Yesway (YSWY) IPO: 14M shares at $20; Brookwood keeps control
Yesway, Inc. is offering 14,000,000 shares of Class A common stock at an initial public offering price of $20.00 per share, generating gross proceeds of $280,000,000. After underwriting discounts of $18,200,000 and estimated offering expenses, Yesway expects net proceeds to the company of approximately $246.0 million to purchase LLC Interests from Parent, redeem preferred membership interests, pay down indebtedness and for general corporate purposes.
The company will remain a controlled company post-transaction: Brookwood and the Continuing Equity Owners will hold Class B and LLC interests that together retain majority voting power (approximately 52.4% of voting power; ~50.7% if underwriters fully exercise their option). Yesway will be the sole managing member of Parent (BW Ultimate Parent, LLC) and will consolidate Parent while recording a significant non-controlling interest for the economic interest retained by Continuing Equity Owners.
Material transactional features disclosed include a $18.4 million Final Payment to certain Continuing Equity Owners, a Tax Receivable Agreement sharing 85% of realized tax benefits with Continuing Equity Owners and Blocker Shareholders, and an underwriters’ overallotment option of 2,100,000 additional shares.
Positive
- None.
Negative
- None.
Insights
IPO funds will flow into Parent equity, preferred redemption, debt paydown and general uses.
The offering sells 14,000,000 Class A shares at $20.00 for gross proceeds of $280.0M, with expected net proceeds of ~$246.0M to purchase LLC Interests from Parent. The prospectus ties proceeds explicitly to a purchase of LLC Interests and to Parent using net proceeds to redeem Redeemable Senior Preferred Membership Interests and reduce indebtedness.
Key financing items to watch in subsequent filings include whether the underwriters exercise the 2,100,000-share option and the actual allocation of proceeds to debt reduction versus development projects.
Brookwood will retain voting control under Nasdaq's controlled company rules.
Post-transaction governance preserves Brookwood's control: Continuing Equity Owners (including Brookwood) will hold a majority of voting power (about 52.4%). Yesway will qualify as a controlled company under Nasdaq rules and may rely on related governance exemptions.
The prospectus discloses related-party arrangements including a Tax Receivable Agreement and a Stockholders Agreement; these create ongoing cash obligations and governance rights that investors should track in quarterly and annual reports.
Key Figures
Key Terms
LLC Interests financial
Tax Receivable Agreement regulatory
Controlled company corporate governance
Adjusted EBITDA financial
Store Contribution financial
Offering Details
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What is Yesway (YSWY) offering in this IPO?
How much will Yesway receive from the offering net of fees (YSWY)?
Will Brookwood retain control after the offering (YSWY)?
What are material related-party agreements disclosed for Yesway (YSWY)?
Is there an underwriter overallotment and directed-share program for YSWY?
| | | |
Per
Share |
| |
Total
|
| ||||||
|
Initial public offering price
|
| | | $ | 20.00 | | | | | $ | 280,000,000 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 1.30 | | | | | $ | 18,200,000 | | |
|
Proceeds, before expenses, to Yesway, Inc.
|
| | | $ | 18.70 | | | | | $ | 261,800,000 | | |
| |
BASIS OF PRESENTATION
|
| | | | ii | | |
| |
TRADEMARKS
|
| | | | v | | |
| |
MARKET AND INDUSTRY DATA
|
| | | | v | | |
| |
PROSPECTUS SUMMARY
|
| | | | 1 | | |
| |
RISK FACTORS
|
| | | | 29 | | |
| |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 59 | | |
| |
OUR ORGANIZATIONAL STRUCTURE
|
| | | | 60 | | |
| |
USE OF PROCEEDS
|
| | | | 64 | | |
| |
CAPITALIZATION
|
| | | | 65 | | |
| |
DIVIDEND POLICY
|
| | | | 67 | | |
| |
DILUTION
|
| | | | 68 | | |
| |
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
|
| | | | 70 | | |
| |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 80 | | |
| |
BUSINESS
|
| | | | 101 | | |
| |
MANAGEMENT
|
| | | | 121 | | |
| |
EXECUTIVE COMPENSATION DISCUSSION AND ANALYSIS
|
| | | | 128 | | |
| |
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
|
| | | | 143 | | |
| |
PRINCIPAL STOCKHOLDERS
|
| | | | 154 | | |
| |
DESCRIPTION OF CAPITAL STOCK
|
| | | | 157 | | |
| |
DESCRIPTION OF INDEBTEDNESS
|
| | | | 164 | | |
| |
SHARES ELIGIBLE FOR FUTURE
SALE |
| | | | 167 | | |
| |
MATERIAL U.S. FEDERAL INCOME
TAX CONSIDERATIONS TO NON-U.S. HOLDERS OF CLASS A COMMON STOCK |
| | | | 169 | | |
| |
UNDERWRITING (CONFLICTS OF INTEREST)
|
| | | | 173 | | |
| |
LEGAL MATTERS
|
| | | | 185 | | |
| |
EXPERTS
|
| | | | 185 | | |
| |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 185 | | |
| |
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
| | | | F-1 | | |
| | | |
Average
Self-Funded New-to- Industry Stores |
| |
Average
Legacy Store |
| |
Change
|
|
|
Store Size
|
| |
5,800 square feet
|
| |
3,400 square feet
|
| | 1.7x | |
|
Lot Size
|
| | 3.7 acres | | | 1.1 acres | | | 3.4x | |
|
Fuel Dispensers
|
| | 27 | | | 10 | | | 2.7x | |
|
Diesel Share of Total Gallons Sold
|
| | 42% | | | 29% | | | 1.4x | |
|
Annual Gallons Sold
|
| | 3.1 million | | | 1.0 million | | | 3.1x | |
|
Annual Inside Sales
|
| | $3.1 million | | | $1.7 million | | | 1.8x | |
|
Annual Store Contribution
|
| | $1.4 million | | | $0.4 million | | | 3.2x | |
| | | |
Quarter Ended
March 31, 2025 |
| |
Quarter Ended
March 31, 2026 |
| ||||||||||||
|
(in millions, except for percentages and fuel margin in cpg)
|
| |
Low
|
| |
High
|
| ||||||||||||
|
Total fuel gallons sold
|
| | | | 134.4 | | | | | | 144.2 | | | | | | 145.8 | | |
|
Fuel sales
|
| | | $ | 400.2 | | | | | $ | 461.8 | | | | | $ | 466.4 | | |
|
Fuel sales less cost of goods sold (exclusive of depreciation and
amortization) |
| | | $ | 48.2 | | | | | $ | 70.4 | | | | | $ | 72.4 | | |
|
Fuel margin
|
| | | | 35.9 | | | | | | 48.8 | | | | | | 49.7 | | |
|
Inside merchandise sales
|
| | | $ | 195.1 | | | | | $ | 212.5 | | | | | $ | 214.6 | | |
|
Inside merchandise sales less cost of goods sold (exclusive of depreciation and amortization)
|
| | | $ | 66.6 | | | | | $ | 76.2 | | | | | $ | 77.9 | | |
|
Inside merchandise margin
|
| | | | 34.2% | | | | | | 35.9% | | | | | | 36.3% | | |
|
Income from operations
|
| | | $ | 10.2 | | | | | $ | 35.3 | | | | | $ | 43.3 | | |
|
Net income (loss)
|
| | | $ | (5.6) | | | | | $ | 23.2 | | | | | $ | 30.9 | | |
|
Same-store fuel gallons sold
|
| | | | (1.9)% | | | | | | 0.1% | | | | | | 0.3% | | |
|
Same-store inside merchandise sales
|
| | | | 0.4% | | | | | | 4.4% | | | | | | 4.6% | | |
|
(in millions)
|
| |
March 31, 2026
|
| |||
|
Cash and cash equivalents(1)
|
| | | $ | 56.5 | | |
|
Credit Facility
|
| | | | 430.5 | | |
|
Financing obligations
|
| | | | 225.1 | | |
|
Finance lease liabilities
|
| | | | 2.2 | | |
|
Total debt, including financing obligations and finance lease liabilities
|
| | | $ | 657.8 | | |
| | | |
Quarter Ended
March 31, 2025 |
| |
Quarter Ended
March 31, 2026 |
| ||||||||||||
|
(in millions)
|
| |
Low
|
| |
High
|
| ||||||||||||
|
Adjusted EBITDA(1)
|
| | | $ | 27.8 | | | | | $ | 51.9 | | | | | $ | 60.4 | | |
|
Store Contribution(2)
|
| | | $ | 43.2 | | | | | $ | 64.9 | | | | | $ | 74.9 | | |
| | | |
Quarter Ended
March 31, 2025 |
| |
Quarter Ended
March 31, 2026 |
| ||||||||||||
|
(in millions)
|
| |
Low
|
| |
High
|
| ||||||||||||
|
Net income (loss)
|
| | | $ | (5.6) | | | | | $ | 23.2 | | | | | $ | 30.9 | | |
|
Change in fair value of derivative liability
|
| | | | 1.3 | | | | | | 0.0 | | | | | | 0.0 | | |
|
Interest expense
|
| | | | 14.5 | | | | | | 12.1 | | | | | | 12.5 | | |
|
Income from operations
|
| | | | 10.2 | | | | | | 35.3 | | | | | | 43.3 | | |
|
Depreciation, amortization, and accretion
|
| | | | 15.5 | | | | | | 15.8 | | | | | | 16.3 | | |
|
(Gain) loss on disposal of assets
|
| | | | (0.7) | | | | | | (0.1) | | | | | | (0.1) | | |
|
Total acquisition, financing, and integration costs
|
| | | | 2.8 | | | | | | 0.9 | | | | | | 0.9 | | |
|
Adjusted EBITDA
|
| | | | 27.8 | | | | | | 51.9 | | | | | | 60.4 | | |
|
Income from operations
|
| | | | 10.2 | | | | | | 35.3 | | | | | | 43.3 | | |
|
Depreciation, amortization, and accretion
|
| | | | 15.5 | | | | | | 15.8 | | | | | | 16.3 | | |
|
(Gain) loss on disposal of assets
|
| | | | (0.7) | | | | | | (0.1) | | | | | | (0.1) | | |
|
Total acquisition, financing, and integration costs
|
| | | | 2.8 | | | | | | 0.9 | | | | | | 0.9 | | |
|
Total overhead expenses
|
| | | | 15.4 | | | | | | 13.0 | | | | | | 14.5 | | |
|
Store Contribution
|
| | | | 43.2 | | | | | | 64.9 | | | | | | 74.9 | | |
offering
exception
| | | |
Yesway, Inc. Pro Forma
|
| |
Parent Historical
|
| ||||||||||||||||||||||||
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
|
(in millions, except share and per share data)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | ||||||||
| Consolidated Statements of Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Revenues
|
| | | $ | 2,672.6 | | | | | $ | 2,672.6 | | | | | $ | 2,526.4 | | | | | $ | 2,534.2 | | | | | $ | 2,343.1 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Cost of goods sold (exclusive
of depreciation and amortization, shown separately below) |
| | | | 2,091.5 | | | | | | 2,091.5 | | | | | | 2,015.9 | | | | | | 2,053.1 | | | | | | 1,919.0 | | |
|
Salaries and employee benefits
|
| | | | 222.4 | | | | | | 200.9 | | | | | | 189.1 | | | | | | 178.5 | | | | | | 156.7 | | |
|
Selling, general and administrative expenses
|
| | | | 204.3 | | | | | | 203.7 | | | | | | 177.7 | | | | | | 165.2 | | | | | | 133.3 | | |
|
Depreciation, amortization and accretion
|
| | | | 61.9 | | | | | | 61.9 | | | | | | 59.4 | | | | | | 58.4 | | | | | | 43.4 | | |
|
(Gain) loss on disposal of assets
|
| | | | (2.6) | | | | | | (2.6) | | | | | | 1.4 | | | | | | (32.1) | | | | | | 0.5 | | |
|
Goodwill impairment
|
| | | | 1.4 | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | — | | | | | | 6.2 | | | | | | 19.7 | | | | | | — | | |
|
Total operating expenses
|
| | | | 2,578.9 | | | | | | 2,556.8 | | | | | | 2,449.7 | | | | | | 2,442.8 | | | | | | 2,252.9 | | |
|
Income from operations
|
| | | | 93.7 | | | | | | 115.8 | | | | | | 76.7 | | | | | | 91.4 | | | | | | 90.2 | | |
|
Interest expense
|
| | | | 57.2 | | | | | | 57.2 | | | | | | 62.1 | | | | | | 56.2 | | | | | | 39.4 | | |
| | | |
Yesway, Inc. Pro Forma
|
| |
Parent Historical
|
| ||||||||||||||||||||||||
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
|
(in millions, except share and per share data)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | ||||||||
|
Impairment on equity investment
|
| | | | 5.3 | | | | | | 5.3 | | | | | | — | | | | | | — | | | | | | — | | |
|
Change in fair value of derivative liability
|
| | | | — | | | | | | (0.9) | | | | | | (9.1) | | | | | | (3.6) | | | | | | — | | |
|
Income before income tax expense
|
| | | | 31.2 | | | | | | 54.2 | | | | | | 23.7 | | | | | | 38.8 | | | | | | 50.8 | | |
|
Income tax expense
|
| | | | 3.4 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | |
|
Net income
|
| | | | 27.8 | | | | | | 54.0 | | | | | | 23.6 | | | | | | 38.7 | | | | | | 50.8 | | |
|
Net income attributable to non-controlling interest
|
| | | | 16.5 | | | | | | 0.0 | | | | | | 0.2 | | | | | | 0.1 | | | | | | — | | |
|
Net income attributable to Yesway, Inc./Parent
|
| | | $ | 11.3 | | | | | $ | 54.0 | | | | | $ | 23.4 | | | | | $ | 38.6 | | | | | $ | 50.8 | | |
|
Pro Forma Net Income per Share Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Pro forma weighted average shares of
Class A common stock outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic
|
| | | | 29,085,561 | | | | | | | | | | | | | | | | | | | | | | |||||
|
Diluted
|
| | | | 29,085,561 | | | | | | | | | | | | | | | | | | | | | | |||||
|
Pro forma net income available to Class A common stock per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic
|
| | | $ | 0.39 | | | | | | | | | | | | | | | | | | | | | | |||||
|
Diluted
|
| | | $ | 0.39 | | | | | | | | | | | | | | | | | | | | | | |||||
| | | |
Parent Historical
|
| |||||||||||||||||||||
|
(in millions, except store count, and inside
merchandise margin and fuel margin in cpg) |
| |
Year Ended December 31,
|
| |||||||||||||||||||||
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||
| | | |
(unaudited)
|
| | | | | | | |||||||||||||||
| Selected Other Data: | | | | | | | | | | | | | | | | | | | | | |||||
|
Total store count (end of period)(1)
|
| | | | 448 | | | | | | 440 | | | | | | 428 | | | | | | 425 | | |
| Fuel gallons sold by type(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Diesel
|
| | | | 211.8 | | | | | | 182.0 | | | | | | 162.5 | | | | | | 126.6 | | |
|
Gasoline
|
| | | | 383.5 | | | | | | 357.2 | | | | | | 340.6 | | | | | | 288.9 | | |
|
Total fuel gallons sold by type
|
| | | | 595.3 | | | | | | 539.2 | | | | | | 503.1 | | | | | | 415.5 | | |
|
Fuel sales(1)
|
| | | $ | 1,757.5 | | | | | $ | 1,673.3 | | | | | $ | 1,718.5 | | | | | $ | 1,630.3 | | |
|
Fuel sales less cost of goods sold (exclusive of depreciation and amortization)(1)
|
| | | $ | 241.8 | | | | | $ | 207.8 | | | | | $ | 201.9 | | | | | $ | 182.9 | | |
| Fuel margin by type(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gasoline
|
| | | | 39.2 | | | | | | 36.4 | | | | | | 36.6 | | | | | | 39.6 | | |
|
Diesel
|
| | | | 43.1 | | | | | | 42.8 | | | | | | 47.6 | | | | | | 54.1 | | |
|
Inside merchandise sales(1)
|
| | | $ | 888.7 | | | | | $ | 829.3 | | | | | $ | 790.2 | | | | | $ | 691.4 | | |
|
Inside merchandise sales less cost of goods sold (exclusive of depreciation and amortization)(1)
|
| | | $ | 312.8 | | | | | $ | 279.0 | | | | | $ | 253.7 | | | | | $ | 219.9 | | |
|
Inside merchandise margin(1)
|
| | | | 35.2% | | | | | | 33.6% | | | | | | 32.1% | | | | | | 31.8% | | |
| | | |
Yesway, Inc. Pro Forma
|
| |
Parent Historical
|
| ||||||||||||||||||||||||
|
(in millions)
|
| |
Year Ended
December 31, 2025 |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | ||||||||||||||||||
|
Income from operations
|
| | | $ | 93.7 | | | | | $ | 115.8 | | | | | $ | 76.7 | | | | | $ | 91.4 | | | | | $ | 90.2 | | |
|
Store Contribution(2)
|
| | | $ | 248.6 | | | | | $ | 248.6 | | | | | $ | 208.4 | | | | | $ | 209.0 | | | | | $ | 194.0 | | |
|
Net income (loss)
|
| | | $ | 27.8 | | | | | $ | 54.0 | | | | | $ | 23.6 | | | | | $ | 38.7 | | | | | $ | 50.8 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 186.9 | | | | | $ | 186.9 | | | | | $ | 149.3 | | | | | $ | 148.3 | | | | | $ | 141.0 | | |
| | | |
Yesway, Inc.
Pro Forma As of |
| |
Parent Historical
As of |
| ||||||||||||
|
(in millions)
|
| |
December 31, 2025
|
| |
December 31, 2025
|
| |
December 31, 2024
|
| |||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | |||
| Consolidated Balance Sheets: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 12.7 | | | | | $ | 36.6 | | | | | $ | 32.7 | | |
|
Total assets
|
| | | $ | 1,973.7 | | | | | $ | 1,949.2 | | | | | $ | 1,866.4 | | |
|
Total liabilities
|
| | | $ | 1,219.4 | | | | | $ | 1,126.4 | | | | | $ | 1,087.9 | | |
|
Total redeemable senior preferred membership interests
|
| | | $ | — | | | | | $ | 239.6 | | | | | $ | 203.8 | | |
|
Total members’/stockholders’ equity
|
| | | $ | 754.3 | | | | | $ | 583.2 | | | | | $ | 574.7 | | |
| | | |
Yesway, Inc. Pro Forma
|
| | |
Parent Historical
|
| ||||||||||||||||||||||||
| | | |
Year Ended
December 31, 2025 |
| | |
Year Ended December 31,
|
| ||||||||||||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||||||
| | | |
(unaudited)
|
| | |
(unaudited)
|
| | |||||||||||||||||||||||
|
Net income
|
| | | $ | 27.8 | | | | | | $ | 54.0 | | | | | $ | 23.6 | | | | | $ | 38.7 | | | | | $ | 50.8 | | |
|
Change in fair value of derivative liability
|
| | | | — | | | | | | | (0.9) | | | | | | (9.1) | | | | | | (3.6) | | | | | | — | | |
|
Impairment on equity investment
|
| | | | 5.3 | | | | | | | 5.3 | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest expense
|
| | | | 57.2 | | | | | | | 57.2 | | | | | | 62.1 | | | | | | 56.2 | | | | | | 39.4 | | |
|
Income tax expense
|
| | | | 3.4 | | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.1 | | | | | | — | | |
|
Income from operations
|
| | | | 93.7 | | | | | | | 115.8 | | | | | | 76.7 | | | | | | 91.4 | | | | | | 90.2 | | |
|
Depreciation, amortization, and accretion
|
| | | | 61.9 | | | | | | | 61.9 | | | | | | 59.4 | | | | | | 58.4 | | | | | | 43.4 | | |
|
Stock-based compensation expense
|
| | | | 22.1 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
(Gain) loss on disposal of assets
|
| | | | (2.6) | | | | | | | (2.6) | | | | | | 1.4 | | | | | | (32.1) | | | | | | 0.5 | | |
|
Goodwill impairment
|
| | | | 1.4 | | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | | — | | | | | | 6.2 | | | | | | 19.7 | | | | | | — | | |
|
Acquisition, financing, and integration
costs: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition and integration costs
|
| | | | 6.8 | | | | | | | 6.8 | | | | | | 3.8 | | | | | | 7.9 | | | | | | 3.0 | | |
|
Financing costs
|
| | | | 3.7 | | | | | | | 3.7 | | | | | | 1.8 | | | | | | 3.0 | | | | | | 3.9 | | |
|
Total acquisition, financing, and integration costs
|
| | | | 10.5 | | | | | | | 10.5 | | | | | | 5.6 | | | | | | 10.9 | | | | | | 6.9 | | |
|
Adjusted EBITDA
|
| | | $ | 186.9 | | | | | | $ | 186.9 | | | | | $ | 149.3 | | | | | $ | 148.3 | | | | | $ | 141.0 | | |
|
Income from operations
|
| | | $ | 93.7 | | | | | | $ | 115.8 | | | | | $ | 76.7 | | | | | $ | 91.4 | | | | | $ | 90.2 | | |
|
Depreciation, amortization, and accretion
|
| | | | 61.9 | | | | | | | 61.9 | | | | | | 59.4 | | | | | | 58.4 | | | | | | 43.4 | | |
|
Stock-based compensation expense
|
| | | | 22.1 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
(Gain) loss on disposal of assets
|
| | | | (2.6) | | | | | | | (2.6) | | | | | | 1.4 | | | | | | (32.1) | | | | | | 0.5 | | |
|
Goodwill impairment
|
| | | | 1.4 | | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | | — | | | | | | 6.2 | | | | | | 19.7 | | | | | | — | | |
|
Acquisition, financing, and integration
costs: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Acquisition and integration costs
|
| | | | 6.8 | | | | | | | 6.8 | | | | | | 3.8 | | | | | | 7.9 | | | | | | 3.0 | | |
|
Financing costs
|
| | | | 3.7 | | | | | | | 3.7 | | | | | | 1.8 | | | | | | 3.0 | | | | | | 3.9 | | |
|
Total acquisition, financing, and integration costs
|
| | | | 10.5 | | | | | | | 10.5 | | | | | | 5.6 | | | | | | 10.9 | | | | | | 6.9 | | |
| | | |
Yesway, Inc. Pro Forma
|
| | |
Parent Historical
|
| ||||||||||||||||||||||||
| | | |
Year Ended
December 31, 2025 |
| | |
Year Ended December 31,
|
| ||||||||||||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||||||
| | | |
(unaudited)
|
| | |
(unaudited)
|
| | |||||||||||||||||||||||
| Overhead expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 41.8 | | | | | | | 41.8 | | | | | | 39.3 | | | | | | 38.4 | | | | | | 33.9 | | |
|
Facility expenses
|
| | | | 1.0 | | | | | | | 1.0 | | | | | | 1.2 | | | | | | 1.3 | | | | | | 1.9 | | |
|
Professional services
|
| | | | 7.8 | | | | | | | 7.8 | | | | | | 7.3 | | | | | | 7.9 | | | | | | 6.6 | | |
|
Marketing and advertising
|
| | | | 3.6 | | | | | | | 3.6 | | | | | | 3.5 | | | | | | 3.5 | | | | | | 2.3 | | |
|
Corporate software and hardware
|
| | | | 2.8 | | | | | | | 2.8 | | | | | | 2.9 | | | | | | 3.0 | | | | | | 2.3 | | |
|
Supplies
|
| | | | 0.1 | | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.4 | | | | | | 0.6 | | |
|
Repairs and maintenance
|
| | | | 0.7 | | | | | | | 0.7 | | | | | | 0.5 | | | | | | 0.3 | | | | | | 0.2 | | |
|
Meetings and travel
|
| | | | 2.0 | | | | | | | 2.0 | | | | | | 2.5 | | | | | | 3.2 | | | | | | 2.6 | | |
|
Insurance
|
| | | | 0.9 | | | | | | | 0.9 | | | | | | 0.9 | | | | | | 0.9 | | | | | | 1.8 | | |
|
Other income and expense
|
| | | | 0.9 | | | | | | | 0.9 | | | | | | 0.8 | | | | | | 1.8 | | | | | | 0.8 | | |
|
Total overhead expenses
|
| | | | 61.6 | | | | | | | 61.6 | | | | | | 59.1 | | | | | | 60.7 | | | | | | 53.0 | | |
|
Store Contribution
|
| | | $ | 248.6 | | | | | | $ | 248.6 | | | | | $ | 208.4 | | | | | $ | 209.0 | | | | | $ | 194.0 | | |
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | |
As of December 31, 2025
|
| |||||||||||||||
|
(dollars in millions, except share data and par value)
|
| |
Parent
Historical |
| |
Yesway, Inc.
Pro Forma |
| |
Yesway, Inc.
Pro Forma As Adjusted |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 36.6 | | | | | $ | 18.2 | | | | | $ | 12.7 | | |
| Long-term debt (including current portion)(1): | | | | | | | | | | | | | | | | | | | |
|
Debt, net of debt discount and debt issuance costs
|
| | | | 432.3 | | | | | | 432.3 | | | | | | 432.3 | | |
|
Financing obligations, net of debt discount and debt issuance cost
|
| | | | 224.9 | | | | | | 224.9 | | | | | | 224.9 | | |
|
Finance lease liabilities
|
| | | | 2.2 | | | | | | 2.2 | | | | | | 2.2 | | |
|
Total long-term debt
|
| | | | 659.4 | | | | | | 659.4 | | | | | | 659.4 | | |
|
Redeemable Senior Preferred Membership Interests; 150,000 units
authorized, issued and outstanding, actual and pro forma; no shares authorized, issued and outstanding, pro forma as adjusted |
| | | | 239.6 | | | | | | 239.6 | | | | | | — | | |
| Members’/stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Members’ equity:
|
| | | | | | | | | | | | | | | | | | |
|
Members’ capital
|
| | | | 582.1 | | | | | | — | | | | | | — | | |
|
Stockholders’ equity:
|
| | | | | | | | | | | | | | | | | | |
|
Common stock, $0.01 par value, 100 shares authorized, issued and
outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Class A common stock, par value $0.0001 per share, no shares
authorized, issued or outstanding, actual; 500,000,000 shares authorized, 15,085,561 shares issued and outstanding, pro forma; and 500,000,000 shares authorized, 29,085,561 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Class B common stock, par value $0.0001 per share, no shares
authorized, issued or outstanding, actual; 150,000,000 shares authorized, 32,009,185 shares issued and outstanding, pro forma; and 150,000,000 shares authorized, 32,009,185 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
|
Additional paid in capital
|
| | | | — | | | | | | 136.0 | | | | | | 335.3 | | |
| | | |
As of December 31, 2025
|
| |||||||||||||||
|
(dollars in millions, except share data and par value)
|
| |
Parent
Historical |
| |
Yesway, Inc.
Pro Forma |
| |
Yesway, Inc.
Pro Forma As Adjusted |
| |||||||||
|
Retained earnings (accumulated deficit)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total members’/stockholders’ equity attributable to Yesway, Inc./Parent
|
| | | | 582.1 | | | | | | 136.0 | | | | | | 335.3 | | |
|
Non-controlling interests
|
| | | | 1.1 | | | | | | 384.2 | | | | | | 419.0 | | |
|
Total capitalization
|
| | | $ | 1,482.2 | | | | | $ | 1,419.2 | | | | | $ | 1,413.7 | | |
| | |||||||||||||||||||
| |
Initial public offering price per share
|
| | | | | | | | | $ | 20.00 | | |
| |
Pro forma net tangible book value (deficit) per share as of December 31, 2025, before this offering
|
| | | $ | (0.82) | | | | | | | | |
| |
Increase per share attributable to new investors in this offering
|
| | | $ | 4.02 | | | | | | | | |
| |
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | | 3.20 | | |
| |
Dilution per share to new Class A common stock investors in this offering
|
| | | | | | | | | $ | 16.80 | | |
| | | |
Shares
Purchased |
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Continuing Equity Owners and Blocker Shareholders
|
| | | | 47,094,746 | | | | | | 77.1% | | | | | $ | 670,824,291 | | | | | | 70.6% | | | | | $ | 14.24 | | |
|
New investors
|
| | | | 14,000,000 | | | | | | 22.9% | | | | | | 280,000,000 | | | | | | 29.4% | | | | | | 20.00 | | |
|
Total
|
| | | | 61,094,746 | | | | | | 100% | | | | | $ | 950,824,291 | | | | | | 100% | | | | | $ | 15.56 | | |
Unaudited pro forma condensed consolidated balance sheet as of December 31, 2025
|
(in millions, except share amounts)
|
| |
Yesway
Historical |
| |
Pro Forma
Blocker Mergers |
| |
Note
|
| |
Yesway
Adjusted for Pro Forma Blocker Mergers |
| |
Parent
Historical |
| |
Pro Forma
Transaction Adjustments |
| |
Note
|
| |
As Adjusted
for Pro Forma Transactions |
| |
Pro
Forma Offering Adjustments |
| |
Note
|
| |
Yesway
Pro Forma |
| |||||||||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 36.6 | | | | | $ | (18.4) | | | |
(3)(10)
|
| | | $ | 18.2 | | | | | $ |
261.8 (239.6) (11.9) (15.8) |
| | |
(5)
(5(a))
(5(a))
(5(b))
|
| | | $ | 12.7 | | |
|
Accounts receivable, net of
allowance for credit losses of $0.1 |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 24.5 | | | | | | — | | | | | | | | | 24.5 | | | | | | — | | | | | | | | | 24.5 | | |
|
Inventories
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 83.2 | | | | | | — | | | | | | | | | 83.2 | | | | | | — | | | | | | | | | 83.2 | | |
|
Prepaid expenses
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 6.2 | | | | | | — | | | | | | | | | 6.2 | | | | | | — | | | | | | | | | 6.2 | | |
|
Other current assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 13.2 | | | | | | — | | | | | | | | | 13.2 | | | | | | — | | | |
|
| | | | 13.2 | | |
|
Total current assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 163.7 | | | | | | (18.4) | | | | | | | | | 145.3 | | | | | | (5.5) | | | | | | | | | 139.8 | | |
|
Property and equipment, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 868.6 | | | | | | — | | | | | | | | | 868.6 | | | | | | — | | | | | | | | | 868.6 | | |
|
Intangible Assets
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 280.9 | | | | | | — | | | | | | | | | 280.9 | | | | | | — | | | | | | | | | 280.9 | | |
|
Goodwill
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 278.0 | | | | | | — | | | | | | | | | 278.0 | | | | | | — | | | | | | | | | 278.0 | | |
|
Operating lease right-of-use assets, net
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 332.7 | | | | | | — | | | | | | | | | 332.7 | | | | | | — | | | | | | | | | 332.7 | | |
|
Finance lease right-of-use assets,
net |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1.9 | | | | | | — | | | | | | | | | 1.9 | | | | | | — | | | | | | | | | 1.9 | | |
|
Assets held for sale
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 16.5 | | | | | | — | | | | | | | | | 16.5 | | | | | | — | | | | | | | | | 16.5 | | |
|
Other assets
|
| | | | — | | | | | | 324.8 | | | | | | (2) | | | | | | — | | | | | | 6.9 | | | | | | 48.4 | | | |
(6(a))
|
| | | | 55.3 | | | | | | — | | | | | | | | | 55.3 | | |
| | | | | | | | | | | | (324.8) | | | | | | (4) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Total assets
|
| | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 1,949.2 | | | | | $ | 30.0 | | | | | | | | $ | 1,979.2 | | | | | $ | (5.5) | | | | | | | | $ | 1,973.7 | | |
|
(in millions, except share amounts)
|
| |
Yesway
Historical |
| |
Pro Forma
Blocker Mergers |
| |
Note
|
| |
Yesway
Adjusted for Pro Forma Blocker Mergers |
| |
Parent
Historical |
| |
Pro Forma
Transaction Adjustments |
| |
Note
|
| |
As Adjusted
for Pro Forma Transactions |
| |
Pro
Forma Offering Adjustments |
| |
Note
|
| |
Yesway
Pro Forma |
| |||||||||||||||||||||||||||
|
Liabilities, Redeemable Senior Preferred Membership Interests, and Members’/Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current maturities of debt
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 4.1 | | | | | | — | | | | | | | | | 4.1 | | | | | | — | | | | | | | | | 4.1 | | |
|
Current maturities of financing obligations
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2.0 | | | | | | — | | | | | | | | | 2.0 | | | | | | — | | | | | | | | | 2.0 | | |
|
Current maturities of operating lease liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 5.4 | | | | | | — | | | | | | | | | 5.4 | | | | | | — | | | | | | | | | 5.4 | | |
|
Current maturities of finance
lease liabilities |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 0.1 | | | | | | — | | | | | | | | | 0.1 | | | | | | — | | | | | | | | | 0.1 | | |
|
Accounts payable
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 73.0 | | | | | | — | | | | | | | | | 73.0 | | | | | | — | | | | | | | | | 73.0 | | |
|
Accrued expenses and other current liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 49.1 | | | | | | — | | | | | | | | | 49.1 | | | | | | — | | | | | | | | | 49.1 | | |
|
Total current liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | 133.7 | | | | | | — | | | | | | | | | 133.7 | | | | | | — | | | | | | | | | 133.7 | | |
| Noncurrent liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt, net of current maturities, debt discount, and debt issuance costs
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 428.2 | | | | | | — | | | | | | | | | 428.2 | | | | | | — | | | | | | | | | 428.2 | | |
|
Financing obligations, net of current maturities, debt discount, and issuance
costs |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 222.9 | | | | | | — | | | | | | | | | 222.9 | | | | | | — | | | | | | | | | 222.9 | | |
|
Operating lease liabilities, net of current maturities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 316.5 | | | | | | — | | | | | | | | | 316.5 | | | | | | — | | | | | | | | | 316.5 | | |
|
Finance lease liabilities, net of
current maturities |
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 2.2 | | | | | | — | | | | | | | | | 2.2 | | | | | | — | | | | | | | | | 2.2 | | |
|
Asset retirement obligations
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 10.1 | | | | | | — | | | | | | | | | 10.1 | | | | | | — | | | | | | | | | 10.1 | | |
|
Liabilities held for sale
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1.4 | | | | | | — | | | | | | | | | 1.4 | | | | | | — | | | | | | | | | 1.4 | | |
|
Tax Receivable Agreement liability
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 93.0 | | | |
(6(b))
|
| | | | 93.0 | | | | | | — | | | | | | | | | 93.0 | | |
|
Other noncurrent liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 11.4 | | | | | | — | | | | | | | | | 11.4 | | | | | | — | | | | | | | | | 11.4 | | |
|
Total liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1,126.4 | | | | | | 93.0 | | | | | | | | | 1,219.4 | | | | | | — | | | | | | | | | 1,219.4 | | |
|
Redeemable senior preferred membership interests
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 239.6 | | | | | | — | | | | | | | | | 239.6 | | | | | | (239.6) | | | |
(9)
|
| | | | — | | |
|
Members’/Stockholders’ Equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Members’ capital
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 582.1 | | | | | | (582.1) | | | |
(11)
|
| | | | — | | | | | | — | | | |
(11)
|
| | | | — | | |
|
Common Stock
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | |
(1)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Class A common stock
|
| | | | — | | | | | | — | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Class B common stock
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | |
(3)
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 324.8 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 136.0 | | | |
(8)
|
| | | | 136.0 | | | | | | 199.3 | | | |
(8)
|
| | | | 335.3 | | |
| | | | | | | | | | | | (324.8) | | | | | | (4) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Deficit
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Total members’ equity/stockholders’ equity attributable to Yesway, Inc./Parent
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 582.1 | | | | | | (446.1) | | | | | | | | | 136.0 | | | | | | 199.3 | | | | | | | | | 335.3 | | |
|
Non-controlling interest
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 1.1 | | | | | | 383.1 | | | |
(7)
|
| | | | 384.2 | | | | | | 34.8 | | | |
(7)
|
| | | | 419.0 | | |
|
Total members’ equity/stockholders’ equity
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 583.2 | | | | | | (63.0) | | | | | | | | | 520.2 | | | | | | 234.1 | | | | | | | | | 754.3 | | |
|
Total liabilities, redeemable senior preferred membership interests, and members’/stockholders’ equity
|
| | | $ | — | | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 1,949.2 | | | | | $ | 30.0 | | | | | | | | $ | 1,979.2 | | | | | $ | (5.5) | | | | | | | | $ | 1,973.7 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes to unaudited pro forma condensed consolidated balance sheet
|
(in millions)
|
| |
Controlling
Interest |
| |
Noncontrolling
Interest |
| |
Total
|
| |
Note
|
| |||||||||
| Members’ equity/stockholders’ equity–historical | | | | | | | | | | | | | | | | | | | | | | |
|
Total members’ equity/stockholders’ equity–historical
|
| | | $ | 582.1 | | | | | $ | 1.1 | | | | | $ | 583.2 | | | | | |
| Effect of Transaction adjustments | | | | | | | | | | | | | | | | | | | | | | |
|
Final Payment to certain of the Continuing Equity Owners
|
| | | | (18.4) | | | | | | — | | | | | | (18.4) | | | |
(10)
|
|
|
Total members’ equity/stockholders’ equity to allocate
to noncontrolling interest |
| | | | 563.7 | | | | | | 1.1 | | | | | | 564.8 | | | | | |
|
Allocation of additional paid-in capital to noncontrolling interest
|
| | | | (383.1) | | | | | | 383.1 | | | | | | — | | | | | |
|
Total members’ equity/stockholders’ equity post allocation to noncontrolling interest
|
| | | | 180.6 | | | | | | 384.2 | | | | | | 564.8 | | | | | |
| | | | | | 32.0% | | | | | | 68.0% | | | | | | 100.0% | | | | | |
|
Tax receivable agreement–Yesway
|
| | | | (44.6) | | | | | | — | | | | | | (44.6) | | | |
(6(c))
|
|
|
Total members’ equity/stockholders’ equity following transaction adjustments
|
| | | $ | 136.0 | | | | | $ | 384.2 | | | | | $ | 520.2 | | | | | |
|
(in millions)
|
| |
Controlling
Interest |
| |
Noncontrolling
Interest |
| |
Total
|
| |
Note
|
| |||||||||
|
Yesway purchase of additional interests in Parent
|
| | | $ | 261.8 | | | | | $ | — | | | | | $ | 261.8 | | | |
(5)
|
|
|
Estimated offering expenses
|
| | | | (15.8) | | | | | | — | | | | | | (15.8) | | | |
(5(b))
|
|
|
Accretion of Redeemable Senior Preferred Membership Interests through March 31, 2026
|
| | | | (11.9) | | | | | | — | | | | | | (11.9) | | | |
(5(a))
|
|
|
Total impact of Offering Adjustments
|
| | | | 234.1 | | | | | | — | | | | | | 234.1 | | | | | |
|
Allocation of additional paid-in capital to noncontrolling interest
|
| | | | (122.6) | | | | | | 122.6 | | | | | | — | | | | | |
|
Total members’ equity/stockholders’ equity post allocation to noncontrolling interest
|
| | | | 111.5 | | | | | | 122.6 | | | | | | 234.1 | | | | | |
| | | | |
|
47.6%
|
| | | |
|
52.4%
|
| | | |
|
100.0%
|
| | | | |
|
Reallocation of 15.6% of member’s equity/
stockholders equity from Transaction Adjustments to controlling interest due to Offering |
| | | | 87.8 | | | | | | (87.8) | | | | | | — | | | | | |
|
Total adjustment to members’ equity/stockholders’ equity from Offering Adjustments
|
| | | $ | 199.3 | | | | | $ | 34.8 | | | | | $ | 234.1 | | | | | |
|
(in millions)
|
| | | | | | | |
Note
Reference |
| | | |
|
Historical Additional paid-in capital
|
| | | $ | — | | | | | | | ||
| Transaction Adjustments | | | | | | | | | | | | ||
|
Recognition of deferred tax assets and TRA liability
|
| | | | (44.6) | | | |
(6(c))
|
| | ||
|
Reclassification of Members’ capital, net of the Final Payment
|
| | | | 563.7 | | | |
(4)
|
| | ||
|
Reclassification of non-controlling interest
|
| | | | (383.1) | | | |
(7)
|
| | ||
|
Pro Forma Transaction Adjustments
|
| | | | 136.0 | | | | | | | ||
| Offering Adjustments | | | | | | | | | | | | ||
|
Accretion of Redeemable Senior Preferred Membership Interest to redemption value
|
| | | | (11.9) | | | |
(9)
|
| | ||
|
Reclassification of Members’ capital
|
| | | | 246.0 | | | |
(4)
|
| | ||
|
Reclassification of non-controlling interest
|
| | | | (34.8) | | | |
(7)
|
| | ||
|
Pro Forma Offering Adjustments
|
| | | $ | 199.3 | | | | | | | ||
|
Pro Forma Additional paid-in capital
|
| | | $ | 335.3 | | | | | | | ||
|
(in millions)
|
| | | | | | | |
Note
Reference |
|
|
Historical Members’ capital
|
| | | $ | 582.1 | | | | | |
| Transaction Adjustments | | | | | | | | | | |
|
Final Payment to Certain of the Continuing Equity Holders
|
| | | $ | (18.4) | | | |
(10)
|
|
|
Reclassification of Members’ Capital, net of Final Payment
|
| | | | (563.7) | | | |
(4)(10)
|
|
|
Pro Forma Transaction Adjustments
|
| | | $ | (582.1) | | | | | |
| Offering Adjustments | | | | | | | | | | |
|
Offering Expenses
|
| | | | (15.8) | | | |
(5(b))
|
|
|
Purchase of LLC Units
|
| | | | 261.8 | | | |
(5)
|
|
|
Reclassification of Members’ Capital
|
| | | | (246.0) | | | |
(4)
|
|
|
Pro Forma Offering Adjustments
|
| | | $ | — | | | | | |
|
Pro Forma Members’ capital
|
| | | $ | — | | | | | |
Unaudited pro forma condensed consolidated statement of income for the year ended December 31, 2025
|
(in millions, except share and per share
amounts) |
| |
Yesway, Inc.
Historical |
| |
Parent
Historical |
| |
Pro Forma
Transactions Adjustments |
| |
As Adjusted
for Pro Forma Transactions |
| |
Pro Forma
Offering Adjustments |
| |
Yesway, Inc.
Pro Forma |
| ||||||||||||||||||
|
Revenue
|
| | | $ | — | | | | | $ | 2,672.6 | | | | | $ | — | | | | | $ | 2,672.6 | | | | | $ | — | | | | | $ | 2,672.6 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Costs of goods sold (exclusive of depreciation and amortization, shown separately below)(a)
|
| | | | — | | | | | | 2,091.5 | | | | | | — | | | | | | 2,091.5 | | | | | | — | | | | | | 2,091.5 | | |
|
Salaries and employee benefits
|
| | | | — | | | | | | 200.9 | | | | | | — | | | | | | 200.9 | | | | | | 21.5(1) | | | | | | 222.4 | | |
|
Selling, general, and administrative
expenses |
| | | | — | | | | | | 203.7 | | | | | | — | | | | | | 203.7 | | | | | | 0.6(1) | | | | | | 204.3 | | |
|
Depreciation, amortization, and accretion
|
| | | | — | | | | | | 61.9 | | | | | | — | | | | | | 61.9 | | | | | | — | | | | | | 61.9 | | |
|
(Gain) loss on disposal of assets
|
| | | | — | | | | | | (2.6) | | | | | | — | | | | | | (2.6) | | | | | | — | | | | | | (2.6) | | |
|
Goodwill impairment
|
| | | | — | | | | | | 1.4 | | | | | | — | | | | | | 1.4 | | | | | | — | | | | | | 1.4 | | |
|
Total operating expenses
|
| | | | — | | | | | | 2,556.8 | | | | | | — | | | | | | 2,556.8 | | | | | | 22.1 | | | | | | 2,578.9 | | |
|
Income (loss) from operations
|
| | | | — | | | | | | 115.8 | | | | | | — | | | | | | 115.8 | | | | | | (22.1) | | | | | | 93.7 | | |
| Other expense (income) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | — | | | | | | 57.2 | | | | | | — | | | | | | 57.2 | | | | | | — | | | | | | 57.2 | | |
|
Impairment on equity investment
|
| | | | — | | | | | | 5.3 | | | | | | — | | | | | | 5.3 | | | | | | — | | | | | | 5.3 | | |
|
Change in fair value of derivative liability
|
| | | | — | | | | | | (0.9) | | | | | | — | | | | | | (0.9) | | | | | | 0.9(4) | | | | | | — | | |
|
Total other (income) expense, net
|
| | | | — | | | | | | 61.6 | | | | | | — | | | | | | 61.6 | | | | | | 0.9 | | | | | | 62.5 | | |
|
Income (loss) before income tax expense
|
| | | | — | | | | | | 54.2 | | | | | | — | | | | | | 54.2 | | | | | | (23.0) | | | | | | 31.2 | | |
|
Income tax expense
|
| | | | — | | | | | | 0.2 | | | | | | — | | | | | | 0.2 | | | | | | 3.2(2) | | | | | | 3.4 | | |
|
Net income (loss)
|
| | | | — | | | | | | 54.0 | | | | | | — | | | | | | 54.0 | | | | | | (26.2) | | | | | | 27.8 | | |
|
Net income (loss) attributable to non-controlling interest
|
| | | | — | | | | | | — | | | | | | 36.7(4) | | | | | | 36.7 | | | | | | (20.2)(3) | | | | | | 16.5 | | |
|
Net income (loss) attributable to Yesway, Inc./Parent
|
| | | $ | — | | | | | $ | 54.0 | | | | | $ | (36.7) | | | | | $ | 17.3 | | | | | $ | (6.0) | | | | | $ | 11.3 | | |
|
(a) Includes excise taxes of approximately:
|
| | | $ | — | | | | | $ | 241.6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income per Class A share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | $ | 0.39(5) | | | |||
|
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | $ | 0.39(5) | | | |||
|
Weighted-average shares used to compute net income per Class A share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | 29,085,561(5) | | | |||
|
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | 29,085,561(5) | | | |||
Notes to unaudited pro forma condensed consolidated statement of income
|
(in millions)
|
| |
For the Year Ended
December 31, 2025 |
| |
Note
|
| ||||||
|
Income before income tax expense–Parent historical
|
| | | $ | 54.2 | | | | | | | | |
| Effect of offering adjustments–Parent | | | | | | | | | | | | | |
|
Stock-based compensation expense–Parent
|
| | | | (21.5) | | | | | | (1) | | |
|
Reversal of change in fair value of derivative liability
|
| | | | (0.9) | | | | | | (4) | | |
|
Net income after offering adjustments–Parent
|
| | | | 31.8 | | | | | | | | |
|
Controlling interest percentage
|
| | | | 47.6% | | | | | | | | |
|
Net income attributable to Yesway prior to Yesway offering adjustments
|
| | | $ | 15.1 | | | | | | | | |
| Effect of offering adjustments–Yesway | | | | | | | | | | | | | |
|
Stock-based compensation expense–Yesway
|
| | | | (0.6) | | | | | | (1) | | |
|
Net income attributable to Yesway
|
| | | | 14.5 | | | | | | | | |
|
Pro forma effective tax rate
|
| | | | 22.7% | | | | | | | | |
|
Yesway pro forma tax expense impact
|
| | | $ | 3.2 | | | | | | | | |
| | | |
Parent
Historical |
| |
Noncontrolling
Interest |
| |
NCI %
|
| |
Note
|
| ||||||||||||
|
Net income
|
| | | $ | 54.0 | | | | | | | | | | | | | | | | | | | | |
|
Allocation of Parent historical net income to noncontrolling interest
|
| | | | | | | | | $ | 36.7 | | | | | | 68.0% | | | | | | | | |
|
Total Parent Offering Adjustments
|
| | | $ | (22.4) | | | | | | | | | | | | | | | | | | (2) | | |
|
Allocation of Parent Offering Adjustments to noncontrolling interest
|
| | | | | | | | | | (11.8) | | | | | | 52.4% | | | | | | | | |
|
Reallocation of 15.6% of Parent historical net income due
to the Offering |
| | | | | | | | |
|
(8.4)
|
| | | | | | | | | | | | | |
|
Total noncontrolling interest adjustment due to Offering
|
| | | | | | | | | $ | (20.2) | | | | | | | | | | | | | | |
|
(in millions, except share and per share amounts)
|
| |
Year Ended
December 31, 2025 |
| |||
| Pro Forma Numerator: | | | | | | | |
|
Pro Forma net income
|
| | | $ | 27.8 | | |
|
Pro Forma net income attributable to noncontrolling interests
|
| | | | 16.5 | | |
|
Pro Forma net income attributable to Yesway (Basic)
|
| | | $ | 11.3 | | |
| Pro Forma net income effect of dilutive securities: | | | | | | | |
|
Effect from the exchange of LLC Interests for Class A common stock (and subsequent cancellation of Class B common stock)
|
| | | | — | | |
|
Numerator for net income (Diluted)
|
| | | $ | 11.3 | | |
| Pro Forma Denominator: | | | | | | | |
|
Weighted-average shares of Class A common stock outstanding (Basic)
|
| | | | 29,085,561 | | |
| Weighted average effect of dilutive securities: | | | | | | | |
|
Effect of stock compensation awards(1)
|
| | | | — | | |
|
Effect from the exchange of LLC Interests for Class A common stock (and subsequent cancellation of Class B common stock)
|
| | | | — | | |
|
Weighted-average shares of Class A common stock outstanding (Diluted)
|
| | | | 29,085,561 | | |
|
Pro Forma Basic net income per share
|
| | | $ | 0.39 | | |
|
Pro Forma Diluted net income per share
|
| | | $ | 0.39 | | |
OF OPERATIONS
| | | |
Year Ended
December 31, |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Stores, beginning of period
|
| | | | 440 | | | | | | 428 | | | | | | 425 | | |
|
Acquired
|
| | | | — | | | | | | — | | | | | | 6 | | |
|
Opened
|
| | | | 14 | | | | | | 19 | | | | | | 13 | | |
|
Sold or Closed
|
| | | | (6) | | | | | | (7) | | | | | | (16) | | |
|
Stores, end of period(1)
|
| | | | 448 | | | | | | 440 | | | | | | 428 | | |
| | | |
Year Ended
December 31, |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Same-Store Comparison by Category | | | | | | | | | | | | | | | | | | | |
|
Fuel Gallons
|
| | | | 0.8% | | | | | | (1.4)% | | | | | | 2.9% | | |
|
Fuel sales less cost of goods sold (exclusive of depreciation and amortization)
|
| | | | 6.1% | | | | | | (5.9)% | | | | | | (6.0)% | | |
|
Inside Merchandise Sales
|
| | | | 1.5% | | | | | | 0.8% | | | | | | 3.6% | | |
|
Inside merchandise sales less cost of goods sold (exclusive of depreciation and amortization)
|
| | | | 5.4% | | | | | | 4.8% | | | | | | 3.5% | | |
|
Total inside merchandise and fuel sales less cost of goods sold (exclusive of depreciation and amortization)
|
| | | | 5.7% | | | | | | 0.0% | | | | | | (0.7)% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Diesel
|
| | | | 211.8 | | | | | | 182.0 | | | | | | 162.5 | | |
|
Gasoline
|
| | | | 383.5 | | | | | | 357.2 | | | | | | 340.6 | | |
|
Total Gallons
|
| | | | 595.3 | | | | | | 539.2 | | | | | | 503.1 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions, except for margins on the basis of cpg)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Fuel Sales | | | | | | | | | | | | | | | | | | | |
|
Diesel
|
| | | $ | 687.2 | | | | | $ | 611.1 | | | | | $ | 622.3 | | |
|
Gasoline
|
| | | | 1,070.3 | | | | | | 1,062.2 | | | | | | 1,096.2 | | |
|
Total Fuel Sales
|
| | | $ | 1,757.5 | | | | | $ | 1,673.3 | | | | | $ | 1,718.5 | | |
| Fuel cost of goods sold (exclusive of depreciation and amortization) | | | | | | | | | | | | | | | | | | | |
|
Diesel
|
| | | $ | 595.8 | | | | | $ | 533.3 | | | | | $ | 544.9 | | |
|
Gasoline
|
| | | | 919.9 | | | | | | 932.2 | | | | | | 971.7 | | |
|
Total fuel cost of goods sold (exclusive of depreciation and amortization)
|
| | | $ | 1,515.7 | | | | | $ | 1,465.5 | | | | | $ | 1,516.6 | | |
|
Fuel sales less cost of goods sold (exclusive of depreciation and amortization)
|
| | | | | | | | | | | | | | | | | | |
|
Diesel
|
| | | $ | 91.4 | | | | | $ | 77.8 | | | | | $ | 77.4 | | |
|
Gasoline
|
| | | | 150.4 | | | | | | 130.0 | | | | | | 124.5 | | |
|
Total fuel sales less cost of goods sold (exclusive of depreciation and amortization)
|
| | | $ | 241.8 | | | | | $ | 207.8 | | | | | $ | 201.9 | | |
|
Fuel margin
|
| | | | 40.6 | | | | | | 38.5 | | | | | | 40.1 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenues
|
| | | $ | 2,672.6 | | | | | $ | 2,526.4 | | | | | $ | 2,534.2 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | |
|
Cost of goods sold (exclusive of depreciation and amortization, shown separately below)
|
| | | | 2,091.5 | | | | | | 2,015.9 | | | | | | 2,053.1 | | |
|
Salaries and employee benefits
|
| | | | 200.9 | | | | | | 189.1 | | | | | | 178.5 | | |
|
Selling, general, and administrative expenses
|
| | | | 203.7 | | | | | | 177.7 | | | | | | 165.2 | | |
|
Depreciation, amortization, and accretion
|
| | | | 61.9 | | | | | | 59.4 | | | | | | 58.4 | | |
|
(Gain) loss on disposal of assets
|
| | | | (2.6) | | | | | | 1.4 | | | | | | (32.1) | | |
|
Goodwill impairment
|
| | | | 1.4 | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | 6.2 | | | | | | 19.7 | | |
|
Total operating expenses
|
| | | | 2,556.8 | | | | | | 2,449.7 | | | | | | 2,442.8 | | |
|
Income from operations
|
| | | | 115.8 | | | | | | 76.7 | | | | | | 91.4 | | |
|
Interest expense
|
| | | | 57.2 | | | | | | 62.1 | | | | | | 56.2 | | |
|
Impairment on equity investment
|
| | | | 5.3 | | | | | | — | | | | | | — | | |
|
Change in fair value of derivative liability
|
| | | | (0.9) | | | | | | (9.1) | | | | | | (3.6) | | |
|
Income before income tax expense
|
| | | | 54.2 | | | | | | 23.7 | | | | | | 38.8 | | |
|
Income tax expense
|
| | | | 0.2 | | | | | | 0.1 | | | | | | 0.1 | | |
|
Net income
|
| | | | 54.0 | | | | | | 23.6 | | | | | | 38.7 | | |
|
Net income attributable to non-controlling interest
|
| | | | 0.0 | | | | | | 0.2 | | | | | | 0.1 | | |
|
Net income attributable to BW Ultimate Parent, LLC
|
| | | $ | 54.0 | | | | | $ | 23.4 | | | | | $ | 38.6 | | |
| | | |
Parent Historical
|
| |||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net income
|
| | | $ | 54.0 | | | | | $ | 23.6 | | | | | $ | 38.7 | | |
|
Change in fair value of derivative liability
|
| | | | (0.9) | | | | | | (9.1) | | | | | | (3.6) | | |
|
Impairment on equity investment
|
| | | | 5.3 | | | | | | — | | | | | | — | | |
|
Interest expense
|
| | | | 57.2 | | | | | | 62.1 | | | | | | 56.2 | | |
|
Income tax expense
|
| | | | 0.2 | | | | | | 0.1 | | | | | | 0.1 | | |
|
Income from operations
|
| | | | 115.8 | | | | | | 76.7 | | | | | | 91.4 | | |
|
Depreciation, amortization, and accretion
|
| | | | 61.9 | | | | | | 59.4 | | | | | | 58.4 | | |
|
(Gain) loss on disposal of assets
|
| | | | (2.6) | | | | | | 1.4 | | | | | | (32.1) | | |
|
Goodwill impairment
|
| | | | 1.4 | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | 6.2 | | | | | | 19.7 | | |
| Acquisition, financing, and integration costs: | | | | | | | | | | | | | | | | | | | |
|
Acquisition and integration costs
|
| | | | 6.8 | | | | | | 3.8 | | | | | | 7.9 | | |
|
Financing costs
|
| | | | 3.7 | | | | | | 1.8 | | | | | | 3.0 | | |
|
Total acquisition, financing, and integration costs
|
| | | | 10.5 | | | | | | 5.6 | | | | | | 10.9 | | |
|
Adjusted EBITDA
|
| | | $ | 186.9 | | | | | $ | 149.3 | | | | | $ | 148.3 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Income from operations
|
| | | $ | 115.8 | | | | | $ | 76.7 | | | | | $ | 91.4 | | |
|
Depreciation, amortization, and accretion
|
| | | | 61.9 | | | | | | 59.4 | | | | | | 58.4 | | |
|
(Gain) loss on disposal of assets
|
| | | | (2.6) | | | | | | 1.4 | | | | | | (32.1) | | |
|
Goodwill impairment
|
| | | | 1.4 | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | 6.2 | | | | | | 19.7 | | |
| Acquisition, financing, and integration costs: | | | | | | | | | | | | | | | | | | | |
|
Acquisition and integration costs
|
| | | | 6.8 | | | | | | 3.8 | | | | | | 7.9 | | |
|
Financing costs
|
| | | | 3.7 | | | | | | 1.8 | | | | | | 3.0 | | |
|
Total acquisition, financing, and integration costs
|
| | | | 10.5 | | | | | | 5.6 | | | | | | 10.9 | | |
| Overhead expenses: | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 41.8 | | | | | | 39.3 | | | | | | 38.4 | | |
|
Facility expense
|
| | | | 1.0 | | | | | | 1.2 | | | | | | 1.3 | | |
|
Professional services
|
| | | | 7.8 | | | | | | 7.3 | | | | | | 7.9 | | |
|
Marketing and advertising
|
| | | | 3.6 | | | | | | 3.5 | | | | | | 3.5 | | |
|
Corporate software and hardware
|
| | | | 2.8 | | | | | | 2.9 | | | | | | 3.0 | | |
|
Supplies
|
| | | | 0.1 | | | | | | 0.2 | | | | | | 0.4 | | |
|
Repairs and maintenance
|
| | | | 0.7 | | | | | | 0.5 | | | | | | 0.3 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Meetings and travel
|
| | | | 2.0 | | | | | | 2.5 | | | | | | 3.2 | | |
|
Insurance
|
| | | | 0.9 | | | | | | 0.9 | | | | | | 0.9 | | |
|
Other income and expense
|
| | | | 0.9 | | | | | | 0.8 | | | | | | 1.8 | | |
|
Total overhead expenses
|
| | | | 61.6 | | | | | | 59.1 | | | | | | 60.7 | | |
|
Store Contribution
|
| | | $ | 248.6 | | | | | $ | 208.4 | | | | | $ | 209.0 | | |
| | |||||||||||||||||||
| | | |
Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
Dec 31,
2025 |
| |
Sep 30,
2025 |
| |
Jun 30,
2025 |
| |
Mar 31,
2025 |
| |
Dec 31,
2024 |
| |
Sep 30,
2024 |
| |
Jun 30,
2024 |
| |
Mar 31,
2024 |
| ||||||||||||||||||||||||
|
Total revenues
|
| | | $ | 678.7 | | | | | $ | 715.9 | | | | | $ | 677.7 | | | | | $ | 600.3 | | | | | $ | 611.1 | | | | | $ | 663.7 | | | | | $ | 671.1 | | | | | $ | 580.5 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of goods sold (exclusive of depreciation and amortization, shown separately below)
|
| | | | 522.2 | | | | | | 560.7 | | | | | | 528.2 | | | | | | 480.4 | | | | | | 480.3 | | | | | | 527.0 | | | | | | 537.7 | | | | | | 470.9 | | |
|
Salaries and employee benefits
|
| | | | 51.2 | | | | | | 50.6 | | | | | | 50.0 | | | | | | 49.1 | | | | | | 48.0 | | | | | | 48.6 | | | | | | 45.2 | | | | | | 47.3 | | |
|
Selling, general, and administrative expenses
|
| | | | 56.2 | | | | | | 53.3 | | | | | | 48.4 | | | | | | 45.8 | | | | | | 46.3 | | | | | | 48.3 | | | | | | 44.6 | | | | | | 38.5 | | |
|
Depreciation, amortization, and accretion
|
| | | | 16.0 | | | | | | 14.7 | | | | | | 15.7 | | | | | | 15.5 | | | | | | 15.9 | | | | | | 14.2 | | | | | | 15.3 | | | | | | 14.0 | | |
|
(Gain) loss on disposal of assets
|
| | | | (0.2) | | | | | | (0.3) | | | | | | (1.4) | | | | | | (0.7) | | | | | | 0.7 | | | | | | 0.3 | | | | | | 0.9 | | | | | | (0.5) | | |
|
Goodwill impairment
|
| | | | — | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.0 | | | | | | 3.9 | | | | | | 1.3 | | | | | | — | | |
|
Total operating expenses
|
| | | | 645.4 | | | | | | 680.4 | | | | | | 640.9 | | | | | | 590.1 | | | | | | 592.2 | | | | | | 642.3 | | | | | | 645.0 | | | | | | 570.2 | | |
|
Income from operations
|
| | | | 33.3 | | | | | | 35.5 | | | | | | 36.8 | | | | | | 10.2 | | | | | | 18.9 | | | | | | 21.4 | | | | | | 26.1 | | | | | | 10.3 | | |
|
Change in fair value of derivative liability
|
| | | | — | | | | | | (0.1) | | | | | | (2.1) | | | | | | 1.3 | | | | | | (2.0) | | | | | | (5.1) | | | | | | 1.0 | | | | | | (3.0) | | |
|
Impairment on equity investment
|
| | | | — | | | | | | 5.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest expense
|
| | | | 13.8 | | | | | | 14.4 | | | | | | 14.5 | | | | | | 14.5 | | | | | | 15.7 | | | | | | 15.7 | | | | | | 15.6 | | | | | | 15.1 | | |
|
Income (loss) before income tax expense
|
| | | | 19.5 | | | | | | 15.9 | | | | | | 24.4 | | | | | | (5.6) | | | | | | 5.2 | | | | | | 10.8 | | | | | | 9.5 | | | | | | (1.8) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | |
|
Net income (loss)
|
| | | | 19.5 | | | | | | 15.9 | | | | | | 24.2 | | | | | | (5.6) | | | | | | 5.2 | | | | | | 10.8 | | | | | | 9.4 | | | | | | (1.8) | | |
|
Net income attributable to non-controlling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.2 | | |
|
Net income (loss) attributable to BW Ultimate Parent, LLC
|
| | | $ | 19.5 | | | | | $ | 15.9 | | | | | $ | 24.2 | | | | | $ | (5.6) | | | | | $ | 5.2 | | | | | $ | 10.8 | | | | | $ | 9.4 | | | | | $ | (2.0) | | |
| | | |
Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
Dec 31,
2025 |
| |
Sep 30,
2025 |
| |
Jun 30,
2025 |
| |
Mar 31,
2025 |
| |
Dec 31,
2024 |
| |
Sept 30,
2024 |
| |
Jun 30,
2024 |
| |
Mar 31,
2024 |
| ||||||||||||||||||||||||
| | | |
(unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Net income (loss)
|
| | | $ | 19.5 | | | | | $ | 15.9 | | | | | $ | 24.2 | | | | | $ | (5.6) | | | | | $ | 5.2 | | | | | $ | 10.8 | | | | | $ | 9.4 | | | | | $ | (1.8) | | |
|
Change in fair value of derivative liability
|
| | | | — | | | | | | (0.1) | | | | | | (2.1) | | | | | | 1.3 | | | | | | (2.0) | | | | | | (5.1) | | | | | | 1.0 | | | | | | (3.0) | | |
|
Impairment on equity investment
|
| | | | — | | | | | | 5.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest expense
|
| | | | 13.8 | | | | | | 14.4 | | | | | | 14.5 | | | | | | 14.5 | | | | | | 15.7 | | | | | | 15.7 | | | | | | 15.6 | | | | | | 15.1 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | — | | |
|
Income from operations
|
| | | | 33.3 | | | | | | 35.5 | | | | | | 36.8 | | | | | | 10.2 | | | | | | 18.9 | | | | | | 21.4 | | | | | | 26.1 | | | | | | 10.3 | | |
|
Depreciation, amortization, and accretion
|
| | | | 16.0 | | | | | | 14.7 | | | | | | 15.7 | | | | | | 15.5 | | | | | | 15.9 | | | | | | 14.2 | | | | | | 15.3 | | | | | | 14.0 | | |
|
(Gain) loss on disposal of assets
|
| | | | (0.2) | | | | | | (0.3) | | | | | | (1.4) | | | | | | (0.7) | | | | | | 0.7 | | | | | | 0.3 | | | | | | 0.9 | | | | | | (0.5) | | |
|
Goodwill impairment
|
| | | | — | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.0 | | | | | | 3.9 | | | | | | 1.3 | | | | | | — | | |
|
Acquisition, financing, and integration costs:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition and integration costs
|
| | | | 0.8 | | | | | | 2.5 | | | | | | 1.1 | | | | | | 2.4 | | | | | | 1.0 | | | | | | 2.4 | | | | | | 0.9 | | | | | | (0.5) | | |
|
Financing costs
|
| | | | 1.7 | | | | | | 1.2 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.8 | | | | | | 0.2 | | | | | | 0.4 | | |
|
Total acquisition, financing, and integration
costs |
| | | | 2.5 | | | | | | 3.7 | | | | | | 1.5 | | | | | | 2.8 | | | | | | 1.4 | | | | | | 3.2 | | | | | | 1.1 | | | | | | (0.1) | | |
|
Adjusted EBITDA
|
| | | $ | 51.6 | | | | | $ | 55.0 | | | | | $ | 52.6 | | | | | $ | 27.8 | | | | | $ | 37.9 | | | | | $ | 43.0 | | | | | $ | 44.7 | | | | | $ | 23.7 | | |
| | | |
Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
Dec 31,
2025 |
| |
Sep 30,
2025 |
| |
Jun 30,
2025 |
| |
Mar 31,
2025 |
| |
Dec 31,
2024 |
| |
Sept 30,
2024 |
| |
Jun 30,
2024 |
| |
Mar 31,
2024 |
| ||||||||||||||||||||||||
| | | |
(unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Income from operations
|
| | | $ | 33.3 | | | | | $ | 35.5 | | | | | $ | 36.8 | | | | | $ | 10.2 | | | | | $ | 18.9 | | | | | $ | 21.4 | | | | | $ | 26.1 | | | | | $ | 10.3 | | |
|
Depreciation, amortization, and accretion
|
| | | | 16.0 | | | | | | 14.7 | | | | | | 15.7 | | | | | | 15.5 | | | | | | 15.9 | | | | | | 14.2 | | | | | | 15.3 | | | | | | 14.0 | | |
|
(Gain) loss on disposal of assets
|
| | | | (0.2) | | | | | | (0.3) | | | | | | (1.4) | | | | | | (0.7) | | | | | | 0.7 | | | | | | 0.3 | | | | | | 0.9 | | | | | | (0.5) | | |
|
Goodwill impairment
|
| | | | — | | | | | | 1.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.0 | | | | | | 3.9 | | | | | | 1.3 | | | | | | — | | |
|
Acquisition, financing, and integration costs:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisition and integration costs
|
| | | | 0.8 | | | | | | 2.5 | | | | | | 1.1 | | | | | | 2.4 | | | | | | 1.0 | | | | | | 2.4 | | | | | | 0.9 | | | | | | (0.5) | | |
|
Financing costs
|
| | | | 1.7 | | | | | | 1.2 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.4 | | | | | | 0.8 | | | | | | 0.2 | | | | | | 0.4 | | |
|
Total acquisition, financing, and integration costs
|
| | | | 2.5 | | | | | | 3.7 | | | | | | 1.5 | | | | | | 2.8 | | | | | | 1.4 | | | | | | 3.2 | | | | | | 1.1 | | | | | | (0.1) | | |
| Overhead expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 9.9 | | | | | | 10.4 | | | | | | 10.7 | | | | | | 10.8 | | | | | | 9.3 | | | | | | 10.3 | | | | | | 9.5 | | | | | | 10.2 | | |
|
Facility expenses
|
| | | | 0.2 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 0.3 | | | | | | 0.3 | | |
|
Professional services
|
| | | | 2.3 | | | | | | 2.1 | | | | | | 1.9 | | | | | | 1.5 | | | | | | 2.1 | | | | | | 1.6 | | | | | | 1.4 | | | | | | 2.2 | | |
|
Marketing and advertising
|
| | | | 0.8 | | | | | | 1.0 | | | | | | 0.9 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 0.9 | | | | | | 0.9 | | | | | | 0.7 | | |
|
Corporate software and hardware
|
| | | | 0.9 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.7 | | | | | | 0.9 | | | | | | 0.8 | | | | | | 0.7 | | | | | | 0.5 | | |
|
Supplies
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | |
| | | |
Three Months Ended,
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
Dec 31,
2025 |
| |
Sep 30,
2025 |
| |
Jun 30,
2025 |
| |
Mar 31,
2025 |
| |
Dec 31,
2024 |
| |
Sept 30,
2024 |
| |
Jun 30,
2024 |
| |
Mar 31,
2024 |
| ||||||||||||||||||||||||
| | | |
(unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Repairs and maintenance
|
| | | | 0.1 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.1 | | |
|
Meetings and travel
|
| | | | 0.6 | | | | | | 0.6 | | | | | | 0.3 | | | | | | 0.5 | | | | | | 0.4 | | | | | | 0.8 | | | | | | 0.8 | | | | | | 0.5 | | |
|
Insurance
|
| | | | 0.3 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 0.3 | | |
|
Other income and expense
|
| | | | 0.3 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.3 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.3 | | | | | | 0.2 | | |
|
Total overhead expenses
|
| | | | 15.5 | | | | | | 15.5 | | | | | | 15.2 | | | | | | 15.4 | | | | | | 14.5 | | | | | | 15.2 | | | | | | 14.3 | | | | | | 15.1 | | |
|
Store Contribution
|
| | | $ | 67.1 | | | | | $ | 70.5 | | | | | $ | 67.8 | | | | | $ | 43.2 | | | | | $ | 52.4 | | | | | $ | 58.2 | | | | | $ | 59.0 | | | | | $ | 38.8 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
December 31,
2025 |
| |||
| | | |
(unaudited)
|
| |||
|
Revolving Credit Facility
|
| | | $ | 50.0 | | |
|
Term Loan Facility, net of debt discounts and debt issuance costs
|
| | | | 382.3 | | |
|
Financing obligations
|
| | | | 224.9 | | |
|
Finance lease liabilities
|
| | | | 2.2 | | |
|
Total debt, including financing obligations and finance lease liabilities, net of debt discounts and debt issuance costs
|
| | | $ | 659.4 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in millions)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net cash provided by operating activities
|
| | | $ | 147.2 | | | | | $ | 78.7 | | | | | $ | 70.0 | | |
|
Net cash used in investing activities
|
| | | | (96.3) | | | | | | (123.9) | | | | | | (85.3) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (47.0) | | | | | | 58.2 | | | | | | (34.7) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 3.9 | | | | | $ | 13.0 | | | | | $ | (50.0) | | |
| | | |
Payments Due Per Year(1)
|
| |||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
Total
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
Thereafter
|
| |||||||||||||||||||||
|
Long-term debt(2)
|
| | | $ | 441.6 | | | | | $ | 4.1 | | | | | $ | 4.1 | | | | | $ | 433.4 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Operating and finance leases(3)
|
| | | | 623.2 | | | | | | 29.8 | | | | | | 30.1 | | | | | | 30.1 | | | | | | 30.4 | | | | | | 30.9 | | | | | | 471.9 | | |
|
Financing obligations(3)
|
| | | | 580.3 | | | | | | 17.1 | | | | | | 17.1 | | | | | | 17.1 | | | | | | 17.1 | | | | | | 17.1 | | | | | | 494.8 | | |
|
General contractor commitments
|
| | | | 9.2 | | | | | | 9.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Years ending December 31,
|
| | | | | | |
|
2026 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 193,511 | | |
|
2027 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 130,638 | | |
|
2028 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 120,000 | | |
|
2029 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 120,000 | | |
|
Thereafter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 60,000 | | |
|
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 624,149 | | |
| | | |
Average
Self-Funded New-to-Industry Stores |
| |
Average
Legacy Store |
| |
Change
|
|
|
Store Size
|
| | 5,800 square feet | | |
3,400 square feet
|
| | 1.7x | |
|
Lot Size
|
| | 3.7 acres | | | 1.1 acres | | | 3.4x | |
|
Fuel Dispensers
|
| | 27 | | | 10 | | | 2.7x | |
|
Diesel Share of Total Gallons Sold
|
| | 42% | | | 29% | | | 1.4x | |
|
Annual Gallons Sold
|
| | 3.1 million | | | 1.0 million | | | 3.1x | |
|
Annual Inside Sales
|
| | $3.1 million | | | $1.7 million | | | 1.8x | |
|
Annual Store Contribution
|
| | $1.4 million | | | $0.4 million | | | 3.2x | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
|
Thomas N. Trkla
|
| |
66
|
| |
Chairman, President, and Chief Executive Officer
|
|
|
Ericka L. Ayles
|
| |
48
|
| | Chief Financial Officer and Treasurer | |
|
Kurt M. Zernich
|
| |
60
|
| | General Counsel and Secretary | |
|
Thomas W. Brown
|
| |
70
|
| | Director Nominee | |
|
Shauna J. Clark
|
| |
56
|
| | Director Nominee | |
|
Ronald C. Lewis
|
| |
67
|
| | Director Nominee | |
|
Greg M. Papazian
|
| |
62
|
| | Director Nominee | |
|
Jill A. Soltau
|
| |
59
|
| | Director Nominee | |
| | |
Compensation Element
|
| | |
Compensation Objectives Designed to be Achieved and Key
Features |
| |
| | | Base Salary | | | | Attracts and retains key talent by providing base cash compensation at competitive levels | | |
| | | Cash-Based Incentive Compensation | | | | Provides short-term incentives based on annual performance | | |
| | | Equity-Based Compensation | | | | Provides long-term incentives to drive financial and operational performance | | |
| | | Retirement Benefits | | | | Attracts and retains key talent by providing vehicles to plan for the future | | |
|
Named Executive Officer
|
| |
Fiscal 2025
Base Salary |
| |||
|
Thomas N. Trkla
|
| | | $ | 1,522,800 | | |
|
Ericka L. Ayles
|
| | | $ | 771,768 | | |
|
Kurt M. Zernich
|
| | | $ | 536,314 | | |
|
Named Executive Officer
|
| |
Fiscal 2025
Incentive Bonus |
| |||
|
Thomas N. Trkla
|
| | | $ | 2,545,486 | | |
|
Ericka L. Ayles
|
| | | $ | 578,000 | | |
|
Kurt M. Zernich
|
| | | $ | 322,000 | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards(1) |
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||||||||
|
Thomas N. Trkla
Chairman, President and Chief Executive Officer |
| | | | 2025 | | | | | $ | 1,522,800 | | | | | $ | 2,545,486 | | | | | | — | | | | | | — | | | | | $ | 4,068,286 | | |
| | | | 2024 | | | | | $ | 1,522,800 | | | | | $ | 1,979,640 | | | | | | — | | | | | | — | | | | | $ | 3,502,440 | | | ||
|
Ericka L. Ayles
Chief Financial Officer and Treasurer |
| | | | 2025 | | | | | $ | 771,768 | | | | | $ | 578,000 | | | | | | — | | | | | | — | | | | | $ | 1,349,768 | | |
| | | | 2024 | | | | | $ | 751,112 | | | | | $ | 535,000 | | | | | | — | | | | | | — | | | | | $ | 1,286,112 | | | ||
|
Kurt M. Zernich
General Counsel and Secretary |
| | | | 2025 | | | | | $ | 536,314 | | | | | $ | 322,000 | | | | | | — | | | | | $ | 11,719 | | | | | $ | 870,033 | | |
| | | | 2024 | | | | | $ | 521,960 | | | | | $ | 298,000 | | | | | | — | | | | | $ | 6,900 | | | | | $ | 826,860 | | | ||
| | | |
Stock Awards(1)
|
| |||||||||
|
Name
|
| |
Number of Shares or
Units of Stock That Have Not Vested (#)(2) |
| |
Value of Shares or
Units of Stock That Have Not Vested ($)(2) |
| ||||||
|
Thomas N. Trkla
|
| | | | — | | | | | | — | | |
|
Ericka L. Ayles
|
| | | | — | | | | | | — | | |
|
Kurt M. Zernich
|
| | | | — | | | | | | — | | |
|
Name
|
| |
Benefit
|
| |
Termination Without
Cause or for Good Reason (no Change in Control) ($) |
| |
Change in Control
(no Termination) ($)(1)(3) |
| |
Termination
Without Cause or for Good Reason in Connection with a Change in Control ($) |
| |||||||||
|
Thomas N. Trkla
|
| |
Cash(2)
|
| | | | 22,366,125 | | | | | | — | | | | | | 22,366,125 | | |
| | Equity Acceleration(3) | | | | | — | | | | | | — | | | | | | — | | | ||
| |
Continued Healthcare(6)
|
| | | | — | | | | | | — | | | | | | — | | | ||
| | Total(4) | | | | | 22,366,125 | | | | | | — | | | | | | 22,366,125 | | | ||
|
Ericka L. Ayles
|
| |
Cash(5)
|
| | | | 3,175,191 | | | | | | — | | | | | | 3,175,191 | | |
| | Equity Acceleration(3) | | | | | — | | | | | | — | | | | | | — | | | ||
| |
Continued Healthcare(6)
|
| | | | — | | | | | | — | | | | | | — | | | ||
| | Total(4) | | | | | 3,175,191 | | | | | | — | | | | | | 3,175,191 | | | ||
|
Kurt M. Zernich
|
| |
Cash(5)
|
| | | | 2,245,654 | | | | | | — | | | | | | 2,245,654 | | |
| | Equity Acceleration(3) | | | | | — | | | | | | — | | | | | | — | | | ||
| |
Continued Healthcare(6)
|
| | | | 69,441 | | | | | | — | | | | | | 69,441 | | | ||
| | Total(4) | | | | | 2,315,095 | | | | | | — | | | | | | 2,315,095 | | | ||
| | | |
Class A Common Stock
Beneficially Owned(1) |
| |
Class B Common Stock
Beneficially Owned |
| |
Combined Voting Power(2)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |
After
Giving Effect to the Transactions and Before this Offering |
| |
After
Giving Effect to the Transactions and After this Offering (No Exercise Option) |
| |
After
Giving Effect to the Transactions and After this Offering (With Full Exercise Option) |
| |
After
Giving Effect to the Transactions and Before this Offering |
| |
After
Giving Effect to the Transactions and After this Offering (No Exercise Option) |
| |
After
Giving Effect to the Transactions and After this Offering (With Full Exercise Option) |
| |
After
Giving Effect to the Transactions and After this Offering (No Exercise Option) |
| |
After
Giving Effect to the Transactions and After this Offering (With Full Exercise Option) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name of beneficial owner
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
%
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||||||||
|
5% Stockholders
|
| | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
|
Brookwood Financial Partners, LLC(3)
|
| | | | 45,875,727 | | | | | | 100.0% | | | | | | 45,875,727 | | | | | | 76.6% | | | | | | 45,875,727 | | | | | | 74.0% | | | | | | 30,790,166 | | | | | | 96.2% | | | | | | 30,790,166 | | | | | | 96.2% | | | | | | 30,790,166 | | | | | | 96.2% | | | | | | 75.1% | | | | | | 72.6% | | |
|
Named Executive Officers, Directors and
Director Nominees |
| | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
|
Thomas N. Trkla(4)
|
| | | | 46,225,020 | | | | | | 100.0% | | | | | | 46,225,020 | | | | | | 76.8% | | | | | | 46,225,020 | | | | | | 74.2% | | | | | | 31,139,459 | | | | | | 97.3% | | | | | | 31,139,459 | | | | | | 97.3% | | | | | | 31,139,459 | | | | | | 97.3% | | | | | | 75.7% | | | | | | 73.1% | | |
|
Ericka L. Ayles(5)
|
| | | | 83,656 | | | | | | 0.6% | | | | | | 83,656 | | | | | | 0.3% | | | | | | 83,656 | | | | | | 0.3% | | | | | | 83,656 | | | | | | 0.3% | | | | | | 83,656 | | | | | | 0.3% | | | | | | 83,656 | | | | | | 0.3% | | | | | | 0.1% | | | | | | 0.1% | | |
|
Kurt M. Zernich(6)
|
| | | | 77,089 | | | | | | 0.5% | | | | | | 77,089 | | | | | | 0.3% | | | | | | 77,089 | | | | | | 0.2% | | | | | | 77,089 | | | | | | 0.2% | | | | | | 77,089 | | | | | | 0.2% | | | | | | 77,089 | | | | | | 0.2% | | | | | | 0.1% | | | | | | 0.1% | | |
|
Thomas W. Brown(7)
|
| | | | 107,249 | | | | | | 0.7% | | | | | | 107,249 | | | | | | 0.4% | | | | | | 107,249 | | | | | | 0.3% | | | | | | 107,249 | | | | | | 0.3% | | | | | | 107,249 | | | | | | 0.3% | | | | | | 107,249 | | | | | | 0.3% | | | | | | 0.2% | | | | | | 0.2% | | |
|
Shauna J. Clark
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ronald C. Lewis
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Greg M. Papazian(8)
|
| | | | 22,954 | | | | | | 0.2% | | | | | | 22,954 | | | | | | 0.1% | | | | | | 22,954 | | | | | | 0.1% | | | | | | 22,954 | | | | | | 0.1% | | | | | | 22,954 | | | | | | 0.1% | | | | | | 22,954 | | | | | | 0.1% | | | | | | — | | | | | | — | | |
|
Jill A. Soltau
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All executive officers, directors and director nominees as a group (8 persons)
|
| | | | 46,515,968 | | | | | | 100.0% | | | | | | 46,515,968 | | | | | | 76.9% | | | | | | 46,515,968 | | | | | | 74.3% | | | | | | 31,430,407 | | | | | | 98.2% | | | | | | 31,430,407 | | | | | | 98.2% | | | | | | 31,430,407 | | | | | | 98.2% | | | | | | 76.1% | | | | | | 73.6% | | |
|
Name
|
| |
Number of Shares
|
| |||
|
Morgan Stanley & Co. LLC
|
| | | | 4,039,256 | | |
|
J.P. Morgan Securities LLC
|
| | | | 2,740,924 | | |
|
Goldman Sachs & Co. LLC
|
| | | | 2,596,665 | | |
|
Barclays Capital Inc.
|
| | | | 1,087,801 | | |
|
BMO Capital Markets Corp.
|
| | | | 1,087,801 | | |
|
KeyBanc Capital Markets Inc.
|
| | | | 1,087,801 | | |
|
Guggenheim Securities, LLC
|
| | | | 679,876 | | |
|
Raymond James & Associates, Inc.
|
| | | | 679,876 | | |
|
Total:
|
| | | | 14,000,000 | | |
| | | | | | | | | |
Total
|
| |||||||||
| | | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
|
Public offering price
|
| | | $ | 20.00 | | | | | $ | 280,000,000 | | | | | $ | 322,000,000 | | |
|
Underwriting discounts and commissions to be paid by us:
|
| | | $ | 1.30 | | | | | $ | 18,200,000 | | | | | $ | 20,930,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 18.70 | | | | | $ | 261,800,000 | | | | | $ | 301,070,000 | | |
| | | |
Page
|
| |||
| Audited Consolidated Financial Statements | | | | | | | |
| Yesway, Inc. | | | | | | | |
|
Report of Independent Registered Public Accounting Firm
|
| | | | F-2 | | |
|
Balance sheets as of December 31, 2025, and 2024
|
| | | | F-3 | | |
|
Statements of operations for the years ended December 31, 2025, 2024, and 2023
|
| | | | F-4 | | |
|
Statements of changes in stockholder’s equity for the years ended December 31, 2025, 2024, and 2023
|
| | | | F-5 | | |
|
Statements of cash flows for the years ended December 31, 2025, 2024, and 2023
|
| | | | F-6 | | |
|
Notes to financial statements
|
| | | | F-7 | | |
| BW Ultimate Parent, LLC and subsidiaries | | | | | | | |
|
Report of Independent Registered Public Accounting Firm
|
| | | | F-11 | | |
|
Consolidated balance sheets as of December 31, 2025, and 2024
|
| | | | F-13 | | |
|
Consolidated statements of income for the years ended December 31, 2025, 2024, and 2023
|
| | | | F-14 | | |
|
Consolidated statements of changes in redeemable senior preferred membership interests and members’ equity for the years ended December 31, 2025, 2024, and 2023
|
| | | | F-15 | | |
|
Consolidated statements of cash flows for the years ended December 31, 2025, 2024, and 2023
|
| | | | F-16 | | |
|
Notes to consolidated financial statements
|
| | | | F-17 | | |
Yesway, Inc.
Beverly, Massachusetts
Boston, Massachusetts
March 27, 2026
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1 | | | | | $ | 1 | | |
|
Total Assets
|
| | | $ | 1 | | | | | $ | 1 | | |
| Stockholder’s Equity: | | | | | | | | | | | | | |
|
Common stock, $0.01 par value, 100 shares authorized, issued and outstanding
|
| | | $ | 1 | | | | | $ | 1 | | |
|
Additional Paid-in Capital
|
| | |
|
157,872
|
| | | | | 78,419 | | |
|
Accumulated Deficit
|
| | |
|
(157,872)
|
| | | | | (78,419) | | |
|
Total Stockholder’s Equity
|
| | | $ | 1 | | | | | $ | 1 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Expenses: | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | |
$
|
79,453
|
| | | | $ | 1,128 | | | | | $ | 51,323 | | |
|
Total Operating Expenses
|
| | |
|
79,453
|
| | | | | 1,128 | | | | | | 51,323 | | |
|
Net Loss
|
| | |
$
|
(79,453)
|
| | | | $ | (1,128) | | | | | $ | (51,323) | | |
|
Net loss per share attributable to common stockholder – basic and diluted
|
| | |
$
|
(794.53)
|
| | | | $ | (11.28) | | | | | $ | (513.23) | | |
|
Weighted-average common stock outstanding – basic and diluted
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Equity |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance as of December 31, 2022
|
| | | | 100 | | | | | | 1 | | | | | | 25,968 | | | | | | (25,968) | | | | | | 1 | | |
|
Capital contribution
|
| | | | — | | | | | | — | | | | | | 51,323 | | | | | | — | | | | | | 51,323 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (51,323) | | | | | | (51,323) | | |
|
Balance as of December 31, 2023
|
| | | | 100 | | | | | | 1 | | | | | | 77,291 | | | | | | (77,291) | | | | | | 1 | | |
|
Capital contribution
|
| | | | — | | | | | | — | | | | | | 1,128 | | | | | | — | | | | | | 1,128 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,128) | | | | | | (1,128) | | |
|
Balance as of December 31, 2024
|
| | | | 100 | | | | | | 1 | | | | | | 78,419 | | | | | | (78,419) | | | | | | 1 | | |
|
Capital contribution
|
| | | | — | | | | | | — | | | | | | 79,453 | | | | | | — | | | | | | 79,453 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (79,453) | | | | | | (79,453) | | |
|
Balance as of December 31, 2025
|
| | | | 100 | | | | | $ | 1 | | | | | $ | 157,872 | | | | | $ | (157,872) | | | | | $ | 1 | | |
| | | |
Year ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | |
$
|
(79,453)
|
| | | | $ | (1,128) | | | | | $ | (51,323) | | |
|
Net Cash Used in Operating Activities
|
| | |
|
(79,453)
|
| | | | | (1,128) | | | | | | (51,323) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Capital contribution
|
| | |
|
79,453
|
| | | | | 1,128 | | | | | | 51,323 | | |
|
Net Cash Provided by Financing Activities
|
| | |
|
79,453
|
| | | | | 1,128 | | | | | | 51,323 | | |
|
Net Change in Cash
|
| | | | — | | | | | | — | | | | |
|
—
|
| |
|
Cash at Beginning of Year
|
| | |
|
1
|
| | | | | 1 | | | | | | 1 | | |
|
Cash at End of Year
|
| | | $ | 1 | | | | | $ | 1 | | | | | $ | 1 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||
|
Year ended December 31,
|
| |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||||||||
|
U.S. federal statutory rate
|
| | |
$
|
(16,685)
|
| | | | | (21.0)% | | | | | | (237) | | | | | | (21.0)% | | | | | | (10,778) | | | | | | (21.0)% | | |
|
Changes in valuation allowances
|
| | |
|
16,685
|
| | | | | 21.0% | | | | | | 237 | | | | | | 21.0% | | | | | | 10,778 | | | | | | 21.0% | | |
|
Effective tax
|
| | |
$
|
—
|
| | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | |
|
Year ended December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Capitalized start-up costs
|
| | |
$
|
43,131
|
| | | | $ | 21,424 | | |
|
Total deferred tax assets before valuation allowance
|
| | |
|
43,131
|
| | | | | 21,424 | | |
|
Valuation allowance
|
| | |
|
(43,131)
|
| | | | | (21,424) | | |
|
Net deferred tax asset
|
| | |
$
|
—
|
| | | | $ | — | | |
BW Ultimate Parent, LLC
Beverly, Massachusetts
Boston, Massachusetts
March 27, 2026
(dollars in thousands)
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | |
$
|
36,592
|
| | | | $ | 32,720 | | |
|
Accounts receivable, net of allowance for credit losses of $147 and $230 as of December 31, 2025, and December 31, 2024, respectively
|
| | |
|
24,538
|
| | | | | 22,128 | | |
|
Due from affiliates
|
| | |
|
—
|
| | | | | 54 | | |
|
Inventories
|
| | |
|
83,171
|
| | | | | 78,927 | | |
|
Prepaid expenses
|
| | |
|
6,158
|
| | | | | 4,830 | | |
|
Other current assets
|
| | |
|
13,235
|
| | | | | 27,355 | | |
|
Total current assets
|
| | |
|
163,694
|
| | | | | 166,014 | | |
|
Property and equipment, net
|
| | |
|
868,559
|
| | | | | 891,288 | | |
|
Intangible assets
|
| | |
|
280,946
|
| | | | | 278,506 | | |
|
Goodwill
|
| | |
|
277,996
|
| | | | | 280,846 | | |
|
Operating lease right-of-use assets, net
|
| | |
|
332,655
|
| | | | | 232,386 | | |
|
Finance lease right-of-use assets, net
|
| | |
|
1,931
|
| | | | | 2,046 | | |
|
Assets held for sale
|
| | |
|
16,501
|
| | | | | — | | |
|
Other assets
|
| | |
|
6,892
|
| | | | | 15,355 | | |
|
Total assets
|
| | |
$
|
1,949,174
|
| | | | $ | 1,866,441 | | |
| Liabilities, redeemable senior preferred membership interests, and members’ equity | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Current maturities of debt
|
| | | $ | 4,100 | | | | | $ | 4,100 | | |
|
Current maturities of financing obligations
|
| | |
|
2,034
|
| | | | | 1,913 | | |
|
Current maturities of operating lease liabilities
|
| | |
|
5,417
|
| | | | | 4,071 | | |
|
Current maturities of finance lease liabilities
|
| | |
|
68
|
| | | | | 64 | | |
|
Due to affiliates
|
| | |
|
46
|
| | | | | 35 | | |
|
Accounts payable
|
| | |
|
72,964
|
| | | | | 79,658 | | |
|
Accrued expenses and other current liabilities
|
| | |
|
49,072
|
| | | | | 44,716 | | |
|
Total current liabilities
|
| | |
|
133,701
|
| | | | | 134,557 | | |
|
Debt, net of current maturities, debt discount, and debt issuance costs
|
| | |
|
428,211
|
| | | | | 464,182 | | |
|
Financing obligations, net of current maturities, debt discount, and debt issuance costs
|
| | |
|
222,851
|
| | | | | 237,630 | | |
|
Operating lease liabilities, net of current maturities
|
| | |
|
316,451
|
| | | | | 230,074 | | |
|
Finance lease liabilities, net of current maturities
|
| | |
|
2,180
|
| | | | | 2,248 | | |
|
Asset retirement obligations
|
| | |
|
10,096
|
| | | | | 10,854 | | |
|
Liabilities held for sale
|
| | |
|
1,422
|
| | | | | — | | |
|
Derivative liability
|
| | |
|
—
|
| | | | | 900 | | |
|
Other noncurrent liabilities
|
| | |
|
11,465
|
| | | | | 7,427 | | |
|
Total liabilities
|
| | |
|
1,126,377
|
| | | | | 1,087,872 | | |
| Commitments and contingencies (Note 16) | | | | | | | | | | | | | |
|
Redeemable senior preferred membership interests (150,000 shares authorized, issued, and outstanding, redemption value of $239,628 and $203,839 and liquidation preference amount of $239,628 and $203,839 as of December 31, 2025, and December 31, 2024, respectively)
|
| | | | 239,628 | | | | |
|
203,839
|
| |
| Members’ equity | | | | | | | | | | | | | |
|
Members’ capital
|
| | |
|
582,070
|
| | | | | 573,654 | | |
|
Non-controlling interest
|
| | |
|
1,099
|
| | | | | 1,076 | | |
|
Total members’ equity
|
| | |
|
583,169
|
| | | | | 574,730 | | |
|
Total liabilities, redeemable senior preferred membership interests, and members’ equity
|
| | |
$
|
1,949,174
|
| | | | $ | 1,866,441 | | |
(dollars in thousands)
|
Years Ended December 31,
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenues
|
| | |
$
|
2,672,573
|
| | | | $ | 2,526,382 | | | | | $ | 2,534,195 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | |
|
Cost of goods sold (exclusive of depreciation and amortization, shown separately below)(a)
|
| | |
|
2,091,497
|
| | | | | 2,015,938 | | | | | | 2,053,050 | | |
|
Salaries and employee benefits
|
| | |
|
200,885
|
| | | | | 189,084 | | | | | | 178,543 | | |
|
Selling, general, and administrative expenses
|
| | |
|
203,730
|
| | | | | 177,675 | | | | | | 165,191 | | |
|
Depreciation, amortization, and accretion
|
| | |
|
61,878
|
| | | | | 59,367 | | | | | | 58,413 | | |
|
(Gain) loss on disposal of assets
|
| | |
|
(2,598)
|
| | | | | 1,435 | | | | | | (32,130) | | |
|
Goodwill impairment
|
| | |
|
1,390
|
| | | | | — | | | | | | — | | |
|
Long-lived asset impairment
|
| | |
|
—
|
| | | | | 6,211 | | | | | | 19,732 | | |
|
Total operating expenses
|
| | |
|
2,556,782
|
| | | | | 2,449,710 | | | | | | 2,442,799 | | |
|
Income from operations
|
| | |
|
115,791
|
| | | | | 76,672 | | | | | | 91,396 | | |
| Other expenses (income) | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | |
|
57,250
|
| | | | | 62,102 | | | | | | 56,155 | | |
|
Impairment on equity investment
|
| | |
|
5,260
|
| | | | | — | | | | | | — | | |
|
Change in fair value of derivative liability
|
| | |
|
(900)
|
| | | | | (9,100) | | | | | | (3,600) | | |
|
Total other expenses, net
|
| | |
|
61,610
|
| | | | | 53,002 | | | | | | 52,555 | | |
|
Income before income tax expense
|
| | |
|
54,181
|
| | | | | 23,670 | | | | | | 38,841 | | |
|
Income tax expense
|
| | |
|
163
|
| | | | | 59 | | | | | | 121 | | |
|
Net income
|
| | |
|
54,018
|
| | | | | 23,611 | | | | | | 38,720 | | |
|
Net income attributable to non-controlling interest
|
| | |
|
41
|
| | | | | 260 | | | | | | 161 | | |
|
Net Income attributable to BW Ultimate Parent, LLC
|
| | |
$
|
53,977
|
| | | | $ | 23,351 | | | | | $ | 38,559 | | |
|
(a) Includes excise taxes of approximately:
|
| | |
$
|
241,642
|
| | | | $ | 218,573 | | | | | $ | 204,968 | | |
Membership Interests and Members’ Equity
(dollars in thousands)
| | | |
Redeemable
Senior Preferred Membership Interests |
| | |
Members’
Capital |
| |
Non-controlling
Interest |
| |
Total
Members’ Equity |
| ||||||||||||||||||
| | | |
Units
|
| |
Amount
|
| | |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||||||||
|
Balance as of December 31, 2022
|
| | | | 150,000 | | | | | $ | 129,233 | | | | | | $ | 607,215 | | | | | $ | 868 | | | | | $ | 608,083 | | |
|
Distributions
|
| | | | — | | | | | | — | | | | | | | (8,777) | | | | | | (136) | | | | | | (8,913) | | |
|
Accretion
|
| | | | — | | | | | | 35,111 | | | | | | | (35,111) | | | | | | — | | | | | | (35,111) | | |
|
Net Income
|
| | | | — | | | | | | — | | | | | | | 38,559 | | | | | | 161 | | | | | | 38,720 | | |
|
Balance as of December 31, 2023
|
| | | | 150,000 | | | | | $ | 164,344 | | | | | | $ | 601,886 | | | | | $ | 893 | | | | | $ | 602,779 | | |
|
Distributions
|
| | | | — | | | | | | (502) | | | | | | | (11,586) | | | | | | (77) | | | | | | (11,663) | | |
|
Accretion
|
| | | | — | | | | | | 39,997 | | | | | | | (39,997) | | | | | | — | | | | | | (39,997) | | |
|
Net Income
|
| | | | — | | | | | | — | | | | | | | 23,351 | | | | | | 260 | | | | | | 23,611 | | |
|
Balance as of December 31, 2024
|
| | | | 150,000 | | | | | $ | 203,839 | | | | | | $ | 573,654 | | | | | $ | 1,076 | | | | | $ | 574,730 | | |
|
Distributions
|
| | |
|
—
|
| | | |
|
(579)
|
| | | | |
|
(9,193)
|
| | | |
|
(18)
|
| | | |
|
(9,211)
|
| |
|
Accretion
|
| | |
|
—
|
| | | |
|
36,368
|
| | | | |
|
(36,368)
|
| | | |
|
—
|
| | | |
|
(36,368)
|
| |
|
Net Income
|
| | |
|
—
|
| | | |
|
—
|
| | | | |
|
53,977
|
| | | |
|
41
|
| | | |
|
54,018
|
| |
|
Balance as of December 31, 2025
|
| | | | 150,000 | | | | | $ | 239,628 | | | | | | $ | 582,070 | | | | | $ | 1,099 | | | | | $ | 583,169 | | |
(dollars in thousands)
|
Years Ended December 31,
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | |
$
|
54,018
|
| | | | $ | 23,611 | | | | | $ | 38,720 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation, amortization, accretion expense
|
| | |
|
61,878
|
| | | | | 59,367 | | | | | | 58,413 | | |
|
Amortization of right-of-use assets
|
| | |
|
9,769
|
| | | | | 2,462 | | | | | | 3,208 | | |
|
Amortization of deferred financing cost
|
| | |
|
4,572
|
| | | | | 4,527 | | | | | | 3,937 | | |
|
(Gain) loss on sale and disposal of assets
|
| | |
|
(2,598)
|
| | | | | 1,435 | | | | | | (32,130) | | |
|
Allowance for credit losses
|
| | |
|
83
|
| | | | | 70 | | | | | | 38 | | |
|
Change in fair value of derivative liability
|
| | |
|
(900)
|
| | | | | (9,100) | | | | | | (3,600) | | |
|
Goodwill impairment
|
| | |
|
1,390
|
| | | | | — | | | | | | — | | |
|
Impairment on equity investment
|
| | |
|
5,260
|
| | | | | — | | | | | | — | | |
|
Long-lived assets impairment
|
| | |
|
—
|
| | | | | 6,211 | | | | | | 19,732 | | |
| Changes in operating assets and liabilities, net of effects of business acquisition: | | | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | |
|
(2,016)
|
| | | | | 9,587 | | | | | | (9,364) | | |
|
Inventories
|
| | |
|
(4,337)
|
| | | | | (4,355) | | | | | | 1,819 | | |
|
Prepaid expenses
|
| | |
|
(1,329)
|
| | | | | (139) | | | | | | 972 | | |
|
Other current assets
|
| | |
|
14,121
|
| | | | | (22,663) | | | | | | (4,109) | | |
|
Other assets
|
| | |
|
2,555
|
| | | | | (1,637) | | | | | | 2,300 | | |
|
Accounts payable
|
| | |
|
(2,971)
|
| | | | | 6,823 | | | | | | (6,165) | | |
|
Accrued expenses and other current liabilities
|
| | |
|
8,925
|
| | | | | 6,574 | | | | | | (37) | | |
|
Lease liabilities
|
| | |
|
(4,559)
|
| | | | | (3,470) | | | | | | (3,536) | | |
|
Asset retirement obligation
|
| | |
|
—
|
| | | | | (783) | | | | | | (1) | | |
|
Other noncurrent liabilities
|
| | |
|
3,262
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Due to/(from) affiliates
|
| | |
|
65
|
| | | | | 193 | | | | | | (177) | | |
|
Net cash provided by operating activities
|
| | |
|
147,188
|
| | | | | 78,713 | | | | | | 70,020 | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchase of property and equipment
|
| | |
|
(98,018)
|
| | | | | (123,873) | | | | | | (165,502) | | |
|
Acquisition of business, net of inventory
|
| | |
|
—
|
| | | | | — | | | | | | (21,342) | | |
|
Acquisition of intangible assets
|
| | |
|
(3,540)
|
| | | | | (2,356) | | | | | | (6,140) | | |
|
Proceeds from sale of assets
|
| | |
|
5,630
|
| | | | | 2,665 | | | | | | 107,930 | | |
|
Other investing activities
|
| | |
|
(357)
|
| | | | | (312) | | | | | | (242) | | |
|
Net cash used in investing activities
|
| | |
|
(96,285)
|
| | | | | (123,876) | | | | | | (85,296) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from revolver
|
| | |
|
15,000
|
| | | | | 65,000 | | | | | | 60,000 | | |
|
Repayment of revolver
|
| | |
|
(50,000)
|
| | | | | (20,000) | | | | | | (85,000) | | |
|
Repayment of borrowings from term loan
|
| | |
|
(4,100)
|
| | | | | (4,100) | | | | | | (4,100) | | |
|
Cash paid for debt issuance costs
|
| | |
|
(1,056)
|
| | | | | — | | | | | | — | | |
|
Proceeds from financing obligation
|
| | |
|
4,968
|
| | | | | 31,249 | | | | | | 8,465 | | |
|
Repayment of financing obligation with lessors
|
| | |
|
(2,007)
|
| | | | | (1,799) | | | | | | (2,238) | | |
|
Repayment of financing leases
|
| | |
|
(64)
|
| | | | | (61) | | | | | | (60) | | |
|
Cash paid for redeemable senior preferred membership interest’s issuance costs
|
| | |
|
—
|
| | | | | — | | | | | | (3,022) | | |
|
Distributions to redeemable senior preferred membership interests
|
| | |
|
(579)
|
| | | | | (502) | | | | | | — | | |
|
Distributions to members
|
| | |
|
(9,193)
|
| | | | | (11,586) | | | | | | (8,777) | | |
|
Net cash (used in) provided by financing activities
|
| | |
|
(47,031)
|
| | | | | 58,201 | | | | | | (34,732) | | |
|
Increase (decrease) in cash and cash equivalents
|
| | |
|
3,872
|
| | | | | 13,038 | | | | | | (50,008) | | |
|
Cash and cash equivalents, beginning of period
|
| | |
|
32,720
|
| | | | | 19,682 | | | | | | 69,690 | | |
|
Cash and cash equivalents, end of period
|
| | |
$
|
36,592
|
| | | | $ | 32,720 | | | | | $ | 19,682 | | |
| Supplemental Disclosure of Cash Flow Information: | | | | | | | | | | | | | | | | | | | |
| Cash paid for: | | | | | | | | | | | | | | | | | | | |
|
Interest, net of amounts capitalized
|
| | |
$
|
52,742
|
| | | | $ | 57,839 | | | | | $ | 51,854 | | |
|
Income taxes
|
| | |
$
|
163
|
| | | | $ | 65 | | | | | $ | — | | |
| Supplemental Disclosure of Non-Cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Fixed asset purchases in Accounts payable and Accrued expenses and other current liabilities
|
| | |
$
|
5,507
|
| | | | $ | 13,287 | | | | | $ | 25,887 | | |
|
Right-of-use assets acquired by assumption of operating leases
|
| | |
$
|
109,963
|
| | | | $ | 123,830 | | | | | $ | 102,442 | | |
|
Remeasurement of lease liabilities and Right-of-use assets
|
| | |
$
|
218
|
| | | | $ | 2,083 | | | | | $ | 1,591 | | |
|
Asset retirement obligations capitalized in fixed assets
|
| | |
$
|
350
|
| | | | $ | 334 | | | | | $ | 185 | | |
|
Accretion of Redeemable senior preferred membership interests
|
| | |
$
|
36,368
|
| | | | $ | 39,997 | | | | | $ | 35,111 | | |
|
Distributions to non-controlling interests
|
| | |
$
|
18
|
| | | | $ | 184 | | | | | $ | 136 | | |
(dollars in thousands)
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Trade accounts receivable
|
| | |
$
|
23,707
|
| | | | $ | 20,748 | | |
|
Lottery accounts receivable
|
| | |
|
684
|
| | | | | 831 | | |
|
Other accounts receivable
|
| | |
|
294
|
| | | | | 779 | | |
|
Allowance for credit losses
|
| | |
|
(147)
|
| | | | | (230) | | |
|
Accounts receivable, net
|
| | |
$
|
24,538
|
| | | | $ | 22,128 | | |
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Fuel
|
| | |
$
|
21,097
|
| | | | $ | 23,374 | | |
|
Merchandise
|
| | |
|
62,074
|
| | | | | 55,553 | | |
|
Total inventories
|
| | |
$
|
83,171
|
| | | | $ | 78,927 | | |
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
BTS Arrangements – construction in progress
|
| | |
$
|
10,352
|
| | | | $ | 24,257 | | |
|
Other
|
| | |
|
2,883
|
| | | | | 3,098 | | |
|
Total other current assets
|
| | |
$
|
13,235
|
| | | | $ | 27,355 | | |
|
Category
|
| |
Range
|
|
|
Buildings and improvements
|
| |
10 – 39 years
|
|
|
Equipment
|
| |
5 years
|
|
|
Tanks
|
| |
Lesser of lease term or 40 years
|
|
|
Leasehold improvements
|
| |
Lesser of lease term or useful life
|
|
(dollars in thousands)
(dollars in thousands)
|
Balance as of January 1,
|
| |
2025
|
| |
2024
|
| ||||||
|
Goodwill
|
| | |
$
|
280,846
|
| | | | $ | 280,846 | | |
|
Accumulated impairment losses
|
| | |
|
—
|
| | | | | — | | |
| | | | |
|
280,846
|
| | | | | 280,846 | | |
|
Impairment loss
|
| | |
|
1,390
|
| | | | | — | | |
|
Included in Assets Held for Sale (see Note 3)
|
| | |
|
1,460
|
| | | | | — | | |
|
Balance as of December 31,
|
| | |
$
|
277,996
|
| | | | $ | 280,846 | | |
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Brand
|
| | |
$
|
216,620
|
| | | | $ | 216,620 | | |
|
Liquor licenses
|
| | |
|
64,326
|
| | | | | 61,886 | | |
|
Total
|
| | |
$
|
280,946
|
| | | | $ | 278,506 | | |
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Brand funding
|
| | |
$
|
7,402
|
| | | | $ | 6,740 | | |
|
Other
|
| | |
|
801
|
| | | | | 687 | | |
|
Total
|
| | |
$
|
8,203
|
| | | | $ | 7,427 | | |
(dollars in thousands)
(dollars in thousands)
|
Years ended December 31,
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Fuel sales
|
| | |
$
|
1,757,488
|
| | | | $ | 1,673,324 | | | | | $ | 1,718,497 | | |
|
Inside merchandise sales
|
| | |
|
888,658
|
| | | | | 829,348 | | | | | | 790,184 | | |
|
Other revenues
|
| | |
|
26,427
|
| | | | | 23,710 | | | | | | 25,514 | | |
|
Total revenues
|
| | |
$
|
2,672,573
|
| | | | $ | 2,526,382 | | | | | $ | 2,534,195 | | |
(dollars in thousands)
(dollars in thousands)
(dollars in thousands)
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Balance at beginning of period
|
| | |
$
|
10,854
|
| | | | $ | 10,369 | | |
|
Accretion expense
|
| | |
|
635
|
| | | | | 304 | | |
|
Liabilities settled
|
| | |
|
(141)
|
| | | | | (676) | | |
|
Revisions in estimated cash flows
|
| | |
|
(178)
|
| | | | | 523 | | |
|
Liabilities incurred
|
| | |
|
348
|
| | | | | 334 | | |
|
Liabilities classified as held for sale
|
| | |
|
(1,422)
|
| | | | | — | | |
|
Balance at end of period
|
| | |
$
|
10,096
|
| | | | $ | 10,854 | | |
(dollars in thousands)
(dollars in thousands)
|
Assets
|
| |
Carrying Amount
as of December 31, 2025 |
| |||
|
Goodwill
|
| | | $ | 1,460 | | |
|
Property and equipment, net
|
| | | | 15,041 | | |
|
Total assets held for sale
|
| | | $ | 16,501 | | |
(dollars in thousands)
|
Liabilities
|
| |
Carrying Amount
as of December 31, 2025 |
| |||
|
Asset retirement obligations
|
| | | $ | 1,422 | | |
|
Total liabilities held for sale
|
| | | $ | 1,422 | | |
|
Fair value of identified assets acquired
|
| |
Liquor Store
|
| |
RCS
|
| |
Total
|
| |||||||||
|
Property and equipment
|
| | | $ | 18 | | | | | $ | 15,065 | | | | | $ | 15,083 | | |
|
Inventory
|
| | | | 218 | | | | | | 968 | | | | | | 1,186 | | |
|
Prepaid license activation fee
|
| | | | 35 | | | | | | — | | | | | | 35 | | |
|
Goodwill
|
| | | | 114 | | | | | | 4,924 | | | | | | 5,038 | | |
|
Total
|
| | | $ | 385 | | | | | $ | 20,957 | | | | | $ | 21,342 | | |
|
Years ended December 31,
(unaudited)(a) |
| |
2023
|
| |||
|
Revenues
|
| | | $ | 2,539,247 | | |
|
Net income
|
| | | $ | 38,936 | | |
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | |
$
|
182,433
|
| | | | $ | 195,534 | | |
|
Buildings and improvements
|
| | |
|
535,982
|
| | | | | 523,803 | | |
|
Equipment and leasehold improvements
|
| | |
|
216,717
|
| | | | | 182,990 | | |
|
Tanks
|
| | |
|
158,833
|
| | | | | 152,799 | | |
|
Construction in process
|
| | |
|
17,530
|
| | | | | 31,808 | | |
| | | | |
|
1,111,495
|
| | | | | 1,086,934 | | |
|
Less: accumulated depreciation
|
| | |
|
(242,936)
|
| | | | | (195,646) | | |
|
Property and equipment, net
|
| | |
$
|
868,559
|
| | | | $ | 891,288 | | |
(dollars in thousands)
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Finance lease cost: | | | | | | | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | |
$
|
115
|
| | | | $ | 114 | | | | | $ | 219 | | |
|
Interest on lease liabilities
|
| | |
|
122
|
| | | | | 126 | | | | | | 129 | | |
|
Operating lease cost
|
| | |
|
31,187
|
| | | | | 17,946 | | | | | | 8,802 | | |
|
Variable lease cost
|
| | |
|
69
|
| | | | | 55 | | | | | | 85 | | |
|
Short-term lease cost
|
| | |
|
14
|
| | | | | 6 | | | | | | 34 | | |
|
Total lease costs, net
|
| | |
$
|
31,507
|
| | | | $ | 18,247 | | | | | $ | 9,269 | | |
|
December 31,
|
| |
2025
|
| |
2024
|
|
|
Operating cash outflows for finance leases
|
| |
122
|
| |
125
|
|
|
Operating cash outflows for operating leases
|
| |
26,099
|
| |
15,509
|
|
|
Financing cash outflows from finance leases
|
| |
64
|
| |
61
|
|
|
Weighted-average remaining lease-term – finance lease
|
| |
17.3 years
|
| |
18.3 years
|
|
|
Weighted-average remaining lease-term – operating lease
|
| |
18.2 years
|
| |
18.6 years
|
|
|
Weighted-average discount rate – finance lease
|
| |
5.48%
|
| |
5.48%
|
|
|
Weighted-average discount rate – operating lease
|
| |
7.65%
|
| |
7.55%
|
|
|
Years ending December 31,
|
| |
Finance leases
|
| |
Operating leases
|
| ||||||
|
2026
|
| | | $ | 187 | | | | | $ | 29,651 | | |
|
2027
|
| | | | 188 | | | | | | 29,927 | | |
|
2028
|
| | | | 189 | | | | | | 29,907 | | |
|
2029
|
| | | | 189 | | | | | | 30,182 | | |
|
2030
|
| | | | 198 | | | | | | 30,731 | | |
|
Thereafter
|
| | | | 2,591 | | | | | | 469,327 | | |
|
Total minimum lease payments
|
| | | | 3,542 | | | | | | 619,725 | | |
|
Less: amount representing interest
|
| | | | (1,294) | | | | | | (297,857) | | |
|
Present value of net minimum lease payments
|
| | | $ | 2,248 | | | | | $ | 321,868 | | |
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Trade accounts payable
|
| | |
$
|
65,439
|
| | | | $ | 62,748 | | |
|
Non-trade payables
|
| | |
|
7,525
|
| | | | | 16,910 | | |
|
Total accounts payable
|
| | |
$
|
72,964
|
| | | | $ | 79,658 | | |
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Employee compensation and related taxes
|
| | |
$
|
21,206
|
| | | | $ | 14,563 | | |
|
Fixed asset purchases
|
| | |
|
1,812
|
| | | | | 5,624 | | |
|
Indirect taxes
|
| | |
|
5,021
|
| | | | | 4,969 | | |
|
IPO transaction costs
|
| | |
|
6,037
|
| | | | | 4,951 | | |
|
Trade related accrued expenses
|
| | |
|
3,454
|
| | | | | 3,905 | | |
|
Utilities
|
| | |
|
1,869
|
| | | | | 2,381 | | |
|
Other
|
| | |
|
9,673
|
| | | | | 8,323 | | |
|
Total accrued expenses and other current liabilities
|
| | |
$
|
49,072
|
| | | | $ | 44,716 | | |
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
2021 Term Loan (effective interest rate of 9.11% and 10.03% as of December 31, 2025, and December 31, 2024, respectively
|
| | |
$
|
391,550
|
| | | | $ | 395,650 | | |
|
2021 Revolver (effective interest rate of 7.63% and 8.49% as of December 31, 2025, and December 31, 2024, respectively)
|
| | |
|
50,000
|
| | | | | 85,000 | | |
|
Total debt
|
| | |
|
441,550
|
| | | | | 480,650 | | |
|
Less: debt discount and debt issuance costs
|
| | |
|
(9,239)
|
| | | | | (12,368) | | |
|
Less: current maturities of debt
|
| | |
|
(4,100)
|
| | | | | (4,100) | | |
|
Debt, net of current maturities, debt discount, and debt issuance costs
|
| | |
$
|
428,211
|
| | | | $ | 464,182 | | |
|
Years ending December 31,
|
| |
Amount
|
| |||
|
2026
|
| | | $ | 4,100 | | |
|
2027
|
| | | | 4,100 | | |
|
2028
|
| | | | 433,350 | | |
|
Total
|
| | | $ | 441,550 | | |
|
Years ended December 31,
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Interest incurred and amortization of debt issuance costs
|
| | |
$
|
41,576
|
| | | | $ | 46,788 | | | | | $ | 42,914 | | |
|
Less: Amounts capitalized
|
| | |
|
—
|
| | | | | (209) | | | | | | (1,708) | | |
|
Interest expense
|
| | |
$
|
41,576
|
| | | | $ | 46,579 | | | | | $ | 41,206 | | |
(dollars in thousands)
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Net principal payments under financing obligations
|
| | |
$
|
225,771
|
| | | | $ | 227,684 | | |
|
Less: current maturities of financing obligations
|
| | |
|
(2,034)
|
| | | | | (1,913) | | |
|
Less: debt discount and debt issuance costs, net of accumulated amortization of $390 and $326 as of December 31, 2025, and December 31, 2024, respectively
|
| | |
|
(886)
|
| | | | | (950) | | |
|
Long-term Financing Obligation, net of amounts representing current maturities, debt discount, and debt issuance costs
|
| | |
$
|
222,851
|
| | | | $ | 224,821 | | |
(dollars in thousands)
|
Years ending December 31,
|
| |
Amount
|
| |||
|
2026
|
| | | $ | 17,110 | | |
|
2027
|
| | | | 17,110 | | |
|
2028
|
| | | | 17,110 | | |
|
2029
|
| | | | 17,110 | | |
|
2030
|
| | | | 17,110 | | |
|
Thereafter
|
| | | | 494,773 | | |
|
Total
|
| | | | 580,323 | | |
|
Less: imputed interest
|
| | | | (354,552) | | |
|
Total
|
| | | $ | 225,771 | | |
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Beginning, financing obligation under BTS Arrangements
|
| | |
$
|
12,809
|
| | | | $ | 5,284 | | |
|
Add: Additional proceeds from BTS Arrangements, net of debt issuance cost
|
| | |
|
4,970
|
| | | | | 31,249 | | |
|
Less: Amortization of debt issuance costs
|
| | |
|
—
|
| | | | | (147) | | |
|
Less: Deferred closing cost
|
| | |
|
(231)
|
| | | | | (280) | | |
|
Less: Less: Land considered sold upon commencement
|
| | |
|
(17,548)
|
| | | | | (23,297) | | |
|
Ending, financing obligation under BTS Arrangements
|
| | |
$
|
—
|
| | | | $ | 12,809 | | |
(dollars in thousands)
(dollars in thousands)
(dollars in thousands)
| | | |
Fair Value
Measurement at the end of December 31, |
| |||||||||||||||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
| Description | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash equivalents | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Overnight Investments
|
| | |
$
|
28,272
|
| | | |
$
|
21,111
|
| | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
|
Total Cash equivalents
|
| | |
$
|
28,272
|
| | | |
$
|
21,111
|
| | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
| Derivatives | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable senior preferred membership interests
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | $ | 900 | | |
|
Total Derivatives
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | $ | 900 | | |
|
Total
|
| | |
$
|
28,272
|
| | | |
$
|
21,111
|
| | | |
$
|
—
|
| | | | $ | — | | | | | $ | — | | | | | $ | 900 | | |
|
Period ended
|
| |
December
2024 |
|
|
Forward SOFR rates
|
| |
4.20% – 5.39%
|
|
|
Preferred credit spread (annual)
|
| |
7.50%
|
|
|
Credit spread volatility
|
| |
60%
|
|
|
Risk-free rate
|
| |
4.01% – 4.34%
|
|
|
Assumed Maturity date
|
| |
12/31/2028
|
|
|
Number of time-steps
|
| |
100
|
|
(dollars in thousands)
| | | |
December 31,
|
| |||
|
Balance at December 31, 2024
|
| | | $ | 900 | | |
|
Change in fair value
|
| | | | (900) | | |
|
Balance at December 31, 2025
|
| | | $ | — | | |
| | | |
December 31,
|
| |||
|
Balance at December 31, 2023
|
| | | $ | 10,000 | | |
|
Change in fair value
|
| | | | (9,100) | | |
|
Balance at December 31, 2024
|
| | | $ | 900 | | |
| | | |
Level 3
|
| |||
|
Property and equipment
|
| | | $ | 7,957 | | |
(dollars in thousands)
|
Years ending December 31,
|
| | | | | | |
|
2026
|
| | | | 193,511 | | |
|
2027
|
| | | | 130,638 | | |
|
2028
|
| | | | 120,000 | | |
|
2029
|
| | | | 120,000 | | |
|
Thereafter
|
| | | | 60,000 | | |
|
Total
|
| | | | 624,149 | | |
(dollars in thousands)
(dollars in thousands)
| | | |
Years ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
Fuel sales
|
| | |
$
|
1,757,488
|
| | | | $ | 1,673,324 | | | | | $ | 1,718,497 | | |
|
Inside merchandise sales
|
| | |
|
888,658
|
| | | | | 829,348 | | | | | | 790,184 | | |
|
Other revenues
|
| | |
|
26,427
|
| | | | | 23,710 | | | | | | 25,514 | | |
|
Total revenues
|
| | |
|
2,672,573
|
| | | | | 2,526,382 | | | | | | 2,534,195 | | |
| Less: | | | | | | | | | | | | | | | | | | | |
|
Cost of fuel sales
|
| | |
|
1,515,685
|
| | | | | 1,465,552 | | | | | | 1,516,582 | | |
|
Cost of merchandise sales
|
| | |
|
575,812
|
| | | | | 550,386 | | | | | | 536,468 | | |
|
Salaries and employee benefits
|
| | |
|
200,885
|
| | | | | 189,084 | | | | | | 178,543 | | |
|
Payment fees
|
| | |
|
48,654
|
| | | | | 45,082 | | | | | | 43,200 | | |
|
Repairs and maintenance
|
| | |
|
20,036
|
| | | | | 21,634 | | | | | | 17,660 | | |
|
Facility expense
|
| | |
|
40,660
|
| | | | | 27,891 | | | | | | 16,294 | | |
|
Other selling, general, and administrative expenses(a)
|
| | |
|
94,380
|
| | | | | 83,068 | | | | | | 88,037 | | |
|
Depreciation, amortization, and accretion
|
| | |
|
61,878
|
| | | | | 59,367 | | | | | | 58,413 | | |
|
(Gain) loss on disposal of assets
|
| | |
|
(2,598)
|
| | | | | 1,435 | | | | | | (32,130) | | |
|
Long-lived asset impairment
|
| | |
|
1,390
|
| | | | | 6,211 | | | | | | 19,732 | | |
|
Interest expense
|
| | |
|
57,250
|
| | | | | 62,102 | | | | | | 56,155 | | |
|
Other segment items(b)
|
| | |
|
4,523
|
| | | | | (9,041) | | | | | | (3,479) | | |
|
Consolidated net income
|
| | |
$
|
54,018
|
| | | | $ | 23,611 | | | | | $ | 38,720 | | |
|
Years ended December 31,
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Current Tax Expense: | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | |
$
|
105
|
| | | | $ | 9 | | | | | $ | 82 | | |
|
State
|
| | |
|
58
|
| | | | | 50 | | | | | | 39 | | |
|
Total income tax expense
|
| | |
$
|
163
|
| | | | $ | 59 | | | | | $ | 121 | | |
(dollars in thousands)
BMO Capital Markets
KeyBanc Capital Markets
Guggenheim Securities
Raymond James