7,600) | | |
Due from stockholder
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance, March 31, 2025
|
| | | $ | — | | | | | $ | — | | | | | $ | (15,694) | | | | | $ | (15,694) | | |
|
| | |
Three Months Ended
March 31, 2025 |
| |||
Cash flows from operating activities | | | | | | | |
Net income / (Loss)
|
| | |
$
|
(7,600)
|
| |
Adjustments to reconcile net loss to net cash and cash equivalents provided by operating activities:
|
| | | | | | |
Change in deferred tax asset
|
| | |
|
(2,400)
|
| |
Changes in assets and liabilities, net of acquisition:
|
| | | | | | |
Accounts payable and accrued expenses
|
| | |
|
10,000
|
| |
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
|
| | | $ | — | | |
|
| | |
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 March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
26,989
|
| | | | $ | 35,506 | | |
Restricted cash and cash equivalents
|
| | |
|
3,418
|
| | | | | 2,737 | | |
Investments in receivables, net
|
| | |
|
1,561,595
|
| | | | | 1,497,748 | | |
Credit card receivables (net of allowance for credit losses of $1,701 and
$1,907) |
| | |
|
16,008
|
| | | | | 17,176 | | |
Prepaid expenses and other assets
|
| | |
|
41,007
|
| | | | | 33,196 | | |
Other intangible assets, net
|
| | |
|
8,950
|
| | | | | 10,237 | | |
Goodwill
|
| | |
|
57,692
|
| | | | | 57,683 | | |
Total Assets
|
| | | $ | 1,715,659 | | | | | $ | 1,654,283 | | |
Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | |
$
|
69,028
|
| | | | $ | 77,028 | | |
Notes payable, net
|
| | |
|
1,211,991
|
| | | | | 1,194,726 | | |
Total Liabilities
|
| | | $ | 1,281,019 | | | | | $ | 1,271,754 | | |
Commitments and contingencies (note 8) | | | | | | | | | | | | | |
Member’s Equity | | | | | | | | | | | | | |
Contribution by member
|
| | |
$
|
—
|
| | | | $ | — | | |
Retained earnings
|
| | |
|
446,349
|
| | | | | 398,122 | | |
Accumulated other comprehensive income
|
| | |
|
(11,709)
|
| | | | | (15,593) | | |
Total Equity
|
| | |
|
434,640
|
| | | | | 382,529 | | |
Total Liabilities and Member’s Equity
|
| | |
$
|
1,715,659
|
| | | | $ | 1,654,283 | | |
|
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Revenues | | | | | | | | | | | | | |
Total portfolio income
|
| | |
$
|
138,693
|
| | | | $ | 91,406 | | |
Changes in recoveries
|
| | |
|
3,621
|
| | | | | (84) | | |
Total portfolio revenue
|
| | |
|
142,314
|
| | | | | 91,322 | | |
Credit card revenue
|
| | |
|
1,898
|
| | | | | 2,222 | | |
Servicing revenue
|
| | |
|
10,731
|
| | | | | 6,412 | | |
Total Revenues
|
| | |
|
154,943
|
| | | | | 99,956 | | |
Provision for credit losses
|
| | |
|
542
|
| | | | | 787 | | |
Operating Expenses | | | | | | | | | | | | | |
Salaries and benefits
|
| | |
|
14,022
|
| | | | | 11,107 | | |
Servicing expenses
|
| | |
|
42,791
|
| | | | | 31,817 | | |
Depreciation and amortization
|
| | |
|
1,608
|
| | | | | 571 | | |
Professional fees
|
| | |
|
2,165
|
| | | | | 1,912 | | |
Other selling, general and administrative
|
| | |
|
4,549
|
| | | | | 1,834 | | |
Total Operating Expenses
|
| | |
|
65,135
|
| | | | | 47,241 | | |
Net Operating Income
|
| | |
|
89,266
|
| | | | | 51,928 | | |
Other Income (Expense) | | | | | | | | | | | | | |
Interest Expense
|
| | |
|
(24,819)
|
| | | | | (17,232) | | |
Foreign exchange and other income (expense)
|
| | |
|
2,459
|
| | | | | 141 | | |
Total Other Income (Expense)
|
| | |
|
(22,360)
|
| | | | | (17,091) | | |
Income Before Income Taxes
|
| | |
|
66,906
|
| | | | | 34,837 | | |
Provision for Income Taxes
|
| | |
|
(2,679)
|
| | | | | (1,939) | | |
Net Income
|
| | |
$
|
64,227
|
| | | | $ | 32,898 | | |
Foreign currency translation
|
| | |
|
3,884
|
| | | | | (2,763) | | |
Comprehensive Income
|
| | |
$
|
68,111
|
| | | | $ | 30,135 | | |
|
| | |
Contributions
By Member |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Retained
Earnings |
| |
Total
Equity |
| ||||||||||||
Balance, December 31, 2023
|
| | | $ | 28,797 | | | | | $ | (1,642) | | | | | $ | 276,434 | | | | | $ | 303,589 | | |
Distributions to member
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | — | | | | | | — | | | | | | 32,898 | | | | | | 32,898 | | |
Foreign currency translation
|
| | | | — | | | | | | (2,763) | | | | | | — | | | | | | (2,763) | | |
Balance, March 31, 2024
|
| | | $ | 28,797 | | | | | $ | (4,405) | | | | | $ | 309,332 | | | | | $ | 333,724 | | |
Balance, December 31, 2024
|
| | | $ | — | | | | | $ | (15,593) | | | | | $ | 398,122 | | | | | $ | 382,529 | | |
Distributions to member
|
| | | | — | | | | | | — | | | | | | (16,000) | | | | | | (16,000) | | |
Net income
|
| | | | — | | | | | | — | | | | | | 64,227 | | | | | | 64,227 | | |
Foreign currency translation
|
| | | | — | | | | | | 3,884 | | | | | | — | | | | | | 3,884 | | |
Balance, March 31, 2025
|
| | | $ | — | | | | | $ | (11,709) | | | | | $ | 446,349 | | | | | $ | 434,640 | | |
|
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | |
$
|
64,227
|
| | | | $ | 32,898 | | |
Adjustments to reconcile net income to net cash and cash equivalents provided
by operating activities: |
| | | | | | | | | | | | |
Depreciation and amortization of property and equipment
|
| | |
|
317
|
| | | | | 345 | | |
Amortization
|
| | |
|
2,411
|
| | | | | 1,187 | | |
Provision for credit losses
|
| | |
|
542
|
| | | | | 787 | | |
Changes in assets and liabilities, net of acquisition:
|
| | | | | | | | | | | | |
Prepaid expenses and other assets
|
| | |
|
(7,691)
|
| | | | | (2,557) | | |
Accounts payable and accrued expenses
|
| | |
|
(8,126)
|
| | | | | 2,735 | | |
Net cash provided by operating activities
|
| | |
|
51,680
|
| | | | | 35,395 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of receivables
|
| | |
|
(175,222)
|
| | | | | (101,420) | | |
Purchases of credit card receivables
|
| | |
|
(6,123)
|
| | | | | (7,319) | | |
Collections applied to investments in receivables, net
|
| | |
|
118,502
|
| | | | | 35,869 | | |
Collections applied to credit card receivables
|
| | |
|
6,752
|
| | | | | 7,550 | | |
Purchases of property and equipment
|
| | |
|
(143)
|
| | | | | (155) | | |
Net cash used in investing activities
|
| | |
|
(56,234)
|
| | | | | (65,475) | | |
Cash flow from financing activities | | | | | | | | | | | | | |
Proceeds from lines of credit
|
| | |
|
174,790
|
| | | | | 464,707 | | |
Payments on lines of credit
|
| | |
|
(159,251)
|
| | | | | (433,086) | | |
Debt issuance costs
|
| | |
|
(2)
|
| | | | | (6,440) | | |
Distributions to member
|
| | |
|
(16,000)
|
| | | | | — | | |
Net cash provided by financing activities
|
| | |
|
(463)
|
| | | | | 25,181 | | |
Exchange rate effects on cash balances held in foreign currencies
|
| | |
|
(2,819)
|
| | | | | (1,677) | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | |
|
(7,836)
|
| | | | | (6,576) | | |
Cash and cash equivalents and restricted cash, beginning of period
|
| | |
|
38,243
|
| | | | | 20,604 | | |
Cash and cash equivalents and restricted cash, end of period
|
| | |
$
|
30,407
|
| | | | $ | 14,028 | | |
Supplemental Cash Flow Disclosures | | | | | | | | | | | | | |
Interest paid
|
| | |
$
|
37,822
|
| | | | $ | 15,458 | | |
Income taxes paid
|
| | |
|
2,699
|
| | | | | 1,939 | | |
New leases assumed
|
| | |
|
127
|
| | | | | — | | |
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
|
| | |
$
|
26,989
|
| | | | $ | 10,790 | | |
Restricted cash
|
| | |
|
3,418
|
| | | | | 3,238 | | |
Total cash and cash equivalents and restricted cash as shown in the consolidated statements of cash flows
|
| | |
$
|
30,407
|
| | | | $ | 14,028 | | |
|
| 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 | | |
|
| | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments in receivables, net
|
| | | $ | 1,561,595 | | | | | $ | 1,747,361 | | | | | $ | 1,497,748 | | | | | $ | 1,646,535 | | |
Credit card receivable, net
|
| | | | 16,008 | | | | | | 16,008 | | | | | | 17,176 | | | | | | 17,176 | | |
Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit Agreements
|
| | | $ | 524,292 | | | | | $ | 529,512 | | | | | $ | 508,146 | | | | | $ | 513,799 | | |
Senior unsecured bond due 2026
|
| | | | 298,171 | | | | | | 298,794 | | | | | | 297,828 | | | | | | 299,478 | | |
Senior unsecured bond due 2029
|
| | | | 394,748 | | | | | | 426,420 | | | | | | 394,405 | | | | | | 424,792 | | |
| | |
For the Three Months Year Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Balance, beginning of period
|
| | | $ | 1,497,748 | | | | | $ | 984,496 | | |
Purchases(1)
|
| | | | 175,222 | | | | | | 101,420 | | |
Cash collections
|
| | | | (260,891) | | | | | | (127,191) | | |
Total portfolio income
|
| | | | 138,693 | | | | | | 91,406 | | |
Changes in expected current period recoveries
|
| | | | 6,398 | | | | | | 3,096 | | |
Changes in expected future period recoveries
|
| | | | (2,777) | | | | | | (3,179) | | |
Foreign currency adjustments
|
| | | | 7,202 | | | | | | (2,874) | | |
Balance, end of period
|
| | | $ | 1,561,595 | | | | | $ | 1,047,174 | | |
|
| | |
For the Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Purchase price
|
| | | $ | 175,222 | | | | | $ | 101,420 | | |
Allowance for credit losses
|
| | | | 2,434,302 | | | | | | 1,323,209 | | |
Amortized cost
|
| | | | 2,609,524 | | | | | | 1,424,629 | | |
Noncredit discount
|
| | | | 147,851 | | | | | | 94,799 | | |
Face value
|
| | | | 2,757,375 | | | | | | 1,519,428 | | |
Write-off of amortized cost
|
| | | | (2,609,524) | | | | | | (1,424,629) | | |
Write-off of noncredit discount
|
| | | | (147,851) | | | | | | (94,799) | | |
Negative allowance
|
| | | | 175,222 | | | | | | 101,420 | | |
Negative allowance for expected recoveries
|
| | | $ | 175,222 | | | | | $ | 101,420 | | |
|
| | |
As of
|
| |||||||||
Delinquency by Vintage
|
| |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||
United States | | | | | | | | | | | | | |
Current
|
| | | $ | 257,727 | | | | | $ | 352,403 | | |
30 – 59
|
| | | | 21,772 | | | | | | 33,683 | | |
60 – 89
|
| | | | 17,708 | | | | | | 29,685 | | |
>90
|
| | | | 149,883 | | | | | | 121,337 | | |
Amortized Cost > 90 DPD and Accruing
|
| | | | — | | | | | | — | | |
Total | | | | $ | 447,090 | | | | | $ | 537,108 | | |
|
| | |
As of March 31, 2025
|
| |
As of December 31, 2024
|
| ||||||||||||||||||
| | |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| ||||||||||||
United States
|
| | | | 149,883 | | | | | | — | | | | | | 121,337 | | | | | | — | | |
Total | | | | $ | 149,883 | | | | | $ | — | | | | | $ | 121,337 | | | | | $ | — | | |
|
| | |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
United States
|
| | | $ | 7,157 | | | | | $ | 7,470 | | |
Canada
|
| | | | 10,552 | | | | | | 11,613 | | |
Total | | | | $ | 17,709 | | | | | $ | 19,083 | | |
|
| | |
30 – 59
|
| |
60 – 89
|
| |
>90
|
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| |
Amortized Cost
> 90 DPD and Accruing(1) |
| |||||||||||||||||||||
United States
|
| | | $ | 164 | | | | | $ | 165 | | | | | $ | 418 | | | | | $ | 747 | | | | | $ | 6,410 | | | | | $ | 7,157 | | | | | $ | — | | |
Canada
|
| | | | 221 | | | | | | 171 | | | | | | 347 | | | | | | 739 | | | | | | 9,813 | | | | | | 10,552 | | | | | | — | | |
Total | | | | $ | 385 | | | | | $ | 336 | | | | | $ | 765 | | | | | $ | 1,486 | | | | | $ | 16,223 | | | | | $ | 17,709 | | | | | $ | — | | |
|
($ 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, 2023
|
| | | $ | 1,109 | | | | | $ | 1,104 | | | | | $ | 2,213 | | |
Charge-offs
|
| | | | (528) | | | | | | (379) | | | | | | (907) | | |
Provision
|
| | | | 474 | | | | | | 313 | | | | | | 787 | | |
Balance as of March 31, 2024
|
| | | $ | 1,055 | | | | | $ | 1,038 | | | | | $ | 2,093 | | |
Balance as of December 31, 2024
|
| | | $ | 957 | | | | | $ | 950 | | | | | $ | 1,907 | | |
Charge-offs
|
| | | | (532) | | | | | | (395) | | | | | | (927) | | |
Recoveries
|
| | | | 81 | | | | | | 98 | | | | | | 179 | | |
Provision
|
| | | | 332 | | | | | | 210 | | | | | | 542 | | |
Balance as of March 31, 2025
|
| | | $ | 838 | | | | | $ | 863 | | | | | $ | 1,701 | | |
|
| | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| |
Nonaccrual
|
| |
Nonaccrual
with No Allowance |
| ||||||||||||
United States
|
| | | $ | 418 | | | | | $ | — | | | | | $ | 551 | | | | | $ | — | | |
Canada
|
| | | | 347 | | | | | | — | | | | | | 339 | | | | | | — | | |
Total | | | | $ | 765 | | | | | $ | — | | | | | $ | 890 | | | | | $ | — | | |
|
| | |
As of March 31, 2025
|
| |||||||||||||||||||||||||||||||||
Delinquency
|
| |
2021 & Prior
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
Total
|
| ||||||||||||||||||
United States | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 5,608 | | | | | $ | 210 | | | | | $ | 147 | | | | | $ | 244 | | | | | $ | 201 | | | | | $ | 6,410 | | |
30 – 59
|
| | | | 123 | | | | | | 13 | | | | | | 8 | | | | | | 18 | | | | | | 2 | | | | | | 164 | | |
60 – 89
|
| | | | 130 | | | | | | 7 | | | | | | 11 | | | | | | 17 | | | | | | — | | | | | | 165 | | |
>90
|
| | | | 315 | | | | | | 26 | | | | | | 32 | | | | | | 45 | | | | | | — | | | | | | 418 | | |
Total | | | | $ | 6,176 | | | | | $ | 256 | | | | | $ | 198 | | | | | $ | 324 | | | | | $ | 203 | | | | | $ | 7,157 | | |
Canada | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 7,432 | | | | | $ | 663 | | | | | $ | 1,275 | | | | | $ | 443 | | | | | $ | — | | | | | $ | 9,813 | | |
30 – 59
|
| | | | 164 | | | | | | 13 | | | | | | 26 | | | | | | 18 | | | | | | — | | | | | | 221 | | |
60 – 89
|
| | | | 129 | | | | | | 18 | | | | | | 16 | | | | | | 8 | | | | | | — | | | | | | 171 | | |
>90
|
| | | | 251 | | | | | | 16 | | | | | | 51 | | | | | | 29 | | | | | | — | | | | | | 347 | | |
Total | | | | $ | 7,976 | | | | | $ | 710 | | | | | $ | 1,368 | | | | | $ | 498 | | | | | $ | — | | | | | $ | 10,552 | | |
Combined | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 13,040 | | | | | $ | 873 | | | | | $ | 1,422 | | | | | $ | 687 | | | | | $ | 201 | | | | | $ | 16,223 | | |
30 – 59
|
| | | | 287 | | | | | | 26 | | | | | | 34 | | | | | | 36 | | | | | | 2 | | | | | | 385 | | |
60 – 89
|
| | | | 259 | | | | | | 25 | | | | | | 27 | | | | | | 25 | | | | | | — | | | | | | 336 | | |
>90
|
| | | | 566 | | | | | | 42 | | | | | | 83 | | | | | | 74 | | | | | | — | | | | | | 765 | | |
Total | | | | $ | 14,152 | | | | | $ | 966 | | | | | $ | 1,566 | | | | | $ | 822 | | | | | $ | 203 | | | | | $ | 17,709 | | |
|
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
Delinquency
|
| |
2020 & Prior
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
Total
|
| ||||||||||||||||||
United States | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 5,173 | | | | | $ | 706 | | | | | $ | 227 | | | | | $ | 175 | | | | | $ | 266 | | | | | $ | 6,547 | | |
30 – 59
|
| | | | 127 | | | | | | 28 | | | | | | 15 | | | | | | 11 | | | | | | 16 | | | | | | 197 | | |
60 – 89
|
| | | | 104 | | | | | | 22 | | | | | | 15 | | | | | | 17 | | | | | | 18 | | | | | | 176 | | |
>90
|
| | | | 325 | | | | | | 111 | | | | | | 34 | | | | | | 40 | | | | | | 40 | | | | | | 550 | | |
Total | | | | $ | 5,729 | | | | | $ | 867 | | | | | $ | 291 | | | | | $ | 243 | | | | | $ | 340 | | | | | $ | 7,470 | | |
Canada | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 7,331 | | | | | $ | 871 | | | | | $ | 755 | | | | | $ | 1,384 | | | | | $ | 495 | | | | | $ | 10,836 | | |
30 – 59
|
| | | | 199 | | | | | | 10 | | | | | | 19 | | | | | | 41 | | | | | | 13 | | | | | | 282 | | |
60 – 89
|
| | | | 100 | | | | | | 10 | | | | | | 8 | | | | | | 26 | | | | | | 13 | | | | | | 157 | | |
>90
|
| | | | 229 | | | | | | 13 | | | | | | 12 | | | | | | 55 | | | | | | 29 | | | | | | 338 | | |
Total | | | | $ | 7,859 | | | | | $ | 904 | | | | | $ | 794 | | | | | $ | 1,506 | | | | | $ | 550 | | | | | $ | 11,613 | | |
Combined | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 12,504 | | | | | $ | 1,577 | | | | | $ | 982 | | | | | $ | 1,559 | | | | | $ | 761 | | | | | $ | 17,383 | | |
30 – 59
|
| | | | 326 | | | | | | 38 | | | | | | 34 | | | | | | 52 | | | | | | 29 | | | | | | 479 | | |
60 – 89
|
| | | | 204 | | | | | | 32 | | | | | | 23 | | | | | | 43 | | | | | | 31 | | | | | | 333 | | |
>90
|
| | | | 554 | | | | | | 124 | | | | | | 46 | | | | | | 95 | | | | | | 69 | | | | | | 888 | | |
Total | | | | $ | 13,588 | | | | | $ | 1,771 | | | | | $ | 1,085 | | | | | $ | 1,749 | | | | | $ | 890 | | | | | $ | 19,083 | | |
|
| | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2023
|
| | | $ | 31,633 | | | | | $ | 18,120 | | | | | $ | 7,417 | | | | | $ | — | | | | | $ | 57,170 | | |
Acquisitions
|
| | | | | | | | | | 1,073 | | | | | | | | | | | | | | | | | | 1,073 | | |
Impact of FX Translation
|
| | | | — | | | | | | — | | | | | | (158) | | | | | | — | | | | | | (158) | | |
March 31, 2024
|
| | | $ | 31,633 | | | | | $ | 19,193 | | | | | $ | 7,259 | | | | | $ | — | | | | | $ | 58,085 | | |
December 31, 2024
|
| | | $ | 31,633 | | | | | $ | 19,209 | | | | | $ | 6,841 | | | | | $ | — | | | | | $ | 57,683 | | |
Impact of FX Translation
|
| | | | — | | | | | | — | | | | | | 9 | | | | | | — | | | | | | 9 | | |
March 31, 2025
|
| | | $ | 31,633 | | | | | $ | 19,209 | | | | | $ | 6,850 | | | | | $ | — | | | | | $ | 57,692 | | |
Intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2023
|
| | | $ | 2,653 | | | | | $ | — | | | | | $ | 3,866 | | | | | $ | — | | | | | $ | 6,519 | | |
Less: Amortization
|
| | | | (73) | | | | | | — | | | | | | (154) | | | | | | — | | | | | | (227) | | |
Impact of FX Translation
|
| | | | — | | | | | | — | | | | | | (81) | | | | | | — | | | | | | (81) | | |
March 31, 2024
|
| | | $ | 2,580 | | | | | $ | — | | | | | $ | 3,631 | | | | | $ | — | | | | | $ | 6,211 | | |
December 31, 2024
|
| | | $ | 7,248 | | | | | $ | — | | | | | $ | 2,989 | | | | | $ | — | | | | | $ | 10,237 | | |
Less: Amortization
|
| | | | (1,145) | | | | | | — | | | | | | (145) | | | | | | — | | | | | | (1,290) | | |
Impact of FX Translation
|
| | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
March 31, 2025
|
| | | $ | 6,103 | | | | | $ | — | | | | | $ | 2,847 | | | | | $ | — | | | | | $ | 8,950 | | |
|
| | |
Amount
|
| |||
2025
|
| | | $ | 2,523 | | |
2026
|
| | | | 2,224 | | |
2027
|
| | | | 1,442 | | |
2028
|
| | | | 865 | | |
2029
|
| | | | 865 | | |
Thereafter
|
| | | | 1,031 | | |
Total future minimum amortization expense
|
| | | $ | 8,950 | | |
|
| | |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||||||||||||||
| | |
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% | | |
Credit agreements
|
| | | | 524,292 | | | | | | 7.42% | | | | | | 508,146 | | | | | | 7.51% | | |
Total
|
| | | $ | 1,224,292 | | | | | | 7.75% | | | | | $ | 1,208,146 | | | | | | 7.79% | | |
Unamortized debt issuance costs
|
| | | | (12,301) | | | | | | | | | | | | (13,420) | | | | | | | | |
Notes Payable, net
|
| | | $ | 1,211,991 | | | | | | | | | | | $ | 1,194,726 | | | | | | | | |
|
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 Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Interest expense
|
| | | $ | 23,699 | | | | | $ | 16,271 | | |
Amortization of note payable origination costs
|
| | | | 1,120 | | | | | | 961 | | |
Total Interest Expense
|
| | | $ | 24,819 | | | | | $ | 17,232 | | |
|
| | |
For the Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
United States
|
| | | $ | 48,535 | | | | | $ | 24,337 | | |
Foreign
|
| | | | 18,371 | | | | | | 10,500 | | |
Income Before Income Taxes
|
| | | $ | 66,906 | | | | | $ | 34,837 | | |
Provision for Income Taxes
|
| | | | 2,679 | | | | | | 1,939 | | |
Effective Tax Rate
|
| | | | 4.0% | | | | | | 5.6% | | |
| | |
For the Three Months Ended March 31,
2025 |
| |||||||||||||||||||||||||||
| | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
Total portfolio income
|
| | | $ | 111,747 | | | | | $ | 4,485 | | | | | $ | 16,110 | | | | | $ | 9,972 | | | | | $ | 142,314 | | |
Credit card revenue
|
| | | | 664 | | | | | | — | | | | | | 1,234 | | | | | | — | | | | | | 1,898 | | |
Servicing revenue
|
| | | | 4,538 | | | | | | 5,866 | | | | | | 327 | | | | | | — | | | | | | 10,731 | | |
Total Revenue
|
| | | $ | 116,949 | | | | | $ | 10,351 | | | | | $ | 17,671 | | | | | $ | 9,972 | | | | | $ | 154,943 | | |
Provision for credit losses
|
| | | $ | 332 | | | | | $ | — | | | | | $ | 210 | | | | | $ | — | | | | | | | | |
Salaries and benefits
|
| | | $ | 8,917 | | | | | $ | 3,680 | | | | | $ | 1,312 | | | | | $ | 113 | | | | | | | | |
Servicing expenses
|
| | | | 33,451 | | | | | | 3,977 | | | | | | 2,332 | | | | | | 3,031 | | | | | | | | |
Depreciation and amortization
|
| | | | 1,259 | | | | | | 83 | | | | | | 257 | | | | | | 9 | | | | | | | | |
Professional fees
|
| | | | 1,632 | | | | | | 224 | | | | | | 91 | | | | | | 218 | | | | | | | | |
Other selling, general and administrative
|
| | | | 3,559 | | | | | | 592 | | | | | | 328 | | | | | | 70 | | | | | | | | |
Net Operating Income
|
| | | $ | 67,799 | | | | | $ | 1,795 | | | | | $ | 13,141 | | | | | $ | 6,531 | | | | | $ | 89,266 | | |
Other Income / (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (24,819) | | |
Foreign exchange and other income
(expense) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,459 | | |
Total Other Income / (Expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (22,360) | | |
Income Before Income Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 66,906 | | |
|
| | |
For the Three Months Ended March 31,
2024 |
| |||||||||||||||||||||||||||
| | |
United
States |
| |
United
Kingdom |
| |
Canada
|
| |
Latin
America |
| |
Total
|
| |||||||||||||||
Total portfolio income
|
| | | $ | 65,894 | | | | | $ | 6,802 | | | | | $ | 11,803 | | | | | $ | 6,823 | | | | | $ | 91,322 | | |
Credit card revenue
|
| | | | 785 | | | | | | — | | | | | | 1,437 | | | | | | — | | | | | | 2,222 | | |
Servicing revenue
|
| | | | 860 | | | | | | 5,494 | | | | | | 58 | | | | | | — | | | | | | 6,412 | | |
Total Revenue
|
| | | $ | 67,539 | | | | | $ | 12,296 | | | | | $ | 13,298 | | | | | $ | 6,823 | | | | | $ | 99,956 | | |
Provision for credit losses
|
| | | $ | 474 | | | | | $ | — | | | | | $ | 313 | | | | | $ | — | | | | | | | | |
Salaries and benefits
|
| | | $ | 6,354 | | | | | $ | 3,301 | | | | | $ | 1,355 | | | | | $ | 97 | | | | | | | | |
Servicing expenses
|
| | | | 24,801 | | | | | | 2,811 | | | | | | 2,111 | | | | | | 2,094 | | | | | | | | |
Depreciation and amortization
|
| | | | 167 | | | | | | 78 | | | | | | 320 | | | | | | 6 | | | | | | | | |
Professional fees
|
| | | | 1,325 | | | | | | 254 | | | | | | 113 | | | | | | 220 | | | | | | | | |
Other selling, general and administrative
|
| | | | 842 | | | | | | 588 | | | | | | 312 | | | | | | 92 | | | | | | | | |
Net Operating Income
|
| | | $ | 33,576 | | | | | $ | 5,264 | | | | | $ | 8,774 | | | | | $ | 4,314 | | | | | $ | 51,928 | | |
Other Income / (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (17,232) | | |
Foreign exchange and other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 141 | | |
Total Other Income / (Expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,091) | | |
Income Before Income Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 34,837 | | |
|
| | |
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, 2024
|
| |||||||||||||||||||||||||||||||||
Delinquency
|
| |
2020 & Prior
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
Total
|
| ||||||||||||||||||
United States | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 5,173 | | | | | $ | 706 | | | | | $ | 227 | | | | | $ | 175 | | | | | $ | 266 | | | | | $ | 6,547 | | |
30 – 59
|
| | | | 127 | | | | | | 28 | | | | | | 15 | | | | | | 11 | | | | | | 16 | | | | | | 197 | | |
60 – 89
|
| | | | 104 | | | | | | 22 | | | | | | 15 | | | | | | 17 | | | | | | 18 | | | | | | 176 | | |
>90
|
| | | | 325 | | | | | | 111 | | | | | | 34 | | | | | | 40 | | | | | | 40 | | | | | | 550 | | |
Total | | | | $ | 5,729 | | | | | $ | 867 | | | | | $ | 291 | | | | | $ | 243 | | | | | $ | 340 | | | | | $ | 7,470 | | |
Canada | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 7,331 | | | | | $ | 871 | | | | | $ | 755 | | | | | $ | 1,384 | | | | | $ | 495 | | | | | $ | 10,836 | | |
30 – 59
|
| | | | 199 | | | | | | 10 | | | | | | 19 | | | | | | 41 | | | | | | 13 | | | | | | 282 | | |
60 – 89
|
| | | | 100 | | | | | | 10 | | | | | | 8 | | | | | | 26 | | | | | | 13 | | | | | | 157 | | |
>90
|
| | | | 229 | | | | | | 13 | | | | | | 12 | | | | | | 55 | | | | | | 29 | | | | | | 338 | | |
Total | | | | $ | 7,859 | | | | | $ | 904 | | | | | $ | 794 | | | | | $ | 1,506 | | | | | $ | 550 | | | | | $ | 11,613 | | |
Combined | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 12,504 | | | | | $ | 1,577 | | | | | $ | 982 | | | | | $ | 1,559 | | | | | $ | 761 | | | | | $ | 17,383 | | |
30 – 59
|
| | | | 326 | | | | | | 38 | | | | | | 34 | | | | | | 52 | | | | | | 29 | | | | | | 479 | | |
60 – 89
|
| | | | 204 | | | | | | 32 | | | | | | 23 | | | | | | 43 | | | | | | 31 | | | | | | 333 | | |
>90
|
| | | | 554 | | | | | | 124 | | | | | | 46 | | | | | | 95 | | | | | | 69 | | | | | | 888 | | |
Total | | | | $ | 13,588 | | | | | $ | 1,771 | | | | | $ | 1,085 | | | | | $ | 1,749 | | | | | $ | 890 | | | | | $ | 19,083 | | |
|
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||||||||
Delinquency
|
| |
2019 & Prior
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Total
|
| ||||||||||||||||||
United States | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 5,146 | | | | | $ | 1,093 | | | | | $ | 961 | | | | | $ | 341 | | | | | $ | 277 | | | | | $ | 7,818 | | |
30 – 59
|
| | | | 120 | | | | | | 60 | | | | | | 38 | | | | | | 24 | | | | | | 22 | | | | | | 264 | | |
60 – 89
|
| | | | 85 | | | | | | 49 | | | | | | 36 | | | | | | 18 | | | | | | 20 | | | | | | 208 | | |
>90
|
| | | | 212 | | | | | | 121 | | | | | | 115 | | | | | | 55 | | | | | | 40 | | | | | | 543 | | |
Total | | | | $ | 5,563 | | | | | $ | 1,323 | | | | | $ | 1,150 | | | | | $ | 438 | | | | | $ | 359 | | | | | $ | 8,833 | | |
Canada | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 9,371 | | | | | $ | 348 | | | | | $ | 938 | | | | | $ | 671 | | | | | $ | 1,269 | | | | | $ | 12,597 | | |
30 – 59
|
| | | | 246 | | | | | | 10 | | | | | | 12 | | | | | | 11 | | | | | | 32 | | | | | | 311 | | |
60 – 89
|
| | | | 172 | | | | | | 5 | | | | | | 7 | | | | | | 9 | | | | | | 13 | | | | | | 206 | | |
>90
|
| | | | 219 | | | | | | 6 | | | | | | 21 | | | | | | 16 | | | | | | 38 | | | | | | 300 | | |
Total | | | | $ | 10,008 | | | | | $ | 369 | | | | | $ | 978 | | | | | $ | 707 | | | | | $ | 1,352 | | | | | $ | 13,414 | | |
Combined | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | $ | 14,517 | | | | | $ | 1,441 | | | | | $ | 1,899 | | | | | $ | 1,012 | | | | | $ | 1,546 | | | | | $ | 20,415 | | |
30 – 59
|
| | | | 366 | | | | | | 70 | | | | | | 50 | | | | | | 35 | | | | | | 54 | | | | | | 575 | | |
60 – 89
|
| | | | 257 | | | | | | 54 | | | | | | 43 | | | | | | 27 | | | | | | 33 | | | | | | 414 | | |
>90
|
| | | | 431 | | | | | | 127 | | | | | | 136 | | | | | | 71 | | | | | | 78 | | | | | | 843 | | |
Total | | | | $ | 15,571 | | | | | $ | 1,692 | | | | | $ | 2,128 | | | | | $ | 1,145 | | | | | $ | 1,711 | | | | | $ | 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
|
|
| Citizens Capital Markets | | |
Raymond James
|
| |
Truist Securities
|
|
| Capital One Securities | | |
DNB Carnegie
|
| |
Regions Securities LLC
|
| |
Synovus
|
|
| FHN Financial Securities Corp. | | |
ING
|
|
| | |
Amount
Paid or to Be Paid |
| |||
SEC registration fee
|
| | | $ | 15,310 | | |
FINRA filing fee
|
| | | | 14,850 | | |
Exchange listing 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
|
| | | $ | * | | |
|
|
Exhibit
No. |
| | | |
| 1.1* | | | Form of Underwriting Agreement. | |
| 3.1* | | | Form of Amended and Restated Certificate of Incorporation of Jefferson Capital, Inc., to be in effect upon completion of this offering. | |
| 3.2* | | | Form of Amended and Restated Bylaws of Jefferson Capital, Inc., to be in effect upon completion of this offering. | |
| 4.1* | | | Specimen Stock Certificate evidencing the shares of common stock. | |
| 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. | |
| 4.3 | | | | |
| 4.4 | | | | |
| 4.5 | | | | |
| 4.6 | | | | |
| 4.7 | | | | |
| 4.8* | | | Form of Registration Rights Agreement, to be in effect upon completion of this offering. | |
| 4.9* | | | Form of Stockholders Agreement, to be in effect upon completion of this offering. | |
| 5.1* | | | Opinion of Latham & Watkins LLP. | |
| 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. | |
| 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. | |
| 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. | |
| 10.4†* | | | JCAP Topco LLC 2018 Underlying Units Plan. | |
| 10.5†* | | | Management Invest LLC 2018 Management Incentive Plan. | |
| 10.6† | | | | |
| 10.7†* | | | 2025 Incentive Award Plan. | |
| 10.8†* | | |
Form of Restricted Stock Unit Grant Notice and Agreement under the 2025 Incentive Award Plan.
|
|
| 10.9†* | | | Form of Stock Option Grant Notice and Agreement under the 2025 Incentive Award Plan. | |
| 10.10†* | | | Form of Jefferson Capital, Inc. Restricted Stock Agreement. | |
| 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. | |
| 10.12* | | | Form of Indemnification Agreement. | |
| 21.1* | | | List of Subsidiaries. | |
| 23.1* | | | Consent of Latham & Watkins LLP (included in Exhibit 5.1). | |
| 23.2 | | | |
|
Exhibit
No. |
| | | |
| 23.3 | | | | |
| 24.1 | | | | |
| 107 | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ David Burton
David Burton
|
| |
President and Chief Executive Officer
(Principal Executive Officer) |
| |
May 21, 2025
|
|
|
/s/ Christo Realov
Christo Realov
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
May 21, 2025
|
|
|
/s/ Thomas Harding
Thomas Harding
|
| | Director | | |
May 21, 2025
|
|
|
/s/ John Oros
John Oros
|
| | Director | | |
May 21, 2025
|
|
|
/s/ Thomas Lydon, Jr.
Thomas Lydon, Jr.
|
| | Director | | |
May 21, 2025
|
|
|
/s/ Christopher Giles
Christopher Giles
|
| | Director | | |
May 21, 2025
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Ronald Vaske
Ronald Vaske
|
| | Director | | |
May 21, 2025
|
|
|
/s/ Beth Leonard
Beth Leonard
|
| | Director | | |
May 21, 2025
|
|