Three Months Ended | ||||||||||||||||||||||||||
(in thousands, except per share data) | June 30, 2025 | June 30, 2024 | Change | Percent Change | ||||||||||||||||||||||
Operating revenue | $ | 618,844 | $ | 643,666 | $ | (24,822) | (3.9) | % | ||||||||||||||||||
Income (loss) from continuing operations | $ | 19,522 | $ | (1,095,755) | $ | 1,115,277 | 101.8 | % | ||||||||||||||||||
Operating margin | 3.2 | % | (170.2) | % | NM | |||||||||||||||||||||
Net loss from continuing operations | $ | (20,364) | $ | (966,471) | $ | 946,107 | 97.9 | % | ||||||||||||||||||
Net loss from continuing operations per diluted share | $ | (0.41) | $ | (23.29) | $ | 22.88 | 98.2 | % | ||||||||||||||||||
Cash used in by operating activities | $ | (13,217) | $ | (45,200) | $ | 31,983 | 70.8 | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 | ||||||||||||||||||||||||||
Consolidated EBITDA | $ | 73,813 | $ | 88,997 | $ | (15,184) | (17.1) | % | ||||||||||||||||||
Free cash flow | $ | (17,157) | $ | (59,069) | $ | 41,912 | 71.0 | % | ||||||||||||||||||
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. | ||||||||||||||||||||||||||
Forward Air Corporation | |||||||||||||||||||||||
Condensed Consolidated Statements of Comprehensive (Loss) Income | |||||||||||||||||||||||
(Unaudited, in thousands, except per share data) | |||||||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||||||||||||||||
Operating revenues: | |||||||||||||||||||||||
Expedited Freight | $ | 257,696 | $ | 291,282 | $ | 507,077 | $ | 564,577 | |||||||||||||||
Omni Logistics | 328,316 | 311,856 | 651,786 | 536,694 | |||||||||||||||||||
Intermodal | 59,146 | 59,299 | 121,638 | 115,591 | |||||||||||||||||||
Corporate | (142) | — | — | — | |||||||||||||||||||
Eliminations | (26,172) | (18,771) | (48,376) | (31,383) | |||||||||||||||||||
Operating revenues | 618,844 | 643,666 | 1,232,125 | 1,185,479 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Purchased transportation | 303,300 | 321,587 | 607,562 | 598,602 | |||||||||||||||||||
Salaries, wages and employee benefits | 145,490 | 144,000 | 287,405 | 272,867 | |||||||||||||||||||
Operating leases | 49,505 | 46,258 | 98,298 | 85,061 | |||||||||||||||||||
Depreciation and amortization | 36,806 | 48,639 | 74,166 | 80,425 | |||||||||||||||||||
Insurance and claims | 15,536 | 14,698 | 30,542 | 27,579 | |||||||||||||||||||
Fuel expense | 5,278 | 5,859 | 10,927 | 11,105 | |||||||||||||||||||
Other operating expenses | 43,407 | 65,666 | 98,940 | 178,613 | |||||||||||||||||||
Impairment of goodwill | — | 1,092,714 | — | 1,092,714 | |||||||||||||||||||
Total operating expenses | 599,322 | 1,739,421 | 1,207,840 | 2,346,966 | |||||||||||||||||||
Income (loss) from continuing operations: | |||||||||||||||||||||||
Expedited Freight | 19,495 | 21,946 | 35,129 | 41,444 | |||||||||||||||||||
Omni Logistics | 7,186 | (1,105,871) | 10,561 | (1,134,456) | |||||||||||||||||||
Intermodal | 4,415 | 5,317 | 9,957 | 8,903 | |||||||||||||||||||
Other Operations | (11,574) | (17,147) | (31,362) | (77,378) | |||||||||||||||||||
Income (loss) from continuing operations | 19,522 | (1,095,755) | 24,285 | (1,161,487) | |||||||||||||||||||
Other expense: | |||||||||||||||||||||||
Interest expense, net | (45,326) | (47,265) | (90,873) | (88,018) | |||||||||||||||||||
Foreign exchange (loss) gain | (4,653) | 1,567 | (5,575) | 899 | |||||||||||||||||||
Other (expense) income, net | (6,656) | 40 | (6,552) | 49 | |||||||||||||||||||
Total other expense | (56,635) | (45,658) | (103,000) | (87,070) | |||||||||||||||||||
Net loss from continuing operations before income taxes | (37,113) | (1,141,413) | (78,715) | (1,248,557) | |||||||||||||||||||
Income tax (benefit) expense | (16,749) | (174,942) | 2,840 | (193,292) | |||||||||||||||||||
Net loss from continuing operations | (20,364) | (966,471) | (81,555) | (1,055,265) | |||||||||||||||||||
Loss from discontinued operations, net of tax | — | (4,876) | — | (4,876) | |||||||||||||||||||
Net loss | (20,364) | (971,347) | $ | (81,555) | $ | (1,060,141) | |||||||||||||||||
Net loss attributable to noncontrolling interest | (7,781) | (325,914) | (18,335) | (352,996) | |||||||||||||||||||
Net loss attributable to Forward Air | $ | (12,583) | $ | (645,433) | $ | (63,220) | $ | (707,145) | |||||||||||||||
Basic and diluted loss per share attributable to Forward Air: | |||||||||||||||||||||||
Continuing operations | $ | (0.41) | $ | (23.29) | $ | (2.09) | $ | (27.53) | |||||||||||||||
Discontinued operations | — | (0.18) | — | (0.18) | |||||||||||||||||||
Net loss per basic and diluted share | $ | (0.41) | $ | (23.47) | $ | (2.09) | $ | (27.71) | |||||||||||||||
Net loss | $ | (20,364) | $ | (971,347) | $ | (81,555) | $ | (1,060,141) | |||||||||||||||
Other comprehensive loss: | |||||||||||||||||||||||
Foreign currency translation adjustments | 4,561 | (849) | 4,826 | (1,000) | |||||||||||||||||||
Comprehensive loss | $ | (15,803) | $ | (972,196) | $ | (76,729) | $ | (1,061,141) | |||||||||||||||
Comprehensive loss attributable to noncontrolling interest | $ | (7,781) | $ | (325,914) | $ | (18,335) | $ | (352,996) | |||||||||||||||
Comprehensive loss attributable to Forward Air | $ | (8,022) | $ | (646,282) | $ | (58,394) | $ | (708,145) |
Expedited Freight Segment Information | |||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
June 30, 2025 | Percent of Revenue | June 30, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
Operating revenues: | |||||||||||||||||||||||||||||||||||
Network 1 | $ | 193,829 | 75.2 | % | $ | 223,334 | 76.7 | % | $ | (29,505) | (13.2) | % | |||||||||||||||||||||||
Truckload | 42,636 | 16.5 | 44,678 | 15.3 | (2,042) | (4.6) | |||||||||||||||||||||||||||||
Other | 21,231 | 8.3 | 23,270 | 8.0 | (2,039) | (8.8) | |||||||||||||||||||||||||||||
Total operating revenues | 257,696 | 100.0 | 291,282 | 100.0 | (33,586) | (11.5) | |||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Purchased transportation | 124,448 | 48.3 | 142,512 | 48.9 | (18,064) | (12.7) | |||||||||||||||||||||||||||||
Salaries, wages and employee benefits | 53,938 | 20.9 | 63,845 | 21.9 | (9,907) | (15.5) | |||||||||||||||||||||||||||||
Operating leases | 17,355 | 6.7 | 14,730 | 5.1 | 2,625 | 17.8 | |||||||||||||||||||||||||||||
Depreciation and amortization | 10,357 | 4.0 | 10,692 | 3.7 | (335) | (3.1) | |||||||||||||||||||||||||||||
Insurance and claims | 10,693 | 4.1 | 10,969 | 3.8 | (276) | (2.5) | |||||||||||||||||||||||||||||
Fuel expense | 2,518 | 1.0 | 2,434 | 0.8 | 84 | 3.5 | |||||||||||||||||||||||||||||
Other operating expenses | 18,892 | 7.4 | 24,154 | 8.3 | (5,262) | (21.8) | |||||||||||||||||||||||||||||
Total operating expenses | 238,201 | 92.4 | 269,336 | 92.5 | (31,135) | (11.6) | |||||||||||||||||||||||||||||
Income from operations | $ | 19,495 | 7.6 | % | $ | 21,946 | 7.5 | % | $ | (2,451) | (11.2) | % | |||||||||||||||||||||||
1 Network revenue is comprised of all revenue, including linehaul, pickup and/or delivery, and fuel surcharge revenue, excluding accessorial and Truckload revenue. |
Expedited Freight Operating Statistics | |||||||||||||||||
Three Months Ended | |||||||||||||||||
June 30, 2025 | June 30, 2024 | Percent Change | |||||||||||||||
Business days | 64 | 64 | — | % | |||||||||||||
Tonnage 1,2 | |||||||||||||||||
Total pounds | 623,394 | 713,919 | (12.7) | ||||||||||||||
Pounds per day | 9,741 | 11,155 | (12.7) | ||||||||||||||
Shipments 1,2 | |||||||||||||||||
Total shipments | 739 | 870 | (15.1) | ||||||||||||||
Shipments per day | 11.5 | 13.6 | (15.4) | ||||||||||||||
Weight per shipment | 843 | 821 | 2.7 | ||||||||||||||
Revenue per hundredweight 3 | $ | 31.09 | $ | 31.29 | (0.6) | ||||||||||||
Revenue per hundredweight, ex fuel 3 | $ | 24.82 | $ | 24.38 | 1.8 | ||||||||||||
Revenue per shipment 3 | $ | 261.82 | $ | 256.80 | 2.0 | ||||||||||||
Revenue per shipment, ex fuel 3 | $ | 209.24 | $ | 200.05 | 4.6 | ||||||||||||
1 In thousands | |||||||||||||||||
2 Excludes accessorial and Truckload and products | |||||||||||||||||
3 Includes intercompany revenue between the Network and Truckload revenue streams | |||||||||||||||||
Omni Logistics Segment Information | |||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
June 30, 2025 | Percent of Revenue | June 30, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
Operating revenue | $ | 328,316 | 100.0 | % | 311,856 | 100.0 | % | 16,460 | 5.3 | % | |||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Purchased transportation | 185,040 | 56.4 | 178,674 | 57.3 | 6,366 | 3.6 | |||||||||||||||||||||||||||||
Salaries, wages and employee benefits | 61,584 | 18.8 | 57,536 | 18.4 | 4,048 | 7.0 | |||||||||||||||||||||||||||||
Operating leases | 25,686 | 7.8 | 26,751 | 8.6 | (1,065) | (4.0) | |||||||||||||||||||||||||||||
Depreciation and amortization | 22,419 | 6.8 | 33,235 | 10.7 | (10,816) | (32.5) | |||||||||||||||||||||||||||||
Insurance and claims | 1,248 | 0.4 | 2,845 | 0.9 | (1,597) | (56.1) | |||||||||||||||||||||||||||||
Fuel expense | 888 | 0.3 | 1,182 | 0.4 | (294) | (24.9) | |||||||||||||||||||||||||||||
Other operating expenses | 24,265 | 7.4 | 24,790 | 7.9 | (525) | (2.1) | |||||||||||||||||||||||||||||
Impairment of goodwill | — | — | 1,092,714 | 350.4 | (1,092,714) | (100.0) | |||||||||||||||||||||||||||||
Total operating expenses | 321,130 | 97.8 | 1,417,727 | 454.6 | (1,096,597) | (77.3) | |||||||||||||||||||||||||||||
Income (loss) from operations | 7,186 | 2.2 | % | (1,105,871) | (354.6) | % | 1,113,057 | 100.6 | % | ||||||||||||||||||||||||||
Intermodal Segment Information | |||||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
June 30, 2025 | Percent of Revenue | June 30, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
Operating revenue | $ | 59,146 | 100.0 | % | $ | 59,299 | 100.0 | % | $ | (153) | (0.3) | % | |||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Purchased transportation | 20,049 | 33.9 | 19,173 | 32.3 | 876 | 4.6 | |||||||||||||||||||||||||||||
Salaries, wages and employee benefits | 15,385 | 26.0 | 14,899 | 25.1 | 486 | 3.3 | |||||||||||||||||||||||||||||
Operating leases | 5,336 | 9.0 | 4,776 | 8.1 | 560 | 11.7 | |||||||||||||||||||||||||||||
Depreciation and amortization | 4,502 | 7.6 | 4,712 | 7.9 | (210) | (4.5) | |||||||||||||||||||||||||||||
Insurance and claims | 3,147 | 5.3 | 2,619 | 4.4 | 528 | 20.2 | |||||||||||||||||||||||||||||
Fuel expense | 1,857 | 3.1 | 2,243 | 3.8 | (386) | (17.2) | |||||||||||||||||||||||||||||
Other operating expenses | 4,455 | 7.6 | 5,560 | 9.4 | (1,105) | (19.9) | |||||||||||||||||||||||||||||
Total operating expenses | 54,731 | 92.5 | 53,982 | 91.0 | 749 | 1.4 | |||||||||||||||||||||||||||||
Income from operations | $ | 4,415 | 7.5 | % | $ | 5,317 | 9.0 | % | $ | (902) | (17.0) | % | |||||||||||||||||||||||
Intermodal Operating Statistics | |||||||||||||||||
Three Months Ended | |||||||||||||||||
June 30, 2025 | June 30, 2024 | Percent Change | |||||||||||||||
Drayage shipments | 62,313 | 64,877 | (4.0) | % | |||||||||||||
Drayage revenue per shipment | $ | 862 | $ | 826 | 4.4 | % | |||||||||||
Forward Air Corporation | |||||||||||
Condensed Consolidated Balance Sheets | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
June 30, 2025 | December 31, 2024 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 95,128 | $ | 104,903 | |||||||
Restricted cash and restricted cash equivalents | 179 | 363 | |||||||||
Accounts receivable, net | 335,716 | 322,291 | |||||||||
Prepaid expenses | 33,182 | 29,053 | |||||||||
Other current assets | 10,402 | 15,890 | |||||||||
Total current assets | 474,607 | 472,500 | |||||||||
Property and equipment, net of accumulated depreciation and amortization of $305,267 in 2025 and $292,855 in 2024 | 321,329 | 326,188 | |||||||||
Operating lease right-of-use assets | 419,531 | 410,084 | |||||||||
Goodwill | 522,712 | 522,712 | |||||||||
Other acquired intangibles, net of accumulated amortization of $259,154 in 2025 and $212,905 in 2024 | 952,967 | 999,216 | |||||||||
Other long term assets | 70,089 | 71,941 | |||||||||
Total assets | $ | 2,761,235 | $ | 2,802,641 | |||||||
Liabilities and Shareholders' Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 115,123 | $ | 105,692 | |||||||
Accrued expenses | 115,605 | 119,836 | |||||||||
Other current liabilities | 48,072 | 45,148 | |||||||||
Current portion of debt and finance lease obligations | 16,877 | 16,930 | |||||||||
Current portion of operating lease liabilities | 101,008 | 96,440 | |||||||||
Total current liabilities | 396,685 | 384,046 | |||||||||
Finance lease obligations, less current portion | 29,191 | 30,858 | |||||||||
Long-term debt, less current portion | 1,681,468 | 1,675,930 | |||||||||
Liabilities under tax receivable agreement | 20,158 | 13,295 | |||||||||
Operating lease liabilities, less current portion | 334,318 | 325,640 | |||||||||
Other long-term liabilities | 49,725 | 48,835 | |||||||||
Deferred income taxes | 33,449 | 38,169 | |||||||||
Shareholders' equity: | |||||||||||
Preferred stock | — | — | |||||||||
Common stock | 306 | 298 | |||||||||
Additional paid-in capital | 551,845 | 542,392 | |||||||||
Accumulated deficit | (402,451) | (338,230) | |||||||||
Accumulated other comprehensive (loss) income | 2,094 | (2,732) | |||||||||
Total Forward Air shareholders' equity | 151,794 | 201,728 | |||||||||
Noncontrolling interest | 64,447 | 84,140 | |||||||||
Total shareholders' equity | 216,241 | 285,868 | |||||||||
Total liabilities and shareholders' equity | $ | 2,761,235 | $ | 2,802,641 |
Forward Air Corporation | |||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Three Months Ended | |||||||||||
June 30, 2025 | June 30, 2024 | ||||||||||
Operating activities: | |||||||||||
Net loss from continuing operations | $ | (20,364) | $ | (966,471) | |||||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||||||
Depreciation and amortization | 36,806 | 48,639 | |||||||||
Impairment of goodwill | — | 1,092,714 | |||||||||
Share-based compensation expense | 4,711 | 3,620 | |||||||||
Provision for revenue adjustments | 990 | 1,121 | |||||||||
Deferred income tax benefit | (1,933) | (166,549) | |||||||||
Other | 10,673 | 2,300 | |||||||||
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
Accounts receivable | 4,200 | (21,770) | |||||||||
Other receivables | 743 | 164 | |||||||||
Other current and noncurrent assets | 8,952 | (49,528) | |||||||||
Accounts payable and accrued expenses | (57,995) | 10,560 | |||||||||
Net cash provided by (used in) operating activities of continuing operations | (13,217) | (45,200) | |||||||||
Investing activities: | |||||||||||
Proceeds from sale of property and equipment | 804 | 557 | |||||||||
Purchases of property and equipment | (4,744) | (14,426) | |||||||||
Other | 55 | (85) | |||||||||
Net cash used in investing activities of continuing operations | (3,885) | (13,954) | |||||||||
Financing activities: | |||||||||||
Repayments of finance lease obligations | (4,945) | (4,567) | |||||||||
Proceeds from credit facility | 60,000 | — | |||||||||
Payments on credit facility | (60,000) | — | |||||||||
Proceeds from common stock issued under employee stock purchase plan | 434 | 369 | |||||||||
Payment of minimum tax withholdings on share-based awards | (107) | (33) | |||||||||
Net cash used in financing activities of continuing operations | (4,618) | (4,231) | |||||||||
Effect of exchange rate changes on cash | 353 | 646 | |||||||||
Net decrease in cash and cash equivalents and restricted cash and restricted cash equivalents from continuing operations | (21,367) | (62,739) | |||||||||
Cash from discontinued operations: | |||||||||||
Net cash used in operating activities of discontinued operations | — | (4,876) | |||||||||
Net decrease in cash and cash equivalents, and restricted cash and restricted cash equivalents | (21,367) | (67,615) | |||||||||
Cash and cash equivalents, and restricted cash and restricted cash equivalents at beginning of period | 116,674 | 172,270 | |||||||||
Cash and cash equivalents, and restricted cash and restricted cash equivalents at end of period | $ | 95,307 | $ | 104,655 | |||||||
Forward Air Corporation | |||||||||||
Condensed Consolidated Statements of Cash Flows | |||||||||||
(In thousands) | |||||||||||
(Unaudited) | |||||||||||
Six Months Ended | |||||||||||
June 30, 2025 | June 30, 2024 | ||||||||||
Operating activities: | |||||||||||
Net loss from continuing operations | $ | (81,555) | $ | (1,055,265) | |||||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||||||
Depreciation and amortization | 74,166 | 80,425 | |||||||||
Impairment of goodwill | — | 1,092,714 | |||||||||
Share-based compensation expense | 7,669 | 5,187 | |||||||||
Provision for revenue adjustments | 1,637 | 2,159 | |||||||||
Deferred income tax benefit | (4,725) | (163,604) | |||||||||
Other | 14,472 | 6,469 | |||||||||
Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
Accounts receivable | (16,945) | (42,265) | |||||||||
Other receivables | 309 | 5,531 | |||||||||
Other current and noncurrent assets | 9,719 | (56,637) | |||||||||
Accounts payable and accrued expenses | 9,651 | 28,362 | |||||||||
Net cash provided by (used in) operating activities of continuing operations | 14,398 | (96,924) | |||||||||
Investing activities: | |||||||||||
Proceeds from sale of property and equipment | 1,495 | 1,406 | |||||||||
Purchases of property and equipment | (16,650) | (19,396) | |||||||||
Purchase of a business, net of cash acquired | — | (1,565,242) | |||||||||
Other | 31 | (174) | |||||||||
Net cash used in investing activities of continuing operations | (15,124) | (1,583,406) | |||||||||
Financing activities: | |||||||||||
Repayments of finance lease obligations | (9,376) | (9,127) | |||||||||
Proceeds from credit facility | 85,000 | — | |||||||||
Payments on credit facility | (85,000) | (80,000) | |||||||||
Payment of debt issuance costs | — | (60,591) | |||||||||
Payment of earn-out liability | — | (12,247) | |||||||||
Proceeds from common stock issued under employee stock purchase plan | 434 | 369 | |||||||||
Payment of minimum tax withholdings on share-based awards | (1,001) | (1,361) | |||||||||
Net cash used in financing activities of continuing operations | (9,943) | (162,957) | |||||||||
Effect of exchange rate changes on cash | 710 | 745 | |||||||||
Net decrease in cash and cash equivalents, and restricted cash and restricted cash equivalents from continuing operations | (9,959) | (1,842,542) | |||||||||
Cash from discontinued operation: | |||||||||||
Net cash used in operating activities of discontinued operation | — | (4,876) | |||||||||
Net decrease in cash and cash equivalents, and restricted cash and restricted cash equivalents | (9,959) | (1,847,418) | |||||||||
Cash and cash equivalents and restricted cash and restricted cash equivalents at beginning of period | 105,266 | 1,952,073 | |||||||||
Cash and cash equivalents, and restricted cash and restricted cash equivalents at end of period | $ | 95,307 | $ | 104,655 |
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||||||||||||||||||||
Net loss from continuing operations | $ | (20,364) | $ | (966,471) | $ | (81,555) | $ | (1,055,265) | ||||||||||||||||||
Interest expense | 45,326 | 47,265 | 90,873 | 88,018 | ||||||||||||||||||||||
Income tax (benefit) expense | (16,749) | (174,942) | 2,840 | (193,292) | ||||||||||||||||||||||
Depreciation and amortization | 36,806 | 48,639 | 74,166 | 80,425 | ||||||||||||||||||||||
Reported EBITDA | 45,019 | (1,045,509) | 86,324 | (1,080,114) | ||||||||||||||||||||||
Impairment of goodwill | — | 1,092,714 | — | 1,092,714 | ||||||||||||||||||||||
Transaction and integration costs | 5,987 | 10,018 | 19,913 | 71,942 | ||||||||||||||||||||||
Severance costs | 830 | 4,029 | 2,404 | 11,585 | ||||||||||||||||||||||
Change in the TRA Liability | 6,864 | — | 6,864 | — | ||||||||||||||||||||||
Optimization project costs | 691 | — | 1,722 | — | ||||||||||||||||||||||
Pro forma synergies | — | 5,747 | — | 16,254 | ||||||||||||||||||||||
Pro forma savings | — | 10,328 | — | 21,775 | ||||||||||||||||||||||
Other | 14,422 | 11,670 | 25,545 | 18,201 | ||||||||||||||||||||||
Consolidated EBITDA | $ | 73,813 | $ | 88,997 | $ | 142,772 | $ | 152,357 | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||||||||||||||||||||
Net cash provided by operating activities | $ | (13,217) | $ | (45,200) | $ | 14,398 | $ | (96,924) | ||||||||||||||||||
Proceeds from sale of property and equipment | 804 | 557 | 1,495 | 1,406 | ||||||||||||||||||||||
Purchases of property and equipment | (4,744) | (14,426) | (16,650) | (19,396) | ||||||||||||||||||||||
Free cash flow | $ | (17,157) | $ | (59,069) | $ | (757) | $ | (114,914) | ||||||||||||||||||