Biggest change(Unaudited and in Thousands) Year Ended December 31, 2024 Percent of Revenue Operating revenue $ 1,196,841 100.0 % Operating expenses: Purchased transportation 701,035 58.6 Salaries, wages and employee benefits 215,518 18.0 Operating leases 96,500 8.1 Depreciation and amortization 83,542 7.0 Insurance and claims 12,297 1.0 Fuel expense 3,149 0.3 Other operating expenses 101,206 8.5 Impairment of goodwill 1,028,397 85.9 Total operating expenses 2,241,644 187.3 Loss from operations (1,044,803) (87.3) % 49 Results from Operations Year Ended December 31, 2024 compared to Year Ended December 31, 2023 The following table sets forth our consolidated financial data for the years ended December 31, 2024 and 2023: Year Ended (Unaudited and in Thousands) December 31, 2024 December 31, 2023 Change Percent Change Operating revenue: Expedited Freight $ 1,115,163 $ 1,096,958 $ 18,205 1.7 % Omni 1,196,841 — 1,196,841 N/A Intermodal 232,832 274,043 (41,211) (15.0) Corporate 164 — 164 N/A Eliminations and other operations (70,738) (266) (70,472) 26,493.2 Operating revenue 2,474,262 1,370,735 1,103,527 80.5 Operating expenses: Purchased transportation 1,250,570 586,195 664,375 113.3 Salaries, wages, and employee benefits 536,406 287,566 248,840 86.5 Operating leases 182,197 87,413 94,784 108.4 Depreciation and amortization 143,978 57,405 86,573 150.8 Insurance and claims 64,682 50,133 14,549 29.0 Fuel expense 21,460 22,004 (544) (2.5) Other operating expenses 309,508 191,809 117,699 61.4 Impairment of goodwill 1,028,397 — 1,028,397 N/A Total operating expenses 3,537,198 1,282,525 2,254,673 175.8 Income (loss) from continuing operations: Expedited Freight 67,951 116,040 (48,089) (70.8) Omni (1,044,803) — (1,044,803) N/A Intermodal 18,925 25,327 (6,402) (33.8) Other operations (105,009) (53,157) (51,852) 97.5 Income (loss) from continuing operations (1,062,936) 88,210 (1,151,146) (1,305.0) Other income and expense: Interest expense, net (189,215) (31,571) (157,644) (499.3) Foreign exchange gain 1,093 — 1,093 N/A Other income (expense), net 1,226 — 1,226 N/A Total other expense (186,896) (31,571) (155,325) 492.0 Income (loss) from continuing operations before income taxes (1,249,832) 56,639 (1,306,471) (2,306.7) Income tax expense (benefit) (124,991) 13,836 (138,827) (1,003.4) Net (loss) income from continuing operations (1,124,841) 42,803 (1,167,644) (2,727.9) Income (loss) from discontinued operation, net of tax (6,387) 124,548 (130,935) (105.1) Net (loss) income (1,131,228) 124,548 (1,255,776) (1,008.3) Net (loss) attributable to noncontrolling interest (314,259) — (314,259) N/A Net (loss) income attributable to Forward Air $ (816,969) $ 167,351 $ (984,320) (588.2) % 50 Operating Revenues Operating revenues increased $1,103,527, or 80.5% to $2,474,262 for the year ended December 31, 2024 compared to $1,370,735 for the same period in 2023.
Biggest changeFinally, we continue to execute on strategies to retain existing customers and vendors as we finalize our transformation and implement any resulting changes to our business and operations. 45 Results from Operations Year Ended December 31, 2025 compared to Year Ended December 31, 2024 The following table sets forth our consolidated financial data for the years ended December 31, 2025 and 2024: Year Ended (Unaudited and in Thousands) December 31, 2025 December 31, 2024 Change Percent Change Operating revenue: Expedited Freight $ 1,012,559 $ 1,115,163 $ (102,604) (9.2) % Omni Logistics 1,351,164 1,196,841 154,323 12.9 Intermodal 230,533 232,832 (2,299) (1.0) Eliminations (99,138) (70,574) (28,564) 40.5 Operating revenue 2,495,118 2,474,262 20,856 0.8 Operating expenses: Purchased transportation 1,244,471 1,250,570 (6,099) (0.5) Salaries, wages, and employee benefits 535,681 536,406 (725) (0.1) Operating leases 204,029 182,197 21,832 12.0 Depreciation and amortization 152,638 143,978 8,660 6.0 Insurance and claims 58,970 64,682 (5,712) (8.8) Fuel expense 20,122 21,460 (1,338) (6.2) Other operating expenses 242,783 309,508 (66,725) (21.6) Impairment of goodwill — 1,028,397 (1,028,397) N/A Total operating expenses 2,458,694 3,537,198 (1,078,504) (30.5) Income (loss) from operations Expedited Freight 69,780 67,951 1,829 2.7 Omni Logistics 30,162 (1,044,803) 1,074,965 102.9 Intermodal 16,924 18,925 (2,001) (10.6) Other operations (80,442) (105,009) 24,567 23.4 Income (loss) from operations 36,424 (1,062,936) 1,099,360 103.4 Other income and expense: Interest expense, net (180,747) (189,215) (8,468) (4.5) Foreign exchange (loss) gain (5,892) 1,093 6,985 639.1 Other income, net 3,018 1,226 (1,792) (146.2) Total other expense (183,621) (186,896) (3,275) (1.8) Income (loss) from continuing operations before income taxes (147,197) (1,249,832) 1,102,635 88.2 Income tax expense (benefit) (5,472) (124,991) 119,519 95.6 Income (loss) from continuing operations (141,725) (1,124,841) 983,116 87.4 Income (loss) from discontinued operation, net of tax — (6,387) 6,387 N/A Net (loss) income (141,725) (1,131,228) 989,503 87.5 Net (loss) attributable to noncontrolling interest (33,929) (314,259) 280,330 89.2 Net (loss) income attributable to Forward Air $ (107,796) $ (816,969) $ 709,173 86.8 % 46 Operating Revenues Operating revenues increased $20,856, or 0.8% to $ 2,495,118 for the year ended December 31, 2025 compared to $2,474,262 for the same period in 2024.
On or after October 15, 2026, Opco may redeem some or all of the Notes at the following prices (expressed as a percentage of principal), plus in each case accrued and unpaid interest, if any, to, but excluding, the redemption date: (a) in the case of a redemption occurring during the 12-month period commencing October 15, 2026, at a redemption price of 104.750%; (b) in the case of a redemption occurring during the 12-month period commencing on October 15, 2027, at a redemption price of 102.375%; and (c) in the case of a redemption occurring on or after October 15, 2028, at a redemption price of 100.000%.
On or after October 15, 2026, the Company may redeem some or all of the Notes at the following prices (expressed as a percentage of principal), plus in each case accrued and unpaid interest, if any, to, but excluding, the redemption date: (a) in the case of a redemption occurring during the 12-month period commencing October 15, 2026, at a redemption price of 104.750%; (b) in the case of a redemption occurring during the 12-month period commencing on October 15, 2027, at a redemption price of 102.375%; and (c) in the case of a redemption occurring on or after October 15, 2028, at a redemption price of 100.000%.
In addition, at any time prior to October 15, 2026, Opco may redeem up to 40.000% of the original aggregate principal amount of the Notes in an amount not to exceed the amount of net cash proceeds from one or more equity offerings at a redemption price equal to 109.5 % of the principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the redemption date.
In addition, at any time prior to October 15, 2026, the Company may redeem up to 40.000% of the original aggregate principal amount of the Notes in an amount not to exceed the amount of net cash proceeds from one or more equity offerings at a redemption price equal to 109.5 % of the principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the redemption date.
As previously disclosed and more fully described below and in Note 3, Acquisitions , to the Consolidated Financial Statements, we incurred significant indebtedness in connection with the Omni Acquisition.
As previously disclosed and more fully described in Note 3, Acquisitions to the Consolidated Financial Statements, we incurred significant indebtedness in connection with the Omni Acquisition.
We believe our yield management process focused on account level profitability, and ongoing improvements in operating efficiencies, are both key components of our ability to grow profitably. The key operating statistics necessary to understand the operating results of our Expedited Fright reportable segment are described below in more detail: Tonnage - Total weight of shipments in pounds.
We believe our yield management process focused on account level profitability, and ongoing improvements in operating efficiencies, are both key components of our ability to grow profitably. The key operating statistics necessary to understand the operating results of our Expedited Freight reportable segment are described below in more detail: Tonnage - Total weight of shipments in pounds.
Our estimates and assumptions are based on historical experience and changes in the business environment. However, actual results may differ from estimates under different conditions, sometimes materially. The significant accounting policies followed in the preparation of the financial statements are detailed in Note 1 of our Consolidated Financial Statements included in this Form 10-K.
Our estimates and assumptions are based on historical experience and changes in the business environment. However, actual results may differ from estimates under different conditions, sometimes materially. The significant accounting policies followed in the preparation of the financial statements are detailed in Note 1 of our Consolidated Financial Statements included in this Annual Report on Form 10-K.
The New Term Loans bear interest based, at Opco’s election, on (a) SOFR plus an applicable margin or (b) the base rate plus an applicable margin. The base rate is equal the highest of the following: (i) the prime rate; (ii) 0.50% above the overnight federal funds rate; and (iii) the one-month SOFR plus 1.00%.
The New Term Loans bear interest based, at Company’s election, on (a) SOFR plus an applicable margin or (b) the base rate plus an applicable margin. The base rate is equal the highest of the following: (i) the prime rate; (ii) 0.50% above the overnight federal funds rate; and (iii) the one-month SOFR plus 1.00%.
Prior to October 15, 2026, Opco may redeem some or all of the Notes at any time and from time to time at a redemption price equal to 100.000% of the principal amount thereof plus the applicable “make-whole” premium, plus accrued and unpaid interest, if any, to, but excluding, the redemption date.
Prior to October 15, 2026, the Company may redeem some or all of the Notes at any time and from time to time at a redemption price equal to 100.000% of the principal amount thereof plus the applicable “make-whole” premium, plus accrued and unpaid interest, if any, to, but excluding, the redemption date.
Purchased transportation was 49.0% of Expedited Freight operating revenue for the year ended December 31, 2024 compared to 46.6% for the same period in 2023. Expedited Freight purchased transportation includes Leased Capacity Providers and third-party motor carriers and transportation intermediaries, while Company-employed drivers are included in salaries, wages and employee benefits.
Purchased transportation was 48.6% of Expedited Freight operating revenue for the year ended December 31, 2025 compared to 49.0% for the same period in 2024. Purchased transportation includes Leased Capacity Providers, third-party motor carriers, and transportation intermediaries, while Company-employed drivers are included in salaries, wages and employee benefits.
Capital expenditures for the year ended December 31, 2024 were $37,060, which primarily related to the purchase of technology and operating equipment. Capital expenditures for the year ended December 31, 2023 were $30,725, which primarily related to the investment in the expansion of our national hub in Columbus, Ohio and the purchase of technology and operating equipment.
Capital expenditures for the year ended December 31, 2024 were $37,060, which primarily related to the investment in the expansion of our national hub in Columbus, Ohio and the purchase of technology and operating equipment.
For a discussion of similar topics for the years ended December 31, 2023 and December 31, 2022, please refer to “Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K, filed on March 15, 2024, which is incorporated herein by reference.
For a discussion of similar topics for the years ended December 31, 2024 and December 31, 2023, please refer to “Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K, filed on March 24, 2025, which is incorporated herein by reference.
Liquidity and Capital Resources For discussion of our Liquidity and Capital Resources for the fiscal year ended December 31, 2023 compared to the fiscal year ended December 31, 2022 refer to Part I, Item 7 of our annual report on form 10-K filed with SEC on March 15, 2024.
Liquidity and Capital Resources For discussion of our Liquidity and Capital Resources for the fiscal year ended December 31, 2024 compared to the fiscal year ended December 31, 2023 refer to Part I, Item 7 of our annual report on form 10-K filed with SEC on March 24, 2025.
We utilize an asset-light strategy to minimize our investments in equipment and facilities and to reduce our capital expenditures. Globally, we provide customized asset-light, high-touch logistics and supply chain management solutions with deep customer relationships in high-growth end markets. Our services are classified into three reportable segments: Expedited Freight, Omni Logistics and Intermodal.
We utilize an asset-light strategy to minimize our investments in equipment and facilities and to reduce our capital expenditures. Globally, we provide customized asset-light, high-touch logistics and value-added services with deep customer relationships in high-growth end markets. Our services are classified into three reportable segments: Expedited Freight, Omni Logistics and Intermodal.
Purchased transportation was 31.7% of Intermodal operating revenues for the year ended December 31, 2024 compared to 27.3% for the same period in 2023. Intermodal purchased transportation includes Leased Capacity Providers, third-party motor carriers, while expenses for Company-employed drivers are included in salaries, wages and employee benefits.
Purchased transportation was 33.4% of Intermodal operating revenues for the year ended December 31, 2025 compared to 31.7% for the same period in 2024. Purchased transportation includes Leased Capacity Providers and third-party motor carriers, while Company-employed drivers are included in salaries, wages and employee benefits.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations This section of this Form 10-K generally discusses our results of operations and financial condition for the year ended December 31, 2024.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations This section of this Annual Report on Form 10-K generally discusses our results of operations and financial condition for the year ended December 31, 2025.
Pursuant to the Credit Agreement, the Escrow Loan Borrower obtained senior secured term B loans in an aggregate principal amount of $1,125,000 (the “New Term Loans”) and the ability to draw down up to $400,000 under the Revolving Credit Facility.
Credit Agreement Pursuant to the Credit Agreement, the Company obtained senior secured term B loans in an aggregate principal amount of $1,125,000 (the “New Term Loans”) and the ability to draw down up to $300,000 under the Revolving Credit Facility.
We regularly monitor the components of our pricing, including base freight rates, accessorial charges and fuel surcharges. The fuel surcharge is generally designed to offset fluctuations in the cost of the petroleum-based products used in our operations and is indexed to diesel fuel prices published by the U.S. Department of Energy.
We regularly monitor the components of our pricing, including base freight rates, accessorial charges and fuel surcharges. The fuel surcharge is generally designed to offset fluctuations in the cost of the petroleum-based products used in our operations by passing changes in such costs on to customers and is indexed to diesel fuel prices published by the U.S.
The impact of fuel on our results of operations depends on the relationship between the applicable surcharge, the fuel efficiency of our Company drivers, and the load factor achieved by our operation.
Department of Energy on a weekly basis. The impact of fuel on our results of operations depends on the relationship between the applicable surcharge, the fuel efficiency of our Company drivers, and the load factor achieved by our operation.
Lo ans made under the Revolving Credit Facility bear interest based, at Opco’s election, on (a) SOFR plus an applicable margin or (b) the base rate plus an applicable margin.
Loans made under the Revolving Credit Facility bear interest based, at Company’s election, on (a) SOFR plus an applicable margin or (b) the base rate plus an applicable margin.
As of the date of this report, we were in compliance with all aforementioned covenants. 62 Tax Receivable Agreement In connection with the Omni Acquisition, we, Opco, Omni Holders and certain other parties entered into the Tax Receivable Agreement, which sets forth the agreement among the parties regarding the sharing of certain tax benefits realized by us as a result of the Omni Acquisition.
Tax Receivable Agreement In connection with the Omni Acquisition, we, Opco, Omni Holders and certain other parties entered into the Tax Receivable Agreement, which sets forth the agreement among the parties regarding the sharing of certain tax benefits realized by us as a result of the Omni Acquisition.
Cash Flows Year Ended December 31, 2024 Cash Flows compared to December 31, 2023 Cash Flows Continuing Operations Net cash used in operating activities of continuing operations was $69,015 for the year ended December 31, 2024 compared to cash provided from operations of $199,212 for the year ended December 31, 2023.
Cash Flows Year Ended December 31, 2025 Cash Flows compared to December 31, 2024 Cash Flows Net cash provided by operating activities of continuing operations was $44,384 for the year ended December 31, 2025 compared to cash used operating activities of continuing operations of $69,015 for the year ended December 31, 2024.
Net cash used in financing activities of continuing operations was $163,832 for the year ended December 31, 2024 compared to net cash provided by financing activities of continuing operations of $1,790,726 for the year ended December 31, 2023.
Net cash used in financing activities of continuing operations was $17,533 for the year ended December 31, 2025 compared to $163,832 for the year ended December 31, 2024.
Synergistic opportunities include the ability to share resources, in particular our fleet resources. We monitor and analyze a number of key operating statistics in order to manage our business and evaluate our financial and operating performance.
Synergistic opportunities include the ability to share resources, in particular our fleet resources. With respect to our Expedited Freight and Intermodal reportable segments, in addition to our financial results, we monitor and analyze a number of key operating statistics in order to manage these segments and evaluate their operating performance.
Both the Notes and Revolving Credit Facility contain covenants that, among other things, restrict the ability of us, without the approval of the required lenders, to engage in certain mergers, consolidations, asset sales, dividends and stock repurchases, investments, and other transactions or to incur liens or indebtedness in excess of agreed thresholds, as set forth in the credit agreement.
The Company’s obligations under the Credit Agreement are guaranteed on a senior secured basis by us and each of Company’s existing and future domestic subsidiaries (subject to customary exceptions). 55 Both the Notes and Revolving Credit Facility contain covenants that, among other things, restrict our ability, without the approval of the required lenders, to engage in certain mergers, consolidations, asset sales, dividends and stock repurchases, investments, and other transactions or to incur liens or indebtedness in excess of agreed thresholds, as set forth in the Credit Agreement.
Thereafter, the applicable margin can range from 3.75% to 4.25% for SOFR loans and from 2.75% to 3.25% for base rate loans, in each case depending on Opco’s first lien net leverage ratio, as set forth in the Credit Agreement.
The applicable margin can range from 3.75% to 4.25% for SOFR loans and from 2.75% to 3.25% for base rate loans, in each case depending on Company's first lien net leverage ratio, as set forth in the Credit Agreement. The Company also incurs a 0.5% commitment fee on any unused portion of the Revolving Credit Facility.
The applicable margin for SOFR loans is 4.50% and the applicable margin for base rate loans is 3.50%. The New Term Loans are subject to customary amortization of 1.00% per year. The New Term Loans were issued at 96.0% of the face amount and will mature on December 19, 2030.
The applicable margin for SOFR loans is 4.50% and the applicable margin for base rate loans is 3.50%. The New Term Loans were issued at 96.0% of the face amount and will mature on December 19, 2030. The Revolving Credit Facility will mature on January 25, 2029.
Other Operating Expenses Expedited Freight other operating expenses increased $5,093, or 5.4%, to $99,638 for the year ended December 31, 2024 from $94,545 for the same period in 2023. Other operating expenses were 8.9% of Expedited Freight operating revenue for the year ended December 31, 2024 compared to 8.6% for the same period in 2023.
Other Operating Expenses Other operating expenses decreased $13,999, or 14.0%, to $85,639 for the year ended December 31, 2025 from $99,638 for the same period in 2024. Other operating expenses were 8.5% of Expedited Freight operating revenue for the year ended December 31, 2025 compared to 8.9% for the same period in 2024.
Salaries, wages and employee benefits were 21.7% of Expedited Freight operating revenue for the year ended December 31, 2024 compared to 20.7% for the same period in 2023. The increase in s alaries, wages and employee benefits expense was primarily due to elevated Company-employed driver count and wage rates compared to the same period in 2023.
Salaries, wages and employee benefits were 20.8% of Expedited Freight operating revenue for the year ended December 31, 2025 compared to 21.7% for the same period in 2024. The decrease in salaries, wages and employee benefits expense was primarily due to the lower volumes for the year ended December 31, 2025 as compared to the same period in 2024.
Income Taxes on a Continuing Basis The effective tax rate on a continuing basis for the year ended December 31, 2024 was 10.0% , co mpared to a rate of 24.4% for the same period in 2023.
Income Taxes The effective tax rate for the year ended December 31, 2025 was 3.7% compared to a rate of 10.0% for the same period in 2024.
To complete the Omni goodwill test, we determined the fair value of the reporting unit using the DCF model and a guideline public company approach with 50% of the value determined using the DCF and 50% of the value using the market approach. Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions and factors.
To complete the goodwill test of our reporting units, we determined the fair value of the reporting unit using the DCF model and a guideline public company approach with 50% of the value determined using the DCF and 50% of the value determined using the market approach.
The Company will evaluate this on a quarterly basis which may result in an adjustment in the future.” Year Ended December 31, 2023 compared to Year Ended December 31, 2022 For discussion of our Results of Operations for the fiscal year ended December 31, 2023 compared to the fiscal year ended December 31, 2022, refer to Part I, Item 7 of our annual report on form 10-K filed with SEC on March 15, 2024.
Year Ended December 31, 2024 compared to Year Ended December 31, 2023 For discussion of our Results of Operations for the fiscal year ended December 31, 2024 compared to the fiscal year ended December 31, 2023, refer to Part I, Item 7 of our Annual Report on form 10-K filed with SEC on March 24, 2025.
Other Operating Expenses Intermodal other operating expenses decreased $17,222, or 43.3%, to $22,511 for the year ended December 31, 2024 from $39,733 for the same period in 2023. Other operating expenses as a percentage of Intermodal revenue for the year ended December 31, 2024 was 9.7%, compared to 14.5% for the same period in 2023.
Other Operating Expenses Other operating expenses decreased $2,790, or 12.4%, to $19,721 for the year ended December 31, 2025 from $22,511 for the same period in 2024. Other operating expenses as a percentage of Intermodal operating revenue for the year ended December 31, 2025 was 8.6%, compared to 9.7% for the same period in 2024.
Income from Operations Expedited Freight income from operations decreased by $48,089, or 41.4%, to $67,951 for the year ended December 31, 2024 compared to $116,040 for the same period in 2023. Expedited Freight income from operations was 6.1% of operating revenue for the year ended December 31, 2024, compared to 10.6% for the same period in 2023.
Income from Operations Income from operations increased by $1,829, or 2.7%, to $69,780 for the year ended December 31, 2025 compared to $67,951 for the same period in 2024. Expedited Freight income from operations was 6.9% of operating revenue for the year ended December 31, 2025, compared to 6.1% for the same period in 2024.
We believe that borrowings under our Revolving Credit Facility (defined below) and our New Term Loans (defined below), together with available cash and internally generated funds, will be sufficient to support our working capital, capital expenditures and debt and service requirements for the foreseeable future.
We believe that availability of borrowings under our Credit Agreement together with available cash and internally generated funds will be sufficient to support our working capital, capital expenditures and debt service requirements over the next twelve months.
These key operating statistics are defined below and are referred to throughout the discussion of the financial results of our Expedited Freight, Omni and Intermodal reportable segments.
These key operating statistics are defined below and are referred to throughout the discussion of the financial results of our Expedited Freight and Intermodal reportable segments. Our key operating statistics should not be interpreted as better measurements of our results than income from operations as determined under GAAP.
Our Expedited Freight segment provides expedited regional, inter-regional and national LTL services. Expedited Freight also offers customers local pick-up and delivery and other services including truckload, shipment consolidation and deconsolidation, warehousing, customs brokerage and other handling. We plan to grow our LTL geographic footprint through greenfield start-ups as well as through acquisitions.
Our Expedited Freight segment provides expedited regional, inter-regional and national LTL services. Expedited Freight also offers customers local pick-up and delivery and other services including truckload, shipment consolidation and deconsolidation, warehousing, customs brokerage and other handling. Our Omni Logistics segment provides a full suite of global logistics services.
The effective tax rate for the year ended December 31, 2024 is significantly lower than historical rates due to the goodwill impairment charge in the current year.
The effective tax rate for the year ended December 31, 2025 is lower than the prior year due to the tax impacts related to the goodwill impairment charge in the prior year that did not reoccur.
Upon the closing of the Omni Acquisition, Opco assumed the Escrow Issuer's obligations under the Notes. The Notes bear interest at a rate of 9.5% per annum, payable semiannually in cash in arrears on April 15 and October 15 of each year, commencing April 15, 2024.
The Notes bear interest at a rate of 9.5% per annum, payable semiannually in cash in arrears on April 15 and October 15 of each year, commencing April 15, 2024. The Notes were issued at 98.0% of the face amount and will mature on October 15, 2031.
Depreciation and Amortization Intermodal depreciation and amortization decreased $1,551, or 7.8%, to $18,440 for the year ended December 31, 2024, from $19,991 for the same period in 2023. Depreciation and amortization expense as a percentage of Intermodal operating revenue was 7.9% for the year ended December 31, 2024 compared to 7.3% for the same period in 2023.
Income from Operations Income from operations decreased by $2,001, or 10.6%, to $16,924 for the year ended December 31, 2025 compared to $18,925 for the same period in 2024. Income from operations as a percentage of Intermodal operating revenue was 7.3% for the year ended December 31, 2025 compared to 8.1% in the same period in 2024.
As a result of the annual test, we recorded goodwill impairment charges totaling $ 1,028,397 which all relates to our Omni reporting unit. This reporting unit was acquired on January 25, 2024.
As a result of the 2024 annual test, the Company recorded goodwill impairment charges for the year ended December 31, 2024 totaling $1,028,397 which are all related to the Omni reporting unit.
Net cash used in investing activities of continuing operations was $1,608,586 for the year ended December 31, 2024 compared to cash provided of $83,687 during the year ended December 31, 2023.
The increase in net cash provided by operating activities was primarily due to the decrease in loss from continuing operations and improved working capital management. Net cash used in investing activities of continuing operations was $26,912 for the year ended December 31, 2025 compared to cash used of $1,608,586 during the year ended December 31, 2024.
The decrease in income was primarily a result of 6.8% higher operating expenses without sufficient increase in total operating revenue, which grew by 1.7%. 55 Intermodal - Year Ended December 31, 2024 compared to Year Ended December 31, 2023 The following table sets forth our financial data of the Intermodal segment for the years ended December 31, 2024 and 2023: Year Ended (Unaudited and in Thousands) December 31, 2024 Percent of Revenue December 31, 2023 Percent of Revenue Change Percent Change Operating revenue $ 232,832 100.0 % $ 274,043 100.0 % $ (41,211) (15.0) % Operating expenses: Purchased transportation 73,814 31.7 74,941 27.3 (1,127) (1.5) Salaries, wages and employee benefits 58,714 25.2 66,925 24.4 (8,211) (12.3) Operating leases 21,599 9.3 25,685 9.4 (4,086) (15.9) Depreciation and amortization 18,440 7.9 19,991 7.3 (1,551) (7.8) Insurance and claims 10,251 4.4 10,320 3.8 (69) (0.7) Fuel expense 8,578 3.7 11,121 4.1 (2,543) (22.9) Other operating expenses 22,511 9.7 39,733 14.5 (17,222) (43.3) Total operating expenses 213,907 91.9 248,716 90.8 (34,809) (14.0) Income from operations $ 18,925 8.1 % $ 25,327 9.2 % $ (6,402) (25.3) % Intermodal Operating Statistics Year Ended December 31, 2024 December 31, 2023 Percent Change Drayage shipments 254,072 274,997 (7.6) % Drayage revenue per shipment $ 830 $ 913 (9.1) % 56 Operating Revenues Intermodal operating revenue decreased $41,211, or 15.0%, to $232,832 for the year ended December 31, 2024, from $274,043 for th e same period in 2023.
Intermodal - Year Ended December 31, 2025 compared to Year Ended December 31, 2024 The following table sets forth our financial data of the Intermodal segment for the years ended December 31, 2025 and 2024: Year Ended (Unaudited and in Thousands) December 31, 2025 Percent of Revenue December 31, 2024 Percent of Revenue Change Percent Change Operating revenue $ 230,533 100.0 % $ 232,832 100.0 % $ (2,299) (1.0) % Operating expenses: Purchased transportation 76,907 33.4 73,814 31.7 3,093 4.2 Salaries, wages and employee benefits 57,640 25.0 58,714 25.2 (1,074) (1.8) Operating leases 22,312 9.7 21,599 9.3 713 3.3 Depreciation and amortization 17,929 7.8 18,440 7.9 (511) (2.8) Insurance and claims 11,667 5.1 10,251 4.4 1,416 13.8 Fuel expense 7,433 3.2 8,578 3.7 (1,145) (13.3) Other operating expenses 19,721 8.6 22,511 9.7 (2,790) (12.4) Total operating expenses 213,609 92.7 213,907 91.9 (298) (0.1) Income from operations $ 16,924 7.3 % $ 18,925 8.1 % $ (2,001) (10.6) % Intermodal Operating Statistics Year Ended December 31, 2025 December 31, 2024 Percent Change Drayage shipments 245,691 254,072 (3.3) % Drayage revenue per shipment $ 851 $ 830 2.5 % Operating Revenues Operating revenue decreased $2,299, or 1.0%, to $230,533 for the year ended December 31, 2025, from $232,832 for th e same period in 2024.
Other operations - Year Ended December 31, 2024 compared to Year Ended December 31, 2023 Other operations resulted in a $105,009 operating loss for the year ended December 31, 2024 compared to a $53,157 operating loss for the same period in 2023.
Corporate - Year Ended December 31, 2025 compared to Year Ended December 31, 2024 Corporate included an $80,442 operating loss during the year ended December 31, 2025 compared to a $105,009 operating loss during the same period in 2024.
The Board has retained Goldman Sachs & Co. LLC to serve as its financial advisor. The Board has not set a timetable for the conclusion of this review, nor has it made any decisions related to any further actions or potential strategic alternatives at this time.
The Board has not set a timetable for the conclusion of this review, nor has it made any decisions related to any further actions or potential strategic alternatives at this time. There can be no assurance that any transaction or other strategic outcome will be approved by the Board or otherwise consummated.
Net Loss As a result of the foregoing factors, net income decreased $984,320, or 588.2%, to a net loss of $816,969 for the year ended December 31, 2024 compared to net income of $167,351 for the same period in 2023. 51 Expedited Freight - Year Ended December 31, 2024 compared to Year Ended December 31, 2023 The following table sets forth our financial data of the Expedited Freight segment for the years ended December 31, 2024 and 2023: Year Ended (Unaudited and in Thousands) December 31, 2024 Percent of Revenue December 31, 2023 Percent of Revenue Change Percent Change Operating revenue: Network 1 $ 854,138 76.6 % $ 845,949 77.1 % $ 8,189 1.0 % Truckload 170,455 15.3 159,513 14.5 10,942 6.9 Other 90,570 8.1 91,496 8.3 (926) (1.0) Total operating revenue 1,115,163 100.0 1,096,958 100.0 18,205 1.7 Operating expenses: Purchased transportation 546,458 49.0 511,525 46.6 34,933 6.8 Salaries, wages and employee benefits 242,411 21.7 226,528 20.7 15,883 7.0 Operating leases 63,398 5.7 61,728 5.6 1,670 2.7 Depreciation and amortization 41,858 3.8 37,414 3.4 4,444 11.9 Insurance and claims 43,716 3.9 38,294 3.5 5,422 14.2 Fuel expense 9,733 0.9 10,884 1.0 (1,151) (10.6) Other operating expenses 99,638 8.9 94,545 8.6 5,093 5.4 Total operating expenses 1,047,212 93.9 980,918 89.4 66,294 6.8 Income from operations $ 67,951 6.1 % $ 116,040 10.6 % $ (48,089) (41.4) % 1 Network revenue is comprised of all revenue, including linehaul, pickup and/or delivery, and fuel surcharge revenue, excluding accessorial and Truckload revenue. 52 Expedited Freight Operating Statistics Year Ended December 31, 2024 December 31, 2023 Percent Change Business days 256 254 0.8 % Tonnage 1,2 Total pounds 2,782,294 2,678,334 3.9 Pounds per day 10,868 10,545 3.1 Shipments 1,2 Total shipments 3,312 3,340 (0.8) Shipments per day 12.9 13.1 (1.5) Weight per shipment 840 802 4.8 Revenue per hundredweight 3 $ 30.71 $ 31.80 (3.4) Revenue per hundredweight, ex fuel 3 $ 24.09 $ 24.48 (1.6) Revenue per shipment 3 $ 257.99 $ 255.06 1.1 Revenue per shipment, ex fuel 3 $ 202.42 $ 196.32 3.1 1 In thousands 2 Excludes accessorial and Truckload products 3 Includes intercompany revenue between the Network and Truckload revenue streams 53 Operating Revenues Expedited Freight operating reven ue increased $18,205, or 1.7%, to $1,115,163 for t he year ended December 31, 2024 from $1,096,958 for the same period in 2023.
Net Loss Attributable to Noncontrolling Interest The decrease in net loss attributable to noncontrolling interest for the year ended December 31, 2025, compared to the same period in 2024, is being driven by the decrease in net loss and the decreasing number of noncontrolling units outstanding for the respective periods. 47 Expedited Freight - Year Ended December 31, 2025 compared to Year Ended December 31, 2024 The following table sets forth our financial data of the Expedited Freight segment for the years ended December 31, 2025 and 2024: Year Ended (Unaudited and in Thousands) December 31, 2025 Percent of Revenue December 31, 2024 Percent of Revenue Change Percent Change Operating revenue: Network 1 $ 761,940 75.2 % $ 854,138 76.6 % $ (92,198) (10.8) % Truckload 165,889 16.4 170,455 15.3 (4,566) (2.7) Other 84,730 8.4 90,570 8.1 (5,840) (6.4) Total operating revenue 1,012,559 100.0 1,115,163 100.0 (102,604) (9.2) Operating expenses: Purchased transportation 491,917 48.6 546,458 49.0 (54,541) (10.0) Salaries, wages and employee benefits 210,418 20.8 242,411 21.7 (31,993) (13.2) Operating leases 64,353 6.4 63,398 5.7 955 1.5 Depreciation and amortization 40,721 4.0 41,858 3.8 (1,137) (2.7) Insurance and claims 40,746 4.0 43,716 3.9 (2,970) (6.8) Fuel expense 8,985 0.9 9,733 0.9 (748) (7.7) Other operating expenses 85,639 8.5 99,638 8.9 (13,999) (14.0) Total operating expenses 942,779 93.1 1,047,212 93.9 (104,433) (10.0) Income from operations $ 69,780 6.9 % $ 67,951 6.1 % $ 1,829 2.7 % 1 Network revenue is comprised of all revenue, including linehaul, pickup and/or delivery, and fuel surcharge revenue, excluding accessorial and Truckload revenue. 48 Expedited Freight Operating Statistics Year Ended December 31, 2025 December 31, 2024 Percent Change Business days 255 256 (0.4) % Tonnage 1,2 Total pounds 2,445,202 2,782,294 (12.1) Pounds per day 9,589 10,868 (11.8) Shipments 1,2 Total shipments 2,903 3,312 (12.3) Shipments per day 11.4 12.9 (11.6) Weight per shipment 842 840 0.3 Revenue per hundredweight 3 $ 31.17 $ 30.71 1.5 Revenue per hundredweight, ex fuel 3 $ 24.72 $ 24.09 2.6 Revenue per shipment 3 $ 262.55 $ 257.99 1.8 Revenue per shipment, ex fuel 3 $ 208.25 $ 202.42 2.9 1 In thousands 2 Excludes accessorial and Truckload products 3 Includes intercompany revenue between the Network and Truckload revenue streams 49 Operating Revenues Operating reven ue decreased $102,604, or 9.2%, to $1,012,559 for the year ended December 31, 2025 from $1,115,163 for the same period in 2024.
The change in the operating loss was primarily driven by $81,467 of post-acquisition transaction and integration costs incurred in connection with the Omni Acquisition. Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (“GAAP”).
Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (“GAAP”).
This substantial level of debt could have important consequences to our business, including, but not limited to the factors as more fully discussed in Item 1A, “Risk Factors” - “Risks Relating to our Indebtedness”.
This substantial level of debt could have important consequences to our business, including, but not limited to the factors as more fully discussed in Item 1A, “Risk Factors” - “Risks Relating to our Indebtedness.” 54 The Credit Agreement requires the Company to maintain a leverage ratio (as defined in the Credit Agreement), which is tested quarterly and currently must not be greater than 6.50 to 1.00.
Investing activities of continuing operations for the year ended December 31, 2024 included the acquisition of Omni for a purchase price of $ 1,576,219, while investing activities for the year ended December 31, 2023 included the acquisition of Land Air for a purchase price of $ 56,703.
Investing activities of continuing operations for the year ended December 31, 2024 included the acquisition of Omni for a purchase price of $1,576,219. Capital expenditures for the year ended December 31, 2025 were $29,116, which primarily related to the purchase of technology and operating equipment.
The change in the net cash provided by financing activities of continuing operations was primarily due proceeds from long-term debt in 2023 used to fund the Omni Acquisition in 2024, with net paydown of debt balances in 2024. Share Repurchase Program During the year ended December 31, 2024, we did not repurchase any shares.
The change in the net cash used in financing activities was primarily due to the payments in 2024 of debt issuance costs, long-term debts, and earn-out liabilities, all of which did not reoccur in the current year period. Share Repurchase Program During the years ended December 31, 2025 and 2024, we did not repurchase any shares. 56
The Notes were issued at 98.0% of the face amount and will mature on October 15, 2031. The Notes were issued pursuant to an indenture, dated as of October 2, 2023, between the Escrow Issuer and U.S. Bank Trust Company, National Association, as trustee and notes collateral agent.
The Notes were issued pursuant to an indenture, dated as of October 2, 2023, between the Company and U.S. Bank Trust Company, National Association, as trustee and notes collateral agent. The Notes are guaranteed on a senior secured basis by us and each of Company’s existing and future domestic subsidiaries (subject to customary exceptions).
Strategic Review In January 2025, the Board announced that it had initiated a comprehensive review of strategic alternatives to maximize shareholder value. The Board will consider a range of options, including a potential sale, merger or other strategic or financial transaction relative to the long-term value potential of the Company on a standalone basis.
The Board is continuing to consider a range of options, including a potential sale, merger or other strategic or financial transaction relative to the long-term value potential of the Company on a standalone basis. The Board has retained Goldman Sachs & Co. LLC to serve as its financial advisor.
Income from operations as a percentage of Intermodal operating revenue was 8.1% for the year ended December 31, 2024 compared to 9.2% in the same period in 2023. The 15.0% decrease in income from operations as a percentage of operating revenues was driven by 7.6% fewer drayage shipments and 1.1% highe r overall operating expenses as a percentage of revenue.
The decrease in income from operations as a percentage of operating revenues was primarily due decreased network efficiency resulting from the decrease in drayage shipments for the year ended December 31, 2025 as compared to the same period in 2024.
We have financed our working capital needs, including capital expenditures, with available cash, cash flows from operations and borrowings under our Revolving Credit Facility.
We have historically financed our working capital needs, including capital expenditures, with available cash, cash flows from operations and borrowings under our $300,000 revolving credit facility (the “Revolving Credit Facility”) pursuant to our credit agreement with Citibank, N.A., as administrative agent and collateral agent and as initial term loan lender (the “Credit Agreement”).
The loss was due to final net working capital settlement following the December 2023 sale of the Final Mile business.
Income (loss) from Discontinued Operation, net of tax Income (loss) from discontinued operations net of tax of $6,387, for the year ended December 31, 2024 was related to the final net working capital settlement following the sale of our Final Mile business in December 2023.
The increase was driven by higher Network and Truckload revenue. Network revenue increased from 3.9% higher tonnage with a slight offset from 3.4% decrease in revenue per hundredweight ex fuel, as compared to the same period in the prior year. The increase in tonnage reflects an increase in weight per shipment of 4.8% on 0.8% less shipments.
The decrease was driven by decreased Network revenue. Network revenue decreased due to a 12.1% decrease in tonnage as a result of softer demand and was partially offset by a 2.6% increase in revenue per hundredweight ex fuel as compared to the same period in the prior year.
Operating Expenses Operating exp enses increased $2,254,673, or 175.8%, to $3,537,198 for the year ended December 31, 2024 compared to $1,282,525 for the same period in 2023.
The results for our reportable segments are discussed in detail in the following sections. Operating Expenses Operating exp enses decreased $1,078,504, or 30.5%, to $ 2,458,694 for the year ended December 31, 2025 compared to $3,537,198 for the same period in 2024.
Other operating expenses include contract labor, equipment maintenance, facility expenses, legal and professional fees and accessorial storage costs.
Other operating expenses include contract labor, equipment maintenance, facility expenses, legal and professional fees, and accessorial storage costs. The decrease in other operating expenses was primarily driven by our decrease in revenue and continued cost reduction efforts that began in the third quarter of 2024.
Salaries, Wages, and Employee Benefits Expedited Freight salaries, wages and employee benefits increased by $15,883, or 7.0%, to $242,411 for the year ended December 31, 2024 from $226,528 for the same period in 2023.
The decrease in purchased transportation was primarily due to decreased shipments for the year ended December 31, 2025 as compared to the same period in 2024. Salaries, Wages, and Employee Benefits Salaries, wages and employee benefits decreased by $31,993, or 13.2%, to $210,418 for the year ended December 31, 2025 from $242,411 for the same period in 2024.
Salaries, Wages, and Employee Benefits Intermodal salaries, wages and employee benefits decreased $8,211, or 12.3%, to $58,714 for the year ended December 31, 2024 from $66,925 for the same period in 2023. Salaries, wages and employee benefits were 25.2% of Intermodal operating revenue for the year ended December 31, 2024 compared to 24.4% for the same period in 2023.
Salaries, wages and employee benefits were 25.0% of Intermodal operating revenue for the year ended December 31, 2025 compared to 25.2% for the same period in 2024. Salaries, wages and employee benefits has decreased due to similar variables as purchased transportation including mix of freight and other variable characteristics that impact labor utilization.
Our products and services are directly tied to the production and sale of goods and, more generally, to the North American economy.
Fuel surcharges and accessorial charges are included in this measurement. 44 Trends and Developments Economy Our business is highly susceptible to changes in economic conditions. Our products and services are directly tied to the production and sale of goods and, more generally, to the global economy.
Operating Leases Expedited Freight operating leases increased $1,670, or 2.7%, to $63,398 for the year ended December 31, 2024 from $61,728 for the same period in 2023. Operating leases were 5.7% of Expedited Freight operating revenue for the year ended December 31, 2024 compared to 5.6% for the same period in 2023.
Operating Leases Operating leases increased $18,073 or 18.7% to $114,573 for the year ended December 31, 2025 from $96,500 for the same period in 2024.
Other operating expenses include contract labor, equipment maintenance, facility expenses, legal and professional fees and other over-the-road costs.
Other operating expenses include contract labor, equipment maintenance, facility expenses, legal and professional fees, and other over-the-road costs. The decrease in other operating expenses was primarily due to acquisition and integration synergies as well as reduction in shipments for the year ended December 31, 2025 as compared to the same period in 2024.
The increase in operating lease expense was primarily due to leased truck excess mileage expense for the year ended December 31, 2024 compared to the same period in 2023. Depreciation and Amortization Expedited Freight depreciation and amortization increased $4,444, or 11.9%, to $41,858 for the year ended December 31, 2024 from $37,414 for the same period in 2023.
Operating leases increased primarily due to the increase in ownership days. 51 Depreciation and Amortization Depreciation and amortization increased $9,997 or 12.0% to $93,539 for the year ended December 31, 2025 from $83,542 for the same period in 2024.
Upon the occurrence of a “change of control”, Opco will be required to offer to repurchase all of the outstanding principal amount of the Notes at a purchase price of 101.000% of the principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of repurchase. 61 Senior Secured Term Loan Facility In order to finance a portion of the cash consideration payable for the Omni Acquisition and the costs and expenses incurred in connection therewith, GN Loanco, LLC, a Delaware limited liability company and wholly owned subsidiary of Omni (the “Escrow Loan Borrower”), entered into a credit agreement (the “Credit Agreement”) with Citibank, N.A., as administrative agent and collateral agent and as initial term loan lender.
Upon the occurrence of a “change of control”, the Company will be required to offer to repurchase all of the outstanding principal amount of the Notes at a purchase price of 101.000% of the principal amount thereof, plus accrued and unpaid interest, if any, to, but excluding, the date of repurchase.
The Revolving Credit Facility’s terms also include a financial covenant which requires us to maintain a specific leverage ratio.
The Revolving Credit Facility’s terms also include a financial covenant which requires us to maintain a specific leverage ratio as follows: (i) 6.50:1.00 (for the fourth quarter of 2025), (ii) 6.25:1.00 (for the first quarter of 2026), (iii) 6.00:1.00 (for the second quarter of 2026), (iv) 5.75:1.00 (for the third quarter of 2026), (vi) 5.50:1.00 (for the fourth quarter of 2026 and thereafter).
Income (loss) from Continuing Operations and Segment Operations Income from continuing operations changed by $1,151,146, or 1,305.0%, to a loss of $1,062,936 for the year ended December 31, 2024, compared to $88,210 of income for the same period in 2023.
Income (loss) from Operations Income (loss) from operations increased by $1,099,360, or 103.4%, to income of $36,424 for the year ended December 31, 2025, compared to a $1,062,936 loss for the same period in 2024. The increase was primarily driven by the goodwill impairment charge from 2024 noted above, which did not occur in 2025.
Our Intermodal segment provides first- and last-mile high value intermodal container drayage services both to and from seaports and railheads. Intermodal also offers dedicated contract and CFS warehouse and handling services, and in select locations, linehaul and LTL services.
Intermodal also offers dedicated contract and CFS warehouse and handling services, and in select locations, linehaul and LTL services. Our operations, particularly our network of hubs and terminals, represent substantial fixed costs.
Purchase price allocation of Omni is not yet complete, and as a result, there can be no assurance that there will not be a material impairment charge in the future.
Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions and factors, as a result there can be no assurance that there will not be a potential impairment in the future.
Income (loss) from Discontinued Operation, net of tax Loss from discontinued operations of $6,387, net of tax, resulted in an unfavorable change of $130,935, or 105.1% for the year ended December 31, 2024 compared to income of $124,548 for the same period in 2023.
There was no income or loss from discontinued operations for the year ended December 31, 2025. Net Loss As a result of the foregoing factors, net loss decreased $989,503, or 87.5%, to a net loss of $141,725 for the year ended December 31, 2025 compared to the net loss of $1,131,228 for the same period in 2024.
Intermodal volumes, heavily influenced by United States imports, have declined for much of 2024 due to inflation, customer demand and a shift of spending by consumers from goods to services. For Truckload, the capacity contraction has created a sustained market of depressed spot market truckload rates with modest signs of improvement, especially in Q4 of 2024.
Such disruptions are expected to continue with a resolution timeline remaining unclear. Intermodal volumes, heavily influenced by United States imports, have decreased due to a number of factors that impact import levels. For Truckload, capacity levels relative to demand have created a sustained market of depressed spot market truckload rates.
Insurance and Claims Expedited Freight insurance and claims expense increased $5,422, or 14.2%, to $43,716 for the year ended December 31, 2024 from $38,294 for the same period in 2023. Insurance and claims as a percentage of Expedited Freight operating revenue was 3.9% for the year ended December 31, 2024 compared to 3.5% for the same period in 2023.
The decrease in operating revenues was primarily due to a 3.3% decrease in drayage shipments as compared to the same period in 2024. 52 Purchased Transportation Purchased transportation increased $3,093, or 4.2%, to $76,907 for the year ended year ended December 31, 2025 from $73,814 for the same period in 2024.
Depreciation and amortization expense as a percentage of Expedited Freight operating revenue was 3.8% for the year ended December 31, 2024 compared to 3.4% for the same period in 2023. The increase in depreciation and amortization expense was primarily the result of purchasing and placing in service new equipment in the second half of 2023 and first half of 2024.
Purchased transportation was 57.3% of operating revenues for year ended December 31, 2025 compared to 58.6% for the same period in 2024. Purchased transportation increased primarily due to the increase in ownership days and demand for our services during the current year period, but decreased as a percentage of revenue due to a shift in product mix.
Our Omni Logistics segment provides a full suite of global logistics services. Services include air and ocean freight consolidation and forwarding, customs brokerage, warehousing and distribution, time-definite transportation services and other supply chain solutions. Other than revenue performance and given the service mix of Omni, key operating statistics are being determined as we continue to work through the integration.
Services include air and ocean freight consolidation and forwarding, customs brokerage, time-definite transportation services, contract logistics, which includes warehousing and value-added services, as well as other supply chain solutions. Our Intermodal segment provides first- and last-mile high value intermodal container drayage services both to and from seaports and railheads.