Three Months Ended
March 31,
|
||||||||
2022
|
2021
|
|||||||
Total revenues
|
$
|
68,982
|
$
|
61,091
|
||||
Operating loss
|
$
|
(18,392
|
)
|
$
|
(7,875
|
)
|
||
Consolidated net loss
|
$
|
(18,913
|
)
|
$
|
(10,904
|
)
|
||
Loss applicable to common stockholders
|
$
|
(20,361
|
)
|
$
|
(12,299
|
)
|
||
Income (loss) applicable to common stock, per share
|
||||||||
Basic
|
$
|
(0.22
|
)
|
$
|
(0.15
|
)
|
||
Diluted
|
$
|
(0.22
|
)
|
$
|
(0.15
|
)
|
||
Adjusted EBITDA1
|
$
|
1,019
|
$
|
2,731
|
Drive Shack Inc. and Subsidiaries
|
Consolidated Statements of Operations (unaudited)
|
(Dollars in thousands, except share data)
|
(unaudited)
|
||||||||
March 31, 2022
|
December 31, 2021
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
44,068
|
$
|
58,286
|
||||
Restricted cash
|
3,985
|
3,480
|
||||||
Accounts receivable, net
|
5,405
|
5,563
|
||||||
Real estate securities, available-for-sale
|
3,655
|
3,486
|
||||||
Other current assets
|
31,577
|
30,034
|
||||||
Total current assets
|
88,690
|
100,849
|
||||||
Restricted cash, noncurrent
|
216
|
798
|
||||||
Property and equipment, net of accumulated depreciation
|
172,002
|
179,260
|
||||||
Operating lease right-of-use assets
|
198,926
|
181,915
|
||||||
Intangibles, net of accumulated amortization
|
13,509
|
13,430
|
||||||
Other assets
|
6,374
|
6,538
|
||||||
Total assets
|
$
|
479,717
|
$
|
482,790
|
||||
Liabilities and Equity
|
||||||||
Current liabilities
|
||||||||
Obligations under finance leases
|
$
|
5,186
|
$
|
5,400
|
||||
Membership deposit liabilities
|
18,039
|
18,039
|
||||||
Accounts payable and accrued expenses
|
33,310
|
34,469
|
||||||
Deferred revenue
|
23,323
|
26,301
|
||||||
Other current liabilities
|
29,375
|
26,524
|
||||||
Total current liabilities
|
109,233
|
110,733
|
||||||
Credit facilities and obligations under finance leases - noncurrent
|
8,867
|
9,075
|
||||||
Operating lease liabilities - noncurrent
|
183,302
|
166,031
|
||||||
Junior subordinated notes payable
|
51,172
|
51,174
|
||||||
Membership deposit liabilities, noncurrent
|
105,749
|
104,430
|
||||||
Deferred revenue, noncurrent
|
10,864
|
10,005
|
||||||
Other liabilities
|
1,716
|
1,487
|
||||||
Total liabilities
|
$
|
470,903
|
$
|
452,935
|
||||
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, 2022 and
December 31, 2021
|
$
|
61,583
|
$
|
61,583
|
||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 92,362,845 and 92,093,425 shares issued and outstanding at March 31, 2022 and
December 31, 2021, respectively.
|
921
|
921
|
||||||
Additional paid-in capital
|
3,232,912
|
3,233,608
|
||||||
Accumulated deficit
|
(3,289,237
|
)
|
(3,268,876
|
)
|
||||
Accumulated other comprehensive income
|
1,163
|
1,163
|
||||||
Total equity of the company
|
$
|
7,342
|
$
|
28,399
|
||||
Noncontrolling interest
|
1,472
|
1,456
|
||||||
Total equity
|
$
|
8,814
|
$
|
29,855
|
||||
Total liabilities and equity
|
$
|
479,717
|
$
|
482,790
|
Drive Shack Inc. and Subsidiaries
|
||||||||
Consolidated Statements of Operations (unaudited)
|
||||||||
(Dollars in thousands, except share data)
|
||||||||
Three Months Ended March 31,
|
||||||||
2022
|
2021
|
|||||||
Revenues
|
||||||||
Golf operations
|
$
|
55,284
|
$
|
53,161
|
||||
Sales of food and beverages
|
13,698
|
7,930
|
||||||
Total revenues
|
68,982
|
61,091
|
||||||
Operating costs
|
||||||||
Operating expenses
|
55,139
|
48,870
|
||||||
Cost of sales - food and beverages
|
3,361
|
2,104
|
||||||
General and administrative expense
|
9,063
|
7,982
|
||||||
Depreciation and amortization
|
6,193
|
6,245
|
||||||
Pre-opening costs
|
747
|
556
|
||||||
Loss on lease terminations and impairment
|
12,871
|
3,209
|
||||||
Total operating costs
|
87,374
|
68,966
|
||||||
Operating loss
|
(18,392
|
)
|
(7,875
|
)
|
||||
Other income (expenses)
|
||||||||
Interest and investment income
|
201
|
153
|
||||||
Interest expense, net
|
(2,646
|
)
|
(2,626
|
)
|
||||
Other income (loss), net
|
2,645
|
(61
|
)
|
|||||
Total other income (expenses)
|
200
|
(2,534
|
)
|
|||||
Loss before income tax
|
(18,192
|
)
|
(10,409
|
)
|
||||
Income tax expense
|
721
|
495
|
||||||
Consolidated net loss
|
(18,913
|
)
|
(10,904
|
)
|
||||
Less: net income attributable to noncontrolling interest
|
53
|
—
|
||||||
Net loss attributable to the Company
|
(18,966
|
)
|
(10,904
|
)
|
||||
Preferred dividends
|
(1,395
|
)
|
(1,395
|
)
|
||||
Loss applicable to common stockholders
|
$
|
(20,361
|
)
|
$
|
(12,299
|
)
|
||
Loss applicable to common stock, per share
|
||||||||
Basic
|
$
|
(0.22
|
)
|
$
|
(0.15
|
)
|
||
Diluted
|
$
|
(0.22
|
)
|
$
|
(0.15
|
)
|
||
Weighted average number of shares of common stock outstanding
|
||||||||
Basic
|
92,254,084
|
82,558,881
|
||||||
Diluted
|
92,254,084
|
82,558,881
|
Three Months Ended March 31,
|
||||||||
2022
|
2021
|
|||||||
Net Loss
|
$
|
(18,913
|
)
|
$
|
(10,904
|
)
|
||
Income tax expense
|
721
|
495
|
||||||
Other (income) loss, net
|
(2,645
|
)
|
61
|
|||||
Net interest expense
|
2,445
|
2,473
|
||||||
Operating income (loss)
|
(18,392
|
)
|
(7,875
|
)
|
||||
Depreciation and amortization
|
6,193
|
6,245
|
||||||
Loss on lease terminations and impairment
|
12,871
|
3,209
|
||||||
Pre-opening costs
|
747
|
556
|
||||||
Other items1
|
(400
|
)
|
596
|
|||||
Adjusted EBITDA
|
$
|
1,019
|
$
|
2,731
|