2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.8B | $4.6B | $4.2B | $4B | $4.3B |
Cost of Revenue | $1.1B | $2.3B | $2.2B | $2.7B | $2.2B |
Gross Profit | $1.7B | $2.2B | $2.1B | $1.3B | $2.1B |
Gross Profit % | 59% | 49% | 49% | 32% | 48% |
R&D Expenses | $0 | $0 | $0 | $9.2M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $208M | $135M | $12M | -$5.2M | $123M |
Dep. & Amort. | $690M | $1.4B | $1.4B | $1.3B | $1.4B |
Def. Tax | -$6.6M | $48M | -$41M | -$18M | -$27M |
Stock Comp. | $12M | $148M | $159M | $162M | $36M |
Chg. in WC | -$702M | -$1.4B | -$1.1B | -$1.3B | -$1.5B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $159M | $108M | $144M | $94M | $61M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $159M | $108M | $144M | $94M | $61M |
Receivables | $90M | $126M | $112M | $111M | $156M |
Inventory | $5.4M | $6.4M | $7M | $1.2B | $0 |
Upbound Group reported strong financial performance for Q4 2024, with revenue of nearly $1.1 billion (up 6% YoY) and adjusted EBITDA of $123 million (up 14% YoY). Full-year 2024 revenue grew 8.2% to over $4.3 billion, with adjusted EBITDA of $473 million (up 3.8% YoY).
Assima achieved significant growth in 2024, with GMV up 15.3% in Q4 and revenue growing 14.4% YoY. The segment onboarded nearly 1 million new customers and expanded its merchant network by 10%. Assima's adjusted EBITDA margins are expected to improve in 2025, supported by lower loss rates and operating leverage.
Rent-A-Center faced challenges due to tightening underwriting and economic pressures but maintained stable performance with mid-teen EBITDA margins. Revenue is expected to decline slightly in 2025 due to store consolidations, but the focus remains on digital transformation and operational efficiency.
The Bridget acquisition, completed in January 2025, is expected to contribute $200-$230 million in revenue and $25-$30 million in adjusted EBITDA for the year. The integration will focus on cross-marketing opportunities and leveraging Bridget's cash flow underwriting capabilities.
For fiscal 2025, Upbound Group projects consolidated revenue of $4.5-$4.75 billion, adjusted EBITDA of $500-$540 million, and free cash flow of $150-$200 million. The company anticipates continued growth at Assima, stable performance at Rent-A-Center, and contributions from Bridget to drive overall results.