Biggest changeDeferred 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. 33 Table of Contents Results of Operations The following table summarizes our results of operations on a consolidated basis for the years ended December 31, 2023 and 2022: (in thousands, except %s) Year Ended December 31, Increase / (Decrease) 2023 2022 Change Change % Revenues: Net gaming $ 1,113,573 $ 925,009 $ 188,564 20.4 % Amusement 23,973 21,106 2,867 13.6 % Manufacturing 13,353 7,621 5,732 75.2 % ATM fees and other 19,521 16,061 3,460 21.5 % Total net revenues 1,170,420 969,797 200,623 20.7 % Operating expenses: Cost of revenue (exclusive of depreciation and amortization expense shown below) 809,524 666,126 143,398 21.5 % Cost of manufacturing goods sold (exclusive of depreciation and amortization expense shown below) 7,671 4,775 2,896 60.6 % General and administrative 180,248 145,942 34,306 23.5 % Depreciation and amortization of property and equipment 37,906 29,295 8,611 29.4 % Amortization of intangible assets and route and customer acquisition costs 21,211 17,484 3,727 21.3 % Other expenses, net 6,453 9,320 (2,867) (30.8) % Total operating expenses 1,063,013 872,942 190,071 21.8 % Operating income 107,407 96,855 10,552 10.9 % Interest expense, net 33,144 21,637 11,507 53.2 % Loss (gain) on change in fair value of contingent earnout shares 8,539 (19,544) 28,083 143.7 % Income before income tax expense 65,724 94,762 (29,038) (30.6) % Income tax expense 20,121 20,660 (539) (2.6) % Net income $ 45,603 $ 74,102 $ (28,499) (38.5) % Revenues Total net revenues for the year ended December 31, 2023 were $1,170.4 million, an increase of $200.6 million, or 20.7%, compared to the prior year .
Biggest changeDeferred 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 .
Location contract intangibles, which represent the acquisition-date fair value of the preexisting relationships between the acquired company and gaming locations, are generally measured at fair value using an income approach which measures the fair value based on the estimated future cash flows using certain projected financial information such as revenue projections, cost of revenue margins and other assumptions such as discount rates.
Location contract intangibles, which primarily represent the acquisition-date fair value of the preexisting relationships between the acquired company and gaming locations are generally measured at fair value using an income approach which measures the fair value based on the estimated future cash flows using certain projected financial information such as revenue projections, cost of revenue margins and other assumptions such as discount rates.
Company Overview We are a leading distributed gaming 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 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.
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, 2023 and 2022 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, 2024 and 2023 are presented below.
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, 2023. We expect to meet our cash obligations and remain in compliance with all debt covenants for the next 12 months.
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.
The change reflects a reduction in borrowings to fund business and asset acquisitions, partially offset by lower repurchases of our Class A-1 common stock and 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 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.
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 $9.2 million and $1.5 million for the years ended December 31, 2023 and 2022, respectively, which is reflected in interest expense, net in the consolidated statements of operations and other comprehensive income.
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.
As of December 31, 2023, the weighted-average interest rate was approximately 7.3%. 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.
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.
The key business metrics include: • Number of locations and; • Number of gaming terminals We also periodically review and revise our key business metrics to reflect changes in our business. Number of locations The number of locations is based on a combination of third-party portal data and data from our internal systems.
The key business metrics include: • Number of locations • Number of gaming terminals and; • Location hold-per-day We also periodically review and revise our key business metrics to reflect changes in our business. Number of locations The number of locations is based on a combination of third-party portal data and data from our internal systems.
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, 2023, we had $261.6 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, 2024, we had $281.3 million in cash and cash equivalents.
The effective tax rate for the year ended December 31, 2023 was 30.6% compared to 21.8% in the prior year period. 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 effective tax rate for the year ended December 31, 2024 was 34.3% compared to 30.6% in the prior year period. 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.
For the discussion of our results of operations on a consolidated basis for the years ended December 31, 2022 and 2021, please see our Annual Report on Form 10-K for the year ended December 31, 2022 that was filed on March 1, 2023.
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.
We recognized an unrealized loss on the change in fair value of the interest rate caplets of $4.3 million, net of income taxes, for the year ended December 31, 2023 and an unrealized gain of $12.2 million, net of income taxes, for the year ended December 31, 2022.
We recognized an unrealized loss on the change in fair value of the interest rate caplets of $3.8 million and $4.3 million , net of income taxes, for the years ended December 31, 2024 , and 2023 .
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 in June 2022, which has been renewed through June 2024, • Nevada - we were granted a two-year terminal operator license in June 2022 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.
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.
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 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.
Leasehold improvements are amortized over the shorter of the useful life or the lease. 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.
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.
The Credit Agreement contains certain customary affirmative and negative covenants and events of default and requires us and certain of our affiliates obligated under the Credit Agreement to make customary representations and warranties in connection with credit extensions thereunder. 39 Table of Contents 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 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.
Interest expense, net Interest expense, net for the year ended December 31, 2023 was $33.1 million, an increase of $11.5 million, or 53.2%, compared to the prior year, primarily due to higher interest rates and an increase in average outstanding debt, partially offset by the benefit realized on our interest rate caplets.
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.
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. 35 Table of Contents Income tax expense Income tax expense for the year ended December 31, 2023 was $20.1 million, a decrease of $0.5 million, or 2.6%, 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. 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 .
For example, the gross revenue per machine per day is typically lower in the summer when players will typically spend less time indoors at our locations, and higher in cold weather between February and April, when players will typically spend more time indoors at our locations.
Seasonality Our results of operations can fluctuate due to seasonal trends and other factors. For example, the gross revenue per machine per day is typically lower in the summer when players will typically spend less time indoors at our locations, and higher in cold weather between February and April, when players will typically spend more time indoors at our locations.
Amendment No. 2, among other things, provided for: 38 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, which was originally available for borrowing until October 22, 2023 and was extended to October 22, 2024 by Amendment No. 4 (as described below).
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.
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 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.
Cost of revenue consists of (i) taxes on net gaming revenue that is payable to the appropriate jurisdiction, (ii) licenses, permits and other fees required for the operation of gaming 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 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.
The following table sets forth information with respect to our primary locations: As of December 31, Increase / (Decrease) 2023 2022 Change Change % Illinois 2,762 2,648 114 4.3 % Montana 609 610 (1) (0.2) % Nevada 352 340 12 3.5 % Nebraska 238 143 95 66.4 % Total locations 3,961 3,741 220 5.9 % 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) 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.
Macroeconomic Factors Interest rate volatility, persistent inflation and actual or perceived instability in the U.S. and global banking systems may increase the risk of an economic recession and volatility and dislocation in the capital or credit markets in the U.S. and other markets globally.
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.
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. The loans under the Credit Agreement may be prepaid without premium or penalty, subject to customary SOFR “breakage” costs.
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.
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, 2023 was $21.2 million, an increase of $3.7 million, or 21.3%, compared to the prior year due to an increase in location contracts acquired and amortization expense on other intangible assets acquired with Century.
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.
Operating expense includes payroll and related expense for service technicians, route technicians, route security, and preventative maintenance 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.
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.
General and administrative expense includes payroll and related expense 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. Depreciation and amortization of property and equipment. Depreciation is computed using the straight-line method over the estimated useful lives of the individual assets.
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.
General and administrative Total general and administrative expenses for the year ended December 31, 2023 were $180.2 million, an increase of $34.3 million, or 23.5%, compared to the prior year.
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.
Depreciation and amortization of property and equipment Depreciation and amortization of property and equipment for the year ended December 31, 2023 was $37.9 million, an increase of $8.6 million, or 29.4%, compared to the prior year due to an increased number of gaming terminals primarily attributable to the acquisition of Century .
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.
The decrease was due to lower non-recurring expenses related to new market development and a $1.7 million gain recognized in the second quarter of 2023 on the convertible note settlement as discussed in Note 4 to the consolidated financial statements, partially offset by higher fair value adjustments associated with the revaluation of contingent consideration liabilities.
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.
The obligations under the Credit Agreement are guaranteed by us and our wholly-owned domestic subsidiaries, subject to certain exceptions (collectively, the “Guarantors”). The obligations under the Credit Agreement are secured by substantially all of the assets of the Guarantors, subject to certain exceptions.
The obligations under the Credit Agreement are secured by substantially all of the assets of the Guarantors, subject to certain exceptions.
Cost of manufacturing goods sold. Cost of manufacturing goods sold consists of costs associated with the sale of gaming terminals and related equipment. 32 Table of Contents General and administrative. General and administrative expenses consist of operating expense and general and administrative expense.
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.
Amusement revenue represents amounts collected from amusement devices operated at various location partners and is recognized at the point the amusement device is used. Manufacturing. Manufacturing revenue represents sales of gaming terminals and related equipment. ATM fees and other.
Net gaming revenue includes the amounts earned by our location partners and is recognized at the time of gaming play. Amusement. Amusement revenue represents amounts collected from amusement devices operated at various location partners and is recognized at the point the amusement device is used. Manufacturing.
Cost of manufacturing goods sold Cost of manufacturing goods sold for the year ended December 31, 2023 was $7.7 million, an increase of $2.9 million, or 60.6%, compared to the prior year due primarily to higher manufacturing revenue.
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.
We anticipate our capital expenditures will be approximately $55–65 million in 2024. Net cash (used in) provided by financing activities For the year ended December 31, 2023, net cash used in financing activities was $35.2 million, compared to cash provided by financing activities of $106.6 million in the prior year.
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 are continuously evaluating additional opportunities that are complementary to our core business.
We also design and manufacture gaming terminals and related equipment. We are continuously evaluating additional opportunities that are complementary to our core business.
Through our wholly owned subsidiary, Grand Vision Gaming, we also manufacture gaming terminals in the Montana, Nevada, South Dakota, Louisiana and West Virginia markets.
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.
The increase can be attributed to higher working capital adjustments primarily due to an increase in accounts payable and accrued expenses, partially offset by a lower increase in deferred income taxes. 40 Table of Contents Net cash used in investing activities For the year ended December 31, 2023, net cash used in investing activities was $59.8 million, a decrease in cash used of $129.5 million over the prior year.
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.
Acquired tangible personal property such as gaming equipment is generally measured at fair value using a cost approach which measures the fair value based on the cost to reproduce or replace the asset. Goodwill is measured as the excess of the consideration transferred over the fair value of the net identifiable assets acquired and liabilities assumed.
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.
The increase was attributable to higher payroll-related costs, as we continue to grow our operations, as well as higher parts and repair expense, higher stock-based compensation expense, and a settlement with the IGB of $1.1 million recorded in the second quarter of 2023.
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.
W e are subject to the various gaming regulations in the states in which we operate, as well as various other federal, state and local laws and regulations. 31 Century Acquisition On June 1, 2022, we completed our acquisition of all of the outstanding equity interests of Century Gaming, Inc., a Montana corporation (“Century”).
W e are subject to the various gaming regulations in the states in which we operate, as well as various other federal, state and local laws and regulations.
In addition, during 2022 and 2023, we accelerated certain of our capital expenditures related to gaming machines 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.
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.
Total net revenues by state are presented below (in thousands, except %s): Year Ended December 31, Increase / (Decrease) 2023 2022 Change Change % Total net revenues by state: Illinois $ 867,200 $ 808,652 $ 58,548 7.2 % Montana 154,402 79,639 74,763 93.9 % Nevada 117,074 66,989 50,085 74.8 % Nebraska 19,043 5,217 13,826 265.0 % All other 12,701 9,300 3,401 36.6 % Total net revenues $ 1,170,420 $ 969,797 $ 200,623 20.7 % 34 Table of Contents Cost of revenue Total cost of revenue for the year ended December 31, 2023 was $809.5 million, an increase of $143.4 million, or 21.5%, compared to the prior year due primarily to higher net gaming revenue, described above.
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.
On August 23, 2023, we entered into Amendment No. 4 to the Credit Agreement (“Amendment No. 4”), which extended the termination date to draw on the delayed draw term loan to October 22, 2024.
In June 2023, we completed a $100 million draw on the DDTL and used all of the proceeds to pay down an equal portion of the revolving credit facility. On August 23, 2023, we entered into Amendment No. 4 to the Credit Agreement (“Amendment No. 4”), which extended the termination date to draw on the DDTL to October 22, 2024.
Other expenses, net Other expenses, net for the year ended December 31, 2023 were $6.5 million, a decrease of $2.9 million, or 30.8%, compared to the prior year .
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 .
For the year ended December 31, 2023, the weighted-average interest rate was approximately 7.3% compared to the weighted-average interest rate of approximately 4.4% for the prior year.
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 .
Our focus is providing unmatched customer support, guidance, and expertise so our location partners can grow their businesses with incremental revenue. 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.
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.
The decrease was attributable to less cash used for business and asset acquisitions, primarily due to the acquisition of Century in 2022, in addition to the proceeds received from the settlement of the convertible notes in 2023, partially offset by more cash used for the purchases of property and equipment and advances against a portion of the purchase price on a pending business acquisition.
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.
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, 2023 2022 Change Net cash provided by operating activities $ 132,530 $ 107,999 $ 24,531 Net cash used in investing activities (59,793) (189,263) (129,470) Net cash (used in) provided by financing activities (35,239) 106,591 (141,830) Net cash provided by operating activities Fo r the year ended December 31, 2023, net cash provided by operating activities was $132.5 million, an increase of $24.5 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.
The maturity date of the Credit Agreement was extended to October 22, 2026. The interest rate and covenants remained unchanged. We incurred $4.3 million in debt issuance costs associated with Amendment No. 2. We also recognized a loss on debt extinguishment of $1.2 million for the year ended December 31, 2021 in connection with the amendment.
The interest rate and covenants remained unchanged. We incurred $4.3 million in debt issuance costs associated with Amendment No. 2.
The following table sets forth information with respect to the number of gaming terminals in our primary locations: As of December 31, Increase / (Decrease) 2023 2022 Change Change % Illinois 15,276 14,397 879 6.1 % Montana 6,276 6,108 168 2.8 % Nevada 2,704 2,645 59 2.2 % Nebraska 827 391 436 111.5 % Total gaming terminals 25,083 23,541 1,542 6.6 % 36 Table of Contents 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, 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.
To date, we have not observed material impacts in our business or outlook, but there can be no assurance that, in the event of a recession, levels of gaming activity would not be adversely affected. Further, as described in more detail below, we have observed certain increases in our costs, particularly higher wages and increased interest expense on our debt.
To date, we have not observed material impacts in our business or outlook, outside of observed increases in our costs related to higher wages and increased interest expense on our debt. In 2023 and the first half of 2024, we accelerated certain of our capital expenditures related to gaming machines and related components to manage our supply chain.
The relevance of this policy and the described methods and assumptions vary from period to period depending on the volume of applicable acquisitions occurring. Seasonality Our results of operations can fluctuate due to seasonal trends and other factors.
Goodwill is measured as the excess of the consideration transferred over the fair value of the net identifiable assets acquired and liabilities assumed. The relevance of this policy and the described methods and assumptions vary from period to period depending on the volume of applicable acquisitions occurring.
Holidays, vacation seasons, and sporting events may also cause our results to fluctuate. 41 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. 45 Table of Contents
The increase was driven primarily by an increase in net gaming revenue of $188.6 million, or 20.4%. The increase in net gaming revenue for the year ended December 31, 2023 was driven by the Century acquisition, adding new locations and 3% same store sales growth in Illinois.
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.