Biggest changeSee Note 2 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. 25 DISCUSSION OF RESULTS Years ended December 31, 2024, 2023 and 2022 Century Casinos, Inc. and Subsidiaries For the year ended December 31, 2024/2023 2023/2022 Amounts in thousands 2024 2023 2022 $ Change % Change $ Change % Change Gaming Revenue $ 419,948 $ 412,388 $ 365,986 $ 7,560 1.8% $ 46,402 12.7% Pari-mutuel, Sports Betting and iGaming Revenue 19,016 20,165 19,607 (1,149) (5.7%) 558 2.8% Hotel Revenue 48,253 42,269 9,628 5,984 14.2% 32,641 339.0% Food and Beverage Revenue 58,947 50,262 24,097 8,685 17.3% 26,165 108.6% Other Revenue 29,755 25,122 11,211 4,633 18.4% 13,911 124.1% Net Operating Revenue 575,919 550,206 430,529 25,713 4.7% 119,677 27.8% Gaming Expenses (225,466) (216,475) (183,841) 8,991 4.2% 32,634 17.8% Pari-mutuel, Sports Betting and iGaming Expenses (22,234) (21,752) (22,149) 482 2.2% (397) (1.8%) Hotel Expenses (18,883) (14,379) (2,815) 4,504 31.3% 11,564 410.8% Food and Beverage Expenses (52,416) (45,065) (22,631) 7,351 16.3% 22,434 99.1% Other Expenses (11,381) (9,722) (1,205) 1,659 17.1% 8,517 706.8% General and Administrative Expenses (147,912) (140,505) (104,262) 7,407 5.3% 36,243 34.8% Depreciation and Amortization (49,595) (41,043) (27,109) 8,552 20.8% 13,934 51.4% Impairment - Goodwill (43,716) — — 43,716 100.0% — — Gain on Sale of Casino Operations — 1,660 — 1,660 100.0% (1,660) (100.0%) (Loss) on Sale of Assets — — (2,154) — — (2,154) (100.0%) Total Operating Costs and Expenses (571,603) (487,281) (366,166) 84,322 17.3% 121,115 33.1% Earnings from Equity Investment — 1,121 3,249 (1,121) (100.0%) (2,128) (65.5%) Earnings from Operations 4,316 64,046 67,612 (59,730) (93.3%) (3,566) (5.3%) Income Tax (Expense) Benefit (27,673) 5,343 7,660 (33,016) (617.9%) (2,317) (30.2%) Net Earnings Attributable to Non-controlling Interests (7,085) (9,709) (5,694) (2,624) (27.0%) 4,015 70.5% Net (Loss) Earnings Attributable to Century Casinos, Inc.
Biggest changeSee Note 2 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. 26 DISCUSSION OF RESULTS Years ended December 31, 2025 and 2024 Century Casinos, Inc. and Subsidiaries For the year ended December 31, 2025/2024 Amounts in thousands 2025 2024 $ Change % Change Gaming revenue $ 422,430 $ 419,948 $ 2,482 0.6% Pari-mutuel, sports betting and iGaming revenue 19,835 19,016 819 4.3% Hotel Revenue 49,087 48,253 834 1.7% Food and beverage revenue 57,131 58,947 (1,816) (3.1%) Other revenue 24,492 29,755 (5,263) (17.7%) Net operating revenue 572,975 575,919 (2,944) (0.5%) Gaming expenses (224,802) (225,466) (664) (0.3%) Pari-mutuel, sports betting and iGaming expenses (22,806) (22,234) 572 2.6% Hotel expenses (19,333) (18,883) 450 2.4% Food and beverage expenses (50,213) (52,416) (2,203) (4.2%) Other expenses (9,372) (11,381) (2,009) (17.7%) General and administrative expenses (144,249) (147,912) (3,663) (2.5%) Depreciation and amortization (50,921) (49,595) 1,326 2.7% Impairment - goodwill — (70,189) (70,189) (100.0%) Total operating costs and expenses (521,696) (598,076) (76,380) (12.8%) Earnings (loss) from operations 51,279 (22,157) 73,436 331.4% Income tax expense (2,748) (26,631) 23,883 89.7% Net earnings attributable to non-controlling interests (7,520) (7,085) (435) (6.1%) Net loss attributable to Century Casinos, Inc. shareholders (61,416) (153,601) 92,185 60.0% Adjusted EBITDAR (1) $ 105,377 $ 102,678 $ 2,699 2.6% Net loss per share attributable to Century Casinos, Inc. shareholders Basic $ (2.04) $ (5.02) $ 2.98 59.4% Diluted $ (2.04) $ (5.02) $ 2.98 59.4% (1) For a discussion of Adjusted EBITDAR and reconciliation of Adjusted EBITDAR to net loss attributable to Century Casinos, Inc. shareholders, see “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” below in this Item 7.
Investing Activities Net cash used in investing activities for the year ended December 31, 2024 consisted of $1.8 million for casino licenses in Poland, $4.9 million in slot machine purchases at our US properties, $0.3 million in various renovations to the Mountaineer property in West Virginia, $11.1 million for our hotel project and $0.5 million to add a Starbucks location in Cape Girardeau, $30.0 million for our casino project in Caruthersville, $0.3 million for a high limit room, $0.1 million for sportsbook improvements and $0.5 million in various renovations in Nevada, $0.5 million in gaming-related purchases and $0.7 million in hotel and exterior renovations at our Colorado properties, $1.9 million related to racing related updates at Century Downs, $0.6 million in various renovations at St.
Net cash used in investing activities for the year ended December 31, 2024 consisted of $1.8 million for casino licenses in Poland, $4.9 million in slot machine purchases at our US properties, $0.3 million in various renovations to the Mountaineer property in West Virginia, $11.1 million for our hotel project and $0.5 million to add a Starbucks location in Cape Girardeau, $30.0 million for our casino project in Caruthersville, $0.3 million for a high limit room, $0.1 million for sportsbook improvements and $0.5 million in various renovations in Nevada, $0.5 million in gaming-related purchases and $0.7 million in hotel and exterior renovations at our Colorado properties, $1.9 million related to racing related updates at Century Downs, $0.6 million in various renovations at St.
Consolidated Adjusted EBITDAR should not be viewed as a measure of overall operating performance or considered in isolation or as an alternative to net earnings, because it excludes the rent expense associated with our Master Lease and certain other items. The reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders is presented below.
Consolidated Adjusted EBITDAR should not be viewed as a measure of overall operating performance or considered in isolation or as an alternative to net earnings, because it excludes the rent expense associated with our Master Lease and certain other items. 29 The reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders is presented below.
If necessary, we may seek to obtain further term loans, mortgages or lines of credit with commercial banks, sale and leaseback transactions of property we own or acquire, or other debt or equity financings to supplement our working capital and investing requirements.
If necessary, we may seek to obtain further term loans, mortgages or lines of credit with commercial banks, sale and leaseback transactions of property we own or acquire, or other debt financings or refinancings or equity financings to supplement our working capital and investing requirements.
A reconciliation of Adjusted EBITDAR to net earnings attributable to Century Casinos, Inc. shareholders for the Canada reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
A reconciliation of Adjusted EBITDAR to net earnings attributable to Century Casinos, Inc. shareholders for this reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
Any worsening in economic conditions in the regions in which we operate or globally, or the perception that conditions may worsen, could reduce consumer discretionary spending or increase our costs and erode our net earnings and cash flows.
Any worsening in economic conditions in the regions in which we operate or globally, or the perception 25 that conditions may worsen, could reduce consumer discretionary spending or increase our costs and erode our net earnings and cash flows.
Polish Airports owns the remaining 33.3% in CPL. We account for and report the 33.3% Polish Airports ownership interest as a non-controlling financial interest. CPL has been in operation since 1989 and owns and operates casinos throughout Poland.
We account for and report the 33.3% Polish Airports ownership interest as a non-controlling financial interest. CPL has been in operation since 1989 and owns and operates casinos throughout Poland.
As of December 31, 2024, we have made no changes to our estimates related to useful lives. We use judgment in estimating future cash flows when we review the carrying value of our property and equipment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable.
As of December 31, 2025, we have made no changes to our estimates related to useful lives. We use judgment in estimating future cash flows when we review the carrying value of our property and equipment whenever events and circumstances indicate that the carrying value of an asset may not be recoverable.
See Item 2, “Properties”, above for a list of casinos operating as of December 31, 2024. We have a 75% ownership interest in CDR and we consolidate CDR as a majority-owned subsidiary for which we have a controlling financial interest. We account for and report the remaining 25% ownership interest in CDR as a non-controlling financial interest.
See Item 2, “Properties”, above for a list of casinos operating as of December 31, 2025. We have a 75% ownership interest in CDR and we consolidate CDR as a majority-owned subsidiary for which we have a controlling financial interest. We account for and report the remaining 25% ownership interest in CDR as a non-controlling financial interest.
Recent Developments Related to Economic Uncertainty Current macroeconomic conditions remain very dynamic, including volatile changes in inflation, foreign currency exchange rates, political unrest and armed conflicts, US domestic and other international economic policies, such as tariffs, and other factors.
Recent Developments Related to Economic Uncertainty Current macroeconomic conditions remain very dynamic, including volatile changes in stock markets, foreign currency exchange rates, political unrest and armed conflicts, inflation, US domestic and other international economic policies, such as tariffs and other factors.
As of December 31, 2024, we believe that our investments in property and equipment are recoverable. 42 Goodwill and Intangible Assets – We test goodwill and indefinite-lived intangible assets for impairment as of October 1 each year, or more frequently as circumstances indicate it is necessary. Our identifiable intangible assets include trademarks, player’s club lists and casino licenses.
As of December 31, 2025, we believe that our investments in property and equipment are recoverable. Goodwill and Intangible Assets – We test goodwill and indefinite-lived intangible assets for impairment as of October 1 each year, or more frequently as circumstances indicate it is necessary. Our identifiable intangible assets include trademarks, player’s club lists and casino licenses.
Financing Activities Net cash used in financing activities for the year ended December 31, 2024 consisted of $8.8 million in distributions to non-controlling interests in CDR, CPL and Smooth Bourbon, and $0.2 million to repurchase shares to satisfy tax withholding related to our performance stock unit awards, offset by $4.7 million in proceeds from borrowings net of principal payments, of which $11.8 million consisted of proceeds from borrowings from VICI PropCo for the Caruthersville project.
Financing Activities Net cash used in financing activities for the year ended December 31, 2025 consisted of $8.6 million in distributions to non-controlling interests in CDR, CPL and Smooth Bourbon, $4.0 million to repurchase and retire shares of our common stock and $2.8 million of principal payments net of proceeds from borrowings. 38 Net cash used in financing activities for the year ended December 31, 2024 consisted of $8.8 million in distributions to non-controlling interests in CDR, CPL and Smooth Bourbon, and $0.2 million to repurchase shares to satisfy tax withholding related to our performance stock unit awards, offset by $4.7 million in proceeds from borrowings net of principal payments, of which $11.8 million consisted of proceeds from borrowings from VICI PropCo for the Caruthersville project.
Property and Equipment – We have significant capital invested in our property and equipment, which represented approximately 78% of our total assets as of December 31, 2024. Judgments are made in determining the estimated useful lives of assets, salvage values to be assigned to assets and if or when an asset has been impaired.
Property and Equipment – We have significant capital invested in our property and equipment, which represented approximately 81% of our total assets as of December 31, 2025. Judgments are made in determining the estimated useful lives of assets, salvage values to be assigned to assets and if or when an asset has been impaired.
Reportable Segment Operating Segment Reporting Unit United States East Mountaineer Casino, Resort & Races (1) Rocky Gap Casino, Resort & Golf (1) Midwest Century Casino & Hotel — Central City Century Casino & Hotel — Cripple Creek Century Casino & Hotel — Cape Girardeau (1) Century Casino & Hotel — Caruthersville and The Farmstead (1) West Nugget Casino Resort and Smooth Bourbon, LLC Canada Canada Century Casino & Hotel — Edmonton (1) Century Casino St.
Reportable Segment and Operating Segment Reporting Unit US East Mountaineer Casino, Resort & Races (1) Rocky Gap Casino, Resort & Golf (1) US Midwest Century Casino & Hotel Central City Century Casino & Hotel Cripple Creek Century Casino & Hotel Cape Girardeau and The Riverview (1) Century Casino & Hotel Caruthersville and The Farmstead (1) US West Nugget Casino Resort and Smooth Bourbon, LLC Canada Century Casino & Hotel Edmonton (1) Century Casino St.
Estimated interest payments based on principal amounts and expected maturities of long-term debt outstanding and management’s forecasted rates for our long-term debt agreements for the year ending December 31, 2025 are $36.1 million. Estimated interest payments do not reflect the impact of future foreign exchange rate changes.
Estimated interest payments based on principal amounts and expected maturities of long-term debt outstanding and management’s forecasted rates for our long-term debt agreements for the year ending December 31, 2026 are $33.2 million. Estimated interest payments do not reflect the impact of future foreign exchange rate changes.
We have a Revolving Facility with Goldman of up to $30.0 million. If we have aggregate outstanding revolving loans, swingline loans and letters of credit greater than $10.5 million as of the last day of any fiscal quarter, we are required to maintain a Consolidated First Lien Net Leverage Ratio of 5.50 to 1.00 or less for such fiscal quarter.
If we have aggregate outstanding revolving loans, swingline loans, and letters of credit under the Goldman Credit Agreement greater than $10.5 million as of the last day of any fiscal quarter, we are required to maintain a Consolidated First Lien Net Leverage Ratio of 5.50 to 1.00 or less for such fiscal quarter.
The casino has 580 slot machines and nine live table games, which is almost a 50% increase in gaming positions compared with the prior temporary location. The number of hotel rooms doubled to 74. We opened The Riverview in Cape Girardeau in April 2024.
The casino has 579 slot machines and seven live table games, which is approximately a 50% increase in gaming positions compared with the prior temporary location. The number of hotel rooms doubled to 74. We opened The Riverview in Cape Girardeau in April 2024.
Items deducted from or added to earnings from operations to arrive at net (loss) earnings include interest income, interest expense, gains (losses) on foreign currency transactions and other, income tax expense (benefit) and non-controlling interests.
Items deducted from or added to earnings from operations to arrive at net loss attributable to Century Casinos, Inc. shareholders include interest income, interest expense, gains (losses) on foreign currency transactions and other, income tax expense (benefit) and non-controlling interests.
Albert (1) Century Mile Racetrack and Casino (1) Century Downs Racetrack and Casino (1) Poland Poland Casinos Poland Corporate and Other Corporate and Other Cruise Ships & Other (2) Corporate Other (3) (1) The real estate assets, except The Riverview hotel in Cape Girardeau and The Farmstead hotel in Caruthersville, are owned by VICI PropCo and leased to us under the Master Lease.
Albert (1) Century Mile Racetrack and Casino (1) Century Downs Racetrack and Casino (1) Poland Casinos Poland (1) The real estate assets, except The Riverview hotel in Cape Girardeau and The Farmstead hotel in Caruthersville, are owned by VICI PropCo and leased to us under the Master Lease.
Presentation of Foreign Currency Amounts The average exchange rates to the US dollar used to translate balances during each reported period are as follows: For the year ended December 31, % Change Average Rates 2024 2023 2022 2024/2023 2023/2022 Canadian dollar (CAD) 1.3696 1.3496 1.3011 (1.5%) (3.7%) Euros (EUR) 0.9244 0.9248 0.9506 — 2.7% Polish zloty (PLN) 3.9807 4.2034 4.4559 5.3% 5.7% Source: Xe Currency Converter We recognize in our statement of (loss) earnings, foreign currency transaction gains or losses resulting from the translation of casino operations and other transactions that are denominated in a currency other than US dollars.
Presentation of Foreign Currency Amounts The average exchange rates to the US dollar used to translate balances during each reported period are as follows: For the year ended December 31, % Change Average Rates 2025 2024 2025/2024 Canadian dollar (CAD) 1.3979 1.3696 (2.1%) Euros (EUR) 0.8871 0.9244 4.0% Polish zloty (PLN) 3.7608 3.9807 5.5% Source: Xe Currency Converter We recognize in our statement of loss, foreign currency transaction gains or losses resulting from the translation of casino operations and other transactions that are denominated in a currency other than US dollars.
The current portion relates to payments due within one year under our Goldman Credit Agreement, term loan with UniCredit Bank Austria AG (“UniCredit”) and CPL’s credit facilities. Our Goldman Credit Agreement provides for a $350.0 million Goldman Term Loan and a $30.0 million Revolving Facility. We intend to repay the current portion of our debt obligations with available cash.
The current portion relates to payments due within one year under our Goldman Credit Agreement, the CPL Credit Agreement and the CPL Credit Facility. The Goldman Credit Agreement provides for a $350.0 million Goldman Term Loan and a $30.0 million Revolving Facility. We intend to repay the current portion of our debt obligations with available cash.
Borrowings and Repayments of Long-Term Debt and Lease Agreements As of December 31, 2024, our total debt under bank borrowings and other agreements net of $11.5 million related to deferred financing costs was $328.2 million, of which $321.9 million was long-term debt and $6.2 million was the current portion of long-term debt.
Borrowings and Repayments of Long-Term Debt and Lease Agreements As of December 31, 2025, our total debt under bank borrowings and other agreements net of $8.8 million related to deferred financing costs was $328.9 million, of which $321.4 million was long-term debt and $7.6 million was the current portion of long-term debt.
For the year ended December 31, Amounts in millions 2024 2023 2022 East Pari-mutuel Revenue $ 5.7 $ 5.9 $ 5.4 Sports Betting Revenue 0.2 0.2 0.6 iGaming Revenue 1.8 1.1 0.6 7.7 7.2 6.6 Midwest Sports Betting Revenue 1.8 2.8 2.1 West Sports Betting Revenue 0.1 0.1 — Total United States $ 9.6 $ 10.1 $ 8.7 A reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders for the United States reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
For the year ended December 31, Amounts in millions 2025 2024 Pari-mutuel revenue $ 6.2 $ 5.7 Sports betting revenue 0.3 0.2 iGaming revenue 2.6 1.8 $ 9.1 $ 7.7 A reconciliation of Adjusted EBITDAR to net loss attributable to Century Casinos, Inc. shareholders for this reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
However, continued conflict in that region could have a negative impact on our results of operations. 35 Results in US dollars were impacted by 5.3% and 5.7% increases in the average exchange rates between the US dollar and the Polish zloty for the year ended December 31, 2024 compared to the year ended December 31, 2023 and the year ended December 31, 2023 compared to the year ended December 31, 2022, respectively.
However, continued conflict in that region could have a negative impact on our results of operations. 35 Results in US dollars were impacted by a 5.5% increase in the average exchange rate between the US dollar and the Polish zloty for the year ended December 31, 2025 compared to the year ended December 31, 2024.
We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ materially from these estimates under different assumptions or conditions.
On an ongoing basis, we evaluate these estimates. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.
Because management believes it is more likely than not that the benefit from certain deferred tax assets will not be realized, a valuation allowance of $11.0 million in foreign jurisdictions has been provided in recognition of these risks.
Because management believes it is more likely than not that the benefit from certain deferred tax assets will not be realized, a valuation allowance of $11.5 million and $11.0 million as of December 31, 2025 and 2024, respectively, in foreign jurisdictions has been recorded in recognition of these risks.
Smooth Bourbon is a 50% owned subsidiary of the Company that owns the real estate assets underlying the Nugget Casino Resort. Rent expense related to the Master Lease and CDR Land Lease is included in interest expense on our consolidated statements of (loss) earnings.
Smooth Bourbon is a 50% owned subsidiary of the Company that owns the real estate assets underlying the Nugget Casino Resort. Rent expense related to the Master Lease is included in interest expense on our consolidated statements of loss. The Nugget Lease is considered an intercompany lease and income and expense related to the lease are eliminated in consolidation.
For a description of our debt agreements, see Note 6 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. Net Debt was $240.8 million as of December 31, 2024 compared to $175.5 million as of December 31, 2023.
For a description of our debt agreements, see Note 5 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. Net Debt was $268.8 million as of December 31, 2025 compared to $240.8 million as of December 31, 2024. The increase in net debt is primarily due to decreased cash.
Casino Closure Date Reopen Date Katowice (1) October 2023 March 2024 Bielsko-Biala October 2023 February 2024 Wroclaw (2) November 2023 October 2024 Krakow (3) May 2024 N/A LIM Center in Warsaw (3) July 2024 N/A (1) The Katowice casino reopened with a reduced gaming floor. (2) T he Wroclaw casino reopened at a new location following the closure.
Casino Closure Date Reopen Date Katowice (1) October 2023 March 2024 Bielsko-Biala October 2023 February 2024 Wroclaw (2) November 2023 October 2024 Krakow (3) May 2024 N/A LIM Center in Warsaw (3) July 2024 N/A Hilton Hotel in Warsaw (4) June 2025 N/A (1) The Katowice casino reopened in March 2024 with a reduced gaming floor.
Net Debt provides investors with an indication of our ability to pay off all of our long-term debt were it to become due simultaneously. The reconciliation of Net Debt is presented below.
Management believes that Net Debt is a valuable measure of our overall financial situation. Net Debt provides investors with an indication of our ability to pay off all of our long-term debt were it to become due simultaneously. The reconciliation of Net Debt is presented below.
Our significant accounting policies are discussed in Note 2 to the Consolidated Financial Statements included in Item 8, “Financial Statements and Supplementary Data” of this report. Critical estimates inherent in these accounting policies are discussed in the following paragraphs.
Actual results may differ materially from these estimates under different assumptions or conditions. Our significant accounting policies are discussed in Note 2 to the Consolidated Financial Statements included in Item 8, “Financial Statements and Supplementary Data” of this report. Critical estimates inherent in these accounting policies are discussed in the following paragraphs.
In 2024, net loss (earnings) attributable to Century Casinos, Inc. shareholders was impacted by increased interest expense primarily due to additional properties added to the Master Lease, by the valuation allowance on our net deferred tax assets related to the United States during the second quarter of 2024, and by the impairment of goodwill at the Nugget during the fourth quarter of 2024 as detailed above.
In 2024, net loss attributable to Century Casinos, Inc. shareholders was impacted by the valuation allowance on our net deferred tax assets related to our United States operations during the second quarter of 2024, and by the impairment of goodwill at the Nugget and Rocky Gap during the fourth quarter of 2024 as detailed above.
We have recorded a deferred tax liability of $3.3 million on the estimated foreign withholding tax required as part of a cash dividend to the US related to earnings from the 2023 Canada Real Estate Sale, as well as current earnings from foreign subsidiaries.
We have recorded a deferred tax liability of $4.2 million on the estimated foreign withholding tax required as part of a cash dividend to the US related to earnings from the sale and leaseback of our Canadian properties in 2023, as well as current earnings from foreign subsidiaries.
The following table details cash payments under the Master Lease, CDR Land Lease, which ended in September 2023, and 50% of the cash payments under the Nugget Lease for the years ended December 31, 2024, 2023 and 2022.
The following table details cash payments under the Master Lease, and 50% of the cash payments under the Nugget Lease for the years ended December 31, 2025 and 2024.
Unless otherwise indicated, explanations below are provided based on PLN results. Net operating revenue decreased primarily due to licensing-related closures at our locations in Bielsko-Biala, Katowice and Wroclaw during the first nine months of 2024 as well as the closures of our locations in Krakow and the LIM Center casino in Warsaw.
Unless otherwise indicated, explanations below are provided based on PLN results. Net operating revenue decreased primarily due to licensing-related closures of our LIM Center and Krakow casinos and Hilton Hotel casino in Warsaw, offset by increased revenue due to the casinos that reopened in 2024 in Wroclaw, Bielsko-Biala and Katowice.
For the year 2024/2023 2023/2022 ended December 31, % % Amounts in CAD, in millions 2024 2023 2022 Change Change Change Change Net Operating Revenue Canada 104.5 101.8 93.1 2.7 2.7% 8.7 9.4% Operating Costs and Expenses (1) Canada 76.8 77.4 69.2 (0.6) (0.8%) 8.2 11.8% For the year ended December 31, 2024/2023 2023/2022 Amounts in millions 2024 2023 2022 $ Change % Change $ Change % Change Net Operating Revenue Canada $ 76.3 $ 75.5 $ 71.6 $ 0.8 1.2% $ 3.9 5.4% Operating Costs and Expenses (1) Canada $ 56.1 $ 57.4 $ 53.2 $ (1.3) (2.3%) $ 4.2 7.9% (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization and gain on sale of casino operations and loss on sale of assets. 2024 Compared to 2023 The following discussion highlights results for the year ended December 31, 2024 compared to the year ended December 31, 2023.
For the year 2025/2024 ended December 31, % Amounts in CAD, in millions 2025 2024 Change Change Net operating revenue Canada 106.0 104.5 1.5 1.4% Operating costs and expenses (1) Canada 77.7 76.8 0.9 1.2% For the year ended December 31, 2025/2024 Amounts in millions 2025 2024 $ Change % Change Net operating revenue Canada $ 75.9 $ 76.3 $ (0.4) (0.5%) Operating costs and expenses (1) Canada $ 55.6 $ 56.1 $ (0.5) (0.9%) (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization. 34 2025 Compared to 2024 The following discussion highlights results for the year ended December 31, 2025 compared to the year ended December 31, 2024.
LIQUIDITY AND CAPITAL RESOURCES Our business is capital intensive, and we rely heavily on the ability of our casinos to generate operating cash flow. We use the cash flows that we generate to maintain operations, fund reinvestment in existing properties for both refurbishment and expansion projects, repay third party debt, and pursue additional growth via new development and acquisition opportunities.
We use the cash flows that we generate to maintain operations, fund reinvestment in existing properties for both refurbishment and expansion projects, repay third party debt, and pursue additional growth via new development and acquisition opportunities.
Amounts in thousands December 31, 2024 December 31, 2023 Total long-term debt, including current portion $ 328,156 $ 332,680 Deferred financing costs 11,454 14,149 Total principal $ 339,610 $ 346,829 Less: Cash and cash equivalents $ 98,769 $ 171,327 Net Debt $ 240,841 $ 175,502 30 REPORTABLE SEGMENTS The following discussion provides further detail of consolidated results by reportable segment.
Amounts in thousands December 31, 2025 December 31, 2024 Total long-term debt, including current portion $ 328,931 $ 328,156 Deferred financing costs 8,759 11,454 Total principal $ 337,690 $ 339,610 Less: Cash and cash equivalents $ 68,921 $ 98,769 Net Debt $ 268,769 $ 240,841 RESULTS OF OPERATIONS - REPORTABLE SEGMENTS The following discussion provides further detail of consolidated results by reportable segment.
For the year 2024/2023 2023/2022 ended December 31, % % Amounts in PLN, in millions 2024 2023 2022 Change Change Change Change Net Operating Revenue Poland 318.3 396.8 402.5 (78.5) (19.8%) (5.7) (1.4%) Operating Costs and Expenses (1) Poland 325.8 362.3 349.3 (36.5) (10.1%) 13.0 3.7% For the year ended December 31, 2024/2023 2023/2022 Amounts in millions 2024 2023 2022 $ Change % Change $ Change % Change Net Operating Revenue Poland $ 79.9 $ 94.1 $ 90.2 $ (14.2) (15.1%) $ 3.9 4.4% Operating Costs and Expenses (1) Poland $ 81.8 $ 86.1 $ 78.4 $ (4.3) (5.0%) $ 7.7 9.8% (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization. 2024 Compared to 2023 The following discussion highlights results for the year ended December 31, 2024 compared to the year ended December 31, 2023.
For the year 2025/2024 ended December 31, % Amounts in PLN, in millions 2025 2024 Change Change Net operating revenue Poland 316.8 318.3 (1.5) (0.5%) Operating costs and expenses (1) Poland 313.2 325.8 (12.6) (3.9%) For the year ended December 31, 2025/2024 Amounts in millions 2025 2024 $ Change % Change Net operating revenue Poland $ 84.2 $ 79.9 $ 4.3 5.3% Operating costs and expenses (1) Poland $ 83.2 $ 81.8 $ 1.4 1.7% (1) Operating costs and expenses are calculated as total operating costs and expenses less depreciation and amortization. 2025 Compared to 2024 The following discussion highlights results for the year ended December 31, 2025 compared to the year ended December 31, 2024.
The Riverview is a 69 room, six-story hotel with 68,000 square feet that is adjacent to and connected with Century Casino Cape Girardeau.
The Riverview is a 69 room, six-story hotel with 68,000 square feet that is adjacent to and connected with Century Casino Cape Girardeau. We partner with sports betting operators that conduct sports wagering at our Colorado and Missouri locations.
For further discussion of our effective income tax rates and an analysis of our effective income tax rate compared to the US federal statutory income tax rate, see Note 13 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report.
For further discussion of our effective income tax rates and an analysis of our effective income tax rate compared to the US federal statutory income tax rate, see Note 12 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. 37 LIQUIDITY AND CAPITAL RESOURCES Our business is capital intensive, and we rely heavily on the ability of our casinos to generate operating cash flow.
For the year ended December 31, Amounts in thousands 2024 2023 2022 Master Lease $ 51,834 $ 40,739 $ 25,666 Nugget Lease (1) 7,001 6,313 — CDR Land Lease — 1,258 2,088 (1) Represents payments with respect to the 50% interest in the Nugget Lease owned by Marnell through Smooth Bourbon.
For the year ended December 31, Amounts in thousands 2025 2024 Master Lease $ 58,644 $ 51,834 Nugget Lease (1) 7,768 7,001 (1) Represents payments with respect to the 50% interest in the Nugget Lease owned by Marnell through Smooth Bourbon.
To prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, we must make estimates and assumptions that affect the amounts reported in the consolidated financial statements. On an ongoing basis, we evaluate these estimates.
Critical Accounting Estimates Management's discussion and analysis of our results of operations and liquidity and capital resources are based on our consolidated financial statements. To prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, we must make estimates and assumptions that affect the amounts reported in the consolidated financial statements.
Before a gaming license expires for a particular city, there is a public notification of the available license and any gaming company can apply for a new license for that city. The license for the Hilton Hotel in Warsaw expires in 2025.
These licenses are not renewable. Before a gaming license expires in a particular city, there is a public notification of the available license and any gaming company can apply for a new license for that city. We closed our Hilton Hotel casino in Warsaw in June 2025 after we were notified that we had not received a new license.
In addition, we operate internet and mobile interactive gaming applications in West Virginia with two iGaming partners. The agreements provide for a share of net iGaming revenue. Sports betting was approved by voters in Missouri in November 2024.
The agreement provides for a share of net gaming revenue. In addition, we operate internet and mobile interactive gaming applications in West Virginia with two iGaming partners.
To the extent we determine that we will not realize the benefit of some or all of the deferred tax assets, then these assets will be adjusted through our provision for income taxes in the period in which this determination is made. 43 Additionally, evaluating the need for, and amount of, a valuation allowance for deferred tax assets often requires significant judgment and extensive analysis of all the positive and negative evidence available to determine whether all or some portion of deferred tax assets will not be realized.
Additionally, evaluating the need for, and amount of, a valuation allowance for deferred tax assets often requires significant judgment and extensive analysis of all the positive and negative evidence available to determine whether all or some portion of deferred tax assets will not be realized.
(3) We were notified in October 2024 that we were not awarded casino licenses for these locations. We have not seen a material negative impact on our operations as a result of the war in Ukraine. Although Poland borders Ukraine, our casinos are not located near the border.
We were awarded a second license in Wroclaw in March 2025, and the casino opened in February 2026. We have not seen a material negative impact on our operations as a result of the war in Ukraine. Although Poland borders Ukraine, our casinos are not located near the border.
Net Debt We define Net Debt as total long-term debt (including current portion) plus deferred financing costs minus cash and cash equivalents. Net Debt is not considered a liquidity measure recognized under US GAAP. Management believes that Net Debt is a valuable measure of our overall financial situation.
(4) Related to the impairment of goodwill at the Nugget and Rocky Gap. 30 Net Debt We define Net Debt as total long-term debt (including current portion) plus deferred financing costs minus cash and cash equivalents. Net Debt is not considered a liquidity measure recognized under US GAAP.
Valuation Allowance (US) – Income tax (expense) benefit was primarily impacted by the recording of a valuation allowance on our net deferred tax assets related to the United States for the year ended December 31, 2024 and the release of a valuation allowance against deferred tax assets for the year ended December 31, 2022.
Valuation Allowance (2024) – Income tax expense was primarily impacted by the recording of a valuation allowance on our net deferred tax assets related to our operations within the United States for the year ended December 31, 2024. Sports Betting (Colorado - 2024) – In 2024, we mutually agreed to cancel two of our sports betting agreements in Colorado.
Following is a breakout of net operating revenue by reportable segment for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022. United States increased by $39.1 million, or 10.3%, and by $112.0 million, or 41.7%, respectively. Canada increased by $0.9 million, or 1.2%, and by $3.9 million, or 5.4%, respectively. Poland decreased by ($14.2) million, or (15.1%), and increased by $3.9 million, or 4.4%, respectively. Corporate and Other remained constant and decreased by ($0.1) million, or (70.4%), respectively.
Following is a breakout of net operating revenue by reportable segment for the year ended December 31, 2025 compared to the year ended December 31, 2024. US East decreased by ($2.1) million, or (1.2%). US Midwest increased by $3.3 million, or 2.0%. US West decreased by ($7.9) million, or (9.1%). Canada decreased by ($0.4) million, or (0.5%). Poland increased by $4.3 million, or 5.3%.
(3) Prior to the Nugget Acquisition, our equity investment in Smooth Bourbon was included in the Corporate Other reporting unit. 24 We have controlling financial interests through our subsidiary CRM in the following reporting units: We have a 66.6% ownership interest in CPL and we consolidate CPL as a majority-owned subsidiary for which we have a controlling financial interest.
We have controlling financial interests through our subsidiary CRM in the following reporting units: We have a 66.6% ownership interest in CPL and we consolidate CPL as a majority-owned subsidiary for which we have a controlling financial interest. Polish Airports owns the remaining 33.3% in CPL.
During the year ended December 31, 2024, we recognized income tax expense of $27.7 million on pre-tax loss of ($93.4) million, representing an effective income tax rate of (29.6%), compared to an income tax benefit of ($5.3) million on pre-tax loss of ($23.8) million, representing an effective income tax rate of 22.4%, and an income tax benefit of ($7.7) million on pre-tax income of $6.0 million, representing an effective income tax rate of (127.5%) for the years ended December 31, 2023 and 2022, respectively.
During the year ended December 31, 2025, we recognized income tax expense of $2.7 million on pre-tax loss of ($51.1) million, representing an effective income tax rate of (5.4%), compared to an income tax expense of $26.6 million on pre-tax loss of ($119.9) million, representing an effective income tax rate of (22.2%), for the year ended December 31, 2024.
Our primary source of revenue is from the net proceeds of our gaming machines and tables, with ancillary revenue generated from hotel, restaurant, horse racing (including off-track betting), sports betting, iGaming and entertainment facilities that are in most instances a part of the casinos.
Our primary source of revenue is from the net proceeds of our gaming machines and tables, with ancillary revenue generated from hotel, restaurant, horse racing (including off-track betting), sports betting, iGaming and entertainment facilities that are in most instances a part of the casinos. 24 During the fourth quarter of 2025, due to changes in expected long-term future economic characteristics, we determined that the aggregation of operating segments within the United States reportable segment was no longer appropriate.
We estimate that approximately $58.4 million of our total $98.8 million in cash and cash equivalents at December 31, 2024 is held by our foreign subsidiaries, of which $21.6 million is held by our Canadian subsidiaries and $31.0 million is held by our Austrian subsidiary.
We estimate that approximately $36.7 million of our total $68.9 million in cash and cash equivalents at December 31, 2025 is held by our foreign subsidiaries, of which $21.4 million, including $8.8 million in casino cash, is held by our Canadian subsidiaries and $3.7 million, including $3.4 million in casino cash, is held by our Poland subsidiary, and the remaining $11.5 million is held by our foreign corporate subsidiaries.
The cash and cash equivalents held by our foreign subsidiaries are not available to fund US operations unless repatriated. We expect to incur withholding tax on future repatriation of current earnings in certain non-US subsidiaries.
The cash and cash equivalents held by our foreign subsidiaries are not available to fund US operations unless repatriated.
For the definition and reconciliation of Net Debt to the most directly comparable US GAAP measure, see “Non-GAAP Measures Definitions and Calculations – Net Debt” above in this Item 7. 40 The following table lists the 2025 maturities of our debt: Amounts in thousands Goldman Term Loan (1) CPL Credit Facility UniCredit Term Loan Total $ 3,500 $ 1,339 $ 1,387 $ 6,226 (1) The Goldman Term Loan requires scheduled quarterly payments of $875,000, equal to 0.25% of the original aggregate principal amount of the Term Loan, with the balance due at maturity.
The following table lists the 2026 maturities of our debt: Amounts in thousands Goldman Term Loan (1) CPL Credit Agreement (2) CPL Credit Facility (3) Total $ 3,500 $ 278 $ 3,780 $ 7,558 (1) The Goldman Term Loan requires scheduled quarterly payments of $875,000, equal to 0.25% of the original aggregate principal amount of the Term Loan, with the balance due at maturity.
The goodwill at the Nugget was impaired during 2024. As a result of the impairment, we recorded $43.7 million to impairment – goodwill for the year ended December 31, 2024.
As a result of the impairments, we recorded $70.2 million to impairment – goodwill for the year ended December 31, 2024. On July 30, 2024, we announced we were replacing the management team at the Nugget.
We view each casino or other operation within those markets as a reporting unit. The reporting units, except for Century Downs Racetrack and Casino and Casinos Poland, are owned, operated and managed through wholly-owned subsidiaries. Our ownership and operation of Century Downs Racetrack and Casino and Casinos Poland are discussed below.
The reporting units, except for Century Downs Racetrack and Casino and Casinos Poland, are owned, operated and managed through wholly-owned subsidiaries. Our ownership and operation of Century Downs Racetrack and Casino and Casinos Poland are discussed below. The table below provides information about the aggregation of our operating segments and reporting units into reportable segments as of December 31, 2025.
Additional approvals are needed before the project begins and we anticipate construction could take approximately one year if the project is approved. An increase in competitors to the Edmonton market and near our Century Mile property could lead to a decrease in visitors at our casinos and have a negative impact on our results of operations in Canada.
An increase in competitors to the Edmonton market and near our Century Mile property could lead to a decrease in visitors at our casinos and have a negative impact on our results of operations in Canada. In June 2025, Alberta’s Bill 48 regulating iGaming in Alberta passed.
Comparability Impacts Items impacting year-over-year comparability of the results include the following: Impairment of Goodwill (US) – We impaired goodwill at the Nugget based on updated assumptions of future operating results due to revised future performance expectations based on estimated future market conditions and analysis of the property’s sustained decrease in performance since its acquisition.
During the annual forecast process that began in mid-fourth quarter 2024, the new management team revised the future operating results assumptions due to revised future performance expectations based on estimated future market conditions and analysis of the property’s sustained decrease in performance since its acquisition. As a result, we fully impaired goodwill at the Nugget based on these updated assumptions.
Pari-mutuel expenses relate to pari-mutuel revenue and the operation of our racetracks. Other Other revenue and other expenses include gift shops, entertainment, golf and spa. Other revenue also includes revenue from ATM and credit card commissions. 28 Non-GAAP Measures Definitions and Calculations Adjusted EBITDAR Adjusted EBITDAR is used outside of our financial statements as a valuation metric.
Other Pari-Mutuel Pari-mutuel revenue includes live racing, export, advanced deposit wagering and off-track betting. Pari-mutuel expenses relate to pari-mutuel revenue and the operation of our racetracks. 28 Other Other revenue and other expenses include gift shops, entertainment, golf and spa. Other revenue also includes revenue from ATM and credit card commissions.
For the year ended December 31, 2024 Amounts in thousands United States Canada Poland Corporate and Other Total Net (loss) earnings attributable to Century Casinos, Inc. shareholders $ (76,422) $ 3,390 $ (1,909) $ (53,229) $ (128,170) Interest expense (income), net (1) 47,566 12,544 (41) 40,654 100,723 Income tax expense (benefit) 28,016 1,010 (237) (1,116) 27,673 Depreciation and amortization 43,254 4,368 1,811 162 49,595 Net earnings (loss) attributable to non-controlling interests 7,097 943 (955) — 7,085 Non-cash stock-based compensation — — — 66 66 Loss (gain) on foreign currency transactions, cost recovery income and other (2) 24 (2,057) (584) (356) (2,973) Impairment - goodwill (3) 43,716 — — — 43,716 Loss (gain) on disposition of fixed assets 540 (36) 953 — 1,457 Acquisition costs — — — (19) (19) Pre-opening and termination expenses — — 3,525 — 3,525 Adjusted EBITDAR $ 93,791 $ 20,162 $ 2,563 $ (13,838) $ 102,678 (1) See “Non-Operating Income (Expense) – Interest” below for a breakdown of interest expense (income), net and “Liquidity and Capital Resources” below for more information on the rent payments related to the Master Lease.
For the year ended December 31, 2024 Amounts in thousands US East US Midwest US West Canada Poland Other (1) Total Net (loss) earnings attributable to Century Casinos, Inc. shareholders $ (47,106) $ 6,542 $ (61,289) $ 3,390 $ (1,909) $ (53,229) $ (153,601) Interest income — (167) (1) (1,163) (80) (1,233) (2,644) Interest expense (2) 25,575 22,159 — 13,707 39 41,887 103,367 Income tax expense (benefit) 5,748 14,197 7,029 1,010 (237) (1,116) 26,631 Depreciation and amortization 15,929 14,172 13,153 4,368 1,811 162 49,595 Net earnings (loss) attributable to non-controlling interests — — 7,097 943 (955) — 7,085 Non-cash stock-based compensation — — — — — 66 66 Loss (gain) on foreign currency transactions, cost recovery income and other (3) — 24 — (2,057) (584) (356) (2,973) Impairment - goodwill (4) 26,473 — 43,716 — — — 70,189 Loss (gain) on disposition of fixed assets 409 135 (4) (36) 953 — 1,457 Acquisition costs — — — — — (19) (19) Pre-opening and termination expenses — — — — 3,525 — 3,525 Adjusted EBITDAR $ 27,028 $ 57,062 $ 9,701 $ 20,162 $ 2,563 $ (13,838) $ 102,678 (1) Represents additional business activities including certain other corporate and management operations that are not included in our reportable segments.
Management continues to consider historical foreign earnings in Canada, as well as accumulated earnings in other jurisdictions, indefinitely reinvested outside of the US. Business Combinations – In accordance with ASC 805, “ Business Combinations ” (“ASC 805”), the Nugget Acquisition and Rocky Gap Acquisition were recorded using the acquisition method of accounting.
Management continues to consider historical foreign earnings in Canada, as well as accumulated earnings in other jurisdictions, indefinitely reinvested outside of the US.
As of December 31, 2024, the Consolidated First Lien Net Leverage Ratio exceeded 5.50 to 1.00, but we had no outstanding revolving loans, swingline loans or letters of credit under the Revolving Facility.
We had no outstanding revolving loans, swingline loans, or letters of credit as of December 31, 2025, and therefore the Consolidated First Lien Net Leverage Ratio requirement did not apply. As of December 31, 2025, we had $30.0 million available on our Revolving Facility.
Further, based on management’s assessment of available positive and negative evidence to estimate whether sufficient taxable income will be generated to permit use of existing deferred tax assets in the United States, as of December 31, 2024, a valuation allowance of $49.3 million has been recorded to recognize the portion of US deferred tax assets more likely than not to be realized.
Further, a valuation allowance of $70.4 million and $55.7 million as of December 31, 2025 and 2024, respectively, has been recorded to recognize the portion of US deferred tax assets more likely than not to be realized.
Shareholders Basic $ (4.19) $ (0.93) $ 0.27 $ (3.26) (350.5%) $ (1.20) (444.4%) Diluted $ (4.19) $ (0.93) $ 0.25 $ (3.26) (350.5%) $ (1.18) (472.0%) (1) For a discussion of Adjusted EBITDAR and reconciliation of Adjusted EBITDAR to net (loss) earnings attributable to Century Casinos, Inc. shareholders, see “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” below in this Item 7.
A reconciliation of Adjusted EBITDAR to net loss attributable to Century Casinos, Inc. shareholders for this reportable segment can be found in the “Non-GAAP Measures Definitions and Calculations – Adjusted EBITDAR” discussion above in this Item 7.
Following is a breakout of operating costs and expenses by reportable segment for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022. United States increased by $96.8 million, or 30.6%, and by $108.9 million, or 52.4%, respectively. Canada increased by $0.1 million, or 0.2%, and by $0.3 million, or 0.4%, respectively. Poland decreased by ($4.9) million, or (5.6%), and increased by $7.6 million, or 9.4%, respectively. Corporate and Other decreased by ($7.7) million, or (35.3%), and increased by $4.4 million, or 25.1%, respectively.
Operating costs and expenses decreased by ($76.4) million, or (12.8%), for the year ended December 31, 2025 compared to the year ended December 31, 2024. Following is a breakout of operating costs and expenses by reportable segment for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Operating expenses in the Midwest operating segment increased due to increased payroll, marketing and gaming-related costs, primarily at the Cape Girardeau location due to the opening of The Riverview and at the Caruthersville location due to the opening of the new land-based casino.
Operating costs and expenses in the Midwest operating segment increased due to increased payroll and gaming-related expenses at the Missouri locations due to opening our new hotels and the new Caruthersville casino in 2024, partially offset by decreased payroll at the Colorado locations due to the closure of table games.
Net earnings decreased by ($100.0) million, or (354.5%), and by ($36.2) million, or (453.5%), for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022, respectively.
Summary of Changes by Reportable Segment Net operating revenue decreased by ($2.9) million, or (0.5%), for the year ended December 31, 2025 compared to the year ended December 31, 2024.
We aggregate all operating segments into three reportable segments based on the geographical locations in which our casinos operate: United States, Canada and Poland. We have additional business activities including certain other corporate and management operations that we report as Corporate and Other. In the United States, we view our operating segments as East, Midwest and West.
As a result, we reorganized our reportable segments to provide greater specificity within the United States. We aggregate all operating segments into five reportable segments based on the geographical locations in which our casinos operate: US East, US Midwest, US West, Canada and Poland. We view each casino or other operation within those markets as a reporting unit.
Cash Flows – Summary Our cash flows; cash, cash equivalents and restricted cash; and working capital consisted of the following: For the year ended December 31, Amounts in thousands 2024 2023 2022 Net cash (used in) provided by operating activities $ (3,299) $ 24,055 $ 37,397 Net cash used in investing activities (60,888) (206,997) (103,140) Net cash (used in) provided by financing activities (4,376) 149,857 161,162 As of December 31, Amounts in thousands 2024 2023 2022 Cash, cash equivalents and restricted cash (1) $ 99,013 $ 171,590 $ 202,131 Working capital (2) $ 49,505 $ 113,398 $ 162,606 (1) Cash, cash equivalents and restricted cash as of December 31, 2022 included $100.2 million related to the Acquisition Escrow.
Cash Flows – Summary Our cash flows; cash, cash equivalents and restricted cash; and working capital consisted of the following: For the year ended December 31, Amounts in thousands 2025 2024 Net cash provided by (used in) operating activities $ 6,688 $ (3,299) Net cash used in investing activities (22,256) (60,888) Net cash used in financing activities (15,371) (4,376) As of December 31, Amounts in thousands 2025 2024 Cash, cash equivalents and restricted cash (1) $ 69,218 $ 99,013 Working capital (2) $ 24,292 $ 49,505 (1) Cash, cash equivalents and restricted cash as of December 31, 2024 included $2.7 million previously funded by VICI PropCo that had not been spent on our Caruthersville project as of such date.
For information about the impairment, see Note 5 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. As of December 31, 2024, the estimated fair value of our Rocky Gap reporting unit exceeded its carrying value by 16%.
The impairments resulted in a $70.2 million impairment of goodwill for the year ended December 31, 2024. For information about the impairments, see Note 4 to the Consolidated Financial Statements included in Part II, Item 8, “Financial Statements and Supplementary Data” of this report. 41 Our indefinite-lived intangible assets are not amortized.
Unless otherwise indicated, explanations below are provided based on CAD results. Gaming and food and beverage revenue increased at all of our Canada locations except Century Downs, which had decreased food and beverage revenue due to a 2023 event that did not recur in 2024.
Unless otherwise indicated, explanations below are provided based on CAD results. Net operating revenue increased due to increased gaming revenue at our St. Albert and Century Downs properties, increased pari-mutuel revenue at both of our racetracks and increased food and beverage revenue at our St. Albert property, offset by decreased gaming revenue at our Edmonton and Century Mile properties.
As a result, the deferred rent will be paid over a six month period beginning in December 2025. Estimated cash payments to the non-controlling partners under the lease between Smooth Bourbon and the Nugget for 2025 are estimated to be $7.7 million.
Cash payments due under the Master Lease for 2026 are estimated to be $67.3 million, which includes a CPI increase and deferred rent on the Caruthersville project that will be repaid through May 2026. Estimated cash payments to the non-controlling partners under the lease between Smooth Bourbon and the Nugget for 2026 are estimated to be $7.9 million.
Other Projects and Developments As detailed further in Item 1, “Business – 2024 Business Developments”, we completed our construction projects in Caruthersville and Cape Girardeau. Additional Gaming Projects We periodically explore additional potential gaming projects and acquisition opportunities.
Other Projects and Developments As detailed further in Item 1, “2025 Business Developments”, on December 1, 2025 through a partnership with BetMGM we began operating a sports book at Cape Girardeau and an online and mobile sports betting application under our license in Missouri. Additional Gaming Projects We periodically explore additional potential gaming projects and acquisition opportunities.
East – Increased net operating revenue and operating costs and expenses were due to the acquisition of Rocky Gap. Net operating revenue from Mountaineer decreased due to decreased gaming revenue offset by increased hotel and pari-mutuel revenue.
Decreased net operating revenue was due to increased promotional allowances at both properties and decreased gaming revenue at our Mountaineer property, offset by increased gaming revenue and increased hotel revenue due to increases in room rates at our Rocky Gap property and increased pari-mutuel revenue at our Mountaineer property.
Off-Balance Sheet Arrangements We do not have any off-balance sheet arrangements, transactions, obligations or other relationships with unconsolidated entities that would be expected to have a material current or future effect upon our consolidated financial statements.
Due to management’s anticipation of repatriating certain current earnings from its foreign subsidiaries, we recorded a deferred tax liability of $4.2 million for the foreign withholding tax required on a potential cash dividend to the US related to earnings from the sale and leaseback of our Canadian properties in 2023, as well as current earnings from foreign subsidiaries. 40 Off-Balance Sheet Arrangements We do not have any off-balance sheet arrangements, transactions, obligations or other relationships with unconsolidated entities that would be expected to have a material current or future effect upon our consolidated financial statements.
We believe Missouri sports betting will begin in late 2025, and we plan to partner with sports betting operators to conduct sports betting at our Missouri casinos. As stated above, our sports betting agreements in Colorado with Circa and Tipico ended in May 2024 and July 2024, respectively.
As stated above in “Comparability Impacts”, our sports betting agreements in Colorado with Circa and Tipico ended in May 2024 and July 2024, respectively. The Cripple Creek and Central City casinos in Colorado stopped offering table gaming in January 2025.
Results in US dollars were impacted by (1.5%) and (3.7%) decreases in the average exchange rate between the US dollar and Canadian dollar for the year ended December 31, 2024 compared to the year ended December 31, 2023, and the year ended December 31, 2023 compared to the year ended December 31, 2022, respectively.
We plan to offer retail sports betting at our locations in Alberta through either a licensed third-party provider or the AGLC. Results in US dollars were impacted by a (2.1%) decrease in the average exchange rate between the US dollar and Canadian dollar for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Following is a breakout of earnings from operations by reportable segment for the year ended December 31, 2024 compared to the year ended December 31, 2023 and for the year ended December 31, 2023 compared to the year ended December 31, 2022. United States decreased by ($57.7) million, or (90.2%), and increased by $3.1 million, or 5.1%, respectively. Canada increased by $0.8 million, or 5.0%, and by $3.6 million, or 31.5%, respectively. Poland decreased by ($9.3) million, or (167.1%), and by ($3.7) million, or (39.7%), respectively. Corporate and Other increased by $6.5 million, or 31.7%, and decreased by ($6.6) million, or (47.6%), respectively.
Earnings from operations increased by $73.4 million, or 331.4%, for the year ended December 31, 2025 compared to the year ended December 31, 2024. Following is a breakout of earnings from operations by reportable segment for the year ended December 31, 2025 compared to the year ended December 31, 2024.