Biggest changeAdjusted net income is defined as net income plus: • Amortization of intangible assets and route and customer acquisition costs • Stock-based compensation expense • Loss from unconsolidated affiliates • Loss on change in fair value of contingent earnout shares • Gain on expiration of warrants • Other expenses, net which consists of (i) non-cash expenses including the remeasurement of contingent consideration liabilities, (ii) non-recurring lobbying and legal expenses related to distributed gaming expansion in current or prospective markets, and (iii) other non-recurring expenses • Tax effect of adjustments 39 Table of Contents Adjusted EBITDA is defined as net income plus: • Amortization of intangible assets and route and customer acquisition costs • Stock-based compensation expense • Loss from unconsolidated affiliates • Loss on change in fair value of contingent earnout shares • Gain on expiration of warrants • Other expenses, net • Tax effect of adjustments • Depreciation and amortization of property and equipment • Interest expense, net • Emerging markets which reflects the results, on an Adjusted EBITDA basis, for non-core jurisdictions where our operations are developing ◦ Markets are no longer considered emerging when we have installed or acquired at least 500 gaming terminals in the jurisdiction, or when 24 months have elapsed from the date we first install or acquire gaming terminals in the jurisdiction, whichever occurs first ◦ We currently view Pennsylvania as an emerging market ◦ Prior to January 2024, Iowa was considered an emerging market ◦ Prior to April 2023, Nebraska was considered an emerging market • Income tax expense Adjusted net income and Adjusted EBITDA (in thousands, except %s) Year Ended December 31, Increase / (Decrease) 2024 2023 Change Change % Net income $ 35,291 $ 45,603 $ (10,312) (22.6) % Adjustments: Amortization of intangible assets and route and customer acquisition costs 22,577 21,211 1,366 6.4 % Stock-based compensation 12,204 9,416 2,788 29.6 % Loss from unconsolidated affiliates — — — — % Loss on change in fair value of contingent earnout shares 1,276 8,539 (7,263) (85.1) % Gain on expiration of warrants (13) — (13) 100.0 % Other expenses, net 19,339 6,453 12,886 199.7 % Tax effect of adjustments (13,585) (8,702) (4,883) (56.1) % Adjusted net income 77,089 82,520 (5,431) (6.6) % Depreciation and amortization of property and equipment 43,978 37,906 6,072 16.0 % Interest expense, net 35,892 33,144 2,748 8.3 % Emerging markets 165 (948) 1,113 117.4 % Income tax expense 32,023 28,823 3,200 11.1 % Adjusted EBITDA $ 189,147 $ 181,445 $ 7,702 4.2 % Adjusted EBITDA for the year ended December 31, 2024 was $189.1 million , an increase of $7.7 million, or 4.2%, compare d to the prior year.
Biggest changeAdjusted EBITDA is defined as net income plus: • Amortization of intangible assets and route and customer acquisition costs • Stock-based compensation expense • Loss from unconsolidated affiliates • Loss on change in fair value of contingent earnout shares • Gain on expiration of warrants • Other expenses, net which consists of i) non-cash expenses including the remeasurement of contingent consideration liabilities, ii) non-recurring lobbying and legal expenses related to distributed gaming expansion in current or prospective markets, and iii) other non-recurring expenses • Depreciation and amortization of property and equipment • Interest expense, net • Emerging markets which reflects the results, on an Adjusted EBITDA basis, for non-core jurisdictions where our operations are developing ◦ Markets are no longer considered emerging when we have installed or acquired at least 500 gaming terminals in the jurisdiction, or when 24 months have elapsed from the date we first install or acquire gaming terminals in the jurisdiction, whichever occurs first. ◦ Prior to June 2025, Pennsylvania was considered an emerging market. ◦ Prior to January 2024, Iowa was considered an emerging market. ◦ As of June 2025, we no longer have any emerging markets. • Income tax expense • Loss on debt extinguishment 34 Table of Contents Adjusted EBITDA (in thousands, except %s) Year Ended December 31, 2025 Increase / (Decrease) 2025 2024 Change Change % Net income $ 51,272 $ 35,291 $ 15,981 45.3 % Adjustments: Amortization of intangible assets and route and customer acquisition costs 25,425 22,577 2,848 12.6 % Stock-based compensation expense 12,205 12,204 1 0.0 % Loss from unconsolidated affiliates 59 — 59 N/A Loss on change in fair value of contingent earnout shares 573 1,276 (703) (55.1) % Gain on expiration of warrants — (13) 13 100.0 % Other expenses, net 11,875 19,339 (7,464) (38.6) % Depreciation and amortization of property and equipment 52,725 43,978 8,747 19.9 % Interest expense, net 34,198 35,892 (1,694) (4.7) % Emerging markets 67 165 (98) (59.4) % Income tax expense 20,659 18,438 2,221 12.0 % Loss on debt extinguishment 1,090 — 1,090 N/A Adjusted EBITDA $ 210,148 $ 189,147 $ 21,001 11.1 % Adjusted EBITDA for the year ended December 31, 2025 was $210.1 million , an increase of $21.0 million, or 11.1%, compare d to the prior year.
Macroeconomic Factors Ongoing interest rate uncertainty, persistent inflation, and reciprocal and increased tariffs may increase the risk of an economic recession and volatility in the capital or credit markets in the U.S. and other markets globally.
Macroeconomic Factors Ongoing interest rate uncertainty, persistent inflation, and increased and/or reciprocal tariffs may increase the risk of an economic recession and volatility in the capital or credit markets in the U.S. and other markets globally.
The route and customer acquisition costs and route and customer acquisition costs payable are recorded at the net present value of the future payments using a discount rate equal to our incremental borrowing rate associated with its long-term debt.
The route and customer acquisition costs and route and customer acquisition costs payable are recorded at the net present value of the future payments using a discount rate equal to our incremental borrowing rate associated with our long-term debt.
We utilize this metric to continually monitor growth from organic openings, purchased locations, and competitor conversions. Competitor conversions occur when a location chooses to change terminal operators.
We utilize this metric to continually monitor growth from existing locations, organic openings, purchased locations, and competitor conversions. Competitor conversions occur when a location chooses to change terminal operators.
Interest expense, net Interest expense, net consists of interest on our current credit facility, amortization of financing fees, accretion of interest on route and customer acquisition costs payable, and interest (income) expense on the interest rate caplets.
Interest expense, net Interest expense, net consists of interest on our credit facility, amortization of financing fees, accretion of interest on route and customer acquisition costs payable, and interest (income) expense on the interest rate caplets.
Our actual results may differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those set forth under Item 1A. “Risk Factors.” A discussion of our results of operations on a consolidated basis for the years ended December 31, 2024 and 2023 are presented below.
Our actual results may differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those set forth under Item 1A. “Risk Factors.” A discussion of our results of operations on a consolidated basis for the years ended December 31, 2025 and 2024 are presented below.
ABR is a fluctuating rate per annum equal to the highest of (i) the Federal Funds Effective Rate plus 1/2 of 1.0%, (ii) the prime rate announced from time to time by Capital One, National Association and (iii) SOFR for a 1-month Interest Period on such day plus 1.0%.
ABR is a fluctuating rate per annum equal to the highest of (i) the Federal Funds Effective Rate plus 1/2 of 1.0% , (ii) the prime rate announced from time to time by Capital One, National Association or (iii) SOFR for a 1-month interest period on such day plus 1.0% .
Our horse racing operations will only operate during the months where the weather is conducive to racing, which is typically from late spring through the early fall. Holidays, vacation seasons, and sporting events may also cause our results to fluctuate. 45 Table of Contents
Our horse racing operations will only operate during the months where the weather is conducive to racing, which is typically from late spring through the early fall. Holidays, vacation seasons, and sporting events may also cause our results to fluctuate. 39 Table of Contents
We currently operate as a distributed gaming operator in the following states: • Illinois - we are a licensed terminal operator by the Illinois Gaming Board (“IGB”) since 2012, • Montana - we were granted a manufacturer, distributor and route operator license in June 2022 by the Gambling Control Division of the Montana Department of Justice since June 2022, • Nevada - we were granted an unlimited gaming license in May 2024 by the Nevada Gaming Commission, • Nebraska - we became a licensed distributor of mechanical amusement devices in Nebraska in June 2022, and commenced operations in this market, • Georgia - we received approval from the Georgia Lottery Corporation as a Master Licensee in July 2020, • Iowa - we are registered with the Iowa Department of Inspections and Appeals to conduct operations in Iowa, • Pennsylvania - we have held a license from the Pennsylvania Gaming Control Board since November 2020. 33 • Louisiana - we entered the Louisiana market via acquisition in November 2024 and hold a license as a device owner from the Louisiana Gaming Control Board to operate video draw poker devices.
We currently operate as a distributed gaming operator in the following states: • Illinois - we are a licensed terminal operator by the Illinois Gaming Board (“IGB”) since 2012, • Montana - we were granted a manufacturer, distributor and route operator license in June 2022 by the Gambling Control Division of the Montana Department of Justice, • Nevada - we were granted an unlimited gaming license in May 2024 by the Nevada Gaming Commission, • Nebraska - we became a licensed distributor of mechanical amusement devices in Nebraska in March 2022, and commenced operations in this market in June 2022, • Georgia - we received approval from the Georgia Lottery Corporation as a Master Licensee in July 2020, • Iowa - we are registered with the Iowa Department of Inspections and Appeals to conduct operations in Iowa, • Pennsylvania - we have held a license from the Pennsylvania Gaming Control Board since November 2020. • Louisiana - we hold a license as a device owner from the Louisiana Gaming Control Board to operate video draw poker devices since November 2024.
Acquired tangible personal property such as gaming equipment and buildings are generally measured at fair value using a cost approach which measures the fair value based on the cost to reproduce 44 Table of Contents or replace the asset, while land is valued using a market approach which looks at the values of similar properties.
Acquired tangible personal property such as gaming equipment and buildings are generally measured at fair value using a cost approach which measures the fair value based on the cost to reproduce or replace the asset, while land is valued using a market approach which looks at the values of similar properties.
In addition, the Credit Agreement requires us to maintain (a) a ratio of consolidated first lien net debt to consolidated EBITDA no greater than 4.50 to 1.00 and (b) a ratio of consolidated EBITDA to consolidated fixed charges no less than 1.20 to 1.00, in each case, tested as of the last day of each full fiscal quarter ending after the Closing Date and determined on the basis of the four most recently ended fiscal quarters for which financial statements have been delivered pursuant to the Credit Agreement, subject to customary “equity cure” rights.
In addition, the Prior Credit Facility required us to maintain (a) a ratio of consolidated first lien net debt to consolidated EBITDA no greater than 4.50 to 1.00 and (b) a ratio of consolidated EBITDA to consolidated fixed charges no less than 1.20 to 1.00, in each case, tested as of the last day of each full fiscal quarter ending after the closing date and determined on the basis of the four most recently ended fiscal quarters for which financial statements have been delivered pursuant to the Prior Credit Facility, subject to customary “equity cure” rights.
We are required to pay a commitment fee quarterly in arrears in respect of unused commitments under the revolving credit facility and the additional term loan facility.
We were required to pay a commitment fee quarterly in arrears in respect of unused commitments under the revolving credit facility and the additional term loan facility.
The increase in performance was attributable to an increase in the number of locations and gaming terminals. 40 Table of Contents Liquidity and Capital Resources In order to maintain sufficient liquidity, we review our cash flow projections and available funds with the Board to consider modifying our capital structure and seeking additional sources of liquidity, if needed.
The increase was attributable to an increase in the number of locations and gaming terminals. Liquidity and Capital Resources In order to maintain sufficient liquidity, we review our cash flow projections and available funds with the Board to consider modifying our capital structure and seeking additional sources of liquidity, if needed.
Borrowings under the Credit Agreement bear interest, at our option, at a rate per annum equal to either (a) the adjusted term SOFR rate (which cannot be less than zero) for interest periods of 1, 2, 3 or 6 months (or if consented to by (i) each applicable Lender, 12 months or any period shorter than 1 month or (ii) the Agent, a shorter period necessary to ensure that the end of the relevant interest period would coincide with any required amortization payment ) plus the applicable SOFR margin or (b) the alternative base rate (“ABR”) plus the applicable ABR margin.
Borrowings under the Prior Credit Facility bore interest, at our option, at a rate per annum equal to either (a) the Adjusted Term SOFR (which cannot be less than 0.5% ) for interest periods of 1, 2, 3 or 6 months (or if consented to by (i) each applicable lender, 12 months or any period shorter than 1 month or (ii) the administrative agent, a shorter period necessary to ensure that the end of the relevant interest period would coincide with any required amortization payment) plus the applicable SOFR margin or (b) the alternative base rate (“ABR”) plus the applicable ABR margin.
Manufacturing revenue represents sales of gaming terminals and software as well as other ancillary equipment. ATM fees and other. ATM fees and other primarily represents fees charged for the withdrawal of funds from our redemption devices and stand-alone ATMs and is recognized at the time of the ATM transaction. Operating Expenses Cost of revenue.
Manufacturing revenue represents sales of gaming terminals and software as well as other ancillary equipment. ATM fees and other. ATM fees and other consist of fees charged for the withdrawal of funds from our redemption devices and stand-alone ATMs and is recognized at the time of the ATM transaction.
Income tax expense Income tax expense consists mainly of taxes payable to national, state and local authorities.
Income tax expense Income tax expense consists mainly of taxes payable to federal, state and local authorities.
Our primary short-term cash needs are paying operating expenses and contingent earnout payments, purchases of property and equipment, servicing outstanding indebtedness, and funding the Board approved share repurchase program and near term acquisitions. As of December 31, 2024, we had $281.3 million in cash and cash equivalents.
Our primary short-term cash needs are paying operating expenses and contingent earnout payments, purchases of property and equipment, servicing outstanding indebtedness, and funding the Board approved share repurchase program and near-term acquisitions. As of December 31, 2025, we had $296.6 million in cash and cash equivalents.
Interest rate caplets We manage our exposure to some of its interest rate risk through the use of interest rate caplets, which are derivative financial instruments.
Interest rate caplets and collars We manage our exposure to some of our interest rate risk through the use of interest rate caplets and collars, which are derivative financial instruments.
The applicable SOFR and ABR margins and the commitment fee rate are calculated based upon the first lien net leverage ratio of us and our restricted subsidiaries on a consolidated basis, as defined in the Credit Agreement.
The applicable SOFR and ABR margins and the commitment fee rate were calculated based upon the first lien net leverage ratio of us and our restricted subsidiaries on a consolidated basis, as defined in the Prior Credit Facility.
Cost of revenue consists of (i) taxes on net gaming revenue that is payable to the appropriate jurisdiction (effective July 1, 2024, the tax on net gaming revenue in the State of Illinois increased from 34% to 35%, which is split equally between us and our locations in Illinois), (ii) licenses, permits and other fees required for the operation of gaming 34 Table of Contents terminals and other equipment, (iii) location revenue share, which is governed by local governing bodies and location contracts, (iv) ATM and amusement commissions payable to locations, and (v) ATM and amusement fees.
Cost of revenue consists of i) taxes on net gaming revenue that is payable to the appropriate jurisdiction (effective July 1, 2024, the tax on net gaming revenue in the State of Illinois increased from 34% to 35%, which is split equally between us and our locations in Illinois), ii) licenses, permits and other fees required for the operation of our business, iii) location revenue share, which is governed by local governing bodies and location contracts, iv) ATM and amusement commissions payable to locations, v) ATM and amusement fees and vi) expenses from our casino and racing operations.
Amortization of intangible assets and route and customer acquisition costs. Route and customer acquisition costs consist of fees paid at the inception of contracts entered into with third parties and our gaming locations, which allow us to install and operate gaming terminals.
Route and customer acquisition costs consist of fees paid at the inception of contracts entered into with third parties and our gaming locations, which allows us to install and operate gaming terminals.
For the discussion of our results of operations on a consolidated basis for the years ended December 31, 2023 and 2022 , please see our Annual Report on Form 10-K for the year ended December 31, 2023 that was filed on February 28, 2024.
For the discussion of our results of operations on a consolidated basis for the years ended December 31, 2024 and 2023 , please see our Annual Report on Form 10-K for the year ended December 31, 2024 that was filed on March 3, 2025.
Interest on the current credit facility is payable monthly on unpaid balances at the variable per annum LIBOR/SOFR rate plus an applicable margin, as defined under the terms of the credit facility, ranging from 1.75% to 2.75% depending on the first lien net leverage ratio.
Interest on the current credit facility is payable monthly on unpaid balances at the variable per annum Secured Overnight Financing Rate (“SOFR”) rate plus an applicable margin, as defined under the terms of the credit facility, ranging from 1.5% to 2.5% depending on the first lien net leverage ratio.
We believe that our cash and cash equivalents, cash flows from operations and borrowing availability under our senior secured credit facility will be sufficient to meet our capital requirements for the next twelve months.
We believe that our cash and cash equivalents, cash flows from operations and borrowing availability under our New Credit Facility will be sufficient to meet our capital requirements for the next twelve months and the foreseeable future thereafter.
Cost of manufacturing goods sold. Cost of manufacturing goods sold consists of costs associated with the sale of gaming terminals and related equipment. General and administrative. General and administrative expenses consist of operating expense and general and administrative expense. Operating expense includes payroll and related expense for service technicians, route technicians, route security, and preventative maintenance personnel.
Cost of manufacturing goods sold. Cost of manufacturing goods sold consists of costs associated with the sale of gaming terminals and software as well as other ancillary equipment. General and administrative. General and administrative expenses consist of operating expense and general and administrative expense. Operating expense includes compensation-related costs for service technicians, route technicians, route security, and preventative maintenance personnel.
Management also believes that these non-GAAP financial measures are used by investors, analysts and other interested parties as measures of financial performance and to evaluate our ability to fund capital expenditures, service debt obligations and meet working capital requirements.
Management also believes that this non-GAAP financial measure is used by investors, analysts and other interested parties as a measure of financial performance and to evaluate our ability to fund capital expenditures, service debt obligations and meet working capital requirements.
The revolving loans and term loans bear interest at either (a) ABR (150 bps floor) plus a margin up to 1.75% or (b) SOFR (50 bps floor) plus a margin up to 2.75%, at our option. The term loans and, once drawn, the additional term loans will amortize at an annual rate equal to 5.00% per annum.
The revolving loans and term loans bore interest at either (a) ABR (150 bps floor) plus a margin up to 1.75% or (b) SOFR (50 bps floor) plus a margin up to 2.75%, at our option. The term loans and the DDTL amortized at an annual rate equal to 5.00% per annum.
For the year ended December 31, 2024, the weighted-average interest rate was approximately 7.4% compared to the weighted-average interest rate of approximately 7.3% for the prior year. 37 Table of Contents Loss on change in fair value of contingent earnout shares Loss on change in fair value of contingent earnout shares for the year ended December 31, 2024 was $1.3 million, a decrease of $7.3 million compared to the prior year .
For the year ended December 31, 2025, the weighted-average interest rate, excluding the impact of our interest rate caplets, was approximately 6.3% compared to the weighted-average interest rate of approximately 7.4% for the prior year. 31 Table of Contents Loss on change in fair value of contingent earnout shares Loss on change in fair value of contingent earnout shares for the year ended December 31, 2025 was $0.6 million, a decrease of $0.7 million compared to the prior year .
Operating expense also includes vehicle fuel and maintenance, and non-capitalizable parts expenses. Operating expenses are generally proportionate to the number of locations and gaming terminals. General and administrative expense includes payroll and related expense for account managers, business development managers, marketing, and other corporate personnel.
Operating expense also includes vehicle fuel and maintenance, and non-capitalizable parts expenses. Operating expenses are generally proportionate to the number of locations and gaming terminals. General and administrative expense includes compensation-related costs for account managers, business development managers, marketing, and other corporate personnel. In addition, general and administrative expense also includes marketing, information technology, insurance, rent and professional fees.
Adjusted EBITDA and Adjusted net income exclude the effects of certain non-cash items or represent certain nonrecurring items that are unrelated to core performance. Management believes these non-GAAP financial measures enhance the understanding of our underlying drivers of profitability, trends in our business, and facilitate company-to-company and period-to-period comparisons.
Adjusted EBITDA excludes the effects of certain non-cash items or represent certain nonrecurring items that are unrelated to core performance. Management believes this non-GAAP financial measure enhances the understanding of our underlying drivers of profitability and trends in our business and facilitates company-to-company and period-to-period comparisons.
Through our wholly owned subsidiary, Grand Vision Gaming, we also manufacture gaming terminals in the Montana, Nevada, South Dakota, and West Virginia markets. In December 2024 we acquired the FanDuel Sportsbook and Horse Racing in Illinois, which will expand our operations into local casino gaming and horse racing.
Through our wholly owned subsidiary, Grand Vision Gaming, we also manufacture gaming terminals in the Montana, Nevada, South Dakota, and West Virginia markets. 27 As previously mentioned, we acquired Fairmount in December 2024, which serves the greater St. Louis/southern Illinois market and will expand our operations into local casino gaming and horse racing.
Our location partners may be adversely impacted by changes in overall economic and financial conditions, and certain location partners may cease operations in the event of a recession or inability to access financing.
Our location partners may be adversely impacted by changes in overall economic and financial conditions, and certain location partners may cease operations in the event of a recession or inability to access financing. Furthermore, our revenue is largely driven by players’ disposable incomes and level of gaming activity.
As of December 31, 2024 , the weighted-average interest rate was approximately 7.4% . Interest is payable quarterly in arrears for ABR loans, at the end of the applicable interest period for SOFR loans (but not less frequently than quarterly) and upon the prepayment or maturity of the underlying loans.
Interest was payable quarterly in arrears for ABR loans, at the end of the applicable interest period for SOFR loans (but not less frequently than quarterly) and upon the prepayment or maturity of the underlying loans.
Cost of manufacturing goods sold Cost of manufacturing goods sold for the year ended December 31, 2024 was $7.1 million, a decrease of $0.6 million, or 7.4%, compared to the prior year due primarily to lower manufacturing revenue.
Cost of manufacturing goods sold Cost of manufacturing goods sold for the year ended December 31, 2025 was $5.6 million, a decrease of $1.5 million, or 20.7%, compared to the prior year primarily due to lower manufacturing revenue attributable to a decline in software sales.
The change reflects an increase in borrowings to fund business and asset acquisitions and lower repurchases of our Class A-1 common stock, partially offset by lower payments on consideration payable. Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with U.S. GAAP. In applying accounting principles, it is often required to use estimates.
The change reflects lower borrowings, higher repurchases of our Class A-1 common stock and payments for debt issuance costs. Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with U.S. GAAP. In applying accounting principles, it is often required to use estimates.
The 2025 racing season is planned for April - October 2025. The casino property and associated racetrack will generate revenues and expenses from slot machines, video table games, ancillary food and beverage services, commission on pari-mutuel wagering, racing event-related services, and other miscellaneous operations.
In April 2025, the casino opened and the racing season began at Fairmount. The casino property and associated racetrack generates revenues and expenses from slot machines, video table games, a sports book, ancillary food and beverage services, commission on pari-mutuel wagering, racing event-related services, and other miscellaneous operations.
Depreciation and amortization of property and equipment Depreciation and amortization of property and equipment for the year ended December 31, 2024 was $44.0 million, an increase of $6.1 million, or 16.0%, compared to the prior year due to an increased number of gaming terminals.
Depreciation and amortization of property and equipment Depreciation and amortization of property and equipment for the year ended December 31, 2025 was $52.7 million, an increase of $8.7 million, or 19.9%, compared to the prior year due to an increased number of gaming terminals.
Interest expense, net Interest expense, net for the year ended December 31, 2024 was $35.9 million, an increase of $2.7 million, or 8.3%, compared to the prior year, primarily due to an increase in average outstanding debt and higher interest rates, partially offset by the benefit realized on our interest rate caplets.
Interest expense, net Interest expense, net for the year ended December 31, 2025 was $34.2 million, a decrease of $1.7 million, or 4.7%, compared to the prior year. We experienced lower interest rates and the benefit realized on our interest rate caplets, partially offset by an increase in average outstanding debt.
Amortization of intangible assets and route and customer acquisition costs Amortization of intangible assets and route and customer acquisition costs for the year ended December 31, 2024 was $22.6 million, an increase of $1.4 million, or 6.4%, compared to the prior year due to an increase in location contracts acquired.
Amortization of intangible assets and route and customer acquisition costs Amortization of intangible assets and route and customer acquisition costs for the year ended December 31, 2025 were $25.4 million, an increase of $2.8 million, or 12.6%, compared to the prior year due to higher amortization expense on location contracts acquired.
The following table sets forth information with respect to our primary locations: As of December 31, Increase / (Decrease) 2024 2023 Change Change % Illinois 2,775 2,762 13 0.5 % Montana 619 609 10 1.6 % Nevada 357 352 5 1.4 % Nebraska 270 238 32 13.4 % Louisiana 96 — 96 100.0 % Total locations 4,117 3,961 156 3.9 % Number of gaming terminals The number of gaming terminals in operation is based on a combination of third-party portal data and data from our internal systems.
The following table sets forth information with respect to our primary locations: As of December 31, Increase / (Decrease) 2025 2024 Change Change % Illinois 2,705 2,775 (70) (2.5) % Montana 624 619 5 0.8 % Nevada 408 357 51 14.3 % Louisiana 100 96 4 4.2 % Nebraska 275 270 5 1.9 % Georgia 389 286 103 36.0 % Total locations 4,501 4,403 98 2.2 % 32 Table of Contents Number of gaming terminals The number of gaming terminals in operation is based on a combination of third-party portal data and data from our internal systems.
Senior Secured Credit Facility On November 13, 2019, we entered into a credit agreement (as amended, the “Credit Agreement”) as borrower, with our wholly-owned domestic subsidiaries, as guarantors, the banks, financial institutions and other lending institutions from time to time party thereto, as lenders, the other parties from time to time party thereto and Capital One, National Association, as administrative agent (in such capacity, the “Agent”), collateral agent, issuing bank and swingline lender, providing for a: • $100.0 million revolving credit facility, including a letter of credit facility with a $10.0 million sublimit and a swing line facility with a $10.0 million sublimit, • $240.0 million initial term loan facility and • $125.0 million additional term loan facility.
Prior Credit Facility On November 13, 2019, we entered into a credit agreement (as amended, the “Prior Credit Facility ”) as borrower, with our wholly-owned domestic subsidiaries, as guarantors, the banks, financial institutions and other lending institutions from time to time party thereto, as lenders, the other parties from time to time party thereto and Capital One, National Association, as administrative agent (in such capacity, the “Agent”), collateral agent, issuing bank and swingline lender.
Upon the consummation of certain non-ordinary course asset sales, we may be required to apply the net cash proceeds thereof to prepay outstanding term loans and additional term loans.
Upon the consummation of certain non-ordinary course asset sales, we were required to apply the net cash proceeds thereof to prepay outstanding term loans and additional term loans. The loans under the Prior Credit Facility may be prepaid without premium or penalty, subject to customary SOFR “breakage” costs.
Net cash provided by (used in) financing activities For the year ended December 31, 2024, net cash provided by financing activities was $22.7 million, compared to cash used in financing activities of $35.2 million in the prior year.
We anticipate our capital expenditures in 2026 will be approximately $60-70 million. Net cash (used in) provided by financing activities For the year ended December 31, 2025, net cash used in financing activities was $35.1 million, compared to cash provided by financing activities of $22.7 million in the prior year.
Fu rther, as the 1-month LIBOR/SOFR interest rate began to exceed 2% starting in second half of 2022, we recognized interest income on the caplets of $9.8 million and $9.2 million for the years ended December 31, 2024 and 2023 , respectively, which is reflected in interest expense, net in the consolidated statements of operations and other comprehensive income.
We also recognized interest income on the caplets of $6.9 million and $9.8 million for the years ended December 31, 2025 and 2024 , respectively, which is reflected in interest expense, net in the consolidated statements of operations and other comprehensive income.
The change in the fair value of the contingent earnout shares is considered a discrete item for tax purposes and was the primary driver for the fluctuations in the tax rate year over year.
Our effective income tax rate can vary from period to period depending on, among other factors, the amount of permanent tax adjustments and discrete items. The change in the fair value of the contingent earnout shares is considered a discrete item for tax purposes and was the primary driver for the fluctuations in the tax rate year over year.
Deferred income taxes are recognized for the tax consequences of temporary differences between the financial statement carrying amounts and the tax basis of the assets and liabilities. 35 Table of Contents Results of Operations The following table summarizes our results of operations on a consolidated basis for the years ended December 31, 2024 and 2023 : (in thousands, except %s) Year Ended December 31, Increase / (Decrease) 2024 2023 Change Change % Revenues: Net gaming $ 1,172,777 $ 1,113,573 $ 59,204 5.3 % Amusement 22,244 23,973 (1,729) (7.2) % Manufacturing 12,235 13,353 (1,118) (8.4) % ATM fees and other 23,716 19,521 4,195 21.5 % Total net revenues 1,230,972 1,170,420 60,552 5.2 % Operating expenses: Cost of revenue (exclusive of depreciation and amortization expense shown below) 852,373 809,524 42,849 5.3 % Cost of manufacturing goods sold (exclusive of depreciation and amortization expense shown below) 7,100 7,671 (571) (7.4) % General and administrative 194,721 180,248 14,473 8.0 % Depreciation and amortization of property and equipment 43,978 37,906 6,072 16.0 % Amortization of intangible assets and route and customer acquisition costs 22,577 21,211 1,366 6.4 % Other expenses, net 19,339 6,453 12,886 199.7 % Total operating expenses 1,140,088 1,063,013 77,075 7.3 % Operating income 90,884 107,407 (16,523) (15.4) % Interest expense, net 35,892 33,144 2,748 8.3 % Loss on change in fair value of contingent earnout shares 1,276 8,539 (7,263) (85.1) % Gain on expiration of warrants (13) — (13) (100.0) % Income before income tax expense 53,729 65,724 (11,995) (18.3) % Income tax expense 18,438 20,121 (1,683) (8.4) % Net income $ 35,291 $ 45,603 $ (10,312) (22.6) % Revenues Total net revenues for the year ended December 31, 2024 were $1,231.0 million, an increase of $60.6 million, or 5.2%, compared to the prior year .
Deferred income taxes are recognized for the tax consequences of temporary differences between the financial statement carrying amounts and the tax basis of the assets and liabilities. 29 Table of Contents Results of Operations The following table summarizes our results of operations on a consolidated basis for the years ended December 31, 2025 and 2024 : (in thousands, except %s) Year Ended December 31, Increase / (Decrease) 2025 2024 Change Change % Net Revenues: Net gaming $ 1,243,471 $ 1,172,777 $ 70,694 6.0 % Amusement 21,685 22,244 (559) (2.5) % Manufacturing 10,857 12,235 (1,378) (11.3) % ATM fees and other 54,947 23,716 31,231 131.7 % Total net revenues 1,330,960 1,230,972 99,988 8.1 % Operating expenses: Cost of revenue (exclusive of depreciation and amortization expense shown below) 908,121 852,373 55,748 6.5 % Cost of manufacturing goods sold (exclusive of depreciation and amortization expense shown below) 5,627 7,100 (1,473) (20.7) % General and administrative 219,336 194,721 24,615 12.6 % Depreciation and amortization of property and equipment 52,725 43,978 8,747 19.9 % Amortization of intangible assets and route and customer acquisition costs 25,425 22,577 2,848 12.6 % Other expenses, net 11,875 19,339 (7,464) (38.6) % Total operating expenses 1,223,109 1,140,088 83,021 7.3 % Operating income 107,851 90,884 16,967 18.7 % Interest expense, net 34,198 35,892 (1,694) (4.7) % Loss from unconsolidated affiliates 59 — 59 N/A Loss on change in fair value of contingent earnout shares 573 1,276 (703) (55.1) % Gain on expiration of warrants — (13) 13 100.0 % Loss on debt extinguishment 1,090 — 1,090 N/A Income before income tax expense 71,931 53,729 18,202 33.9 % Income tax expense 20,659 18,438 2,221 12.0 % Net income $ 51,272 $ 35,291 $ 15,981 45.3 % Net Revenues Total net revenues for the year ended December 31, 2025 were $1,331.0 million, an increase of $100.0 million, or 8.1%, compared to the prior year .
In addition, general and administrative expense also includes marketing, information technology, insurance, rent and professional fees. Depreciation and amortization of property and equipment. Depreciation is computed using the straight-line method over the estimated useful lives of the individual assets. Leasehold improvements are amortized over the shorter of the useful life or the lease.
Depreciation and amortization of property and equipment. Depreciation is computed using the straight-line method over the estimated useful lives of the individual assets. Leasehold improvements are amortized over the shorter of the useful life or the lease. Amortization of intangible assets and route and customer acquisition costs.
The change was primarily due to the fluctuations in the market value of our Class A-1 common stock, which is the primary input to the valuation of the contingent earnout shares. Income tax expense Income tax expense for the year ended December 31, 2024 was $18.4 million, a decrease of $1.7 million, or 8.4%, compared to the prior year .
The change was primarily due to the fluctuations in the market value of our Class A-1 common stock, which is the primary input to the valuation of the contingent earnout shares.
The following tables set forth information with respect to our location hold-per-day in our primary locations: Year Ended December 31, 2024 Increase / (Decrease) 2024 2023 Change Change % Illinois $ 864 $ 849 $ 15 1.8 % Montana 609 582 27 4.6 % Nevada 823 851 (28) (3.3) % Nebraska 241 234 7 3.0 % Louisiana 979 — Non-GAAP Financial Measures Adjusted EBITDA and Adjusted net income are non-GAAP financial measures, but are key metrics management uses to monitor ongoing core operations.
The following tables set forth information with respect to our location hold-per-day in our primary locations: Year Ended December 31, Increase / (Decrease) 2025 2024 Change Change % Illinois $ 894 $ 864 $ 30 3.5 % Montana 617 609 8 1.3 % Nevada 728 823 (95) (11.5) % Louisiana 979 979 — — % Nebraska 301 241 60 24.9 % Georgia 149 119 30 25.2 % 33 Table of Contents Non-GAAP Financial Measures Adjusted EBITDA is a non-GAAP financial measure, but is a key metric management uses to monitor ongoing core operations.
We utilize this metric to continually monitor growth from existing locations, organic openings, purchased locations, and competitor conversions. 38 Table of Contents The following table sets forth information with respect to the number of gaming terminals in our primary locations: As of December 31, Increase / (Decrease) 2024 2023 Change Change % Illinois 15,693 15,276 417 2.7 % Montana 6,467 6,276 191 3.0 % Nevada 2,650 2,704 (54) (2.0) % Nebraska 948 827 121 14.6 % Louisiana 588 — 588 100.0 % Total gaming terminals 26,346 25,083 1,263 5.0 % Location hold-per-day Location hold-per-day is calculated by dividing net gaming revenue in the period by the average number of locations, which is then further divided by the number of operational days.
The following table sets forth information with respect to the number of gaming terminals in our primary locations: As of December 31, Increase / (Decrease) 2025 2024 Change Change % Illinois 15,534 15,693 (159) (1.0) % Montana 6,598 6,467 131 2.0 % Nevada 2,996 2,650 346 13.1 % Louisiana 684 588 96 16.3 % Nebraska 1,019 948 71 7.5 % Georgia 1,119 808 311 38.5 % Total gaming terminals 27,950 27,154 796 2.9 % Location hold-per-day Location hold-per-day is calculated by dividing net gaming revenue in the period by the average number of locations, which is then further divided by the number of operational days.
We intend to continue to monitor macroeconomic conditions closely and may determine to take certain financial or operational actions in response to such conditions to the extent our business begins to be adversely impacted. Components of Performance Revenues Net gaming. Net gaming revenue represents net cash received from gaming activities, which is the difference between gaming wins and losses.
In the first half of 2024, we accelerated certain of our capital expenditures related to gaming terminals and related components to manage our supply chain. We intend to continue to monitor macroeconomic conditions closely and may determine to take certain financial or operational actions in response to such conditions to the extent our business begins to be adversely impacted.
The increase was attributable to more cash used for business and asset acquisitions, primarily due to the acquisition of Toucan Gaming, the proceeds from the settlement of our convertible notes that happened in 2023, which did not reoccur in the current year, and our investment in an equity interest, partially offset by lower purchases of property and equipment.
The decrease was attributable to less cash used for business and asset acquisitions, primarily due to the prior year acquisition of Toucan Gaming, and our investment in an equity interest in the prior year, partially offset by higher purchases of property and equipment and an acquisition of an indefinite-lived operating license at Fairmount.
On January 12, 2022, we hedged the variability of the cash flows attributable to the changes in the 1-month LIBOR/SOFR interest rate on the first $300 million of the term loan under the Credit Agreement by entering into a 4-year series of 48 deferred premium caplets (“caplets ”) .
On January 12, 2022, we hedged the variability of the cash flows attributable to the changes in the 1-month SOFR interest rate on the first $300 million of the term loan under our Prior Credit Facility by entering into a 4-year series of 48 deferred premium caplets (“caplets ”), which remained in effect under the New Credit Facility and expired in January 2026. 37 Table of Contents We recognized an unrealized loss on the change in fair value of the interest rate caplets of $4.0 million and $3.8 million , net of income taxes, for the years ended December 31, 2025 , and 2024 .
The decrease can be attributed to higher deferred tax liabilities and working capital adjustments, partially offset by lower payments on consideration payable. Net cash used in investing activities For the year ended December 31, 2024, net cash used in investing activities was $124.2 million, an increase in cash used of $64.4 million over the prior year.
The increase can be attributed to higher deferred income taxes and working capital adjustments. 38 Table of Contents Net cash used in investing activities For the year ended December 31, 2025, net cash used in investing activities was $100.6 million, a decrease of $23.6 million over the prior year.
If the carrying value, after the income or loss attribution, is below the estimated redemption value at each reporting period, we will remeasure the redeemable noncontrolling interests to its redemption value at which point any measurement period adjustments are recorded to equity and a corresponding adjustment to earnings per share. 43 Table of Contents Cash Flows The following table summarizes our net cash provided by or used in operating activities, investing activities and financing activities for the periods indicated and should be read in conjunction with our consolidated financial statements and the notes thereto included in Part II, Item 8 of this Annual Report on Form 10-K : (in thousands) Year Ended December 31, 2024 2023 Change Net cash provided by operating activities $ 121,194 $ 132,530 $ (11,336) Net cash used in investing activities (124,151) (59,793) (64,358) Net cash provided by (used in) financing activities 22,651 (35,239) 57,890 Net cash provided by operating activities Fo r the year ended December 31, 2024, net cash provided by operating activities was $121.2 million, a decrease of $11.3 million over the prior year.
Cash Flows The following table summarizes our net cash provided by or used in operating activities, investing activities and financing activities for the periods indicated and should be read in conjunction with our consolidated financial statements and the notes thereto included in Part II, Item 8 of this Annual Report on Form 10-K : (in thousands) Year Ended December 31, 2025 2024 Change Net cash provided by operating activities $ 150,875 $ 121,194 $ 29,681 Net cash used in investing activities (100,554) (124,151) 23,597 Net cash (used in) provided by financing activities (35,060) 22,651 (57,711) Net cash provided by operating activities Fo r the year ended December 31, 2025, net cash provided by operating activities was $150.9 million, an increase of $29.7 million over the prior year.
The increase was driven primarily by an increase in net gaming revenue of $59.2 million, or 5.3%, which reflected an increase in gaming locations and terminals.
The increase was driven primarily by an increase in net gaming revenue of $70.7 million, or 6.0%, which reflected an increase in gaming locations, gaming terminals and revenue from our casino operations, as well as higher ATM fees and other revenue of $54.9 million, an increase of $31.2 million, or 131.7%, which included revenue from our racing operations.
Company Overview We are a leading distributed gaming and local entertainment operator in the United States (“U.S.”) and a preferred partner for local business owners in the markets we serve. We offer turnkey, full-service gaming solutions to bars, restaurants, convenience stores, truck stops, and fraternal and veteran establishments across the country.
Company Overview We are a leading distributed gaming operator in the United States (“U.S.”), as well as a developer of brick-and-mortar casinos that serve local gaming markets and horse racing venues. We are a preferred partner for local business owners in the markets we serve.
Amendment No. 2, among other things, provided for: 41 Table of Contents • an increase in the amount of the revolving credit facility from $100.0 million to $150.0 million, • $350.0 million initial term loan facility, the proceeds of which were applied to refinancing existing indebtedness, and • $400.0 million delayed draw term loan facility (“DDTL”) The maturity date of the Credit Agreement was extended to October 22, 2026.
The Prior Credit Facility provided for a: • $150.0 million revolving credit facility, • $350.0 million term loan facility, and 35 Table of Contents • $400.0 million delayed draw term (“DDTL”) loan facility Our ability to borrow on the DDTL ended on October 22, 2024, and the maturity date of the Prior Credit Facility was October 22, 2026.
Our operations offer a complementary source of revenue for our location partners by offering a “one-stop” solution of support, service, and equipment through: • Providing unmatched customer support, guidance, and expertise so our location partners can grow their businesses with incremental revenue. • Installing, maintaining, operating and servicing gaming terminals and related equipment for our location partners as well as redemption devices that have automated teller machine (“ATM”) functionality and stand-alone ATMs, driving game play and player loyalty. • Offering amusement devices, including jukeboxes, dartboards, pool tables, and other entertainment related equipment that enhance customer experience and engagement.
We install, maintain, operate and service gaming terminals and related equipment for our location partners as well as redemption devices that have automated teller machine (“ATM”) functionality and stand-alone ATMs. We offer amusement devices, including jukeboxes, dartboards, pool tables, and other entertainment related equipment.
Other expenses, net Other expenses, net for the year ended December 31, 2024 were $19.3 million, an increase of $12.9 million, or 199.7%, compared to the prior year .
Income tax expense Income tax expense for the year ended December 31, 2025 was $20.7 million, an increase of $2.2 million, or 12.0%, compared to the prior year . The effective tax rate for the year ended December 31, 2025 was 28.7% compared to 34.3% in the prior year period.
Furthermore, our revenue is largely driven by players’ disposable incomes and level of gaming activity, and economic conditions that adversely impact players’ ability and desire to spend disposable income at our locations partners may adversely affect our results of operations and cash flows.
Economic conditions that adversely impact players’ ability and desire to spend disposable income at our location partners may adversely affect our results of operations and cash flows. In 2025, we did not observe any material impacts to our business or outlook from the macroeconomic factors noted above.
The increase was attributable to higher payroll-related costs, as we continue to grow our operations, as well as higher stock-based compensation expense, partially offset by lower legal settlements and parts and repair expense.
General and administrative Total general and administrative expenses for the year ended December 31, 2025 were $219.3 million, an increase of $24.6 million, or 12.6%, compared to the prior year. The increase was attributable to higher payroll-related costs, facilities-related expenses, and insurance-related costs as we continue to grow our operations, partially offset by lower parts and repair expense.
Total net revenues by state are presented below (in thousands, except %s): Year Ended December 31, 2024 Increase / (Decrease) 2024 2023 Change Change % Total net revenues by state: Illinois $ 906,572 $ 867,200 $ 39,372 4.5 % Montana 161,698 154,402 7,296 4.7 % Nevada 114,551 117,074 (2,523) (2.2) % Nebraska 25,384 19,043 6,341 33.3 % Louisiana (1) 5,445 — 5,445 100.0 % All other 17,322 12,701 4,621 36.4 % Total net revenues $ 1,230,972 $ 1,170,420 $ 60,552 5.2 % (1) Revenues for Louisiana only represents two months of operations. 36 Table of Contents Cost of revenue Total cost of revenue for the year ended December 31, 2024 was $852.4 million, an increase of $42.8 million, or 5.3%, compared to the prior year due primarily to higher net gaming revenue, as described above.
Total net revenues by state are presented below (in thousands, except %s): 30 Table of Contents Year Ended December 31, Increase / (Decrease) 2025 2024 Change Change % Total net revenues by state: Illinois $ 963,165 $ 906,572 $ 56,593 6.2 % Montana 164,323 161,698 2,625 1.6 % Nevada 108,884 114,551 (5,667) (4.9) % Louisiana (1) 37,580 5,445 32,135 590.2 % Nebraska 33,233 25,384 7,849 30.9 % Georgia 19,891 13,209 6,682 50.6 % All other 3,884 4,113 (229) (5.6) % Total net revenues $ 1,330,960 $ 1,230,972 $ 99,988 8.1 % (1) 2024 revenues for Louisiana only represents two months of operations.
The failure to pay certain amounts owing under the Credit Agreement may result in an increase in the interest rate applicable thereto. We were in compliance with all debt covenants as of December 31, 2024 . We expect to meet our cash obligations and remain in compliance with all debt covenants for the next 12 months.
As such, w e were in compliance with all debt covenants under the New Credit Facility as of December 31, 2025 and expect to remain in compliance for the next 12 months. Other Financing Activities From time to time, we may take advantage of favorable financing terms offered by our vendors for the purchases of property and equipment .
The increase was primarily attributable to higher fair value adjustments associated with the revaluation of contingent consideration liabilities and higher non-recurring expenses related to acquisitions, as well as the impact of a $1.7 million gain recognized in the prior-year period on the convertible note settlement as discussed in Note 4 to the consolidated financial statements.
Other expenses, net Other expenses, net for the year ended December 31, 2025 were $11.9 million, a decrease of $7.5 million, or 38.6%, compared to the prior year . The decrease was primarily attributable to lower fair value adjustments associated with the revaluation of contingent consideration liabilities and lower non-recurring expenses.
General and administrative Total general and administrative expenses for the year ended December 31, 2024 were $194.7 million, an increase of $14.5 million, or 8.0%, compared to the prior year.
Cost of revenue Total cost of revenue for the year ended December 31, 2025 was $908.1 million, an increase of $55.7 million, or 6.5%, compared to the prior year driven by higher net gaming revenue and revenue from our racing operations, as described above.
We also design and manufacture gaming terminals and related equipment. We are continuously evaluating additional opportunities that are complementary to our core business.
We are continuously evaluating additional opportunities that are complementary to our core business, such as our acquisition of Fairmount Park - Casino & Racing (“Fairmount”) in Collinsville, Illinois.