Three Months Ended
|
||||||||
March 31, 2021
|
March 31, 2020
|
|||||||
Total revenues
|
$
|
61,091
|
$
|
61,135
|
||||
Operating Loss
|
$
|
(7,875
|
)
|
$
|
(14,843
|
)
|
||
Net Loss
|
$
|
(10,904
|
)
|
$
|
(17,362
|
)
|
||
Net Loss applicable to common stockholders
|
$
|
(12,299
|
)
|
$
|
(18,757
|
)
|
||
Net Loss applicable to common stock, per share
|
||||||||
Basic
|
$
|
(0.15
|
)
|
$
|
(0.28
|
)
|
||
Diluted
|
$
|
(0.15
|
)
|
$
|
(0.28
|
)
|
||
Adjusted EBITDA1
|
$
|
2,731
|
$
|
(4,697
|
)
|
(Unaudited)
March 31, 2021
|
December 31, 2020
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
85,936
|
$
|
47,786
|
||||
Restricted cash
|
2,852
|
2,252
|
||||||
Accounts receivable, net
|
5,143
|
4,446
|
||||||
Real estate securities, available-for-sale
|
3,271
|
3,223
|
||||||
Other current assets
|
17,754
|
14,410
|
||||||
Total current assets
|
114,956
|
72,117
|
||||||
Restricted cash, noncurrent
|
795
|
795
|
||||||
Property and equipment, net of accumulated depreciation
|
167,663
|
169,425
|
||||||
Operating lease right-of-use assets
|
195,280
|
192,828
|
||||||
Intangibles, net of accumulated amortization
|
14,574
|
15,124
|
||||||
Other assets
|
6,593
|
6,765
|
||||||
Total assets
|
$
|
499,861
|
$
|
457,054
|
||||
Liabilities and Equity
|
||||||||
Current liabilities
|
||||||||
Obligations under finance leases
|
$
|
6,180
|
$
|
6,470
|
||||
Membership deposit liabilities
|
14,748
|
14,692
|
||||||
Accounts payable and accrued expenses
|
26,308
|
29,596
|
||||||
Deferred revenue
|
20,079
|
23,010
|
||||||
Other current liabilities
|
27,504
|
28,217
|
||||||
Total current liabilities
|
94,819
|
101,985
|
||||||
Credit facilities and obligations under finance leases - noncurrent
|
11,653
|
12,751
|
||||||
Operating lease liabilities - noncurrent
|
173,528
|
167,837
|
||||||
Junior subordinated notes payable
|
51,180
|
51,182
|
||||||
Membership deposit liabilities, noncurrent
|
101,853
|
99,862
|
||||||
Deferred revenue, noncurrent
|
10,983
|
9,953
|
||||||
Other liabilities
|
3,463
|
3,447
|
||||||
Total liabilities
|
$
|
447,479
|
$
|
447,017
|
||||
Commitments and contingencies
|
||||||||
Equity
|
||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 1,347,321 shares of 9.75% Series B Cumulative Redeemable Preferred Stock, 496,000 shares of 8.05% Series
C Cumulative Redeemable Preferred Stock, and 620,000 shares of 8.375% Series D Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, issued and outstanding as of March 31, 2021 and December 31, 2020
|
61,583
|
61,583
|
||||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 92,027,806 and 67,323,592 shares issued and outstanding at March 31, 2021 and December 31, 2020,
respectively
|
919
|
673
|
||||||
Additional paid-in capital
|
3,232,713
|
3,178,704
|
||||||
Accumulated deficit
|
(3,244,225
|
)
|
(3,232,391
|
)
|
||||
Accumulated other comprehensive income
|
1,392
|
1,468
|
||||||
Total equity
|
$
|
52,382
|
$
|
10,037
|
||||
|
||||||||
Total liabilities and equity
|
$
|
499,861
|
$
|
457,054
|
Three Months Ended
March 31,
|
||||||||
2021
|
2020
|
|||||||
Revenues
|
||||||||
Golf operations
|
$
|
53,161
|
$
|
48,625
|
||||
Sales of food and beverages
|
7,930
|
12,510
|
||||||
Total revenues
|
61,091
|
61,135
|
||||||
Operating costs
|
||||||||
Operating expenses
|
48,870
|
54,367
|
||||||
Cost of sales - food and beverages
|
2,104
|
3,655
|
||||||
General and administrative expense
|
7,982
|
9,818
|
||||||
Depreciation and amortization
|
6,245
|
6,794
|
||||||
Pre-opening costs
|
556
|
552
|
||||||
Loss on lease terminations and impairment
|
3,209
|
792
|
||||||
Total operating costs
|
68,966
|
75,978
|
||||||
Operating loss
|
(7,875
|
)
|
(14,843
|
)
|
||||
Other income (expenses)
|
||||||||
Interest and investment income
|
153
|
130
|
||||||
Interest expense, net
|
(2,626
|
)
|
(2,745
|
)
|
||||
Other income (loss), net
|
(61
|
)
|
367
|
|||||
Total other income (expenses)
|
(2,534
|
)
|
(2,248
|
)
|
||||
Loss before income tax
|
(10,409
|
)
|
(17,091
|
)
|
||||
Income tax expense
|
495
|
271
|
||||||
Net Loss
|
(10,904
|
)
|
(17,362
|
)
|
||||
Preferred dividends
|
(1,395
|
)
|
(1,395
|
)
|
||||
Net Loss Applicable to Common Stockholders
|
$
|
(12,299
|
)
|
$
|
(18,757
|
)
|
||
Net Loss Applicable to Common Stock, per share
|
||||||||
Basic
|
$
|
(0.15
|
)
|
$
|
(0.28
|
)
|
||
Diluted
|
$
|
(0.15
|
)
|
$
|
(0.28
|
)
|
||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||
Basic
|
82,558,881
|
67,069,534
|
||||||
Diluted
|
82,558,881
|
67,069,534
|
Three Months Ended
March 31,
|
||||||||
2021
|
2020
|
|||||||
Net Loss
|
$
|
(10,904
|
)
|
$
|
(17,362
|
)
|
||
Income tax expense
|
495
|
271
|
||||||
Other (income) loss, net
|
61
|
(367
|
)
|
|||||
Net interest expense
|
2,473
|
2,615
|
||||||
Operating Loss
|
$
|
(7,875
|
)
|
$
|
(14,843
|
)
|
||
Depreciation and amortization
|
6,245
|
6,794
|
||||||
Loss on lease terminations and impairment
|
3,209
|
792
|
||||||
Pre-opening costs
|
556
|
552
|
||||||
Other items(1)
|
596
|
2,008
|
||||||
Adjusted EBITDA
|
$
|
2,731
|
$
|
(4,697
|
)
|
(1) |
For the three months ended March 31, 2021 and 2020, other items include (i) corporate severance of $130 and $693, respectively; (ii) transactional G&A of $196 and $1,178, respectively; and (iii) employee’s stock-based compensation of
$270 and $137, respectively.
|