XML 67 R57.htm IDEA: XBRL DOCUMENT v3.25.1
Note 13 - Operating Segments - Financial Information by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Revenues $ 94,825 $ 95,973
Less Selling, General and Administrative— Salaries and Benefits 18,005 18,110
Less Research and Development— Salaries and Benefits 13,244 10,918
Less Other Expenses and Adjustments to EBITDA (1) [1] 1,710 3,012
Total Operating Expenses and Adjustments to EBITDA (1) [1] 25,475 24,224
Adjusted EBITDA 42,100 44,019
Write-downs and other charges 558 (24)
Depreciation and amortization 19,185 19,439
Interest expense, net of interest income and other expense 11,948 13,158
Other adjustments 1,441 429
Non-cash Charges, Other 2,236 2,269
Non-cash stock compensation 2,097 2,106
Income before income taxes 4,635 5,006
Loss on extinguishment and modification of debt 0 1,636
Salaries and Benefits [Member]    
Less Selling, General and Administrative— Salaries and Benefits 8,888 9,192
Less Research and Development— Salaries and Benefits 14,877 12,020
Gaming Operations [Member]    
Revenues 64,939 62,060
Less cost of goods and services [2] 13,051 12,074
Equipment Sales [Member]    
Revenues 29,886 33,913
Less cost of goods and services [2] 14,199 15,656
Electronic Gaming Machines, EGM [Member]    
Revenues 82,603 87,251
Less Other Expenses and Adjustments to EBITDA (1) [1] 993 2,072
Total Operating Expenses and Adjustments to EBITDA (1) [1] 21,912 20,965
Adjusted EBITDA 34,934 39,681
Electronic Gaming Machines, EGM [Member] | Salaries and Benefits [Member]    
Less Selling, General and Administrative— Salaries and Benefits 7,537 8,076
Less Research and Development— Salaries and Benefits 13,382 10,817
Electronic Gaming Machines, EGM [Member] | Gaming Operations [Member]    
Revenues 53,428 53,799
Less cost of goods and services 11,902 11,084
Electronic Gaming Machines, EGM [Member] | Equipment Sales [Member]    
Revenues 29,175 33,452
Less cost of goods and services 13,855 15,521
Table Products [Member]    
Revenues 4,953 4,566
Less Other Expenses and Adjustments to EBITDA (1) [1] (57) 202
Total Operating Expenses and Adjustments to EBITDA (1) [1] 1,397 1,479
Adjusted EBITDA 2,641 2,406
Table Products [Member] | Salaries and Benefits [Member]    
Less Selling, General and Administrative— Salaries and Benefits 991 833
Less Research and Development— Salaries and Benefits 463 444
Table Products [Member] | Gaming Operations [Member]    
Revenues 4,242 4,105
Less cost of goods and services 571 546
Table Products [Member] | Equipment Sales [Member]    
Revenues 711 461
Less cost of goods and services 344 135
Interactive (Gaming Operations) [Member]    
Revenues 7,269 4,156
Less Other Expenses and Adjustments to EBITDA (1) [1] 774 738
Total Operating Expenses and Adjustments to EBITDA (1) [1] 2,166 1,780
Adjusted EBITDA 4,525 1,932
Interactive (Gaming Operations) [Member] | Salaries and Benefits [Member]    
Less Selling, General and Administrative— Salaries and Benefits 360 283
Less Research and Development— Salaries and Benefits 1,032 759
Interactive (Gaming Operations) [Member] | Gaming Operations [Member]    
Revenues 7,269 4,156
Less cost of goods and services 578 444
Interactive (Gaming Operations) [Member] | Equipment Sales [Member]    
Revenues 0 0
Less cost of goods and services $ 0 $ 0
[1] Other expenses and adjustments to EBITDA include operating expense other than payroll-related expenses adjusted for capitalized labor and other non-cash charges and other adjustments described above.
[2] exclusive of depreciation and amortization