| | | |
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 | | |
| | | | | | ii | | | |
| | | | | | v | | | |
| | | | | | v | | | |
| | | | | | 1 | | | |
| | | | | | 29 | | | |
| | | | | | 59 | | | |
| | | | | | 60 | | | |
| | | | | | 64 | | | |
| | | | | | 65 | | | |
| | | | | | 67 | | | |
| | | | | | 68 | | | |
| | | | | | 70 | | | |
| | | | | | 80 | | | |
| | | | | | 101 | | | |
| | | | | | 121 | | |
| | | |
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 | | |
| | | |
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 | | |
|
(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 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(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
|
| | | $ | — | | | | | |
|
(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) | | | |||
|
(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 | | |
| | | |
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. | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| BW Ultimate Parent, LLC and subsidiaries | | | | | | | |
| | | | | F-11 | | | |
| | | | | F-13 | | | |
| | | | | F-14 | | | |
| | | | | F-15 | | | |
| | | | | F-16 | | | |
| | | | | F-17 | | | |
| | | |
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
|
| | |
$
|
—
|
| | | | $ | — | | |
| | | |
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 | | |
|
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 | | |
| | | |
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 | | |
|
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 | | |
|
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 | | |
|
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
|
|
|
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 | | |
|
December 31,
|
| |
2025
|
| |
2024
|
| ||||||
|
Brand funding
|
| | |
$
|
7,402
|
| | | | $ | 6,740 | | |
|
Other
|
| | |
|
801
|
| | | | | 687 | | |
|
Total
|
| | |
$
|
8,203
|
| | | | $ | 7,427 | | |
|
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 | | |
|
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 | | |
|
Assets
|
| |
Carrying Amount
as of December 31, 2025 |
| |||
|
Goodwill
|
| | | $ | 1,460 | | |
|
Property and equipment, net
|
| | | | 15,041 | | |
|
Total assets held for sale
|
| | | $ | 16,501 | | |
|
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 | | |
|
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 | | |
|
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 | | |
|
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 | | |
|
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 | | |
|
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 | | |
|
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 | | |
| | | |
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
|
|
| | | |
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 | | |
|
Years ending December 31,
|
| | | | | | |
|
2026
|
| | | | 193,511 | | |
|
2027
|
| | | | 130,638 | | |
|
2028
|
| | | | 120,000 | | |
|
2029
|
| | | | 120,000 | | |
|
Thereafter
|
| | | | 60,000 | | |
|
Total
|
| | | | 624,149 | | |
| | | |
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 | | |