XML 64 R54.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Information - Schedule of Reportable Segment and Reconciliation to Net Income (Loss) (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2025
Jun. 30, 2024
Revenues            
Other $ 14,398   $ 14,552   $ 25,527 $ 28,589
Total revenues 163,620   167,334   324,463 341,381
Segment (expenses) income            
Payroll and related (55,043)   (55,687)   (110,030) (111,545)
Operating expenses (48,172)   (48,390)   (92,377) (99,428)
Cost of sales (11,369)   (11,304)   (23,082) (22,912)
Other segment items (10,596)   (10,761)   (22,953) (25,312)
Adjusted EBITDA 38,440   41,192   76,021 82,184
Adjustments            
Depreciation and amortization (22,475)   (22,616)   (44,944) (44,736)
Non-cash lease benefit 111   148   204 233
Share-based compensation (2,214)   (2,450)   (5,276) (5,719)
Loss on disposal of assets (79)       (52) (14)
(Loss) gain on sale of business 0   (792)   0 68,944
Loss on debt extinguishment and modification 0   (4,446)   0 (4,446)
Preopening and related expenses (63)   (4)   (220) (143)
System implementation costs (209)       (278)  
Other, net (1,595)   (1,943)   (2,470) (7,072)
Interest expense, net (7,727)   (8,610)   (15,226) (19,296)
Income before income tax benefit (provision) 4,189   479   7,759 69,935
Income tax benefit (provision) 443   144   (628) (27,349)
Net income 4,632 $ 2,499 623 $ 41,963 7,131 42,586
Gaming            
Revenues            
Revenues 78,730   78,247   158,991 165,196
Food and beverage            
Revenues            
Revenues 41,068   43,113   83,352 86,774
Rooms            
Revenues            
Revenues 29,424   31,422   56,593 60,822
Operating Segments            
Revenues            
Other 14,140   14,329   24,948 28,148
Total revenues 163,362   167,111   323,884 340,940
Segment (expenses) income            
Payroll and related (55,043)   (55,687)   (110,030) (111,545)
Operating expenses (48,172)   (48,390)   (92,377) (99,428)
Cost of sales (11,369)   (11,304)   (23,082) (22,912)
Other segment items 1,132   381   1,497 (2,472)
Adjusted EBITDA 49,910   52,111   99,892 104,583
Operating Segments | Gaming            
Revenues            
Revenues 78,730   78,247   158,991 165,196
Operating Segments | Food and beverage            
Revenues            
Revenues 41,068   43,113   83,352 86,774
Operating Segments | Rooms            
Revenues            
Revenues 29,424   31,422   56,593 60,822
Operating Segments | Nevada Casino Resorts            
Revenues            
Other 10,331   9,951   17,969 19,462
Total revenues 98,196   101,093   192,417 202,105
Segment (expenses) income            
Payroll and related (38,353)   (39,264)   (76,595) (78,786)
Operating expenses (29,121)   (29,321)   (54,863) (60,736)
Cost of sales (5,642)   (5,424)   (11,383) (11,048)
Other segment items 890   308   1,163 2,748
Adjusted EBITDA 25,970   27,392   50,739 54,283
Operating Segments | Nevada Casino Resorts | Gaming            
Revenues            
Revenues 38,232   38,313   76,952 78,602
Operating Segments | Nevada Casino Resorts | Food and beverage            
Revenues            
Revenues 22,724   23,951   45,704 48,214
Operating Segments | Nevada Casino Resorts | Rooms            
Revenues            
Revenues 26,909   28,878   51,792 55,827
Operating Segments | Nevada Locals Casinos            
Revenues            
Other 2,643   2,189   4,705 4,256
Total revenues 38,911   37,866   77,742 76,857
Segment (expenses) income            
Payroll and related (9,440)   (9,432)   (19,051) (19,096)
Operating expenses (9,525)   (9,517)   (18,813) (19,453)
Cost of sales (2,104)   (2,224)   (4,318) (4,369)
Other segment items 221   235   368 525
Adjusted EBITDA 18,063   16,928   35,928 34,464
Operating Segments | Nevada Locals Casinos | Gaming            
Revenues            
Revenues 27,297   26,211   54,918 54,031
Operating Segments | Nevada Locals Casinos | Food and beverage            
Revenues            
Revenues 6,456   6,922   13,318 13,575
Operating Segments | Nevada Locals Casinos | Rooms            
Revenues            
Revenues 2,515   2,544   4,801 4,995
Operating Segments | Nevada Taverns            
Revenues            
Other 1,166   2,189   2,274 4,409
Total revenues 26,255   28,152   53,725 55,959
Segment (expenses) income            
Payroll and related (7,250)   (6,991)   (14,384) (13,663)
Operating expenses (9,526)   (9,552)   (18,701) (19,239)
Cost of sales (3,623)   (3,656)   (7,381) (7,495)
Other segment items 21   (162)   (34) (210)
Adjusted EBITDA 5,877   7,791   13,225 15,352
Operating Segments | Nevada Taverns | Gaming            
Revenues            
Revenues 13,201   13,723   27,121 26,582
Operating Segments | Nevada Taverns | Food and beverage            
Revenues            
Revenues 11,888   12,240   24,330 24,968
Operating Segments | Nevada Taverns | Rooms            
Revenues            
Revenues 0   0   0 0
Operating Segments | Distributed Gaming            
Revenues            
Other           21
Total revenues           6,019
Segment (expenses) income            
Payroll and related           0
Operating expenses           0
Cost of sales           0
Other segment items           (5,535)
Adjusted EBITDA           484
Operating Segments | Distributed Gaming | Gaming            
Revenues            
Revenues           5,981
Operating Segments | Distributed Gaming | Food and beverage            
Revenues            
Revenues           17
Operating Segments | Distributed Gaming | Rooms            
Revenues            
Revenues           0
Corporate and Other            
Revenues            
Other 258   223   579 441
Total revenues 258   223   579 441
Segment (expenses) income            
Payroll and related 0   0   0 0
Operating expenses 0   0   0 0
Cost of sales 0   0   0 0
Other segment items (11,728)   (11,142)   (24,450) (22,840)
Adjusted EBITDA (11,470)   (10,919)   (23,871) (22,399)
Corporate and Other | Gaming            
Revenues            
Revenues 0   0   0 0
Corporate and Other | Food and beverage            
Revenues            
Revenues 0   0   0 0
Corporate and Other | Rooms            
Revenues            
Revenues $ 0   $ 0   $ 0 $ 0