
| Three Months Ended | ||||||||||||||||||||||||||
| (in thousands, except per share data) | December 31, 2025 | December 31, 2024 | Change | Percent Change | ||||||||||||||||||||||
| Operating revenue | $ | 631,230 | $ | 632,846 | $ | (1,616) | (0.3) | % | ||||||||||||||||||
| Income (loss) from continuing operations | $ | (2,868) | $ | 75,855 | $ | (78,723) | (103.8) | % | ||||||||||||||||||
| Operating margin | (0.5) | % | 12.0 | % | (12.5)% | |||||||||||||||||||||
| Loss from continuing operations | $ | (36,413) | $ | (35,378) | $ | (1,035) | (2.9) | % | ||||||||||||||||||
| Net loss attributable to Forward Air per diluted share | $ | (0.91) | $ | (1.23) | $ | 0.32 | 26.0 | % | ||||||||||||||||||
| Cash provided by (used in) operating activities | $ | (22,728) | $ | (23,245) | $ | 517 | 2.2 | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 | ||||||||||||||||||||||||||
| Consolidated EBITDA | $ | 76,628 | $ | 72,263 | $ | 4,365 | 6.0 | % | ||||||||||||||||||
| Free cash flow | $ | (30,664) | $ | (27,851) | $ | (2,813) | (10.1) | % | ||||||||||||||||||
1 Reconciliation of these non-GAAP financial measures are provided below the financial tables. | ||||||||||||||||||||||||||
| Twelve Months Ended | ||||||||||||||||||||||||||
| (in thousands, except per share data) | December 31, 2025 | December 31, 2024 | Change | Percent Change | ||||||||||||||||||||||
| Operating revenue | $ | 2,495,118 | $ | 2,474,262 | $ | 20,856 | 0.8 | % | ||||||||||||||||||
| Income (loss) from continuing operations | $ | 36,424 | $ | (1,062,936) | $ | 1,099,360 | 103.4 | % | ||||||||||||||||||
| Operating margin | 1.5 | % | (43.0) | % | 44.5% | |||||||||||||||||||||
| Loss from continuing operations | $ | (141,725) | $ | (1,124,841) | $ | 983,116 | 87.4 | % | ||||||||||||||||||
| Net loss attributable to Forward Air per diluted share | $ | (3.51) | $ | (30.40) | $ | 26.89 | 88.5 | % | ||||||||||||||||||
| Cash provided by (used in) operating activities | $ | 44,384 | $ | (69,015) | $ | 113,399 | 164.3 | % | ||||||||||||||||||
Non-GAAP Financial Measures: 1 | ||||||||||||||||||||||||||
| Consolidated EBITDA | $ | 307,129 | $ | 310,714 | $ | (3,585) | (1.2) | % | ||||||||||||||||||
| Free cash flow | $ | 17,472 | $ | (100,938) | $ | 118,410 | 117.3 | % | ||||||||||||||||||
| 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 | Twelve Months Ended | ||||||||||||||||||||||
| December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | ||||||||||||||||||||
| Operating revenue: | |||||||||||||||||||||||
| Expedited Freight | $ | 246,928 | $ | 265,879 | $ | 1,012,559 | $ | 1,115,163 | |||||||||||||||
| Omni | 359,794 | 325,609 | 1,351,164 | 1,196,841 | |||||||||||||||||||
| Intermodal | 50,563 | 59,829 | 230,533 | 232,832 | |||||||||||||||||||
| Eliminations and other operations | (26,055) | (18,471) | (99,138) | (70,574) | |||||||||||||||||||
| Operating revenue | 631,230 | 632,846 | 2,495,118 | 2,474,262 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Purchased transportation | 320,519 | 319,498 | 1,244,471 | 1,250,570 | |||||||||||||||||||
| Salaries, wages and employee benefits | 116,367 | 130,024 | 535,681 | 536,406 | |||||||||||||||||||
| Operating leases | 53,581 | 48,326 | 204,029 | 182,197 | |||||||||||||||||||
| Depreciation and amortization | 40,724 | 37,657 | 152,638 | 143,978 | |||||||||||||||||||
| Insurance and claims | 15,709 | 19,721 | 58,970 | 64,682 | |||||||||||||||||||
| Fuel expense | 4,166 | 5,500 | 20,122 | 21,460 | |||||||||||||||||||
| Other operating expenses | 83,032 | 75,333 | 242,783 | 309,508 | |||||||||||||||||||
| Impairment of goodwill | — | (79,068) | — | 1,028,397 | |||||||||||||||||||
| Total operating expenses | 634,098 | 556,991 | 2,458,694 | 3,537,198 | |||||||||||||||||||
| Income (loss) from continuing operations: | |||||||||||||||||||||||
| Expedited Freight | 15,206 | 7,238 | 69,780 | 67,951 | |||||||||||||||||||
| Omni Logistics | 9,852 | 88,520 | 30,162 | (1,044,803) | |||||||||||||||||||
| Intermodal | 2,865 | 5,931 | 16,924 | 18,925 | |||||||||||||||||||
| Other Operations | (30,791) | (25,834) | (80,442) | (105,009) | |||||||||||||||||||
| Income (loss) from continuing operations | (2,868) | 75,855 | 36,424 | (1,062,936) | |||||||||||||||||||
| Other expense: | |||||||||||||||||||||||
| Interest expense, net | (45,099) | (48,427) | (180,747) | (189,215) | |||||||||||||||||||
| Foreign exchange loss | 222 | 3,005 | (5,892) | 1,093 | |||||||||||||||||||
| Other income (expense), net | 2,635 | 1,188 | 3,018 | 1,226 | |||||||||||||||||||
| Total other expense | (42,242) | (44,234) | (183,621) | (186,896) | |||||||||||||||||||
| Income (loss) from continuing operations before income taxes | (45,110) | 31,621 | (147,197) | (1,249,832) | |||||||||||||||||||
| Income tax (benefit) expense | (8,697) | 66,999 | (5,472) | (124,991) | |||||||||||||||||||
| Loss from continuing operations | (36,413) | (35,378) | (141,725) | (1,124,841) | |||||||||||||||||||
| Loss from discontinued operations, net of tax | — | (374) | — | (6,387) | |||||||||||||||||||
| Net loss | (36,413) | (35,752) | $ | (141,725) | $ | (1,131,228) | |||||||||||||||||
| Net income (loss) attributable to noncontrolling interest | (8,087) | 664 | (33,929) | (314,259) | |||||||||||||||||||
| Net loss attributable to Forward Air | $ | (28,326) | $ | (36,416) | $ | (107,796) | $ | (816,969) | |||||||||||||||
| Basic and diluted loss per share attributable to Forward Air: | |||||||||||||||||||||||
| Continuing operations | $ | (0.91) | $ | (1.23) | $ | (3.51) | $ | (30.40) | |||||||||||||||
| Discontinued operation | (0.01) | — | (0.23) | ||||||||||||||||||||
| Net loss per basic and diluted share | $ | (0.91) | $ | (1.24) | $ | (3.51) | $ | (30.63) | |||||||||||||||
| Expedited Freight Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| December 31, 2025 | Percent of Revenue | December 31, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenue: | |||||||||||||||||||||||||||||||||||
Network 1 | $ | 183,914 | 74.5 | % | $ | 199,022 | 74.8 | % | $ | (15,108) | (7.6) | % | |||||||||||||||||||||||
| Truckload | 41,597 | 16.8 | 45,087 | 17.0 | (3,490) | (7.7) | |||||||||||||||||||||||||||||
| Other | 21,417 | 8.7 | 21,770 | 8.2 | (353) | (1.6) | |||||||||||||||||||||||||||||
| Total operating revenue | 246,928 | 100.0 | 265,879 | 100.0 | (18,951) | (7.1) | |||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 121,524 | 49.2 | 136,151 | 51.2 | (14,627) | (10.7) | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 49,500 | 20.0 | 56,587 | 21.3 | (7,087) | (12.5) | |||||||||||||||||||||||||||||
| Operating leases | 15,768 | 6.4 | 18,130 | 6.8 | (2,362) | (13.0) | |||||||||||||||||||||||||||||
| Depreciation and amortization | 9,825 | 4.0 | 10,395 | 3.9 | (570) | (5.5) | |||||||||||||||||||||||||||||
| Insurance and claims | 9,330 | 3.8 | 10,423 | 3.9 | (1,093) | (10.5) | |||||||||||||||||||||||||||||
| Fuel expense | 1,841 | 0.7 | 2,605 | 1.0 | (764) | (29.3) | |||||||||||||||||||||||||||||
| Other operating expenses | 23,934 | 9.7 | 24,350 | 9.2 | (416) | (1.7) | |||||||||||||||||||||||||||||
| Total operating expenses | 231,722 | 93.8 | 258,641 | 97.3 | (26,919) | (10.4) | |||||||||||||||||||||||||||||
| Income from operations | $ | 15,206 | 6.2 | % | $ | 7,238 | 2.7 | % | $ | 7,968 | 110.1 | % | |||||||||||||||||||||||
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 | |||||||||||||||||
| December 31, 2025 | December 31, 2024 | Percent Change | |||||||||||||||
| Business days | 64 | 64 | — | % | |||||||||||||
Tonnage 1,2 | |||||||||||||||||
| Total pounds | 598,724 | 670,168 | (10.7) | ||||||||||||||
| Pounds per day | 9,355 | 10,471 | (10.7) | ||||||||||||||
Shipments 1,2 | |||||||||||||||||
| Total shipments | 708 | 783 | (9.6) | ||||||||||||||
| Shipments per day | 11.1 | 12.2 | (9.0) | ||||||||||||||
| Weight per shipment | 846 | 856 | (1.2) | ||||||||||||||
Revenue per hundredweight 3 | $ | 30.70 | $ | 29.70 | 3.4 | ||||||||||||
Revenue per hundredweight, ex fuel 3 | $ | 24.30 | $ | 23.74 | 2.4 | ||||||||||||
Revenue per shipment 3 | $ | 259.77 | $ | 254.30 | 2.2 | ||||||||||||
Revenue per shipment, ex fuel 3 | $ | 205.63 | $ | 203.26 | 1.2 | ||||||||||||
1 In thousands. | |||||||||||||||||
2 Excludes accessorial and Truckload products. | |||||||||||||||||
3 Includes intercompany revenue between the Network and Truckload revenue streams. | |||||||||||||||||
Omni Logistics Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| December 31, 2025 | Percent of Revenue | December 31, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenue | $ | 359,794 | 100.0 | % | 325,609 | 100.0 | % | 34,185 | 10.5 | % | |||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 207,699 | 57.7 | 183,084 | 56.2 | 24,615 | 13.4 | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 55,398 | 15.4 | 54,056 | 16.6 | 1,342 | 2.5 | |||||||||||||||||||||||||||||
| Operating leases | 31,818 | 8.8 | 23,036 | 7.1 | 8,782 | 38.1 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 26,058 | 7.2 | 22,605 | 6.9 | 3,453 | 15.3 | |||||||||||||||||||||||||||||
| Insurance and claims | 1,117 | 0.3 | 3,911 | 1.2 | (2,794) | (71.4) | |||||||||||||||||||||||||||||
| Fuel expense | 903 | 0.3 | 863 | 0.3 | 40 | 4.6 | |||||||||||||||||||||||||||||
| Other operating expenses | 26,949 | 7.5 | 28,602 | 8.8 | (1,653) | (5.8) | |||||||||||||||||||||||||||||
| Impairment of goodwill | — | — | (79,068) | (24.3) | 79,068 | 100.0 | |||||||||||||||||||||||||||||
| Total operating expenses | 349,942 | 97.3 | 237,089 | 72.8 | 112,853 | 47.6 | |||||||||||||||||||||||||||||
| Income from operations | 9,852 | 2.7 | % | 88,520 | 27.2 | % | (78,668) | (88.9) | % | ||||||||||||||||||||||||||
| Intermodal Segment Information | |||||||||||||||||||||||||||||||||||
| (In thousands) | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| December 31, 2025 | Percent of Revenue | December 31, 2024 | Percent of Revenue | Change | Percent Change | ||||||||||||||||||||||||||||||
| Operating revenue | $ | 50,563 | 100.0 | % | $ | 59,829 | 100.0 | % | $ | (9,266) | (15.5) | % | |||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||
| Purchased transportation | 17,351 | 34.3 | 18,901 | 31.6 | (1,550) | (8.2) | |||||||||||||||||||||||||||||
| Salaries, wages and employee benefits | 12,126 | 24.0 | 14,227 | 23.8 | (2,101) | (14.8) | |||||||||||||||||||||||||||||
| Operating leases | 4,910 | 9.7 | 6,463 | 10.8 | (1,553) | (24.0) | |||||||||||||||||||||||||||||
| Depreciation and amortization | 4,325 | 8.6 | 4,519 | 7.6 | (194) | (4.3) | |||||||||||||||||||||||||||||
| Insurance and claims | 2,829 | 5.6 | 2,498 | 4.2 | 331 | 13.3 | |||||||||||||||||||||||||||||
| Fuel expense | 1,422 | 2.8 | 2,032 | 3.4 | (610) | (30.0) | |||||||||||||||||||||||||||||
| Other operating expenses | 4,735 | 9.4 | 5,258 | 8.8 | (523) | (9.9) | |||||||||||||||||||||||||||||
| Total operating expenses | 47,698 | 94.3 | 53,898 | 90.1 | (6,200) | (11.5) | |||||||||||||||||||||||||||||
| Income from operations | $ | 2,865 | 5.7 | % | $ | 5,931 | 9.9 | % | $ | (3,066) | (51.7) | % | |||||||||||||||||||||||
Intermodal Operating Statistics | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| December 31, 2025 | December 31, 2024 | Percent Change | |||||||||||||||
| Drayage shipments | 57,953 | 63,920 | (9.3) | % | |||||||||||||
| Drayage revenue per shipment | $ | 790 | $ | 847 | (6.7) | % | |||||||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| December 31, 2025 | December 31, 2024 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 105,996 | $ | 104,903 | |||||||
| Restricted cash and restricted cash equivalents | — | 363 | |||||||||
| Accounts receivable, net | 343,559 | 322,291 | |||||||||
| Other receivables | 6,147 | 205 | |||||||||
| Prepaid expenses | 28,045 | 29,053 | |||||||||
| Other current assets | 37,254 | 15,685 | |||||||||
| Total current assets | 521,001 | 472,500 | |||||||||
Property and equipment, net of accumulated depreciation and amortization of $340,021 in 2025 and $292,855 in 2024 | 297,882 | 326,188 | |||||||||
| Operating lease right-of-use assets | 412,535 | 410,084 | |||||||||
| Goodwill | 522,712 | 522,712 | |||||||||
Other acquired intangibles, net of accumulated amortization of $301,453 in 2025 and $212,905 in 2024 | 906,791 | 999,216 | |||||||||
| Other long term assets | 58,023 | 71,941 | |||||||||
| Total assets | $ | 2,718,944 | $ | 2,802,641 | |||||||
| Liabilities and Shareholders' Equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 121,752 | $ | 105,692 | |||||||
| Accrued expenses | 114,422 | 119,836 | |||||||||
| Other current liabilities | 69,130 | 45,148 | |||||||||
| Current portion finance lease obligations | 15,995 | 16,930 | |||||||||
| Current portion of operating lease liabilities | 107,026 | 96,440 | |||||||||
| Total current liabilities | 428,325 | 384,046 | |||||||||
| Finance lease obligations, less current portion | 22,387 | 30,858 | |||||||||
| Long-term debt | 1,687,248 | 1,675,930 | |||||||||
| Liabilities under tax receivable agreement | 11,548 | 13,295 | |||||||||
| Operating lease liabilities, less current portion | 327,011 | 325,640 | |||||||||
| Other long-term liabilities | 53,540 | 48,835 | |||||||||
| Deferred income taxes | 27,221 | 38,169 | |||||||||
| Shareholders' equity: | |||||||||||
| Preferred stock | — | — | |||||||||
| Common stock | 313 | 298 | |||||||||
| Additional paid-in capital | 559,551 | 542,392 | |||||||||
| Accumulated deficit | (447,100) | (338,230) | |||||||||
| Accumulated other comprehensive income (loss) | 580 | (2,732) | |||||||||
| Total Forward Air shareholders' equity | 113,344 | 201,728 | |||||||||
| Noncontrolling interest | 48,320 | 84,140 | |||||||||
| Total shareholders' equity | 161,664 | 285,868 | |||||||||
| Total liabilities and shareholders' equity | $ | 2,718,944 | $ | 2,802,641 | |||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended | |||||||||||
| December 31, 2025 | December 31, 2024 | ||||||||||
| Operating activities: | |||||||||||
| Net loss from continuing operations | $ | (36,413) | $ | (35,378) | |||||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||||||
| Depreciation and amortization | 40,724 | 37,657 | |||||||||
| Impairment of goodwill | — | (79,068) | |||||||||
| Share-based compensation expense | 2,380 | 2,100 | |||||||||
| Provision for revenue adjustments | 930 | 874 | |||||||||
| Deferred income tax (benefit) expense | (10,425) | 63,646 | |||||||||
| Impairment of abandoned software project costs | 19,765 | — | |||||||||
| Other | 493 | 10,621 | |||||||||
| Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
| Accounts receivable | (2,114) | 43,596 | |||||||||
| Other receivables | (7,092) | 3,518 | |||||||||
| Other current and noncurrent assets | (28,804) | 3,130 | |||||||||
| Accounts payable and accrued expenses | (2,172) | (73,941) | |||||||||
| Net cash used in operating activities of continuing operations | (22,728) | (23,245) | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale of property and equipment | 415 | 2,644 | |||||||||
| Purchases of property and equipment | (8,351) | (7,250) | |||||||||
| Purchases of a business, net of cash acquired | — | (10,977) | |||||||||
| Other | (125) | ||||||||||
| Net cash used in investing activities of continuing operations | (7,936) | (15,708) | |||||||||
| Financing activities: | |||||||||||
| Repayments of finance lease obligations | (4,319) | (3,086) | |||||||||
| Proceeds from credit facility | 25,000 | 75,000 | |||||||||
| Payments on credit facility | (25,000) | (75,000) | |||||||||
| Payment of debt issuance costs | — | 8,120 | |||||||||
| Proceeds from common stock issued under employee stock purchase plan | 412 | 398 | |||||||||
| Payment of minimum tax withholdings on share-based awards | (21) | 130 | |||||||||
| Net cash (used in) provided by financing activities of continuing operations | (3,928) | 5,562 | |||||||||
| Effect of exchange rate changes on cash | 234 | 875 | |||||||||
| Net decrease in cash and cash equivalents and restricted cash and restricted cash equivalents from continuing operations | (34,358) | (32,516) | |||||||||
| Cash from discontinued operation: | |||||||||||
| Net cash used in operating activities of discontinued operations | — | (374) | |||||||||
| Net decrease in cash and cash equivalents, and restricted cash and restricted cash equivalents | (34,358) | (32,890) | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at beginning of period | 140,354 | 138,156 | |||||||||
| Net decrease in cash and cash equivalents, and restricted cash and restricted cash equivalents | (34,358) | (32,890) | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at end of period | $ | 105,996 | $ | 105,266 | |||||||
| Forward Air Corporation | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (In thousands) | |||||||||||
| (Unaudited) | |||||||||||
| Twelve Months Ended | |||||||||||
| December 31, 2025 | December 31, 2024 | ||||||||||
| Operating activities: | |||||||||||
| Net loss from continuing operations | $ | (141,725) | $ | (1,124,841) | |||||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||||||
| Depreciation and amortization | 152,638 | 143,978 | |||||||||
| Impairment of goodwill | — | 1,028,397 | |||||||||
| Share-based compensation expense | 13,429 | 10,188 | |||||||||
| Provision for revenue adjustments | 3,249 | 3,635 | |||||||||
| Deferred income tax benefit | (10,948) | (133,510) | |||||||||
| Impairment of abandoned software project costs | 19,765 | — | |||||||||
| Other | 11,504 | 14,917 | |||||||||
| Changes in operating assets and liabilities, net of effects from the purchase of acquired businesses: | |||||||||||
| Accounts receivable | (18,005) | 9,546 | |||||||||
| Other receivables | (7,365) | 9,677 | |||||||||
| Other current and noncurrent assets | (24,422) | (15,085) | |||||||||
| Accounts payable and accrued expenses | 46,264 | (15,917) | |||||||||
| Net cash provided by (used in) operating activities of continuing operations | 44,384 | (69,015) | |||||||||
| Investing activities: | |||||||||||
| Proceeds from sale of property and equipment | 2,204 | 5,137 | |||||||||
| Purchases of property and equipment | (29,116) | (37,060) | |||||||||
| Purchase of a business, net of cash acquired | — | (1,576,219) | |||||||||
| Other | — | (444) | |||||||||
| Net cash used in investing activities of continuing operations | (26,912) | (1,608,586) | |||||||||
| Financing activities: | |||||||||||
| Repayments of finance lease obligations | (17,305) | (18,425) | |||||||||
| Proceeds from credit facility | 110,000 | 75,000 | |||||||||
| Payments on credit facility | (110,000) | (155,000) | |||||||||
| Payment of debt issuance costs | — | (52,471) | |||||||||
| Payment of earn-out liability | — | (12,247) | |||||||||
| Proceeds from common stock issued under employee stock purchase plan | 846 | 753 | |||||||||
| Payment of minimum tax withholdings on share-based awards | (1,074) | (1,442) | |||||||||
| Net cash used in financing activities of continuing operations | (17,533) | (163,832) | |||||||||
| Effect of exchange rate changes on cash | 791 | 1,013 | |||||||||
| Net increase (decrease) in cash and cash equivalents and restricted cash and restricted cash equivalents from continuing operations | 730 | (1,840,420) | |||||||||
| Cash from discontinued operation: | |||||||||||
| Net cash used in operating activities of discontinued operations | — | (6,387) | |||||||||
| Net increase (decrease) in cash and cash equivalents, and restricted cash and restricted cash equivalents | 730 | (1,846,807) | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at beginning of period | 105,266 | 1,952,073 | |||||||||
| Net increase (decrease) in cash, cash equivalents, and restricted cash equivalents | 730 | (1,846,807) | |||||||||
| Cash and cash equivalents, and restricted cash and restricted cash equivalents at end of period | $ | 105,996 | $ | 105,266 | |||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
| Loss from continuing operations | $ | (36,413) | $ | (35,378) | $ | (141,725) | $ | (1,124,841) | ||||||||||||||||||
| Interest expense | 45,099 | 48,427 | 180,747 | 189,215 | ||||||||||||||||||||||
| Income tax (benefit) expense | (8,697) | 66,999 | (5,472) | (124,991) | ||||||||||||||||||||||
| Depreciation and amortization | 40,724 | 37,657 | 152,638 | 143,978 | ||||||||||||||||||||||
| Reported EBITDA | 40,713 | 117,705 | 186,188 | (916,639) | ||||||||||||||||||||||
| Impairment of Goodwill | — | (79,068) | — | 1,028,397 | ||||||||||||||||||||||
| Transaction and integration costs | 5,746 | 10,074 | 31,473 | 81,467 | ||||||||||||||||||||||
| Severance costs | 570 | 1,923 | 5,743 | 16,337 | ||||||||||||||||||||||
| Change in the TRA Liability | (2,583) | — | (1,747) | — | ||||||||||||||||||||||
| Optimization project costs | — | 9,873 | 2,732 | 9,873 | ||||||||||||||||||||||
| Abandoned software project costs | 19,765 | — | 19,765 | — | ||||||||||||||||||||||
| Proforma synergies | — | 1,353 | — | 22,239 | ||||||||||||||||||||||
| Proforma savings | 1,350 | 8,051 | 14,117 | 35,625 | ||||||||||||||||||||||
| Other | 11,067 | 2,352 | 48,858 | 33,415 | ||||||||||||||||||||||
| Consolidated EBITDA | $ | 76,628 | $ | 72,263 | $ | 307,129 | $ | 310,714 | ||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
| Net cash (used in) provided by operating activities | $ | (22,728) | $ | (23,245) | $ | 44,384 | $ | (69,015) | ||||||||||||||||||
| Proceeds from sale of property and equipment | 415 | 2,644 | 2,204 | 5,137 | ||||||||||||||||||||||
| Purchases of property and equipment | (8,351) | (7,250) | (29,116) | (37,060) | ||||||||||||||||||||||
| Free cash flow | $ | (30,664) | $ | (27,851) | $ | 17,472 | $ | (100,938) | ||||||||||||||||||