Biggest changeThe following tables present the above key skilled services metrics by category for all skilled nursing facilities, and for the skilled nursing facilities in each of the three facility cohorts, as of and for the years ended December 31, 2024, 2023 and 2022: Total Facility Results Year ended December 31, Change for the year ended December 31, 2024 2023 2022 2024 2023 (Dollars in thousands) Skilled nursing services revenue $ 4,014,412 $ 3,092,577 $ 2,391,309 29.8 % 29.3 % Skilled mix by revenue 50.3 % 55.1 % 64.1 % (4.8) % (9.0) % Skilled mix by nursing patient days 29.2 % 32.4 % 40.7 % (3.2) % (8.3) % Occupancy for skilled nursing services: Available patient days 9,493,639 7,457,345 5,719,689 27.3 % 30.4 % Actual patient days 8,585,654 6,775,063 5,139,736 26.7 % 31.8 % Occupancy rate (operational beds) 90.4 % 90.9 % 89.9 % (0.5) % 1.0 % Number of facilities at period end 287 203 150 41.4 % 35.3 % Number of operational beds at period end 32,016 22,950 16,345 39.5 % 40.4 % Mature Facility Results Year ended December 31, Change for the year ended December 31, 2024 2023 2022 2024 2023 (Dollars in thousands) Skilled nursing services revenue $ 1,443,958 $ 1,095,106 $ 951,936 31.9 % 15.0 % Skilled mix by revenue 54.4 % 58.8 % 66.1 % (4.4) % (7.3) % Skilled mix by nursing patient days 32.1 % 35.6 % 43.1 % (3.5) % (7.5) % Occupancy for skilled nursing services: Available patient days 3,139,441 2,497,872 2,175,718 25.7 % 14.8 % Actual patient days 2,964,909 2,333,584 1,995,321 27.1 % 17.0 % Occupancy rate (operational beds) 94.4 % 93.4 % 91.7 % 1.0 % 1.7 % Number of facilities at period end 137 65 62 110.8 % 4.8 % Number of operational beds at period end 14,893 6,959 6,525 114.0 % 6.7 % 74 Table of Contents Ramping Facility Results Year ended December 31, Change for the year ended December 31, 2024 2023 2022 2024 2023 (Dollars in thousands) Skilled nursing services revenue $ 1,521,162 $ 924,697 $ 141,542 64.5 % 553.3 % Skilled mix by revenue 54.2 % 55.3 % 64.3 % (1.1) % (9.0) % Skilled mix by nursing patient days 31.6 % 32.5 % 38.4 % (0.9) % (5.9) % Occupancy for skilled nursing services: Available patient days 3,254,715 2,135,644 365,702 52.4 % 484.0 % Actual patient days 3,054,690 1,994,742 330,306 53.1 % 503.9 % Occupancy rate (operational beds) 93.9 % 93.4 % 90.3 % 0.5 % 3.1 % Number of facilities at period end 48 76 4 (36.8) % 1800.0 % Number of operational beds at period end 5,737 8,330 453 (31.1) % 1738.9 % New Facility Results Year ended December 31, Change for the year ended December 31, 2024 2023 2022 2024 2023 (Dollars in thousands) Skilled nursing services revenue $ 1,049,292 $ 1,072,774 $ 1,297,831 (2.2) % (17.3) % Skilled mix by revenue 39.2 % 51.1 % 62.5 % (11.9) % (11.4) % Skilled mix by nursing patient days 22.8 % 29.2 % 39.4 % (6.4) % (10.2) % Occupancy for skilled nursing services: Available patient days 3,099,483 2,823,829 3,178,269 9.8 % (11.2) % Actual patient days 2,566,055 2,446,737 2,814,109 4.9 % (13.1) % Occupancy rate (operational beds) 82.8 % 86.6 % 88.5 % (3.8) % (1.9) % Number of facilities at period end 102 62 84 64.5 % (26.2) % Number of operational beds at period end 11,386 7,661 9,367 48.6 % (18.2) % The following tables present additional detail regarding our skilled mix, including our percentage of nursing patient days and revenue by payor source for all facilities, and for each of the three facility cohorts, for the years ended December 31, 2024, 2023 and 2022: Year ended December 31, Skilled mix by revenue Mature Ramping New Total 2024 2023 2022 2024 2023 2022 2024 2023 2022 2024 2023 2022 Medicare 37.3 % 41.5 % 51.5 % 36.9 % 35.7 % 49.8 % 22.5 % 36.1 % 44.9 % 33.2 % 37.9 % 47.8 % Managed care 17.1 17.3 14.6 17.3 19.6 14.5 16.7 15.0 17.6 17.1 17.2 16.3 Skilled mix 54.4 58.8 66.1 54.2 55.3 64.3 39.2 51.1 62.5 50.3 55.1 64.1 Medicaid 38.1 35.2 29.0 37.8 37.7 30.8 51.6 41.9 31.8 41.6 38.3 30.6 Private and other 7.5 6.0 4.9 8.0 7.0 4.9 9.2 7.0 5.7 8.1 6.6 5.3 Total 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % Year ended December 31, Skilled mix by nursing patient days Mature Ramping New Total 2024 2023 2022 2024 2023 2022 2024 2023 2022 2024 2023 2022 Medicare 18.8 % 21.7 % 30.3 % 18.8 % 18.3 % 27.8 % 10.6 % 18.2 % 25.5 % 16.4 % 19.4 % 27.5 % Managed care 13.3 13.9 12.8 12.8 14.2 10.6 12.2 11.0 13.9 12.8 13.0 13.2 Skilled mix 32.1 35.6 43.1 31.6 32.5 38.4 22.8 29.2 39.4 29.2 32.4 40.7 Medicaid 59.3 55.8 49.4 59.3 58.0 53.6 66.6 62.0 52.1 61.4 58.7 51.2 Private and other 8.6 8.6 7.5 9.1 9.5 8.0 10.6 8.8 8.5 9.4 8.9 8.1 Total 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % • Average daily rates — The routine revenue by payor source for a period at the skilled nursing facilities divided by actual patient days for that revenue source for that given period.
Biggest changeExcludes 30 and 27 assisted living and independent living facilities for the years ended December 31, 2025 and 2024, respectively. • Number of operational beds — The total number of operational beds associated with the skilled nursing facilities that we own. 75 Table of Content s The following tables present the above key skilled services metrics by category for all skilled nursing facilities, and for the skilled nursing facilities in each of the three facility cohorts, as of and for the years ended December 31, 2025 and 2024: Year ended December 31, 2025 2024 Change % Change Total Facility Results (Dollars in thousands) Skilled nursing services revenue $ 5,178,456 $ 4,014,412 $ 1,164,044 29.0 % Skilled mix by revenue 48.8 % 50.3 % (1.5) % (3.0) % Skilled mix by nursing patient days 28.7 % 29.2 % (0.5) % (1.7) % Occupancy for skilled nursing services: Available patient days 11,836,845 9,493,639 2,343,206 24.7 % Actual patient days 10,541,457 8,585,654 1,955,803 22.8 % Occupancy rate (operational beds) 89.1 % 90.4 % (1.3) % (1.4) % Number of facilities at period end 291 287 4 1.4 % Number of operational beds at period end 32,854 32,016 838 2.6 % Year ended December 31, 2025 2024 Change % Change Mature Facility Results (Dollars in thousands) Skilled nursing services revenue $ 2,914,727 $ 1,443,958 $ 1,470,769 101.9 % Skilled mix by revenue 56.0 % 54.4 % 1.6 % 2.9 % Skilled mix by nursing patient days 33.4 % 32.1 % 1.3 % 4.0 % Occupancy for skilled nursing services: Available patient days 5,748,879 3,139,441 2,609,438 83.1 % Actual patient days 5,457,745 2,964,909 2,492,836 84.1 % Occupancy rate (operational beds) 94.9 % 94.4 % 0.5 % 0.5 % Number of facilities at period end 149 137 12 8.8 % Number of operational beds at period end 16,415 14,893 1,522 10.2 % Year ended December 31, 2025 2024 Change % Change Ramping Facility Results (Dollars in thousands) Skilled nursing services revenue $ 1,108,849 $ 1,521,162 $ (412,313) (27.1) % Skilled mix by revenue 41.8 % 54.2 % (12.4) % (22.9) % Skilled mix by nursing patient days 22.8 % 31.6 % (8.8) % (27.8) % Occupancy for skilled nursing services: Available patient days 2,806,713 3,254,715 (448,002) (13.8) % Actual patient days 2,422,237 3,054,690 (632,453) (20.7) % Occupancy rate (operational beds) 86.3 % 93.9 % (7.6) % (8.1) % Number of facilities at period end 64 48 16 33.3 % Number of operational beds at period end 8,286 5,737 2,549 44.4 % Year ended December 31, 2025 2024 Change % Change New Facility Results (Dollars in thousands) Skilled nursing services revenue $ 1,154,880 $ 1,049,292 $ 105,588 10.1 % Skilled mix by revenue 37.7 % 39.2 % (1.5) % (3.8) % Skilled mix by nursing patient days 24.6 % 22.8 % 1.8 % 7.9 % Occupancy for skilled nursing services: Available patient days 3,281,253 3,099,483 181,770 5.9 % Actual patient days 2,661,475 2,566,055 95,420 3.7 % Occupancy rate (operational beds) 81.1 % 82.8 % (1.7) % (2.1) % Number of facilities at period end 78 102 (24) (23.5) % Number of operational beds at period end 8,153 11,386 (3,233) (28.4) % 76 Table of Content s The following tables present additional detail regarding our skilled mix, including our percentage of nursing patient days and revenue by payor source for all facilities, and for each of the three facility cohorts, for the years ended December 31, 2025 and 2024: Year ended December 31, Skilled mix by revenue Mature Ramping New Total 2025 2024 2025 2024 2025 2024 2025 2024 Medicare 40.4 % 37.3 % 29.6 % 36.9 % 20.2 % 22.5 % 33.5 % 33.2 % Managed care 15.6 17.1 12.2 17.3 17.5 16.7 15.3 17.1 Skilled mix 56.0 54.4 41.8 54.2 37.7 39.2 48.8 50.3 Medicaid 35.2 38.1 48.5 37.8 52.1 51.6 41.9 41.6 Private and other 8.8 7.5 9.7 8.0 10.2 9.2 9.3 8.1 Total 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % Year ended December 31, Skilled mix by nursing patient days Mature Ramping New Total 2025 2024 2025 2024 2025 2024 2025 2024 Medicare 21.5 % 18.8 % 13.7 % 18.8 % 11.5 % 10.6 % 17.2 % 16.4 % Managed care 11.9 13.3 9.1 12.8 13.1 12.2 11.5 12.8 Skilled mix 33.4 32.1 22.8 31.6 24.6 22.8 28.7 29.2 Medicaid 57.4 59.3 66.9 59.3 63.8 66.6 61.2 61.4 Private and other 9.2 8.6 10.3 9.1 11.6 10.6 10.1 9.4 Total 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % • Average daily rates — The routine revenue by payor source for a period at the skilled nursing facilities divided by actual patient days for that revenue source for that given period.
EBITDA – We calculate EBITDA as net income, adjusted for net losses attributable to noncontrolling interest, before: interest expense, net; provision for income taxes; and depreciation and amortization.
EBITDA – We calculate EBITDA as net income, adjusted for net losses attributable to noncontrolling interest, before: interest expense; provision for income taxes; and depreciation and amortization.
On July 24, 2025 and August 13, 2025 we entered into two separate forbearance agreements with the Administrative Agent and the lenders, pursuant to which the lenders agreed to temporarily forbear from exercising remedies under the Amended and Restated 2023 Credit Facility with respect to certain technical events of default, including without limitation matters relating to inaccuracies in certain representations and warranties made, which inaccuracies also triggered an event of default under the Third Consolidated Master Lease, dated June 30, 2023 (as amended, restated, amended and restated, supplemented or otherwise modified from time to time, the “Omega Master Lease”), which in turn triggered an additional event of default under the Amended and Restated 2023 Credit Facility.
On July 24, 2025 and August 13, 2025 we entered into two separate forbearance agreements with the Administrative Agent and the lenders, pursuant to which the lenders agreed to temporarily forbear from exercising remedies under the Amended and Restated Credit Facility with respect to certain technical events of default, including without limitation matters relating to inaccuracies in certain representations and warranties made, which inaccuracies also triggered an event of default under the Third Consolidated Master Lease, dated June 30, 2023 (as amended, restated, amended and restated, supplemented or otherwise modified from time to time, the “Omega Master Lease”), which in turn triggered an additional event of default under the Amended and Restated Credit Facility.
Adjusted EBITDA – We calculate Adjusted EBITDA as EBITDA further adjusted for non-core business items, which for the reported periods includes, to the extent applicable, costs incurred to acquire operations that are not capitalizable, lease termination fees, losses incurred from debt restructuring, gains on lease termination, stock-based compensation expense, loss from equity method investment, forfeiture of a seller’s note, recognition of a bargain purchase gain, legal and other costs, recognition of Employee Retention Tax Credit (ERTC), disaster relief payment, and certain one-time expenses that are not representative of our underlying operating performance.
Adjusted EBITDA – We calculate Adjusted EBITDA as EBITDA further adjusted for non-core business items, which for the reported periods includes, to the extent applicable, costs incurred to acquire operations that are not capitalizable, losses incurred from debt restructuring, gains on lease termination, stock-based compensation expense, loss from equity method investment, forfeiture of a seller’s note, recognition of a bargain purchase gain, legal and other costs, recognition of Employee Retention Tax Credit (ERTC), disaster relief payment, and certain one-time expenses that are not representative of our underlying operating performance.
The Amended and Restated 2023 Credit Facility includes customary affirmative and negative covenants and two financial covenants: a requirement that our Total Leverage Ratio not exceed 3.00:1.00 as of the end of each fiscal quarter, and a requirement that our Fixed Charge Coverage Ratio (as defined in the Amended and Restated Credit Agreement) not fall below 1.10:1.00, in each case, tested quarterly for the trailing four fiscal quarters.
The Amended and Restated Credit Facility includes customary affirmative and negative covenants and two financial covenants: a requirement that our Total Leverage Ratio not exceed 3.00:1.00 as of the end of each fiscal quarter, and a requirement that our Fixed Charge Coverage Ratio (as defined in the Amended and Restated Credit Agreement) not fall below 1.10:1.00, in each case, tested quarterly for the trailing four fiscal quarters.
On May 16, 2024, we entered into an amendment to the Amended and Restated 2023 Credit Facility that, among other things, waived an event of default that had occurred and was then continuing under the Amended and Restated 2023 Credit Facility and modified the affirmative covenants thereunder requiring the joinder of certain subsidiaries of PACS Group, Inc. to the Amended and Restated 2023 Credit Facility, as further set forth therein.
On May 16, 2024, we entered into an amendment to the Amended and Restated Credit Facility that, among other things, waived an event of default that had occurred and was then continuing under the Amended and Restated Credit Facility and modified the affirmative covenants thereunder requiring the joinder of certain subsidiaries of PACS Group, Inc. to the Amended and Restated Credit Facility, as further set forth therein.
Accordingly, management believes that the combined/consolidated financial statements included in this Annual Report on Form 10-K fairly present, in all material respects, our financial position, results of operations, and cash flows as of and for the periods presented, in accordance with U.S. GAAP.
Accordingly, management believes that the combined/consolidated financial statements included in this Annual Report on Form 10-K fairly present, in all material respects, our financial position, results of operations, and cash flows as of and for the periods presented, in accordance with U.S.
On March 27, 2025, and May 29, 2025, we entered into further amendments to the Amended and Restated 2023 Credit Facility that, among other things, extended the deadline for delivery of audited annual financial statements for the fiscal year ended December 31, 2024.
On March 27, 2025, and May 29, 2025, we entered into further amendments to the Amended and Restated Credit Facility that, among other things, extended the deadline for delivery of audited annual financial statements for the fiscal year ended December 31, 2024.
On November 14, 2024, we entered into another amendment to the Amended and Restated 2023 Credit Facility that, among other things, extended the deadline for our delivery of unaudited quarterly financial statements for the fiscal quarter ended September 30, 2024.
On November 14, 2024, we entered into another amendment to the Amended and Restated Credit Facility that, among other things, extended the deadline for our delivery of unaudited quarterly financial statements for the fiscal quarter ended September 30, 2024.
We used $370.0 million of the net proceeds from the IPO to repay amounts outstanding under our Amended and Restated 2023 Credit Facility (as defined below) and used the remaining amount for general corporate purposes to support the growth of the business.
We used $370.0 million of the net proceeds from the IPO to repay amounts outstanding under our Amended and Restated Credit Facility (as defined below) and used the remaining amount for general corporate purposes to support the growth of the business.
On September 9, 2024, we completed an underwritten follow-on offering receiving initial net proceeds of $96.4 million, of which we used $95.3 million to repay amounts outstanding under our Amended and Restated 2023 Credit Facility.
On September 9, 2024, we completed an underwritten follow-on offering receiving initial net proceeds of $96.4 million, of which we used $95.3 million to repay amounts outstanding under our Amended and Restated Credit Facility.
In addition, a separate representation and warranty event of default occurred under the Omega Master Lease, which triggered an event of default under the Amended and Restated Credit Agreement (all such technical events of default under the Amended and Restated 2023 Credit Facility, the “Initial Technical Events of Default”).
In addition, a separate representation and warranty event of default occurred under the Omega Master Lease, which triggered an event of default under the Amended and Restated Credit Agreement (all such technical events of default under the Amended and Restated Credit Facility, the “Initial Technical Events of Default”).
Borrowings under the Amended and Restated 2023 Credit Facility bear interest, at our option, at either (a) SOFR (subject to a 0.10% credit spread adjustment), plus a margin ranging from 2.25% to 3.25% per annum; or (b) the Base Rate (as defined in the Amended and Restated Credit Agreement), plus a margin ranging from 1.25% to 2.25% per annum, with such margins, in each case, determined by reference to our Total Leverage Ratio (as defined in the Amended and Restated Credit Agreement).
Outstanding borrowings under the Amended and Restated Credit Facility bear interest, at our option, at either (a) SOFR (subject to a 0.10% credit spread adjustment), plus a margin ranging from 2.25% to 3.25% per annum; or (b) the Base Rate (as defined in the Amended and Restated Credit Agreement), plus a margin ranging from 1.25% to 2.25% per annum, with such margins, in each case, determined by reference to our Total Leverage Ratio (as defined in the Amended and Restated Credit Agreement).
In addition, our Chief Executive Officer and our Interim Chief Financial Officer have concluded that, due to the material weaknesses, our disclosure controls and procedures were not effective, as such term is defined under Rules 13a-15(e) and 15(d)-15(e) under the Exchange Act, as of December 31, 2024. Management is committed to maintaining a strong internal control environment.
In addition, our Chief Executive Officer and our Interim Chief Financial Officer have concluded that, due to the material weaknesses, our disclosure controls and procedures were not effective, as such term is defined under Rules 13a-15(e) and 15(d)-15(e) under the Exchange Act, as of December 31, 2025. Management is committed to maintaining a strong internal control environment.
As of December 31, 2024, our HUD-insured mortgage loans bear fixed interest rates ranging from 2.4% to 6.3% per annum and have various maturity dates through October 1, 2061. In addition to the interest rate, we incur other fees for HUD placement, including but not limited to audit fees.
As of December 31, 2025, our HUD-insured mortgage loans bear fixed interest rates ranging from 2.4% to 6.3% per annum and have various maturity dates through October 1, 2061. In addition to the interest rate, we incur other fees for HUD placement, including but not limited to audit fees.
We have determined that we are reasonably certain to exercise the purchase option at the end of each purchase option window. Therefore, we have calculated the lease term through the end of the purchase option window for each such lease.
We have determined that we are reasonably certain to exercise the purchase option at the end of the purchase option window. Therefore, we have calculated the lease term through the end of the purchase option window for such lease.
Amounts borrowed under the mortgage loans may be prepaid, subject to prepayment fees based on the principal balance on the date of prepayment. The original terms for all the HUD-insured mortgage loans are 24 to 37 years. In addition to the HUD-insured mortgage loans above, our subsidiaries have eight other mortgage loans or promissory notes.
Amounts borrowed under the mortgage loans may be prepaid, subject to prepayment fees based on the principal balance on the date of prepayment. The original terms for all the HUD-insured mortgage loans are 24 to 37 years. In addition to the HUD-insured mortgage loans above, our subsidiaries have four other mortgage loans or promissory notes.
Under the October Forbearance Agreement, the lenders again agreed to temporarily forbear from exercising rights and remedies under the Amended and Restated Credit Agreement with respect to the Initial Technical Events of Default, as well as 91 Table of Contents certain additional technical events of default including without limitation matters relating to the designation of certain immaterial conflicted subsidiaries; failure to join certain subsidiaries to the loan documents; noncompliance with cash management requirements; and inaccuracies in certain representations and warranties made as a result of the foregoing (collectively, with the Initial Technical Events of Default, the “Technical Events of Default”).
Under the October Forbearance Agreement, the lenders again agreed to temporarily forbear from exercising rights and remedies under the Amended and Restated Credit Agreement with respect to the Initial Technical Events of Default, as well as certain additional technical events of default including without limitation matters relating to the designation of certain immaterial conflicted subsidiaries; failure to join certain subsidiaries to the loan documents; noncompliance with cash management requirements; and inaccuracies in certain representations and warranties made as a result of the foregoing (collectively, with the Initial Technical Events of Default, the “Technical Events of Default”).
For 35 of the facility operating leases, we hold an option to purchase the real estate which can be exercised at varying times until March 31, 2038. At lease inception it was determined that the exercise of these purchase options was not reasonably assured.
For 36 of the facility operating leases, we hold an option to purchase the real estate which can be exercised at varying times until March 31, 2038. At lease inception it was determined that the exercise of these purchase options was not reasonably assured.
All facility leases provide for an additional percentage rent based upon specified rates per the terms of the agreements. We also lease certain skilled nursing and assisted living facilities under finance lease agreements. The lease terms of two of the facility finance leases allow for a purchase option during a specified window.
All facility leases provide for an additional percentage rent based upon specified rates per the terms of the agreements. We also lease certain skilled nursing and assisted living facilities under finance lease agreements. The lease terms of one of the facility finance leases allow for a purchase option during a specified window.
Our operating subsidiaries lease and operate, but do not own the underlying real estate of, 270 facilities and these amounts do not include taxes, insurance, impounds, capital reserves or other charges payable under the applicable lease agreements.
Our operating subsidiaries lease and operate, but do not own the underlying real estate of, 268 facilities and these amounts do not include taxes, insurance, impounds, capital reserves or other charges payable under the applicable lease agreements.
Revenue associated with calculating average daily rates is based on contractually agreed-upon amounts or rates, excluding the estimates of variable 75 Table of Contents consideration under ASC 606. These rates also exclude additional state relief funding, which includes payments we recognized as part of The Families First Coronavirus Response Act (FFCRA).
Revenue associated with calculating average daily rates is based on contractually agreed-upon amounts or rates, excluding the estimates of variable consideration under ASC 606. These rates also exclude additional state relief funding, which includes payments we recognized as part of The Families First Coronavirus Response Act (FFCRA).
The May 29, 2025 amendment also supplemented the Amended and Restated Credit Agreement’s financial covenants requiring us to maintain unrestricted cash and certain permitted investments of at least $100 million until we deliver audited financial statements for the fiscal year ended December 31, 2024 (the “Liquidity Requirement”).
The May 29, 2025 amendment also supplemented the Amended and Restated Credit Agreement’s financial covenants requiring us to maintain unrestricted cash and certain permitted investments of at least $100 million until delivery of audited financial statements for the fiscal year ended December 31, 2024 (the “Liquidity Requirement”).
Accrued risk reserves include the accrual for risks associated with professional liability claims and include a liability for unpaid reported claims and estimates for incurred but unreported claims. 93 Table of Contents We utilize a wholly-owned captive insurance subsidiary to provide coverage to our various consolidated operating subsidiaries related to professional and general liability insurance.
Accrued risk reserves include the accrual for risks associated with professional liability claims and include a liability for unpaid reported claims and estimates for incurred but unreported claims. We utilize a wholly-owned captive insurance subsidiary to provide coverage to our various consolidated operating subsidiaries related to professional and general liability insurance.
Recent Accounting Pronouncements See Note 2 “Summary of Significant Accounting Policies” to our combined/consolidated financial statements for a description of recently adopted accounting pronouncements and recently issued accounting pronouncements not yet adopted as of the date of this Annual Report on Form 10-K.
Recent Accounting Pronouncements See Note 2, “Summary of Significant Accounting Policies”, to our combined/consolidated financial statements for a description of recently adopted accounting pronouncements and recently issued accounting pronouncements not yet adopted as of the date of this Annual Report on Form 10-K. 87 Table of Content s
If actual amounts of consideration ultimately received differ from the estimates, we adjust these estimates, which would affect net service revenue in the period such variances become known. Accrued Risk Reserves - We are principally self-insured for risks related to professional and general liability.
If actual amounts of consideration ultimately received differ from the estimates, we adjust these estimates, which would affect net service revenue in the period such variances become known. Professional Liability and General Liability Self-Insurance Liabilities - We are principally self-insured for risks related to professional and general liability.
Operating and finance leases We lease most of our skilled nursing and assisted living facilities, as well as office space and certain vehicles and equipment, under various non-cancelable operating lease agreements. These operating leases expire at various dates throughout 2049.
Operating and finance leases We lease most of our skilled nursing and assisted living facilities, as well as office space and certain vehicles and equipment, under various non-cancelable operating lease agreements. These operating leases expire at various dates through 2050.
Additionally, other companies may define these or similar Non-GAAP Financial Measures with the same or similar names differently, and because these Non-GAAP Financial Measures are not standardized, it may not be possible to compare these financial measures to those of other companies.
Additionally, other companies may define these or similar Non-GAAP Financial Measures with the same or similar names differently, and because these Non-GAAP 77 Table of Content s Financial Measures are not standardized, it may not be possible to compare these financial measures to those of other companies.
As of December 31, 2024, we had $13.9 million of borrowing capacity under the Amended and Restated 2023 Credit Facility pledged as collateral to secure outstanding letters of credit. We may enter into further contractual arrangements in the future in order to support our business plans.
As of December 31, 2025, we had $7.9 million of borrowing capacity under the Amended and Restated Credit Facility pledged as collateral to secure outstanding letters of credit. We may enter into further contractual arrangements in the future in order to support our business plans.
We believe our success is driven in significant part by our decentralized, local operating model, through which we empower local leaders at each facility to operate their facility autonomously and deliver excellence in clinical quality and a superior experience for our patients.
We believe our success is driven in significant part by our locally led, centrally supported operating model, through which we empower local leaders at each facility to operate their facility autonomously and deliver excellence in clinical quality and a superior experience for our patients.
Options on three of the leases have become subject to disagreement with the landlord regarding whether the option exercise window has closed, and the Company will be working with the landlord to resolve the disagreement. 92 Table of Contents At our option, the facility leases are generally renewable for additional terms ranging from 3 to 20 years.
Options on three leases have become subject to disagreement with the landlord regarding whether the option exercise window has closed, and the Company will be working with the landlord to resolve the disagreement. At our option, the facility leases are generally renewable for additional terms ranging from 5 to 20 years.
The inclusion of therapy and other ancillary treatments in the 73 Table of Contents contracted daily rate varies by payor source and by contract.
The inclusion of therapy and other ancillary treatments in the contracted daily rate varies by payor source and by contract.
Key Skilled Services Metrics and Non-GAAP Financial Measures We use the following key skilled services metrics and non-GAAP financial measures to help us evaluate our business, identify trends that affect our financial performance, and make strategic decisions.
GAAP. 74 Table of Content s Key Skilled Services Metrics and Non-GAAP Financial Measures We use the following key skilled services metrics and non-GAAP financial measures to help us evaluate our business, identify trends that affect our financial performance, and make strategic decisions.
As of December 31, 2024 and 2023, we had $17.0 million and $48.8 million, respectively, of debt outstanding under the non-HUD mortgage loans and promissory notes, of which $10.8 million is classified as current and the remaining $6.2 million is classified as non-current as of December 31, 2024, and $14.5 million is classified as current and the remaining $34.3 million is classified as non-current as of December 31, 2023.
As of December 31, 2025 and 2024, we had $4.3 million and $17.0 million, respectively, of debt outstanding under the non-HUD mortgage loans and promissory notes, of which $0.3 million is classified as current and the remaining $4.0 million is classified as non-current as of December 31, 2025, and $10.8 million is classified as current and the remaining $6.2 million is classified as non-current as of December 31, 2024.
The following is a summary of the estimated useful lives of our depreciable assets: • Buildings and improvements - minimum of 5 years to a maximum of 40 years, but generally 30 years • Leasehold improvements - shorter of the lease term or the estimated useful life, generally 5 years to 15 years • Furniture and equipment - minimum of 3 years to a maximum of 15 years Other Expense, net Other expense, net consists primarily of interest expense related to our debt, as well as income from gains and losses from investments in partnerships, including joint ventures. 80 Table of Contents Provision for Income Taxes Provision for income taxes consists primarily of income taxes in certain jurisdictions in which we conduct business.
The following is a summary of the estimated useful lives of our depreciable assets: • Buildings and improvements - minimum of 5 years to a maximum of 40 years, but generally 30 years • Leasehold improvements - shorter of the lease term or the estimated useful life, generally 5 years to 15 years • Furniture and equipment - minimum of 3 years to a maximum of 15 years Other Expense, net Other expense, net consists primarily of interest expense related to our debt, as well as income from gains and losses from investments in partnerships, including joint ventures.
EBITDA and Adjusted EBITDA are performance measures. Adjusted EBITDAR is a valuation measure. These Non-GAAP Financial Measures have no standardized meaning defined by GAAP, and therefore have limitations as analytical tools, and they should not be considered in isolation, or as a substitute for analysis of our results as reported in accordance with GAAP.
These Non-GAAP Financial Measures have no standardized meaning defined by GAAP, and therefore have limitations as analytical tools, and they should not be considered in isolation, or as a substitute for analysis of our results as reported in accordance with GAAP.
We expect patient and resident service revenue to continue to represent the vast majority of our total revenue and that such revenue will continue to increase to the extent we successfully execute on our acquisition strategy. Additional Funding We received funding from the U.S.
We expect patient and resident service revenue to continue to represent the vast majority of our total revenue and that such revenue will continue to increase to the extent we successfully execute on our acquisition strategy.
We believe the results of our acquisition strategy are demonstrated by our high average QM Star rating and occupancy rate for Mature facilities of 4.3 and 94%, respectively, as of December 31, 2024. As of December 31, 2024, the average QM Star rating and occupancy rate for New facilities was 3.3 and 83%, respectively.
We believe the results of our acquisition strategy are demonstrated by our high average QM Star rating and occupancy rate for Mature facilities of 4.4 and 95%, respectively, as of December 31, 2025. As of December 31, 2025, the average QM Star rating and occupancy rate for New facilities was 3.5 and 81%, respectively.
In addition, for six of the facility finance leases, the lessor holds an option which could require us to purchase the associated real estate. The total obligation to purchase such real estate is approximately $86,751 and can be exercised by the lessor through June 14, 2026.
In addition, for one of the facility finance leases, the lessor holds an option which could require us to purchase the associated real estate. The total obligation to purchase such real estate is approximately $32,000 and can be exercised by the lessor through June 30, 2026.
We expect to continue to use the Amended and Restated 2023 Credit Facility, subject to entrance into the agreement described above, as our single line of credit and to fund the potential acquisition of additional property and operations, as well as for working capital and for general corporate purposes.
We expect to continue to use the Amended and Restated Credit Facility as our single line of credit and to fund the potential acquisition of additional property and operations, as well as for working capital and for general corporate purposes.
Additionally we experienced a higher occupancy rate across Mature and Ramping facility cohorts of 94.4% and 93.9%, respectively, for the year ended December 31, 2024, compared to 93.4% occupancy for both Mature and Ramping facilities for the year ended December 31, 2023, due to increased demand as a result of continued execution on our business model.
Additionally we experienced a higher occupancy rate within the Mature facility cohorts of 94.9% for the year ended December 31, 2025, compared to 94.4% occupancy for Mature facilities for the year ended December 31, 2024, due to increased demand as a result of continued execution on our business model.
See Note 16 “Operation Expansions”, to our audited combined/consolidated financial statements for more information related to the acquisition. Cost of services Cost of services increased by $849.4 million, or 34.7% to $3.3 billion, for the year ended December 31, 2024, compared to the year ended December 31, 2023.
See Note 16, “Operation Expansions”, to our audited combined/consolidated financial statements for more information related to the 2024 acquisition. Cost of services Cost of services increased by $832.6 million, or 25.3% to $4.1 billion, for the year ended December 31, 2025, compared to the year ended December 31, 2024.
This increase was driven by the recognition of a $17.2 million bargain purchase gain following our acquisition from the former operator Prestige during the year ended December 31, 2024 offset by a $2.7 million loss allocated to us from a discrete disposal recognized by one of our equity method investments and a $0.5 million forfeiture of a seller’s note during the same period.
This decrease was driven by the recognition of a $17.2 82 Table of Content s million bargain purchase gain following our acquisition from the former operator Prestige during the year ended December 31, 2024 offset by a $2.7 million loss allocated to us from a discrete disposal recognized by one of our equity method investments and a $0.5 million forfeiture of a seller’s note during the same period compared to the activity during the year ended December 31, 2025 which primarily consisted of gains from our investments.
This increase was further driven by an increase in cash flows from the change in operating assets and liabilities of $252.9 million due to the timing of payables and other accrued liabilities. Investing activities Investing cash flows consist primarily of capital expenditures, investment activities, proceeds from sale of property and equipment and cash used for acquisitions.
This increase was offset by a decrease in cash flows from the change in operating assets and liabilities of $85.5 million due to the timing of payables and other accrued liabilities. Investing activities Investing cash flows consist primarily of capital expenditures, investment activities, proceeds from sale of property and equipment and cash used for acquisitions.
Labor, supply expenses and capital expenditures make up a substantial portion of our cost of services. Those expenses can be subject to increase in periods of rising inflation and when labor shortages occur in the marketplace. To date, we have generally been able to implement cost control measures or obtain increases in reimbursement sufficient to offset increases in these expenses.
Those expenses can be subject to increase in periods of rising inflation and when labor shortages occur in the marketplace. To date, we have generally been able to implement cost control measures or obtain increases in reimbursement sufficient to offset increases in these expenses.
Cash paid to fund acquisitions was $283.3 million and $127.0 million for the years ended December 31, 2024 and 2023, respectively. Total capital expenditures for property and equipment were $66.5 million and $45.8 million for the years ended December 31, 2024 and 2023, respectively.
Cash paid to fund acquisitions was $143.8 million and $283.3 million for the years ended December 31, 2025 and 2024, respectively. Total capital expenditures for property and equipment were $105.4 million and $66.5 million for the years ended December 31, 2025 and 2024, respectively.
The August 13, 2025 Forbearance Agreement and Fifth Amendment Credit Agreement required that the Liquidity Requirement remain in place for the entirety of the forbearance period and further extended the delivery period with respect to the fiscal year 2024 financial statements.
The August 13, 2025 Forbearance Agreement and Fifth Amendment Credit Agreement required that the Liquidity Requirement remain in place for the entirety of the forbearance period and further extended the delivery period with respect to the fiscal year 2024 financial statements. On October 21, 2025, we entered into a third forbearance agreement (the “October Forbearance Agreement”).
The increase was primarily attributable to the addition of new facilities with operating leases throughout the year, as well as to annual escalators on existing facilities’ rent. General and administrative expense General and administrative expense increased by $130.1 million, or 60.9% to $343.8 million, for the year ended December 31, 2024, compared to the year ended December 31, 2023.
The increase was primarily attributable to the addition of new facilities with operating leases throughout the year, as well as to annual escalators on existing facilities’ rent. General and administrative expense General and administrative expense increased by $71.3 million, or 20.7% to $415.1 million, for the year ended December 31, 2025, compared to the year ended December 31, 2024.
Total facility occupancy decreased slightly year-over-year from 90.9% for the year ended December 31, 2023 compared to 90.4% for the year ended December 31, 2024 due to a decrease in the New facility cohort occupancy as a result of the significant number of acquisitions during 2024.
Total facility occupancy decreased slightly year-over-year from 90.4% for the year ended December 31, 2024 compared to 89.1% for the year ended December 31, 2025 due to a decrease in the New and Ramping facility cohort occupancy as a result of the significant number of acquisitions during the last quarter of the year ended December 31, 2024 and into the year ended December 31, 2025.
Other expense, net primarily consists of interest expense which decreased by $5.6 million, to $44.3 million for the year ended December 31, 2024, compared to the year ended December 31, 2023, due to a decrease in amounts drawn on lines of credit and long-term debt of $324.7 million during the year.
Other expense, net primarily consists of interest expense which decreased by $16.0 million, to $28.4 million for the year ended December 31, 2025, compared to the year ended December 31, 2024, due to a decrease in amounts drawn on lines of credit and long-term debt of $58.6 million during the year.
As of December 31, 2023, our subsidiaries had HUD-insured mortgage loans in the aggregate amount of $166.2 million of which $2.4 million was classified as current and the remaining $163.8 million was classified as non-current. These subsidiaries are subject to HUD-mortgage oversight and periodic inspections.
As of December 31, 2024, 13 of our subsidiaries had HUD-insured mortgage loans in the aggregate amount of $252.9 million of which $4.0 million was classified as current and the remaining $248.9 million was classified as non-current. These subsidiaries are subject to HUD-mortgage oversight and periodic inspections.
For each of the years ended December 31, 2024 and 2023, skilled nursing services revenue represented more than 98.0% of patient and resident service revenue. Skilled nursing services revenue increased by $921.8 million, or 29.8%, to $4.0 billion for the year ended December 31, 2024, compared to the year ended December 31, 2023.
For each of the years ended December 31, 2025 and 2024, skilled nursing services revenue represented more than 97.0% of patient and resident service revenue. Skilled nursing services revenue increased by $1,164.0 million, or 29.0%, to $5.2 billion for the year ended December 31, 2025, compared to the year ended December 31, 2024.
During the year ended December 31, 2024, other expense, net also included a gain of $8.0 million recognized upon the termination of a lease. Additionally, during the year ended December 31, 2024, other expense, net included other income of $14.8 million, an increase of $15.3 million from the year ended December 31, 2023.
During the year ended December 31, 2024, other expense, net also included a gain of $8.0 million recognized upon the termination of a lease. Additionally, during the year ended December 31, 2025, other expense, net included other income of $3.2 million, a decrease of $11.6 million from the year ended December 31, 2024.
Provision for income taxes Provision for income taxes totaled $46.2 million for the year ended December 31, 2024, representing an effective tax rate of 45.5%, compared to a provision for income taxes of $44.4 million and an effective tax rate of 28.1% for the year ended December 31, 2023.
Provision for income taxes Provision for income taxes totaled $93.0 million for the year ended December 31, 2025, representing an effective tax rate of 32.6%, compared to a provision for income taxes of $46.2 million and an effective tax rate of 45.5% for the year ended December 31, 2024.
The Technical Events of Default also triggered an event of default under the Omega Master Lease, which in turn triggered an additional event of default under the Amended and Restated Credit Agreement. The October Forbearance Agreement provides for the same forbearance period as the prior forbearance agreements.
The Technical Events of Default also triggered an event of default under the Omega Master Lease, which in turn triggered an additional event of default under the Amended and Restated Credit Agreement.
Material Weakness In connection with the preparation of our combined/consolidated financial statements for the year ended December 31, 2024, together with facts learned during the course of the Audit Committee’s independent investigation, our management identified control deficiencies that, individually or in the aggregate, constitute material weaknesses in our internal control over financial reporting.
In addition, in connection with the preparation of our combined/consolidated financial statements for the year ended December 31, 2025, our management identified control deficiencies that, individually or in the aggregate, constitute material weaknesses in our internal control over financial reporting.
Net cash used in investing activities for the year ended December 31, 2024 of $442.7 million increased by $269.9 million as compared with the same period in 2023.
Net cash used in investing activities for the year ended December 31, 2025 of $264.0 million decreased by $178.7 million as compared with the same period in 2024.
Our average Medicaid rates increased 5.3% due to state reimbursement increases and our participation in supplemental Medicaid payment programs and quality improvement programs in various states. Medicaid rates exclude the amount of state relief revenue we recorded.
Our average Medicaid rates increased 5.2% due to state reimbursement increases and our participation in supplemental Medicaid payment programs and quality improvement programs in various states.
As a result, thirteen of our subsidiaries had mortgage loans insured with HUD in the aggregate amount of $252.9 million as of December 31, 2024, of which $4.0 million is classified as current and the remaining $248.9 million is classified as non-current.
As of December 31, 2025, 13 of our subsidiaries had mortgage loans insured with HUD in the aggregate amount of $248.9 million as of December 31, 2025, of which $4.2 million was classified as current and the remaining $244.7 million was classified as non-current.
Cost of Services (exclusive of rent and depreciation and amortization shown separately) Our cost of services represents the costs of operating our operating subsidiaries, which primarily consist of payroll and related benefits, supplies, purchased services, and ancillary expenses such as the cost of pharmacy and therapy services provided to patients.
Other revenue typically represents an immaterial portion of our total revenue and we expect this to continue for the foreseeable future. 79 Table of Content s Cost of Services (exclusive of rent and depreciation and amortization shown separately) Our cost of services represents the costs of operating our operating subsidiaries, which primarily consist of payroll and related benefits, supplies, purchased services, and ancillary expenses such as the cost of pharmacy and therapy services provided to patients.
The increase in cash used was primarily attributable to an increase of $156.3 million in cash used to acquire real estate facilities and an increase of $20.7 million in cash used to purchase property and equipment, in excess of cash used for these purposes in 2023.
The decrease in cash used was primarily attributable to a decrease of $139.6 million in cash used to acquire real estate facilities offset by an increase of $38.9 million in cash used to purchase property and equipment, in excess of cash used for these purposes in 2024.
Long-term debt During the years ended December 31, 2024 and 2023, some of our subsidiaries entered into Department of Housing and Urban Development (HUD)-insured mortgage loans in the aggregate amount of $68.3 million and $88.8 million, respectively. Additionally, we converted a $22.5 million construction loan to a HUD-insured mortgage loan during the year ended December 31, 2024.
Long-term debt During the year ended December 31, 2025, none of our subsidiaries entered into Department of Housing and Urban Development (HUD)-insured mortgage loans, whereas in the year ended December 31, 2024, certain of our subsidiaries entered into HUD-insured mortgage loans in the aggregate amount of $68.3 million.
Adjusted EBITDAR – We calculate Adjusted EBITDAR as Adjusted EBITDA less rent-cost of services. 77 Table of Contents The table below presents a reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDAR to net income, the most directly comparable financial measure calculated in accordance with GAAP, on a combined/consolidated basis for the periods presented: Year ended December 31, 2024 2023 2022 (in thousands) Net income $ 55,344 $ 112,882 $ 150,496 Less: Net (loss) income attributable to noncontrolling interest (416) 8 — Add: Interest expense 44,341 49,919 25,538 Provision for income taxes 46,210 44,435 56,549 Depreciation and amortization 40,809 25,632 22,311 EBITDA $ 187,120 $ 232,860 $ 254,894 Adjustments to EBITDA: Acquisition related costs 2,506 998 201 Lease termination fees — — 421 Loss resulting from debt restructuring — 3,628 — Gain on lease termination (8,046) — — Stock-based compensation 115,544 — — Loss from equity method investment 2,736 — — Forfeiture of seller's note 500 — — Bargain purchase gain (17,185) — — Legal and other costs 9,727 — — Employee Retention Tax Credit (14,599) — — Disaster relief payment 1,154 — — Adjusted EBITDA $ 279,457 $ 237,486 $ 255,516 Rent - cost of services 284,953 216,711 160,003 Adjusted EBITDAR $ 564,410 78 Table of Contents The additional table below presents a reconciliation of EBITDA and Adjusted EBITDA to net income, the most directly comparable financial measure calculated in accordance with GAAP, on a condensed combined/consolidated basis for the periods presented: Three months ended March 31, 2024 Three months ended June 30, 2024 Three months ended September 30, 2024 Three months ended December 31, 2024 (in thousands) Net income (loss) $ 34,819 $ (31,876) $ 16,210 $ 36,191 Less: Net income (loss) attributable to noncontrolling interest 2 2 590 (1,010) Add: Interest expense 16,096 9,915 9,029 9,301 Provision (benefit) for income taxes 22,880 (19,123) 17,446 25,007 Depreciation and amortization 8,116 9,254 10,523 12,916 EBITDA $ 81,909 $ (31,832) $ 52,618 $ 84,425 Adjustments to EBITDA: Acquisition related costs 207 486 845 968 Gain on lease termination (8,046) — — — Stock-based compensation — 90,936 12,304 12,304 Loss from equity method investment — 2,736 — — Forfeiture of seller's note — — 500 — Bargain purchase gain — — (17,185) — Legal and other costs — — — 9,727 Employee Retention Tax Credit — — — (14,599) Disaster relief payment — — — 1,154 Adjusted EBITDA $ 74,070 $ 62,326 $ 49,082 $ 93,979 Components of Results of Operations Revenue Patient and Resident Service Revenue Patient and resident service revenue typically represents over 99% of our total revenue.
Adjusted EBITDAR – We calculate Adjusted EBITDAR as Adjusted EBITDA plus rent-cost of services. 78 Table of Content s The table below presents a reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDAR to net income, the most directly comparable financial measure calculated in accordance with GAAP, on a combined/consolidated basis for the periods presented: Year ended December 31, 2025 2024 2023 (in thousands) Net income $ 191,461 $ 55,344 $ 112,882 Less: Net (loss) income attributable to noncontrolling interest (82) (416) 8 Add: Interest expense 28,363 44,341 49,919 Provision for income taxes 92,989 46,210 44,435 Depreciation and amortization 55,663 40,809 25,632 EBITDA $ 368,558 $ 187,120 $ 232,860 Adjustments to EBITDA: Acquisition related costs 310 2,506 998 Loss resulting from debt restructuring — — 3,628 Gain on lease termination — (8,046) — Stock-based compensation 54,069 115,544 — Loss from equity method investment — 2,736 — Forfeiture of seller's note — 500 — Bargain purchase gain — (17,185) — Legal and other costs 97,032 9,727 — Employee Retention Tax Credit (14,946) (14,599) — Disaster relief payment — 1,154 — Adjusted EBITDA $ 505,023 $ 279,457 $ 237,486 Rent - cost of services 378,908 284,953 216,711 Adjusted EBITDAR $ 883,931 Components of Results of Operations Revenue Patient and Resident Service Revenue Patient and resident service revenue typically represents over 99% of our total revenue.
We also provide senior care, assisted living, and independent living options in some of our communities. As of December 31, 2024, our portfolio consisted of 314 post-acute care, assisted living, and independent living facilities across 17 states serving over 30,100 patients daily.
As of December 31, 2025, our portfolio consisted of 321 post-acute care, assisted living, and independent living facilities across 17 states serving over 31,700 patients daily.
This increase is directly attributable to new real estate obtained through acquisitions as well as growth of our finance lease portfolio. 82 Table of Contents Other expense, net Other expense, net decreased by $28.9 million, or 57.4% to $21.5 million, for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Depreciation and amortization Depreciation and amortization increased by $14.9 million, or 36.4% to $55.7 million, for the year ended December 31, 2025, compared to $40.8 million for the year ended December 31, 2024. This increase is directly attributable to new real estate obtained through acquisitions as well as growth of our finance lease portfolio.
Aside from labor costs, the increase in cost of services was primarily due to increases of $257.1 million in administrative and ancillary expenses for facility increases, driven by a $93.5 million increase in contracted services, a $80.3 million increase in liability insurance, a $35.2 million increase in quality assurance fees, an $8.6 million increase in professional fees, an $8.2 million increase in licenses with the remaining $31.3 million of the administrative and ancillary expense increase spread out across various expense types.
Aside from labor costs, the increase in cost of services was primarily due to increases of $167.6 million in administrative and ancillary expenses for facility increases, driven by a $111.0 million increase in contracted services, a $56.3 million increase in quality assurance fees, a $5.2 million increase in software support and upgrades, and a $4.8 million increase in professional fees, offset by a decrease in liability insurance of $38.4 million.
The terms of our Amended and Restated 2023 Credit Facility permit optional prepayments from time to time without premium or penalty.
In addition, we had outstanding letters of credit of $7.9 million as of December 31, 2025. The terms of our Amended and Restated Credit Facility permit optional prepayments from time to time without premium or penalty.
As of December 31, 2024 and September 30, 2025, we had cash and cash equivalents (which include short-term investments with original maturities of three months or less at the time of purchase) of $157.7 million, and $355.7 million, respectively.
As of December 31, 2025, we had cash and cash equivalents (which include short-term investments with original maturities of three months or less at the time of purchase) of $197.0 million. The total principal amount outstanding under our Amended and Restated Credit Facility as of December 31, 2025 was $100.0 million.
Payments under these programs generally provide for reimbursement levels that are adjusted for inflation annually based upon the state’s fiscal year for the Medicaid programs and in each October for the Medicare program. These adjustments may not continue in the future, and even if received, such adjustments may not reflect the actual increase in our costs for providing healthcare services.
Payments under these programs generally provide for 86 Table of Content s reimbursement levels that are adjusted for inflation annually based upon the state’s fiscal year for the Medicaid programs and in each October for the Medicare program.
Other revenue - Other revenue increased to $3.1 million for the year ended December 31, 2024, compared to $1.0 million for the year ended December 31, 2023 due to an increase in lease income during the extended execution of our acquisition from the former operator Prestige.
Medicaid rates exclude the amount of state relief revenue we recorded. 81 Table of Content s Other revenue - Other revenue decreased to $1.0 million for the year ended December 31, 2025, compared to $3.1 million for the year ended December 31, 2024 due to a decrease in lease income compared to the prior year in which we had the extended execution of our acquisition from the former operator Prestige.
In 2023, this program ended and we do not expect to recognize any revenue based on funding through the PRF in the future. 79 Table of Contents Other Revenue Other revenue relates to ancillary revenue generating activities and primarily consists of revenue associated with arrangements in which we are a lessor of certain facilities.
Other Revenue Other revenue relates to ancillary revenue generating activities and primarily consists of revenue associated with arrangements in which we are a lessor of certain facilities.
The change was also impacted by an increase in salaries and wages of $39.3 million, or 33.3%, attributable to an increase in personnel to help integrate and facilitate the operational growth from acquisitions in the current year, and an increase in legal and professional fees incurred associated with the Audit Committee’s independent investigation and with ongoing government investigations of $9.7 million.
The change was also impacted by an increase in salaries and wages of $28.7 million, or 18.3%, attributable to an increase in personnel to help integrate and facilitate the operational growth.
The following table presents selected data from our combined/consolidated statement of cash flows for the periods presented: Year ended December 31, 2024 2023 (in thousands) Net cash provided by/(used in) Operating activities $ 367,341 $ 63,697 Investing activities (442,679) (172,791) Financing activities 117,476 129,592 Net change in cash $ 42,138 $ 20,498 Cash, cash equivalents, and restricted cash - beginning of period 118,704 98,206 Cash, cash equivalents, and restricted cash - end of period $ 160,842 $ 118,704 Operating activities Cash provided by operating activities is net income adjusted for certain non-cash items and changes in operating assets and liabilities .
We may, in the future, seek to raise additional capital to fund growth, capital renovations, operations and other business activities, but such additional capital may not be available on acceptable terms, on a timely basis, or at all. 83 Table of Content s The following table presents selected data from our combined/consolidated statement of cash flows for the periods presented: Year ended December 31, 2025 2024 (in thousands) Net cash provided by/(used in) Operating activities $ 404,224 $ 367,341 Investing activities (264,025) (442,679) Financing activities (68,990) 117,476 Net change in cash $ 71,209 $ 42,138 Cash, cash equivalents, and restricted cash - beginning of period 160,842 118,704 Cash, cash equivalents, and restricted cash - end of period $ 232,051 $ 160,842 Operating activities Cash provided by operating activities is net income adjusted for certain non-cash items and changes in operating assets and liabilities .
The difference in the effective tax rate from the statutory rate is mainly due to state taxes, permanent book-tax differences, and other adjustments. The change in effective tax rate for the year ended December 31, 2024 compared to the year ended December 31, 2023 was primarily due to an increase in non-deductible expenses, including non-deductible compensation in 2024.
The difference in the effective tax rate from the statutory rate is mainly due to state taxes, permanent book-tax differences, and other adjustments.
Our historical results are not necessarily indicative of the results to be expected in the future.
Our historical results are not necessarily indicative of the results to be expected in the future. For a discussion of the year ended December 31, 2023 compared to the year ended December 31, 2024, refer to “Item 7.
We also made an additional $30.3 million investment in partnerships compared to $2.6 million used for this purpose in 2023. Financing activities Financing cash flows consist primarily of payments and draws on lines of credit, distributions and repayment of short-term and long-term debt, borrowings on lines of credit, contributions from noncontrolling interest, and proceeds from equity offerings.
These changes were offset by a decrease in sales of investments of $25.9 million as compared to 2024. Financing activities Financing cash flows consist primarily of payments and draws on lines of credit, distributions and repayment of short-term and long-term debt, borrowings on lines of credit, contributions from noncontrolling interest, and proceeds from equity offerings.
The increase was primarily driven by an increase of $504.4 million in salaries and wages. Of the salaries and wages increase, facilities acquired within the past year accounted for $241.7 million or 47.9% of the increase.
The increase was primarily driven by an increase of $536.0 million in salaries and wages. Of the salaries and wages increase, facilities classified within the New facilities cohort accounted for $204.8 million or 38.2% of the increase.
Our total number of post-acute care facilities, inclusive of skilled nursing facilities and assisted living facilities, increased from 208 as of December 31, 2023 to 314 as of December 31, 2024, an increase of 51.0%. This increase in operations and employees led to the increase in labor cost for new facilities as they were acquired throughout the year.
This increase in operations and employees led to the increase in labor cost for new facilities as they were acquired throughout the year ended December 31, 2024 and into the year ended December 31, 2025.
The remaining $34.5 million increase is spread over various expense categories. Rent - cost of services Rent - cost of services increased by $68.2 million, or 31.5% to $285.0 million, for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Rent - cost of services Rent - cost of services increased by $94.0 million, or 33.0% to $378.9 million, for the year ended December 31, 2025, compared to the year ended December 31, 2024.
Our skilled nursing services revenue was impacted by developments in our average daily rates and fluctuations in our payor sources.
Our skilled nursing services revenue was impacted by developments in our average daily rates and fluctuations in our payor sources. Our Medicare daily rates at Mature and Ramping facilities increased by 3.6% and 0.4%, respectively, for the year ended December 31, 2025.