Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Total revenues
|
$
|
73,879
|
$
|
32,100
|
$
|
134,971
|
$
|
93,235
|
||||||||
Operating Income (Loss)
|
$
|
1,053
|
$
|
(12,148
|
)
|
$
|
(6,822
|
)
|
$
|
(26,991
|
)
|
|||||
Net Loss
|
$
|
(1,969
|
)
|
$
|
(39,526
|
)
|
$
|
(12,873
|
)
|
$
|
(56,888
|
)
|
||||
Net Loss applicable to common stockholders
|
$
|
(3,364
|
)
|
$
|
(40,921
|
)
|
$
|
(15,663
|
)
|
$
|
(59,678
|
)
|
||||
Net Loss applicable to common stock, per share
|
||||||||||||||||
Basic
|
$
|
(0.04
|
)
|
$
|
(0.61
|
)
|
$
|
(0.18
|
)
|
$
|
(0.89
|
)
|
||||
Diluted
|
$
|
(0.04
|
)
|
$
|
(0.61
|
)
|
$
|
(0.18
|
)
|
$
|
(0.89
|
)
|
||||
Adjusted EBITDA1
|
$
|
7,719
|
$
|
(7,049
|
)
|
$
|
10,450
|
$
|
(11,747
|
)
|
1
|
Adjusted EBITDA is a non-GAAP financial measure. For definitions and reconciliations of non-GAAP results please
refer to the exhibit to this press release.
|
(Unaudited)
June 30, 2021
|
December 31, 2020
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
81,428
|
$
|
47,786
|
||||
Restricted cash
|
2,990
|
2,252
|
||||||
Accounts receivable, net
|
4,577
|
4,446
|
||||||
Real estate securities, available-for-sale
|
3,341
|
3,223
|
||||||
Other current assets
|
22,879
|
14,410
|
||||||
Total current assets
|
115,215
|
72,117
|
||||||
Restricted cash, noncurrent
|
1,027
|
795
|
||||||
Property and equipment, net of accumulated depreciation
|
171,126
|
169,425
|
||||||
Operating lease right-of-use assets
|
187,870
|
192,828
|
||||||
Intangibles, net of accumulated amortization
|
14,181
|
15,124
|
||||||
Other assets
|
6,420
|
6,765
|
||||||
Total assets
|
$
|
495,839
|
$
|
457,054
|
||||
Liabilities and Equity
|
||||||||
Current liabilities
|
||||||||
Obligations under finance leases
|
$
|
5,794
|
$
|
6,470
|
||||
Membership deposit liabilities
|
14,748
|
14,692
|
||||||
Accounts payable and accrued expenses
|
32,752
|
29,596
|
||||||
Deferred revenue
|
16,529
|
23,010
|
||||||
Other current liabilities
|
24,775
|
28,217
|
||||||
Total current liabilities
|
94,598
|
101,985
|
||||||
Credit facilities and obligations under finance leases - noncurrent
|
10,402
|
12,751
|
||||||
Operating lease liabilities - noncurrent
|
172,372
|
167,837
|
||||||
Junior subordinated notes payable
|
51,179
|
51,182
|
||||||
Membership deposit liabilities, noncurrent
|
103,859
|
99,862
|
||||||
Deferred revenue, noncurrent
|
10,224
|
9,953
|
||||||
Other liabilities
|
3,695
|
3,447
|
||||||
Total liabilities
|
$
|
446,329
|
$
|
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 June 30, 2021 and
December 31, 2020
|
$
|
61,583
|
$
|
61,583
|
||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 92,085,419 and 67,323,592 shares issued and outstanding at June 30, 2021
and December 31, 2020, respectively
|
921
|
673
|
||||||
Additional paid-in capital
|
3,233,269
|
3,178,704
|
||||||
Accumulated deficit
|
(3,247,589
|
)
|
(3,232,391
|
)
|
||||
Accumulated other comprehensive income
|
1,326
|
1,468
|
||||||
Total equity
|
$
|
49,510
|
$
|
10,037
|
||||
Total liabilities and equity
|
$
|
495,839
|
$
|
457,054
|
Three Months Ended June
30,
|
Six Months Ended June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Revenues
|
||||||||||||||||
Golf operations
|
$
|
61,750
|
$
|
29,675
|
$
|
114,912
|
$
|
78,300
|
||||||||
Sales of food and beverages
|
12,129
|
2,425
|
20,059
|
14,935
|
||||||||||||
Total revenues
|
73,879
|
32,100
|
134,971
|
93,235
|
||||||||||||
Operating costs
|
||||||||||||||||
Operating expenses
|
55,635
|
33,224
|
104,504
|
87,591
|
||||||||||||
Cost of sales - food and beverages
|
3,151
|
829
|
5,255
|
4,484
|
||||||||||||
General and administrative expense
|
8,028
|
6,368
|
16,012
|
16,186
|
||||||||||||
Depreciation and amortization
|
5,784
|
6,682
|
12,029
|
13,476
|
||||||||||||
Pre-opening costs
|
789
|
270
|
1,345
|
822
|
||||||||||||
(Gain) Loss on lease terminations and impairment
|
(561
|
)
|
(3,125
|
)
|
2,648
|
(2,333
|
)
|
|||||||||
Total operating costs
|
72,826
|
44,248
|
141,793
|
120,226
|
||||||||||||
Operating income (loss)
|
1,053
|
(12,148
|
)
|
(6,822
|
)
|
(26,991
|
)
|
|||||||||
Other income (expenses)
|
||||||||||||||||
Interest and investment income
|
159
|
135
|
312
|
265
|
||||||||||||
Interest expense, net
|
(2,713
|
)
|
(2,591
|
)
|
(5,339
|
)
|
(5,336
|
)
|
||||||||
Other income (loss), net
|
(18
|
)
|
(24,422
|
)
|
(79
|
)
|
(24,055
|
)
|
||||||||
Total other income (expenses)
|
(2,572
|
)
|
(26,878
|
)
|
(5,106
|
)
|
(29,126
|
)
|
||||||||
Loss before income tax
|
(1,519
|
)
|
(39,026
|
)
|
(11,928
|
)
|
(56,117
|
)
|
||||||||
Income tax expense
|
450
|
500
|
945
|
771
|
||||||||||||
Net Loss
|
(1,969
|
)
|
(39,526
|
)
|
(12,873
|
)
|
(56,888
|
)
|
||||||||
Preferred dividends
|
(1,395
|
)
|
(1,395
|
)
|
(2,790
|
)
|
(2,790
|
)
|
||||||||
Net Loss Applicable to Common Stockholders
|
$
|
(3,364
|
)
|
$
|
(40,921
|
)
|
$
|
(15,663
|
)
|
$
|
(59,678
|
)
|
||||
Net Loss Applicable to Common Stock, per share
|
||||||||||||||||
Basic
|
$
|
(0.04
|
)
|
$
|
(0.61
|
)
|
$
|
(0.18
|
)
|
$
|
(0.89
|
)
|
||||
Diluted
|
$
|
(0.04
|
)
|
$
|
(0.61
|
)
|
$
|
(0.18
|
)
|
$
|
(0.89
|
)
|
||||
Weighted Average Number of Shares of Common Stock Outstanding
|
||||||||||||||||
Basic
|
92,065,615
|
67,111,843
|
87,338,509
|
67,090,805
|
||||||||||||
Diluted
|
92,065,615
|
67,111,843
|
87,338,509
|
67,090,805
|
Three Months Ended June
30,
|
Six Months Ended June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
Net Loss
|
$
|
(1,969
|
)
|
$
|
(39,526
|
)
|
$
|
(12,873
|
)
|
$
|
(56,888
|
)
|
||||
Income tax expense
|
450
|
500
|
945
|
771
|
||||||||||||
Other (income) loss, net
|
18
|
24,422
|
79
|
24,055
|
||||||||||||
Net interest expense
|
2,554
|
2,456
|
5,027
|
5,071
|
||||||||||||
Operating income (loss)
|
$
|
1,053
|
$
|
(12,148
|
)
|
$
|
(6,822
|
)
|
$
|
(26,991
|
)
|
|||||
Depreciation and amortization
|
5,784
|
6,682
|
12,029
|
13,476
|
||||||||||||
(Gain) loss on lease terminations and impairment
|
(561
|
)
|
(3,125
|
)
|
2,648
|
(2,333
|
)
|
|||||||||
Pre-opening costs
|
789
|
270
|
1,345
|
822
|
||||||||||||
Other items1
|
654
|
1,272
|
1,250
|
3,279
|
||||||||||||
Adjusted EBITDA
|
$
|
7,719
|
$
|
(7,049
|
)
|
$
|
10,450
|
$
|
(11,747
|
)
|
(1) |
For the three months ended June 30, 2021 and 2020, other items include (i) corporate severance of $0 and $0, respectively; (ii) transactional G&A of $176 and $836, respectively; and (iii)
employee’s stock-based compensation of $478 and $436, respectively. For the six months ended June 30, 2021 and 2020, other items include (i) corporate severance of $130 and $693, respectively; (ii) transactional G&A of $372 and $2,014,
respectively; and (iii) employee’s stock-based compensation of $748 and $572, respectively.
|