SEGMENT REPORTING |
SEGMENT REPORTING
The Company currently has three reportable segments: (i) Entertainment Golf, (ii) Traditional Golf and (iii) corporate. The Company has determined that its chief operating decision maker (“CODM”) is the Chief Executive Officer and President, who reviews discrete financial information, including resource allocation and performance assessment, for each reportable segment to manage the Company.
The Company's Entertainment Golf segment, launched in 2018, is comprised of Drive Shack venues that feature tech-enabled hitting bays with in-bay dining, full-service restaurants, bars, and event spaces and the Company's new Puttery sites. As of March 31, 2021, the Company operated four Drive Shack venues across three states which are located in Orlando, Florida; West Palm Beach, Florida; Raleigh, North Carolina; and Richmond, Virginia. Puttery remains under development and the first two venues are expected to debut in Dallas and Charlotte in summer 2021.
The Company's Traditional Golf business is one of the largest operators of golf courses and country clubs in the United States. As of March 31, 2021, the Company owned, leased or managed 60 Traditional Golf properties across nine states. The corporate segment consists primarily of investments in loans and securities, interest income on short-term investments, general and administrative expenses as a public company, interest expense on the junior subordinated notes payable (Note 8) and income tax expense (Note 14).Summary financial data on the Company’s segments is given below, together with a reconciliation to the same data for the Company as a whole:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Three Months Ended March 31, 2021 |
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Golf operations |
|
$ |
3,421 |
|
|
$ |
49,740 |
|
|
$ |
— |
|
|
$ |
53,161 |
|
Sales of food and beverages |
|
4,802 |
|
|
3,128 |
|
|
— |
|
|
7,930 |
|
Total revenues |
|
8,223 |
|
|
52,868 |
|
|
— |
|
|
61,091 |
|
Operating costs |
|
|
|
|
|
|
|
|
Operating expenses |
|
5,133 |
|
|
43,737 |
|
|
— |
|
|
48,870 |
|
Cost of sales - food and beverages |
|
1,085 |
|
|
1,019 |
|
|
— |
|
|
2,104 |
|
General and administrative expense (A) |
|
2,198 |
|
|
2,378 |
|
|
3,210 |
|
|
7,786 |
|
General and administrative expense - acquisition and transaction expenses (B) |
|
192 |
|
|
— |
|
|
4 |
|
|
196 |
|
Depreciation and amortization |
|
2,952 |
|
|
3,221 |
|
|
72 |
|
|
6,245 |
|
Pre-opening costs (C) |
|
556 |
|
|
— |
|
|
— |
|
|
556 |
|
Loss on lease terminations and impairment |
|
22 |
|
|
— |
|
|
3,187 |
|
|
3,209 |
|
|
|
|
|
|
|
|
|
|
Total operating costs |
|
12,138 |
|
|
50,355 |
|
|
6,473 |
|
|
68,966 |
|
Operating (loss) income |
|
(3,915) |
|
|
2,513 |
|
|
(6,473) |
|
|
(7,875) |
|
Other income (expenses) |
|
|
|
|
|
|
|
|
Interest and investment income |
|
— |
|
|
20 |
|
|
133 |
|
|
153 |
|
Interest expense (D) |
|
(82) |
|
|
(2,251) |
|
|
(316) |
|
|
(2,649) |
|
Capitalized interest (D) |
|
— |
|
|
8 |
|
|
15 |
|
|
23 |
|
Other income (loss), net |
|
— |
|
|
(114) |
|
|
53 |
|
|
(61) |
|
Total other income (expenses) |
|
(82) |
|
|
(2,337) |
|
|
(115) |
|
|
(2,534) |
|
Income tax expense |
|
— |
|
|
— |
|
|
495 |
|
|
495 |
|
Net income (loss) |
|
(3,997) |
|
|
176 |
|
|
(7,083) |
|
|
(10,904) |
|
Preferred dividends |
|
— |
|
|
— |
|
|
(1,395) |
|
|
(1,395) |
|
Loss applicable to common stockholders |
|
$ |
(3,997) |
|
|
$ |
176 |
|
|
$ |
(8,478) |
|
|
$ |
(12,299) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
March 31, 2021 |
|
|
|
|
|
|
|
|
Total assets |
|
176,618 |
|
|
261,310 |
|
|
61,933 |
|
|
499,861 |
|
Total liabilities |
|
44,951 |
|
|
339,447 |
|
|
63,081 |
|
|
447,479 |
|
Preferred stock |
|
— |
|
|
— |
|
|
61,583 |
|
|
61,583 |
|
Equity |
|
$ |
131,667 |
|
|
$ |
(78,137) |
|
|
$ |
(62,731) |
|
|
$ |
(9,201) |
|
|
|
|
|
|
|
|
|
|
Additions to property and equipment (including finance leases) during the three months ended March 31, 2021 |
|
$ |
3,789 |
|
|
$ |
1,135 |
|
|
$ |
— |
|
|
$ |
4,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment Golf |
|
Traditional Golf |
|
Corporate |
|
Total |
Three Months Ended March 31, 2020 |
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
Golf operations |
|
$ |
3,910 |
|
|
$ |
44,715 |
|
|
$ |
— |
|
|
$ |
48,625 |
|
Sales of food and beverages |
|
6,207 |
|
|
6,303 |
|
|
— |
|
|
12,510 |
|
Total revenues |
|
10,117 |
|
|
51,018 |
|
|
— |
|
|
61,135 |
|
Operating costs |
|
|
|
|
|
|
|
|
Operating expenses |
|
8,172 |
|
|
46,195 |
|
|
— |
|
|
54,367 |
|
Cost of sales - food and beverages |
|
1,610 |
|
|
2,045 |
|
|
— |
|
|
3,655 |
|
General and administrative expense (A) |
|
3,169 |
|
|
3,093 |
|
|
2,378 |
|
|
8,640 |
|
General and administrative expense - acquisition and transaction expenses (B) |
|
34 |
|
|
122 |
|
|
1,022 |
|
|
1,178 |
|
Depreciation and amortization |
|
3,020 |
|
|
3,703 |
|
|
71 |
|
|
6,794 |
|
Pre-opening costs (C) |
|
552 |
|
|
— |
|
|
— |
|
|
552 |
|
Loss on lease terminations and impairment |
|
— |
|
|
792 |
|
|
— |
|
|
792 |
|
|
|
|
|
|
|
|
|
|
Total operating costs |
|
16,557 |
|
|
55,950 |
|
|
3,471 |
|
|
75,978 |
|
Operating (loss) income |
|
(6,440) |
|
|
(4,932) |
|
|
(3,471) |
|
|
(14,843) |
|
Other income (expenses) |
|
|
|
|
|
|
|
|
Interest and investment income |
|
1 |
|
|
15 |
|
|
114 |
|
|
130 |
|
Interest expense (D) |
|
(105) |
|
|
(2,147) |
|
|
(526) |
|
|
(2,778) |
|
Capitalized interest (D) |
|
— |
|
|
9 |
|
|
24 |
|
|
33 |
|
Other income (loss), net |
|
— |
|
|
(46) |
|
|
413 |
|
|
367 |
|
Total other income (expenses) |
|
(104) |
|
|
(2,169) |
|
|
25 |
|
|
(2,248) |
|
Income tax expense |
|
— |
|
|
— |
|
|
271 |
|
|
271 |
|
Net loss |
|
(6,544) |
|
|
(7,101) |
|
|
(3,717) |
|
|
(17,362) |
|
Preferred dividends |
|
— |
|
|
— |
|
|
(1,395) |
|
|
(1,395) |
|
Loss applicable to common stockholders |
|
$ |
(6,544) |
|
|
$ |
(7,101) |
|
|
$ |
(5,112) |
|
|
$ |
(18,757) |
|
General and administrative expenses included severance expenses of $0.1 million for the three months ended March 31, 2021, and $0.7 million for the three months ended March 31, 2020.
(B)Acquisition and transaction expenses include costs related to completed and potential acquisitions and transactions and strategic initiatives which may include advisory, legal, accounting and other professional or consulting fees.
(C)Pre-opening costs are expensed as incurred and consist primarily of venue-related marketing expenses, lease expense, employee payroll, travel and related expenses, training costs, food, beverage and other operating expenses incurred prior to opening an Entertainment Golf venue.
(D)Interest expense included the accretion of membership deposit liabilities in the amount of $2.0 million for the three months ended March 31, 2021, and $1.9 million for the three months ended March 31, 2020. Interest expense and capitalized interest are combined in interest expense, net on the Consolidated Statements of Operations.
|