XML 102 R89.htm IDEA: XBRL DOCUMENT v3.25.3
SEGMENT REPORTING - Schedule of Financials by Segment (Details) - USD ($)
$ in Thousands
 1 Months Ended 2 Months Ended 3 Months Ended 8 Months Ended 9 Months Ended
Feb. 07, 2025
Mar. 31, 2025
Sep. 30, 2025
Jun. 30, 2025
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenue                  
Revenue $ 220,498   $ 663,716   $ 629,974     $ 1,689,944 $ 1,870,113
Adjusted EBITDAR                  
Segment EBITDAR 40,059   175,838   166,333     456,675 476,247
Operating (expense) income                  
Rent expense associated with triple net operating leases (15,669)   (45,242)   (28,602)     (113,562) (91,986)
Depreciation and amortization (22,343)   (78,371)   (77,800)     (197,584) (316,328)
Transaction costs (5,106)   (35,183)   (19,788)     (78,967) (31,952)
Restructuring 0   0   1,068     0 (17,921)
Tropicana Las Vegas demolition and closure costs (2,605)   (6,464)   (19,643)     (22,093) (35,664)
Share-based compensation (1,954)   (1,938)   (4,099)     (7,028) (11,629)
(Loss) gain on sale-leaseback, net 0   0   (150,000)     0 (150,000)
Impairment charges 0   0   0     0 (12,757)
Merger Agreement costs (11,233)   (1,248)   (9,802)     (21,669) (11,791)
Payment Service Provider write-off 0   0   6,333     0 6,333
Other (1,915)   (6,403)   (8,989)     (19,030) (15,923)
Income (loss) from operations (20,766)   989   (157,655)     (3,258) (226,037)
Other (expense) income                  
Interest expense, net (27,229)   (105,866)   (73,975)     (255,125) (221,306)
Other (2,365)   (42,632)   (49,854)     5,302 (38,370)
Total other expense, net (29,594)   (148,498)   (123,829)     (249,823) (259,676)
Loss before income taxes (50,360)   (147,509)   (281,484)     (253,081) (485,713)
(Benefit) provision for income taxes (664)   41,310   33,629     (47,038) 3,748
Net loss (51,024) $ 34,516 (106,199) $ (228,436) (247,855) $ (60,196) $ (173,914) (300,119) (481,965)
Corporate & Other                  
Revenue                  
Revenue 273   2,665   1,558     5,834 6,171
Adjusted EBITDAR                  
Segment EBITDAR (6,774)   (17,953)   (18,135)     (45,162) (50,954)
Casinos & Resorts | Operating Segments                  
Revenue                  
Revenue 124,299   396,060   353,358     1,016,244 1,038,738
Adjusted EBITDAR                  
Segment EBITDAR 23,554   107,920   100,442     285,427 289,661
International Interactive | Operating Segments                  
Revenue                  
Revenue 78,985   215,085   230,937     533,901 695,016
Adjusted EBITDAR                  
Segment EBITDAR 28,940   91,861   90,030     222,261 254,854
North America Interactive | Operating Segments                  
Revenue                  
Revenue 16,941   49,906   44,121     133,965 130,188
Adjusted EBITDAR                  
Segment EBITDAR $ (5,661)   $ (5,990)   $ (6,004)     $ (5,851) $ (17,314)