Bally's Corp
For the period ended Jun 30, 2025. Filed Aug 11, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 11, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Segment Reportin
- SEGMENT REPORTING
The Company hasthree operating and reportable segments: Casinos & Resorts, International Interactive and North America Interactive. The “Corporate & Other” category includes interest expense, select immaterial operating segments, unallocated corporate operating expenses, and other adjustments, such as eliminations of inter-segment transactions, to reconcile with the Company’s consolidated results. This category further accounts for other expenses such as share-based compensation, acquisition and transaction costs, and other non-recurring charges.
During the first quarter of 2025, the Company moved a component of the North America Interactive operating segment to a separate operating segment, which is reported in the Corporate & Other category, to better align with the Company’s strategic growth initiatives and how its chief operating decision maker evaluates performance and allocates resources. Comparable prior period segment results have been re-cast to reflect this change. The prior year results presented below were reclassified to conform to the new segment presentation.
The Company’sthree reportable segments as of June 30, 2025 (Successor) are:
Casinos & Resorts - Includes the Company’s 19 casino and resort properties, one horse racetrack andone golf course.
International Interactive - Includes the Company’s interactive European gaming operations, the Company’s global licensing revenue generating operations, as well asone casino property, Bally's Newcastle, in the UK.
North America Interactive - A portfolio of sports betting, iGaming, and free-to-play gaming brands.
The Company’s chief operating decision maker is its Executive Committee, consisting of the Chief Executive Officer, President, and Chief Financial Officer. The Company uses consolidated Adjusted EBITDA and segment Adjusted EBITDAR to analyze the performance of its business and they are used as determining factors for performance-based compensation for members of the Company’s management team. The Company uses consolidated Adjusted EBITDA and segment Adjusted EBITDAR when evaluating the operating performance of the business because management believes that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide a more fulsome understanding of the core operating results and as a means to evaluate period-to-period performance.
Management believes segment Adjusted EBITDAR is representative of its ongoing business operations including its ability to service debt and to fund capital expenditures, acquisitions and operations, in addition to it being a commonly used measure of performance in the gaming industry and used by industry analysts to evaluate operations and operating performance.
As of June 30, 2025 (Successor), the Company’s operations were predominately in the US and Europe with a less substantive footprint in other countries world-wide. For geographical reporting purposes, revenue generated outside of the US has been aggregated into the International Interactive reporting segment, and consists primarily of revenue from the UK. Revenue generated from the UK represented approximately 28%,28% and 32% of total revenue for the three months ended June 30, 2025 (Successor) the period from February 8, 2025 to June 30, 2025 (Successor) and the period from January 1, 2025 to February 7, 2025 (Predecessor), respectively. For the three and six months ended June 30, 2024 (Predecessor), the Company’s revenue generated outside of the US consisted primarily of revenue from the UK and Japan of approximately 28% and 27% of total revenue, respectively. The Company does not have any revenues from any individual customers that exceed 10% of total reported revenues.
The following table sets forth revenue and Adjusted EBITDAR for the Company’sthree reportable segments and reconciles Adjusted EBITDAR on a consolidated basis to net (loss) income. The Other category is included in the following tables in order to reconcile the segment information to the Company’s condensed consolidated financial statements.
| Successor · Predecessor | |||||
|---|---|---|---|---|---|
| (in thousands) | Three Months Ended June 30, 2025 | Period from February 8, 2025 to June 30, 2025 | Period from January 1, 2025 to February 7, 2025 | Three Months Ended June 30, 2024 | Six Months Ended June 30, 2024 |
| Revenue | |||||
| Casinos & Resorts | $393,333 | $620,184 | $124,299 | $343,051 | $685,380 |
| International Interactive | 206,066 | 318,816 | 78,985 | 229,396 | 464,079 |
| North America Interactive | 56,502 | 84,059 | 16,941 | 46,500 | 86,067 |
| Corporate & Other | 1,633 | 3,169 | 273 | 2,710 | 4,613 |
| Total | $657,534 | $1,026,228 | $220,498 | $621,657 | $1,240,139 |
| Adjusted EBITDAR(1) | |||||
| Casinos & Resorts | $105,967 | $177,507 | $23,554 | $99,801 | $189,219 |
| International Interactive | 82,205 | 130,400 | 28,940 | 81,292 | 164,824 |
| North America Interactive | 2,484 | 139 | (5,661) | (2,196) | (11,310) |
| Corporate & Other | (17,506) | (27,209) | (6,774) | (17,098) | (32,819) |
| Total | 173,150 | 280,837 | 40,059 | 161,799 | 309,914 |
| Operating (expense) income | |||||
| Rent expense associated with triple net operating leases(2) | (43,904) | (68,320) | (15,669) | (31,737) | (63,384) |
| Depreciation and amortization | (71,732) | (119,213) | (22,343) | (78,782) | (238,528) |
| Transaction costs | (36,046) | (43,784) | (5,106) | (6,604) | (12,164) |
| Restructuring | — | — | — | (376) | (18,989) |
| Tropicana Las Vegas demolition and closure costs | (9,698) | (15,629) | (2,605) | (15,557) | (16,021) |
| Share-based compensation | (2,350) | (5,090) | (1,954) | (4,472) | (7,530) |
| Impairment charges | — | — | — | (12,757) | (12,757) |
| Merger Agreement costs(3) | (4,546) | (20,421) | (11,233) | (1,219) | (1,989) |
| Other | (7,311) | 268,210 | 38,144 | (4,722) | (6,934) |
| (Loss) income from operations | (2,437) | (4,247) | (20,766) | 5,573 | (68,382) |
| Other (expense) income | |||||
| Interest expense, net of interest income | (97,522) | (149,259) | (27,229) | (74,200) | (147,331) |
| Other | 56,964 | 47,934 | (2,365) | 6,930 | 11,484 |
| Total other expense, net | (40,558) | (101,325) | (29,594) | (135,847) | (67,270) |
| Loss before income taxes | (42,995) | (105,572) | (50,360) | (61,697) | (204,229) |
| Benefit (provision) for income taxes | (185,441) | (88,348) | (664) | 1,501 | (29,881) |
| Net loss | $(228,436) | $(193,920) | $(51,024) | $(60,196) | $(234,110) |
(1) Adjusted EBITDAR is defined as earnings, or loss, for the Company before interest expense, net of interest income, provision (benefit) for income taxes, depreciation and amortization, non-operating (income) expense, acquisition, integration and restructuring expense, share-based compensation, and certain other gains or losses as well as, when presented for our reporting segments, an adjustment related to the allocation of corporate cost among segments, plus rent expense associated with triple net operating leases. Adjusted EBITDAR should not be construed as an alternative to GAAP net income, its most directly comparable GAAP measure, nor is it directly comparable to similarly titled measures presented by other companies.
(2) Consists primarily of the operating lease components contained within certain triple net leases with GLPI. Refer to Note 16 “Leases” for further information.
(3) Costs incurred in connection with the Merger Agreement discussed in Note 1 “General Information”.
The following table sets forth significant segment expenses and other segment items by reportable segment (in thousands):
| Casinos & Resorts | International Interactive | North America Interactive | |
|---|---|---|---|
| Three Months Ended June 30, 2025 (Successor) | |||
| Revenue | $393,333 | $206,066 | $56,502 |
| Less: segment expenses | |||
| Marketing costs | 17,440 | 21,144 | 12,764 |
| Gaming tax | 47,659 | 43,912 | 11,530 |
| Compensation | 101,189 | 22,947 | 7,802 |
| Other direct costs | — | 22,729 | 17,937 |
| Casino property costs | 57,872 | — | — |
| General and administrative | 57,451 | 11,913 | 4,366 |
| Other segment items (1) | 5,755 | 1,216 | (381) |
| Segment EBITDAR | 105,967 | 82,205 | 2,484 |
| Period from February 8, 2025 to June 30, 2025 (Successor) | |||
| Revenue | $620,184 | $318,816 | $84,059 |
| Less: segment expenses | |||
| Marketing costs | 29,052 | 32,806 | 19,815 |
| Gaming tax | 76,832 | 66,973 | 20,542 |
| Compensation | 158,905 | 34,790 | 12,283 |
| Other direct costs | — | 34,142 | 29,589 |
| Casino property costs | 95,046 | — | — |
| General and administrative | 72,392 | 20,645 | 7,462 |
| Other segment items (1) | 10,450 | (940) | (5,771) |
| Segment EBITDAR | $177,507 | $130,400 | $139 |
| Period from January 1, 2025 to February 7, 2025 (Predecessor) | |||
| Revenue | $124,299 | $78,985 | $16,941 |
| Less: segment expenses | |||
| Marketing costs | 8,814 | 8,362 | 5,055 |
| Gaming tax | 20,917 | 16,535 | 6,461 |
| Compensation | 41,381 | 8,492 | 3,213 |
| Other direct costs | — | 8,183 | 8,355 |
| Casino property costs | 26,653 | — | — |
| General and administrative | 10,712 | 6,261 | 2,220 |
| Other segment items (1) | (7,732) | 2,212 | (2,702) |
| Segment EBITDAR | $23,554 | $28,940 | $(5,661) |
| Casinos & Resorts | International Interactive | North America Interactive | |
|---|---|---|---|
| Three Months Ended June 30, 2024 (Predecessor) | |||
| Revenue | $343,051 | $229,396 | $46,500 |
| Less: segment expenses | |||
| Marketing costs | 20,988 | 33,924 | 11,092 |
| Gaming tax | 48,754 | 37,911 | 14,843 |
| Compensation | 98,017 | 26,143 | 7,643 |
| Other direct costs | — | 36,368 | 17,235 |
| Casino property costs | 36,771 | — | — |
| General and administrative | 17,088 | 14,195 | 1,621 |
| Other segment items (1) | 21,632 | (437) | (3,738) |
| Segment EBITDAR | 99,801 | 81,292 | (2,196) |
| Six months ended June 30, 2024 (Predecessor) | |||
| Revenue | $685,380 | $464,079 | $86,067 |
| Less: segment expenses | |||
| Marketing costs | 41,336 | 69,122 | 25,060 |
| Gaming tax | 94,162 | 72,688 | 20,270 |
| Compensation | 191,660 | 58,926 | 9,866 |
| Other direct costs | — | — | — |
| Casino property costs | 105,784 | 74,242 | 28,970 |
| General and administrative | 34,524 | 32,972 | 9,060 |
| Other segment items (1) | 28,695 | (8,695) | 4,151 |
| Segment EBITDAR | $189,219 | $164,824 | $(11,310) |
(1) Other Segment Items primarily includes Gaming and non-gaming expenses within our Casinos & Resorts reportable segment, and certain other immaterial costs and allocations within each of the Company’s reportable segments.
| Successor · Predecessor | |||||
|---|---|---|---|---|---|
| (in thousands) | Three Months Ended June 30, 2025 | Period from February 8, 2025 to June 30, 2025 | Period from January 1, 2025 to February 7, 2025 | Three Months Ended June 30, 2024 | Six Months Ended June 30, 2024 |
| Capital Expenditures | |||||
| Casinos & Resorts | $12,419 | $23,125 | $5,306 | $13,278 | $23,157 |
| International Interactive | 288 | 288 | 148 | 112 | 358 |
| North America Interactive | — | — | — | 429 | 689 |
| Corporate & Other(1) | 36,258 | 56,009 | 10,970 | 21,890 | 39,558 |
| Total | $48,965 | $79,422 | $16,424 | $35,709 | $63,762 |
(1) Includes $36.3 million, $56.0 million, $11.0 million, $21.6 million and $39.1 million related to our future Bally’s Chicago permanent facility during the three months ended June 30, 2025 (Successor), the period from February 8, 2025 to June 30, 2025 (Successor), the period from January 1, 2025 to February 7, 2025 (Predecessor) and the three and six months ended June 30, 2024 (Predecessor), respectively.
Total assets are not regularly reviewed for each operating segment when assessing segment performance or allocating resources and accordingly, are not presented.
- EARNINGS (LOSS) PER SHARE
Diluted earnings per share includes the determinants of basic earnings per share and, in addition, reflects the dilutive effect of the common stock deliverable for stock options, using the treasury stock method, and for RSUs, RSAs and PSUs for which future service is required as a condition to the delivery of the underlying common stock.
| Successor · Predecessor | |||||
|---|---|---|---|---|---|
| (in thousands, except per share data) | Three Months Ended June 30, 2025 | Period from February 8, 2025 to June 30, 2025 | Period from January 1, 2025 to February 7, 2025 | Three Months Ended June 30, 2024 | Six Months Ended June 30, 2024 |
| Net loss applicable to common stockholders | $(228,436) | $(193,920) | $(51,024) | $(60,196) | $(234,110) |
| Weighted average common shares outstanding, basic | 60,686 | 60,554 | 48,743 | 48,498 | 48,308 |
| Weighted average effect of dilutive securities | — | — | — | — | — |
| Weighted average common shares outstanding, diluted | 60,686 | 60,554 | 48,743 | 48,498 | 48,308 |
| Basic loss per share | $(3.76) | $(3.20) | $(1.05) | $(1.24) | $(4.85) |
| Diluted loss per share | $(3.76) | $(3.20) | $(1.05) | $(1.24) | $(4.85) |
There were 296,374,231,580,5,056,640,4,951,558 and 5,254,089 share-based awards that were considered anti-dilutive for the three months ended June 30, 2025 (Successor), the period from February 8, 2025 to June 30, 2025 (Successor), the period from January 1, 2025 to February 7, 2025 (Predecessor) and three and six months ended June 30, 2024 (Predecessor), respectively.
The Company has Penny Warrants which participate in dividends with the Company’s common stock subject to certain contingencies. In the period in which the contingencies are met, those instruments are participating securities to which income will be allocated using the two-class method. The Penny Warrants were considered exercisable for little to no consideration and are therefore included in basic shares outstanding at their issuance date. Refer to Note 2 “Summary of Significant Accounting Policies” for further information regarding the Framework Agreement.
- SUBSEQUENT EVENTS
Transaction Agreement - International Interactive Business
On July 1, 2025, the Company’s Board of Directors, authorized the Company to enter into a definitive transaction agreement (the “Transaction Agreement”) with Intralot S.A., a Greek publicly listed company (“Intralot”). Following the expiration of a 10-day statutory waiting period under Greek law, the Company and Intralot entered into the Transaction Agreement on July 18, 2025, pursuant to which, at the closing (the “Closing”) of the transactions contemplated therein (the “Transactions”), Intralot will directly and/or indirectly acquire all of the issued and outstanding capital stock of Bally’s Holdings Limited, a Jersey limited company and subsidiary of the Company holding the Company’s “International Interactive” business, in exchange for total consideration valued at approximately €2.7 billion, consisting of (i) €1.5 billion in cash, subject to adjustment, and (ii)873,707,073 newly issued ordinary shares of Intralot (“Intralot Shares”) at an implied value of €1.30 per Intralot Share. As a result of the Transactions, the Company is expected to become the majority shareholder of Intralot.
The Closing, which is expected to occur in the fourth quarter of 2025, is subject to the satisfaction or waiver of certain mutual closing conditions, including (i) the expiration or termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, and the receipt of clearance under applicable non-U.S. antitrust law, (ii) the receipt of certain gaming regulatory clearances, (iii) the receipt of Intralot shareholder approval, (iv) the closing of an intended offering by Intralot of newly-issued Intralot Shares for cash, (v) the listing on the Athens Exchange of the Intralot Shares to be received by the Company in the Transactions, and (vi) Intralot’s receipt of debt financing. In that respect, a subsidiary of Intralot has obtained commitments from Citizens Bank, Deutsche Bank, Goldman Sachs, and Jefferies for debt financing up to €1.6 billion, which is expected to be refinanced through the debt capital markets and is subject to certain conditions.
As discussed in Note 2, “Summary of Significant Accounting Policies”, effective June 30, 2025, an existing loan receivable to the Company was settled through payment of shares of Intralot, and the Company also purchased additional shares in Intralot, which increased the Company’s ownership interest in Intralot from 26.86% to 33.34%, following which a mandatory tender offer obligation for the remaining outstanding shares of Intralot has been triggered subsequent to period-end.
One Big Beautiful Bill
On July 4, 2025, President Trump signed the One Big Beautiful Bill (“OBBB”), which resulted in many tax extensions and other rule changes, including the following which will have an effect on the Company’s tax provision in 2025 or 2026:
Full expensing of U.S. research and development costs under Section 174A
Retroactive expensing of unamortized U.S. research and development costs capitalized between 2022 and 2024; either all in 2025, or over two years in 2025 and 2026.
Return of the Section 163(j) taxable income base excluding the deductions for depreciation and amortization in 2025 (change from “Tax EBIT” to “Tax EBITDA”).
Decrease in the Section 250 deduction for Net CFC Tested Income (formerly GILTI) to 40% (from 50%) in 2026, instead of the scheduled decrease to 37.5% prior to the OBBB.
Decrease in the Section 250 deduction for foreign-derived income to 33.34% (from 37.5%) in 2026, instead of the scheduled decrease to 21.875% prior to the OBBB.
Increase in the foreign tax credit rate on Net CFC Tested Income (formerly GILTI) to 90% (from 80%), and a 10% disallowance on repatriation, in 2026.
Removal of the allocation of interest expense and research and development expense to Net CFC Tested Income (formerly GILTI) in calculating the foreign tax credit limitation, effective in 2026.
The Company is currently evaluating the effect of the OBBB on its future interim and annual financial statements. The Company’s deferred tax asset for U.S. research and development costs may be reversed in subsequent financial statements, decreasing tax payable for a similar amount or increasing other tax attributes; and this research deduction may have an effect on the Section 163(j) limitation; as such, the full effect of the OBBB is not practical to estimate at this time.
Chicago MLA
On July 17, 2025, the Company entered into the Chicago MLA, as described in Note 11 “Leases,” with GLP, that amended the existing ground lease for the property on which the Company plans to develop its Permanent Facility and a development agreement with GLP (the “Chicago Development Agreement”) pursuant to which GLP has committed to advance up to $940 million (the “GLP Development Advances”) for the payment of hard costs used to construct the Permanent Facility in exchange for increasing the amount of rent payable to GLP under the Chicago MLA.
The Chicago MLA has an initial term of 15 years and includes four, five-year options to renew and is subject to annual escalation. Annual rent under the Chicago MLA is $20 million, with additional rent equal to 8.5% of the GLP Development Advances that are granted to the Company. The amended and restated ground lease will be accounted for as a lease modification event in the third quarter of 2025. The Company expects to begin drawing on the advance under the Chicago Development Agreement and thus incurring increased rent in the third quarter of 2025.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.