XML 64 R54.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information - Schedule of Reportable Segment and Reconciliation to Net Income (Loss) (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Jun. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenues                
Other $ 12,723     $ 14,762     $ 38,250 $ 43,351
Total revenues 154,818     161,233     479,281 502,614
Segment (expenses) income                
Payroll and related (53,669)     (55,204)     (163,699) (166,749)
Operating expenses (48,865)     (51,508)     (141,242) (150,936)
Cost of sales (11,169)     (11,288)     (34,251) (34,200)
Other segment items (10,634)     (9,219)     (33,588) (34,531)
Adjusted EBITDA 30,481     34,014     106,501 116,198
Adjustments                
Depreciation and amortization (22,868)     (22,626)     (67,812) (67,362)
Non-cash lease benefit 86     65     291 298
Share-based compensation (2,059)     (2,969)     (7,335) (8,688)
Gain (loss) on disposal of assets (1,901)     256     (1,953) 242
Gain on sale of business 0     0     0 68,944
Loss on debt extinguishment and modification 0     0     0 (4,446)
Preopening and related expenses (210)     (234)     (430) (377)
System implementation costs (208)           (486)  
Other, net (2,439)     (1,778)     (4,909) (8,850)
Interest expense, net (7,941)     (7,959)     (23,167) (27,255)
(Loss) income before income tax benefit (provision) (7,059)     (1,231)     700 68,704
Income tax benefit (provision) 2,401     6,398     1,773 (20,951)
Net (loss) income (4,658) $ 4,632 $ 2,499 5,167 $ 623 $ 41,963 2,473 47,753
Gaming                
Revenues                
Revenues 77,078     75,684     236,069 240,880
Food and beverage                
Revenues                
Revenues 39,623     41,849     122,975 128,623
Rooms                
Revenues                
Revenues 25,394     28,938     81,987 89,760
Operating Segments                
Revenues                
Other 12,447     14,523     37,395 42,671
Total revenues 154,542     160,994     478,426 501,934
Segment (expenses) income                
Payroll and related (53,669)     (55,204)     (163,699) (166,749)
Operating expenses (48,865)     (51,508)     (141,242) (150,936)
Cost of sales (11,169)     (11,288)     (34,251) (34,200)
Other segment items 854     1,211     2,350 (1,261)
Adjusted EBITDA 41,693     44,205     141,584 148,788
Operating Segments | Gaming                
Revenues                
Revenues 77,078     75,684     236,069 240,880
Operating Segments | Food and beverage                
Revenues                
Revenues 39,623     41,849     122,975 128,623
Operating Segments | Rooms                
Revenues                
Revenues 25,394     28,938     81,987 89,760
Operating Segments | Nevada Casino Resorts                
Revenues                
Other 9,423     10,718     27,392 30,180
Total revenues 93,020     99,547     285,437 301,652
Segment (expenses) income                
Payroll and related (37,107)     (38,805)     (113,702) (117,591)
Operating expenses (29,649)     (31,570)     (84,512) (92,306)
Cost of sales (5,578)     (5,464)     (16,961) (16,512)
Other segment items 777     906     1,940 3,654
Adjusted EBITDA 21,463     24,614     72,202 78,897
Operating Segments | Nevada Casino Resorts | Gaming                
Revenues                
Revenues 38,221     38,619     115,173 117,221
Operating Segments | Nevada Casino Resorts | Food and beverage                
Revenues                
Revenues 21,843     23,242     67,547 71,456
Operating Segments | Nevada Casino Resorts | Rooms                
Revenues                
Revenues 23,533     26,968     75,325 82,795
Operating Segments | Nevada Locals Casinos                
Revenues                
Other 1,898     1,818     6,603 6,074
Total revenues 35,789     35,405     113,531 112,262
Segment (expenses) income                
Payroll and related (9,499)     (9,440)     (28,550) (28,536)
Operating expenses (9,481)     (9,966)     (28,294) (29,419)
Cost of sales (2,058)     (2,101)     (6,376) (6,470)
Other segment items 188     376     555 901
Adjusted EBITDA 14,939     14,274     50,866 48,738
Operating Segments | Nevada Locals Casinos | Gaming                
Revenues                
Revenues 25,881     25,241     80,799 79,272
Operating Segments | Nevada Locals Casinos | Food and beverage                
Revenues                
Revenues 6,149     6,376     19,467 19,951
Operating Segments | Nevada Locals Casinos | Rooms                
Revenues                
Revenues 1,861     1,970     6,662 6,965
Operating Segments | Nevada Taverns                
Revenues                
Other 1,126     1,987     3,400 6,396
Total revenues 25,733     26,042     79,458 82,001
Segment (expenses) income                
Payroll and related (7,063)     (6,959)     (21,447) (20,622)
Operating expenses (9,735)     (9,972)     (28,436) (29,211)
Cost of sales (3,533)     (3,723)     (10,914) (11,218)
Other segment items (111)     (71)     (145) (281)
Adjusted EBITDA 5,291     5,317     18,516 20,669
Operating Segments | Nevada Taverns | Gaming                
Revenues                
Revenues 12,976     11,824     40,097 38,406
Operating Segments | Nevada Taverns | Food and beverage                
Revenues                
Revenues 11,631     12,231     35,961 37,199
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 276     239     855 680
Total revenues 276     239     855 680
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 (11,488)     (10,430)     (35,938) (33,270)
Adjusted EBITDA (11,212)     (10,191)     (35,083) (32,590)
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