0001593548 PLAYAGS, INC. false --12-31
Q3 2022 2,099 1,993 0.01 0.01 50,000,000 50,000,000 0 0 0 0 0.01
0.01 450,000,000 450,000,000 37,704,806 37,704,806 36,943,770
36,943,770 1 3 0 1 6 1 12 1.6 0.75 4.0 6.2 15.8 3.5 4.5 4.0 13.0
14.0 5.6 0.75 1.5 1.2 0 0 0.4 10 0 5 4 4 4 0 0.8 Accumulated
goodwill impairment charges for the Interactive segment as of
September 30, 2022 were $8.4 million. exclusive of depreciation and
amortization The Interactive gaming operations revenue includes
both Social and Real Money Gaming revenue streams that were
previously disclosed separately. 00015935482022-01-012022-09-30
xbrli:shares 00015935482022-11-03 thunderdome:item iso4217:USD
00015935482022-09-30 00015935482021-12-31 iso4217:USDxbrli:shares
0001593548ags:GamingOperationsMember2022-07-012022-09-30
0001593548ags:GamingOperationsMember2021-07-012021-09-30
0001593548ags:GamingOperationsMember2022-01-012022-09-30
0001593548ags:GamingOperationsMember2021-01-012021-09-30
0001593548ags:EquipmentSalesMember2022-07-012022-09-30
0001593548ags:EquipmentSalesMember2021-07-012021-09-30
0001593548ags:EquipmentSalesMember2022-01-012022-09-30
0001593548ags:EquipmentSalesMember2021-01-012021-09-30
00015935482022-07-012022-09-30 00015935482021-07-012021-09-30
00015935482021-01-012021-09-30
0001593548us-gaap:CommonStockMember2022-06-30
0001593548us-gaap:CommonStockMember2021-06-30
0001593548us-gaap:CommonStockMember2021-12-31
0001593548us-gaap:CommonStockMember2020-12-31
0001593548us-gaap:CommonStockMember2022-07-012022-09-30
0001593548us-gaap:CommonStockMember2021-07-012021-09-30
0001593548us-gaap:CommonStockMember2022-01-012022-09-30
0001593548us-gaap:CommonStockMember2021-01-012021-09-30
0001593548us-gaap:CommonStockMember2022-09-30
0001593548us-gaap:CommonStockMember2021-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2022-06-30
0001593548us-gaap:AdditionalPaidInCapitalMember2021-06-30
0001593548us-gaap:AdditionalPaidInCapitalMember2021-12-31
0001593548us-gaap:AdditionalPaidInCapitalMember2020-12-31
0001593548us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2021-07-012021-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2022-01-012022-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2021-01-012021-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2022-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2021-09-30
0001593548us-gaap:RetainedEarningsMember2022-06-30
0001593548us-gaap:RetainedEarningsMember2021-06-30
0001593548us-gaap:RetainedEarningsMember2021-12-31
0001593548us-gaap:RetainedEarningsMember2020-12-31
0001593548us-gaap:RetainedEarningsMember2022-07-012022-09-30
0001593548us-gaap:RetainedEarningsMember2021-07-012021-09-30
0001593548us-gaap:RetainedEarningsMember2022-01-012022-09-30
0001593548us-gaap:RetainedEarningsMember2021-01-012021-09-30
0001593548us-gaap:RetainedEarningsMember2022-09-30
0001593548us-gaap:RetainedEarningsMember2021-09-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-06-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-31
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-31
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-07-012021-09-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-09-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-09-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-09-30
0001593548us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-09-30
00015935482021-09-30
0001593548ags:FirstLienCreditFacilitiesMember2022-01-012022-09-30
0001593548ags:FirstLienCreditFacilitiesMember2021-01-012021-09-30
0001593548ags:IncrementalTermLoansMember2022-01-012022-09-30
0001593548ags:IncrementalTermLoansMember2021-01-012021-09-30
00015935482020-12-31
0001593548ags:GamingOperationsMemberags:EGMMember2022-07-012022-09-30
0001593548ags:GamingOperationsMemberags:EGMMember2021-07-012021-09-30
0001593548ags:GamingOperationsMemberags:EGMMember2022-01-012022-09-30
0001593548ags:GamingOperationsMemberags:EGMMember2021-01-012021-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2022-07-012022-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2021-07-012021-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2022-01-012022-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2021-01-012021-09-30
0001593548ags:EGMMember2022-07-012022-09-30
0001593548ags:EGMMember2021-07-012021-09-30
0001593548ags:EGMMember2022-01-012022-09-30
0001593548ags:EGMMember2021-01-012021-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2022-07-012022-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2021-07-012021-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2022-01-012022-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2021-01-012021-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2022-07-012022-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2021-07-012021-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2022-01-012022-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2021-01-012021-09-30
0001593548ags:TableProductsMember2022-07-012022-09-30
0001593548ags:TableProductsMember2021-07-012021-09-30
0001593548ags:TableProductsMember2022-01-012022-09-30
0001593548ags:TableProductsMember2021-01-012021-09-30
0001593548ags:InteractiveGamingOperationsMember2022-07-012022-09-30
0001593548ags:InteractiveGamingOperationsMember2021-07-012021-09-30
0001593548ags:InteractiveGamingOperationsMember2022-01-012022-09-30
0001593548ags:InteractiveGamingOperationsMember2021-01-012021-09-30
utr:Y
0001593548ags:GamingOperationsMembersrt:MinimumMember2022-09-30
0001593548ags:GamingOperationsMembersrt:MaximumMember2022-09-30
0001593548ags:GamingEquipmentMembersrt:MinimumMember2022-01-012022-09-30
0001593548ags:GamingEquipmentMembersrt:MaximumMember2022-01-012022-09-30
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMembersrt:MinimumMember2022-01-012022-09-30
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMembersrt:MaximumMember2022-01-012022-09-30
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2022-09-30
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2022-09-30
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2021-12-31
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2021-12-31
0001593548ags:GamingEquipmentMember2022-09-30
0001593548ags:GamingEquipmentMember2021-12-31
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMember2022-09-30
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMember2021-12-31
0001593548srt:MinimumMember2021-01-012022-06-30
0001593548srt:MaximumMember2021-01-012022-06-30
0001593548ags:EGMMember2021-12-31
0001593548ags:TableProductsMember2021-12-31
0001593548ags:InteractiveGamingOperationsMember2021-12-31
0001593548ags:EGMMember2022-09-30
0001593548ags:TableProductsMember2022-09-30
0001593548ags:InteractiveGamingOperationsMember2022-09-30
0001593548us-gaap:TradeNamesMembersrt:MinimumMember2022-01-012022-09-30
0001593548us-gaap:TradeNamesMembersrt:MaximumMember2022-01-012022-09-30
0001593548us-gaap:TradeNamesMember2022-09-30
0001593548us-gaap:TradeNamesMember2021-12-31
0001593548us-gaap:CustomerRelationshipsMembersrt:MinimumMember2022-01-012022-09-30
0001593548us-gaap:CustomerRelationshipsMembersrt:MaximumMember2022-01-012022-09-30
0001593548us-gaap:CustomerRelationshipsMember2022-09-30
0001593548us-gaap:CustomerRelationshipsMember2021-12-31
0001593548us-gaap:ContractualRightsMembersrt:MinimumMember2022-01-012022-09-30
0001593548us-gaap:ContractualRightsMembersrt:MaximumMember2022-01-012022-09-30
0001593548us-gaap:ContractualRightsMember2022-09-30
0001593548us-gaap:ContractualRightsMember2021-12-31
0001593548us-gaap:ComputerSoftwareIntangibleAssetMembersrt:MinimumMember2022-01-012022-09-30
0001593548us-gaap:ComputerSoftwareIntangibleAssetMembersrt:MaximumMember2022-01-012022-09-30
0001593548us-gaap:ComputerSoftwareIntangibleAssetMember2022-09-30
0001593548us-gaap:ComputerSoftwareIntangibleAssetMember2021-12-31
0001593548us-gaap:IntellectualPropertyMembersrt:MinimumMember2022-01-012022-09-30
0001593548us-gaap:IntellectualPropertyMembersrt:MaximumMember2022-01-012022-09-30
0001593548us-gaap:IntellectualPropertyMember2022-09-30
0001593548us-gaap:IntellectualPropertyMember2021-12-31
0001593548srt:MinimumMember2022-01-012022-09-30
0001593548srt:MaximumMember2022-01-012022-09-30
0001593548ags:RmgTechnologyPlatformMember2021-01-012021-09-30
0001593548us-gaap:AccruedLiabilitiesMember2022-09-30
0001593548us-gaap:AccruedLiabilitiesMember2021-12-31 xbrli:pure
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMember2022-01-012022-09-30
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMember2021-01-012021-12-31
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMember2022-09-30
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMember2021-12-31
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMemberus-gaap:LondonInterbankOfferedRateLIBORMember2022-01-012022-09-30
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMemberus-gaap:LondonInterbankOfferedRateLIBORMember2021-01-012021-12-31
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMemberus-gaap:LondonInterbankOfferedRateLIBORMember2021-12-31
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMemberus-gaap:LondonInterbankOfferedRateLIBORMember2022-09-30
0001593548ags:FirstLienCreditFacilitiesMemberags:IncrementalTermLoansMember2022-01-012022-09-30
0001593548ags:FirstLienCreditFacilitiesMemberags:IncrementalTermLoansMember2021-01-012021-12-31
0001593548ags:FirstLienCreditFacilitiesMemberags:IncrementalTermLoansMember2021-12-31
0001593548ags:FirstLienCreditFacilitiesMemberags:IncrementalTermLoansMember2022-09-30
0001593548ags:EquipmentLongtermNotePayableAndFinanceLeasesMember2022-09-30
0001593548ags:EquipmentLongtermNotePayableAndFinanceLeasesMember2021-12-31
0001593548ags:NewTermLoanFacilityMemberags:TermLoanMember2022-02-15
0001593548us-gaap:RevolvingCreditFacilityMemberags:NewRevolvingCreditFacilityMember2022-02-15
0001593548us-gaap:LetterOfCreditMemberags:NewRevolvingCreditFacilityMember2022-02-15
0001593548ags:NewRevolvingCreditFacilityMember2022-02-15
0001593548ags:NewTermLoanFacilityMemberags:TermLoanMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2022-02-152022-02-15
0001593548ags:NewTermLoanFacilityMemberags:TermLoanMemberus-gaap:PrimeRateMember2022-02-152022-02-15
0001593548ags:NewTermLoanFacilityMemberags:TermLoanMemberus-gaap:FederalFundsEffectiveSwapRateMember2022-02-152022-02-15
0001593548ags:NewTermLoanFacilityMemberags:TermLoanMemberus-gaap:BaseRateMember2022-02-152022-02-15
0001593548ags:NewTermLoanFacilityMemberags:TermLoanMember2022-02-152022-02-15
0001593548ags:ErrorRelatedToTheFairValueOfAdjustmentsToContingentConsiderationMember2022-07-012022-09-30
0001593548us-gaap:RestrictedStockMember2022-07-012022-09-30
0001593548ags:UnderwaterStockOptionMember2022-07-012022-09-30
0001593548us-gaap:RestrictedStockMember2022-01-012022-09-30
0001593548us-gaap:EmployeeStockOptionMember2022-01-012022-09-30
0001593548us-gaap:RestrictedStockMember2021-07-012021-09-30
0001593548us-gaap:EmployeeStockOptionMember2021-07-012021-09-30
0001593548us-gaap:RestrictedStockMember2021-01-012021-09-30
0001593548us-gaap:EmployeeStockOptionMember2021-01-012021-09-30
0001593548ags:The2014LongtermIncentivePlanMember2014-04-282014-04-28
0001593548ags:The2014LongtermIncentivePlanMember2014-04-28
0001593548ags:The2014LongtermIncentivePlanMember2022-09-30
0001593548ags:The2018OmnibusIncentivePlanMember2020-05-07
0001593548ags:The2018OmnibusIncentivePlanMember2020-05-08
0001593548ags:The2018OmnibusIncentivePlanMember2020-05-082020-05-08
0001593548ags:The2020PlanAmendmentMember2022-04-27
0001593548ags:The2020PlanAmendmentMember2022-04-28
0001593548ags:The2020PlanAmendmentMember2022-04-282022-04-28
0001593548us-gaap:EmployeeStockOptionMember2022-09-30
0001593548us-gaap:RestrictedStockUnitsRSUMember2022-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMember2022-09-30
0001593548us-gaap:RestrictedStockUnitsRSUMember2022-01-012022-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMember2022-01-012022-09-30
0001593548us-gaap:EmployeeStockOptionMemberags:LongtermIncentivePlanMembersrt:MinimumMemberags:SharebasedPaymentArrangementTrancheAMember2022-01-012022-09-30
0001593548us-gaap:PerformanceSharesMemberags:LongtermIncentivePlanMembersrt:MinimumMemberags:SharebasedPaymentArrangementTrancheAMember2022-01-012022-09-30
0001593548us-gaap:EmployeeStockOptionMemberags:LongtermIncentivePlanMembersrt:MaximumMemberags:SharebasedPaymentArrangementTrancheAMember2022-01-012022-09-30
00015935482018-10-31 00015935482021-01-012021-12-31
0001593548us-gaap:RestrictedStockMemberags:OnEachOfFirstFourAnniversariesOfDateOfGrantMember2022-01-012022-09-30
0001593548us-gaap:RestrictedStockMember2022-01-012022-09-30
0001593548us-gaap:RestrictedStockMember2021-12-31
0001593548us-gaap:RestrictedStockMember2022-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMemberags:OnEachOfFirstFourAnniversariesOfDateOfGrantMember2022-01-012022-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMember2021-12-31
0001593548ags:CadillacJackMember2022-07-012022-09-30
0001593548ags:CadillacJackMember2022-01-012022-09-30
0001593548ags:CadillacJackMember2021-07-012021-09-30
0001593548ags:CadillacJackMember2021-01-012021-09-30
0001593548us-gaap:InsuranceClaimsMember2019-07-012019-09-30
0001593548ags:AuditConductedByAlabamaDepartmentOfRevenueMember2021-01-012021-01-31
0001593548ags:AuditConductedByAlabamaDepartmentOfRevenueMember2019-10-012022-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2022-07-012022-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2021-07-012021-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2022-01-012022-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2021-01-012021-09-30
0001593548ags:TableGamerelatedIntangibleAssetsUnderLuckyLuckyTradeNameMember2022-01-032022-01-03
0001593548ags:TableGamerelatedIntangibleAssetsUnderLuckyLuckyTradeNameMember2022-01-03
Table of
Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
for the quarter ended September 30, 2022
or
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
for the transition period from to .
Commission file number 001-38357
PLAYAGS, INC.
(Exact name of registrant as specified in its charter)
Nevada
|
46-3698600
|
(State or other jurisdiction of incorporation or
organization)
|
(I.R.S. Employer Identification Number)
|
6775 S. Edmond St., Ste #300 Las Vegas, NV
89118
|
(Address of principal executive offices) (Zip Code)
|
(702) 722-6700
|
(Registrant’s telephone number, including area code)
|
Securities registered pursuant to Section 12(b) of the
Act:
Title of each
class
|
Trading
Symbol(s)
|
Name of each exchange
on which registered
|
Common stock, $0.01 par value
|
AGS
|
New York Stock Exchange
|
As of November 3, 2022, there were 37,759,171 shares of the
Registrant’s common stock, $0.01 par value per share,
outstanding.
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes ☒
No ☐
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be
submitted pursuant to Rule 405 of Regulation S-T
(§232.405 of this chapter) during the preceding 12 months (or
for such shorter period that the registrant was required to submit
such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, a
smaller reporting company, or an emerging growth company. See the
definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in
Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐
|
Accelerated filer ☒
|
Non-accelerated filer ☐
|
Smaller reporting company ☐
|
Emerging growth company ☒
|
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act.
Yes ☒ No ☐
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act). Yes
☐ No ☒
PART I.
FINANCIAL INFORMATION
ITEM 1. FINANCIAL
STATEMENTS
PLAYAGS,
INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share and per share data)
(unaudited)
|
|
September 30, 2022
|
|
|
December 31, 2021
|
|
Assets
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$ |
33,447 |
|
|
$ |
94,977 |
|
Restricted cash
|
|
|
20 |
|
|
|
20 |
|
Accounts receivable,
net of allowance of $2,099 and $1,993, respectively
|
|
|
58,051 |
|
|
|
49,426 |
|
Inventories
|
|
|
35,625 |
|
|
|
27,534 |
|
Prepaid expenses
|
|
|
6,730 |
|
|
|
4,878 |
|
Deposits and
other
|
|
|
9,696 |
|
|
|
8,240 |
|
Total current assets
|
|
|
143,569 |
|
|
|
185,075 |
|
Property and
equipment, net
|
|
|
79,386 |
|
|
|
74,916 |
|
Goodwill
|
|
|
287,106 |
|
|
|
285,546 |
|
Intangible
assets
|
|
|
146,584 |
|
|
|
160,044 |
|
Deferred tax
asset
|
|
|
7,342 |
|
|
|
7,333 |
|
Operating lease
assets
|
|
|
11,653 |
|
|
|
12,503 |
|
Other assets
|
|
|
9,783 |
|
|
|
7,394 |
|
Total assets
|
|
$ |
685,423 |
|
|
$ |
732,811 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’
Equity
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
18,274 |
|
|
$ |
9,439 |
|
Accrued
liabilities
|
|
|
35,667 |
|
|
|
39,165 |
|
Current maturities
of long-term debt
|
|
|
6,090 |
|
|
|
6,877 |
|
Total current liabilities
|
|
|
60,031 |
|
|
|
55,481 |
|
Long-term debt
|
|
|
550,945 |
|
|
|
599,281 |
|
Deferred tax
liability, non-current
|
|
|
3,476 |
|
|
|
2,653 |
|
Operating lease
liabilities, long-term
|
|
|
10,960 |
|
|
|
11,871 |
|
Other long-term
liabilities
|
|
|
15,788 |
|
|
|
21,954 |
|
Total liabilities
|
|
|
641,200 |
|
|
|
691,240 |
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
Preferred stock at $0.01 par value;
50,000,000 shares
authorized, no shares
issued and outstanding
|
|
|
— |
|
|
|
— |
|
Common stock at $0.01
par value; 450,000,000 shares
authorized at September 30, 2022 and at December 31, 2021; and
37,704,806 and
36,943,770 shares issued
and outstanding at September 30, 2022 and December 31, 2021,
respectively
|
|
|
377 |
|
|
|
369 |
|
Additional paid-in
capital
|
|
|
405,116 |
|
|
|
392,161 |
|
Accumulated
deficit
|
|
|
(355,666 |
) |
|
|
(344,889 |
) |
Accumulated other
comprehensive loss
|
|
|
(5,604 |
) |
|
|
(6,070 |
) |
Total
stockholders’ equity
|
|
|
44,223 |
|
|
|
41,571 |
|
Total liabilities and stockholders’ equity
|
|
$ |
685,423 |
|
|
$ |
732,811 |
|
The accompanying notes are an integral part of these condensed
consolidated financial statements.
PLAYAGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME (LOSS)
(amounts in thousands, except per share data)
(unaudited)
|
|
Three
Months Ended September 30,
|
|
|
Nine
Months Ended September 30,
|
|
|
|
2022
|
|
|
2021
|
|
|
2022
|
|
|
2021
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
56,592 |
|
|
$ |
53,231 |
|
|
$ |
166,396 |
|
|
$ |
152,686 |
|
Equipment sales
|
|
$ |
21,667 |
|
|
|
14,046 |
|
|
|
61,304 |
|
|
|
36,787 |
|
Total revenues
|
|
|
78,259 |
|
|
|
67,277 |
|
|
|
227,700 |
|
|
|
189,473 |
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations(1)
|
|
|
10,375 |
|
|
|
9,641 |
|
|
|
31,512 |
|
|
|
27,994 |
|
Cost of equipment sales(1)
|
|
|
11,857 |
|
|
|
6,805 |
|
|
|
32,030 |
|
|
|
16,021 |
|
Selling, general and administrative
|
|
|
16,955 |
|
|
|
15,913 |
|
|
|
50,881 |
|
|
|
44,821 |
|
Research and development
|
|
|
9,702 |
|
|
|
9,269 |
|
|
|
29,952 |
|
|
|
26,338 |
|
Write-downs and other charges
|
|
|
1,389 |
|
|
|
197 |
|
|
|
1,824 |
|
|
|
985 |
|
Depreciation and amortization
|
|
|
18,950 |
|
|
|
18,441 |
|
|
|
56,979 |
|
|
|
55,460 |
|
Total operating expenses
|
|
|
69,228 |
|
|
|
60,266 |
|
|
|
203,178 |
|
|
|
171,619 |
|
Income from operations
|
|
|
9,031 |
|
|
|
7,011 |
|
|
|
24,522 |
|
|
|
17,854 |
|
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
10,291 |
|
|
|
10,700 |
|
|
|
27,851 |
|
|
|
33,198 |
|
Interest income
|
|
|
(305 |
) |
|
|
(263 |
) |
|
|
(728 |
) |
|
|
(827 |
) |
Loss on extinguishment and modification of debt
|
|
|
- |
|
|
|
- |
|
|
|
8,549 |
|
|
|
- |
|
Other expense (income)
|
|
|
445 |
|
|
|
1,126 |
|
|
|
714 |
|
|
|
1,092 |
|
Loss before income taxes
|
|
|
(1,400 |
) |
|
|
(4,552 |
) |
|
|
(11,864 |
) |
|
|
(15,609 |
) |
Income tax benefit (expense)
|
|
|
1,876 |
|
|
|
2,723 |
|
|
|
1,288 |
|
|
|
2,127 |
|
Net income (loss)
|
|
|
476 |
|
|
|
(1,829 |
) |
|
|
(10,576 |
) |
|
|
(13,482 |
) |
Foreign currency translation adjustment
|
|
|
23 |
|
|
|
(1,612 |
) |
|
|
466 |
|
|
|
(1,588 |
) |
Total comprehensive income (loss)
|
|
$ |
499 |
|
|
$ |
(3,441 |
) |
|
$ |
(10,110 |
) |
|
$ |
(15,070 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$ |
0.01 |
|
|
$ |
(0.05 |
) |
|
|
(0.28 |
) |
|
$ |
(0.37 |
) |
Diluted
|
|
$ |
0.01 |
|
|
$ |
(0.05 |
) |
|
$ |
(0.28 |
) |
|
$ |
(0.37 |
) |
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
37,244 |
|
|
|
36,725 |
|
|
|
37,116 |
|
|
|
36,608 |
|
Diluted
|
|
|
37,244 |
|
|
|
36,725 |
|
|
|
37,116 |
|
|
|
36,608 |
|
(1)
exclusive of depreciation and amortization
The accompanying notes are an integral part of these condensed
consolidated financial statements.
PLAYAGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
EQUITY
(amounts in thousands)
(unaudited)
|
|
Three
Months Ended September 30,
|
|
|
Nine
Months Ended September 30,
|
|
|
|
2022
|
|
|
2021
|
|
|
2022
|
|
|
2021
|
|
Common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$ |
371 |
|
|
$ |
367 |
|
|
$ |
369 |
|
|
$ |
364 |
|
Vesting of restricted stock
|
|
|
6 |
|
|
|
2 |
|
|
|
8 |
|
|
|
5 |
|
Balance of common stock, end of period
|
|
|
377 |
|
|
|
369 |
|
|
|
377 |
|
|
|
369 |
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
|
397,785 |
|
|
|
384,776 |
|
|
|
392,161 |
|
|
|
379,917 |
|
Stock-based compensation expense
|
|
|
4,946 |
|
|
|
3,712 |
|
|
|
10,572 |
|
|
|
8,574 |
|
Modification of liability awards to equity
|
|
|
2,391 |
|
|
|
- |
|
|
|
2,391 |
|
|
|
- |
|
Vesting of restricted stock
|
|
|
(6 |
) |
|
|
(2 |
) |
|
|
(8 |
) |
|
|
(5 |
) |
Balance of additional paid-in capital, end of period
|
|
|
405,116 |
|
|
|
388,486 |
|
|
|
405,116 |
|
|
|
388,486 |
|
Accumulated deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
|
(355,951 |
) |
|
|
(333,853 |
) |
|
|
(344,889 |
) |
|
|
(321,412 |
) |
Net income (loss)
|
|
|
476 |
|
|
|
(1,829 |
) |
|
|
(10,576 |
) |
|
|
(13,482 |
) |
Restricted stock vesting and withholding
|
|
|
(191 |
) |
|
|
(117 |
) |
|
|
(201 |
) |
|
|
(905 |
) |
Balance of accumulated deficit, end of period
|
|
|
(355,666 |
) |
|
|
(335,799 |
) |
|
|
(355,666 |
) |
|
|
(335,799 |
) |
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
|
(5,627 |
) |
|
|
(5,062 |
) |
|
|
(6,070 |
) |
|
|
(5,086 |
) |
Foreign currency translation adjustment
|
|
|
23 |
|
|
|
(1,612 |
) |
|
|
466 |
|
|
|
(1,588 |
) |
Balance of accumulated other comprehensive loss, end of
period
|
|
|
(5,604 |
) |
|
|
(6,674 |
) |
|
|
(5,604 |
) |
|
|
(6,674 |
) |
Total stockholders' equity
|
|
$ |
44,223 |
|
|
$ |
46,382 |
|
|
$ |
44,223 |
|
|
$ |
46,382 |
|
The accompanying notes are an integral part of these condensed
consolidated financial statements.
PLAYAGS,
INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
|
|
Nine
Months Ended September 30,
|
|
|
|
2022
|
|
|
2021
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(10,576 |
) |
|
$ |
(13,482 |
) |
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
56,979 |
|
|
|
55,460 |
|
Accretion of
contract rights under development agreements and placement fees
|
|
|
4,790 |
|
|
|
4,916 |
|
Amortization of
deferred loan costs and discount
|
|
|
2,167 |
|
|
|
3,439 |
|
Write-off of
deferred loan costs and discount
|
|
|
1,586 |
|
|
|
- |
|
Cash paid for debt
prepayment penalties to prior debt holders
|
|
|
848 |
|
|
|
- |
|
Stock-based
compensation expense
|
|
|
10,572 |
|
|
|
8,856 |
|
Provision for bad
debts
|
|
|
402 |
|
|
|
313 |
|
Disposal of
long-lived assets
|
|
|
337 |
|
|
|
388 |
|
Impairment of
assets
|
|
|
21 |
|
|
|
653 |
|
Fair value
adjustment of contingent consideration
|
|
|
1,466 |
|
|
|
(56 |
) |
Provision for
deferred income tax (benefit)
|
|
|
936 |
|
|
|
159 |
|
Changes in assets and liabilities that relate to operations:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(8,868 |
) |
|
|
(10,646 |
) |
Inventories
|
|
|
(6,856 |
) |
|
|
945 |
|
Prepaid expenses
|
|
|
(2,259 |
) |
|
|
(3,862 |
) |
Deposits and
other
|
|
|
(1,266 |
) |
|
|
(3,565 |
) |
Other assets,
non-current
|
|
|
(134 |
) |
|
|
3,054 |
|
Accounts payable and
accrued liabilities
|
|
|
2,429 |
|
|
|
7,625 |
|
Net cash provided by operating activities
|
|
|
52,574 |
|
|
|
54,197 |
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Business
acquisitions, net of cash acquired
|
|
|
(4,750 |
) |
|
|
- |
|
Proceeds from
payments on customer notes receivable
|
|
|
137 |
|
|
|
- |
|
Software development
and other expenditures
|
|
|
(15,439 |
) |
|
|
(11,329 |
) |
Proceeds from
disposition of assets
|
|
|
15 |
|
|
|
35 |
|
Purchases of
property and equipment
|
|
|
(34,484 |
) |
|
|
(24,938 |
) |
Net cash used in investing activities
|
|
|
(54,521 |
) |
|
|
(36,232 |
) |
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Repayment of prior
first lien credit facilities
|
|
|
(521,215 |
) |
|
|
(4,040 |
) |
Repayment of first
lien credit facilities
|
|
|
(2,876 |
) |
|
|
- |
|
Repayment of
incremental term loans
|
|
|
(93,575 |
) |
|
|
(713 |
) |
Payment of financed
placement fee obligations
|
|
|
(3,917 |
) |
|
|
(3,690 |
) |
Proceeds from term
loans
|
|
|
569,250 |
|
|
|
- |
|
Payment of deferred
loan costs
|
|
|
(4,838 |
) |
|
|
(848 |
) |
Payment of debt
prepayment penalties to prior debt holders
|
|
|
(848 |
) |
|
|
- |
|
Payments of previous
acquisition obligation
|
|
|
(445 |
) |
|
|
(416 |
) |
Payments on finance
leases and other obligations
|
|
|
(920 |
) |
|
|
(1,195 |
) |
Repurchase of
stock
|
|
|
(201 |
) |
|
|
(905 |
) |
Net cash used in financing activities
|
|
|
(59,585 |
) |
|
|
(11,807 |
) |
Effect of exchange
rates on cash and cash equivalents
|
|
|
2 |
|
|
|
(3 |
) |
Net increase in cash, cash equivalents and restricted cash
|
|
|
(61,530 |
) |
|
|
6,155 |
|
Cash, cash
equivalents and restricted cash, beginning of period
|
|
|
94,997 |
|
|
|
81,709 |
|
Cash, cash equivalents and restricted cash, end of
period
|
|
$ |
33,467 |
|
|
$ |
87,864 |
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Leased assets
obtained in exchange for new operating lease liabilities
|
|
$ |
956 |
|
|
$ |
3,042 |
|
Leased assets
obtained in exchange for new finance lease liabilities
|
|
$ |
354 |
|
|
$ |
317 |
|
The accompanying notes are an integral part of these condensed
consolidated financial statements.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
NOTE 1. DESCRIPTION OF THE
BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Description of Business
PlayAGS, Inc. (the "Company," "PlayAGS," "we," "us," or "our") is a
leading designer and supplier of gaming products and services for
the gaming industry. We operate in legalized gaming markets across
the globe and provide state-of-the-art, value-add products in
three distinct segments: Electronic
Gaming Machines (“EGM”), which includes server-based systems and
back-office systems that are used by Class II Native American and
Mexico gaming jurisdictions and Class III Native American,
commercial and charitable jurisdictions; Table Products (“Table
Products”), which includes live felt table games, side-bets and
progressives as well as card shufflers and
Interactive Games (“Interactive”), which provides social
casino games on desktop and mobile devices (our "Interactive
Social" reporting unit) as well as a platform for content
aggregation used by real-money gaming (“RMG”) online casino
operators (our "RMG Interactive" reporting unit). Each segment’s
activities include the design, development, acquisition,
manufacturing, marketing, distribution, installation and servicing
of a distinct product line.
Electronic Gaming Machines
Our EGM segment offers a library of proprietary video slot titles
developed for the global marketplace, and EGM cabinets which
include our premium lease-only cabinets of Orion
Starwall, Orion Curve Premium and Big
Red ("Colossal Diamonds") as well as cabinets available
for sale or lease notably the Orion
Portrait, Orion Slant, Orion
Curve, Orion Upright,
and ICON cabinets. In addition to providing
complete EGM units, we offer conversion kits that allow existing
game titles to be converted to other game titles offered within
that operating platform.
Table Products
Our Table Products include both internally developed and acquired
proprietary table products, side-bets, progressives, and table
technology related to blackjack, poker, baccarat, craps and
roulette. We have acquired a number of popular proprietary brands,
including In Bet Gaming (“In Bet”), Buster Blackjack,
Double Draw Poker and Criss Cross
Poker that are based on traditional well-known public
domain games such as blackjack and poker; however, these
proprietary games provide intriguing betting options that offer
more excitement and greater volatility to the player, ultimately
enhancing our casino customers’ profitability. In addition, we
offer a single deck card shuffler for poker tables, Dex
S, as well as our new second shuffler, the Pax
S single-deck shuffler.
Interactive
We operate a Business-to-Business ("B2B") game aggregation platform
for online real-money gaming
("RMG") operators. Through our remote gaming server, we
deliver a library of more than 1,000 games, many of which are AGS
titles, developed by our internal game-development studios. We also
partner with a host of third-party game developers to offer game
content across mobile, desktop, and social channels – wherever and
whenever players want to engage.
AGS also offers Business-to-Consumer (“B2C”) free-to-play social casino apps that
players across the globe can enjoy anytime online or on their
mobile device. Our B2C social casino games operate on a
free-to-play model, whereby game players may collect virtual currency or other
virtual consumable goods (collectively referred to as “virtual
goods” or “virtual currency”) free of charge or the player
may purchase additional
virtual goods. Our social casino library includes
over 600 game titles in a
variety of different games, including video slots, spinning reels,
video poker, blackjack, bingo, and tournaments. Our most popular
app, Lucky Play Casino, offers mobile players all the thrills of
Vegas casinos. Players can choose from dozens of AGS
player-favorite slot games, as well as other casino classics like
video poker, blackjack, and bingo. Our apps also feature in-app
tournaments, rumbles, VIP bonuses, and unique interactive
challenges.
Basis of Presentation
The accompanying unaudited condensed consolidated financial
statements have been prepared pursuant to the rules and regulations
of the Securities and Exchange Commission (“SEC”). Accordingly,
certain disclosures required by generally accepted accounting
principles (“GAAP”) are omitted or condensed in these condensed
consolidated financial statements. In the opinion of management,
all adjustments (consisting of only normal recurring adjustments)
that are necessary for a fair statement of the Company's financial
position, results of operations and cash flows for the interim
periods have been made. The interim results reflected in these
condensed consolidated financial statements are not necessarily indicative of results to be
expected for the full fiscal year. The accompanying condensed
consolidated financial statements should be read in conjunction
with the financial statements and notes thereto included in the
Company's Annual Report on Form 10-K for the year ended December 31, 2021.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
Principles of Consolidation
The accompanying condensed consolidated financial statements
include the Company and its wholly owned subsidiaries. All
intercompany balances and transactions have been eliminated in
consolidation.
Use of Estimates
The preparation of financial statements in conformity with GAAP
requires the Company to make decisions based upon estimates,
assumptions, and factors considered relevant to the circumstances.
Such decisions include the selection of applicable accounting
principles and the use of judgment in their application, the
results of which impact reported amounts and disclosures. Changes
in future economic conditions or other business circumstances
may affect the outcomes of the
estimates and assumptions. Accordingly, actual results could differ
materially from those anticipated.
Revenue Recognition
Leasing of equipment in both our EGM and Table Products segments is
accounted for under lease accounting guidance in
ASC 842, "Leases"
(ASC 842) and is recorded in
gaming operations revenue. Our remaining revenue streams are
accounted for under ASC 606 "Revenue from contracts with
customers" (ASC 606) including equipment sales in our
EGM and, to a lesser extent, in our Table Products segments.
Revenue earned in our Interactive segment is recorded in gaming
operations revenue.
The following table disaggregates our revenues by type within each
of our segments (amounts in thousands):
|
|
Three
Months Ended September 30,
|
|
|
Nine
Months Ended September 30,
|
|
|
|
2022
|
|
|
2021
|
|
|
2022
|
|
|
2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
50,233 |
|
|
$ |
47,705 |
|
|
$ |
148,067 |
|
|
$ |
136,741 |
|
Equipment sales
|
|
|
21,387 |
|
|
|
13,895 |
|
|
|
60,926 |
|
|
|
36,570 |
|
Total
|
|
$ |
71,620 |
|
|
$ |
61,600 |
|
|
$ |
208,993 |
|
|
$ |
173,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
3,756 |
|
|
$ |
2,953 |
|
|
$ |
10,652 |
|
|
$ |
8,473 |
|
Equipment sales
|
|
|
280 |
|
|
|
151 |
|
|
|
378 |
|
|
|
217 |
|
Total
|
|
$ |
4,036 |
|
|
$ |
3,104 |
|
|
$ |
11,030 |
|
|
$ |
8,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interactive
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming Operations(1)
|
|
$ |
2,603 |
|
|
$ |
2,573 |
|
|
$ |
7,677 |
|
|
$ |
7,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$ |
78,259 |
|
|
$ |
67,277 |
|
|
$ |
227,700 |
|
|
$ |
189,473 |
|
(1) The Interactive gaming
operations revenue includes both Social and Real Money Gaming
revenue streams that were previously disclosed
separately.
Gaming Operations
Gaming operations revenue is earned by providing customers with
gaming machines, gaming machine content licenses, table products,
back-office equipment and linked progressive systems, which are
collectively referred to as gaming equipment, under participation
arrangements. The participation arrangements convey the right to
use the equipment (i.e., gaming machines and related integral
software) for a stated period of time, which typically ranges
from one to three years upon which the
contract continues on a month-to-month basis thereafter. In some
instances, the Company will enter into arrangements for longer
periods of time; however, many of these arrangements include the
ability of the customer to cancel the contract and return the games
to the Company, a provision which renders the contracts
effectively month-to-month contracts. The Company will also enter
into lease contracts with a revenue sharing arrangement whereby the
lease payments due from the customer are variable. Our
participation arrangements are accounted for as operating leases
primarily due to these factors. In some instances, we will offer a
free trial period during which no revenue is recognized. If during or
at the conclusion of the trial period the customer chooses to enter
into a lease for the gaming equipment, we commence revenue
recognition according to the terms of the agreement.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
Under participation arrangements, the Company retains ownership of
the gaming equipment installed at the customer facilities and
receives either revenue based on a percentage of the win per day
generated by the gaming equipment or a fixed daily fee. Thus, in
our consolidated financial statements the Company records revenue
monthly related to these arrangements and the gaming equipment is
recorded in property and equipment, net on our balance sheet and
depreciated over the expected life of the gaming equipment.
The majority of the Company’s leases require the Company to provide
maintenance throughout the entire term of the lease. In some cases,
a performance guarantee exists that, if not met, provides the customer with the
right to return the gaming machines to the Company. This
performance guarantee is considered a cancellation clause, a
provision which renders the contracts effectively
month-to-month contracts. Accordingly, the Company accounts for
these contracts in a similar manner with its other operating leases
as described above.
Gaming operations revenue is also earned from the licensing of
table product content and is earned and recognized primarily on a
fixed monthly rate. Our B2C social casino products earn revenue
from the sale of virtual coins or chips, which is recorded when the
purchased coins or chips are used by the customer. B2C social casino revenue is presented
gross of the platform fees. B2B social casino products earn revenue
primarily based on a percentage of the monthly revenue generated by
the white label casino apps that we build and operate for our
customers. RMG revenue is earned primarily based on a percentage of
the revenue produced by the games on our platform as well as
monthly platform fees and initial integration fees. RMG revenue is
presented net of payments to game and content suppliers.
Equipment Sales
Revenues from contracts with customers are recognized and recorded
when the following criteria are met:
|
•
|
We have a contract that has been approved by both the customer and
the Company. Our contracts specify the products being sold and
payment terms and are recognized when it is probable that we will
collect substantially all of the contracted amount; and
|
|
•
|
Control has been transferred and services have been rendered in
accordance with the contract terms.
|
Equipment sales are generated from the sale of gaming machines,
table products and licensing rights to the integral game content
software that is installed in the related equipment, parts, and
other ancillary equipment. Also included within the deliverables
are delivery, installation and training, all of which occur within
a few days of arriving at the customer location. Equipment sales
do not include
maintenance beyond a standard warranty period. The recognition of
revenue from the sale of gaming devices occurs as the customer
obtains control of the product and all other revenue recognition
criteria have been satisfied. Our contracts include a fixed
transaction price. Amounts are due from customers
within 30 to 90 days of the invoice date and to a
lesser extent we offer extended payment terms of 12 to 24 months with payments due monthly
during the extended payment period.
The Company enters into revenue arrangements that
may consist of multiple
performance obligations, which are typically multiple distinct
products that may be shipped to the customer at
different times. For example, sales arrangements
may include the sale of
gaming machines and table products to be delivered upon the
consummation of the contract and additional game content conversion
kits that will be delivered at a later date when requested by the
customer to replace the game content on the customer’s existing
gaming machines. Products are identified as separate performance
obligations if they are distinct, which occurs if the customer can
benefit from the product on its own and is separately identifiable
from other promises in the contract.
Revenue is allocated to the separate performance obligations based
on relative standalone selling prices determined at contract
inception. Standalone selling prices are primarily determined by
prices that we charge for the products when they are sold
separately. When a product is not sold separately, we determine
the standalone selling price with reference to our standard pricing
policies and practices. We elected to exclude from the measurement
of the transaction price, sales taxes and all other items of a
similar nature, and also elected to account for shipping and
handling activities as a fulfillment of our promise to transfer the
goods. Accordingly, shipping and handling costs are included in
cost of sales.
Revenue allocated to any undelivered performance obligations is
recorded as a contract liability. The balance of our contract
liabilities was not
material as of September 30,
2022 and December 31,
2021.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
Cash and Cash Equivalents
Cash and cash equivalents consist primarily of deposits held at
major banks and other marketable securities with original
maturities of 90 days or
less.
Restricted Cash
Restricted cash amounts represent funds held in escrow as
collateral for the Company’s surety bonds for various gaming
authorities.
Allowance for Doubtful Accounts
Accounts receivable are stated at face value less an allowance for
doubtful accounts. The Company maintains an allowance for doubtful
accounts related to accounts receivable and notes receivable, which
are non-interest bearing, deemed to have a high risk of
collectability. The Company reviews the accounts receivable and
notes receivable on a monthly basis to determine if any receivables
will potentially be uncollectible. The Company analyzes historical
collection trends and changes in the customers’ payment patterns,
customer concentration, and credit worthiness when evaluating the
adequacy of the allowance for doubtful accounts. A large percentage
of receivables are with Native American tribes and the Company has
concentrations of credit risk with several tribes. The Company
includes any receivable balances that are determined to be
uncollectible in the overall allowance for doubtful accounts.
Changes in the assumptions or estimates reflecting the
collectability of certain accounts could materially affect the
allowance for both accounts and notes receivable.
Allowance for Expected Credit Losses
Management estimates the allowance for expected credit losses
balance using relevant available information from internal and
external sources, relating to past events, current conditions, and
reasonable and supportable forecasts. Historical credit loss
experience provides the basis for the estimation of expected
credit losses. Adjustments to historical loss information are made
for differences in the current environmental economic conditions
and reasonable and supportable forecast. The allowance for
expected credit losses on financial instruments is measured on
a collective (pool) basis when similar risk characteristics exist.
The financial instruments that do not share risk characteristics, such
as receivables related to development agreements, are
evaluated on an individual basis. Expected credit losses are
estimated over the contractual term of the related financial
instruments, adjusted for expected prepayments when appropriate,
based on a historical model that includes periodic write-offs,
recoveries, and adjustments to the reserve. Historically, the
identified portfolio segments have shared low collectability risk
with immaterial write-off amounts. The Company made an
accounting policy election not to present the accrued interest
receivable balance on a separate statement of financial
position line item. Accrued interest receivable is reported within
the respective receivables line items on the consolidated balance
sheet.
For the period ended September 30,
2022, there was no material
activity in allowance for credit losses.
Inventories
Inventories consist primarily of parts and supplies that are used
to repair and maintain machinery and equipment as well as EGMs in
production and finished goods held for sale. Inventories are stated
at net realizable value. Cost of inventories is determined using
the first-in, first-out (“FIFO”) method for all components
of inventory. The Company regularly reviews inventory quantities
and updates estimates for the net realizable value of inventories.
This process includes examining the carrying values of parts and
ancillary equipment in comparison to the current fair market values
for such equipment (less costs to sell or dispose). Some of the
factors involved in this analysis include the overall levels of the
inventories, the current and projected sales levels for such
products, the projected markets for such products and the costs
required to sell the products, including refurbishment costs.
Changes in the assumptions or estimates could materially affect the
inventory carrying value. As of September 30, 2022 and December 31, 2021, the value of raw material
inventory was $30.4 million and $24.1 million,
respectively. As of September 30,
2022 and December 31,
2021, the value of finished goods inventory was $5.2 million
and $3.4 million, respectively. There was no work in
process material as of September 30, 2022 and December 31, 2021.
Property and Equipment
The cost of gaming equipment, consisting of fixed-base player
terminals, file servers and other support equipment as well as
other property and equipment, is depreciated over their estimated
useful lives, using the straight-line method for financial
reporting. The Company capitalizes costs incurred for the
refurbishment of used gaming equipment that is typically incurred
to refurbish a machine in order to return it to its customer
location. The refurbishments extend the life of the gaming
equipment beyond the original useful life. Repairs and maintenance
costs are expensed as incurred. The Company routinely evaluates the
estimated lives used to depreciate assets. The estimated useful
lives are as follows:
Gaming equipment (in years)
|
|
|
1 to 5 |
|
Other property and equipment (in years)
|
|
|
3 to 6 |
|
Financed leased cars and leasehold improvements are amortized /
depreciated over the life of the contract.
The Company reviews its property and equipment for impairment
whenever events or changes in circumstances indicate that the
carrying amount of an asset or asset group may not be
recoverable. The Company groups long-lived assets for impairment
analysis at the lowest level for which identifiable cash flows can
be measured independently of the cash flows of other assets and
liabilities. This is typically at the individual gaming machine
level or at the cabinet product line level. Impairment testing is
performed and losses are estimated when indicators of impairment
are present and the estimated undiscounted cash flows are
not sufficient to recover the
assets’ carrying amount.
When the estimated undiscounted cash flows are not sufficient to recover the asset’s
carrying amount, an impairment loss is measured to the extent the
fair value of the asset is less than its carrying amount.
The Company measures recoverability of assets to be held and used
by comparing the carrying amount of an asset to future cash flows
expected to be generated by the asset. The Company’s policy is to
impair, when necessary, excess or obsolete gaming machines on hand
that it does not expect to be used.
Impairment is based upon several factors, including estimated
forecast of gaming machine demand for placement into casinos. While
the Company believes that the estimates and assumptions used in
evaluating the carrying amount of these assets are reasonable,
different assumptions could affect either the carrying amount or
the estimated useful lives of the assets, which could have a
significant impact on the results of operations and financial
position.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
Intangible Assets
The Company reviews its identifiable intangible assets for
impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be
recoverable. Impairment losses are recognized for identifiable
intangibles, other than goodwill, when indicators of impairment are
present and the estimated undiscounted cash flows are not sufficient to recover the assets’
carrying amount.
When the estimated undiscounted cash flows are not sufficient to recover the intangible
asset’s carrying amount, an impairment loss is measured to the
extent the fair value of the asset is less than its carrying
amount.
Certain trade names have an indefinite useful life and the Company
tests these trade names for possible impairment at least annually,
on October 1, or whenever events or
changes in circumstances indicate that the carrying value
may be impaired. We perform a
qualitative assessment to determine if it is more likely than
not that the fair value of the
asset is less than its carrying amount. If we believe, as a result
of our qualitative assessment, that it is more likely than
not that the fair value of the
asset is less than its carrying amount, the quantitative impairment
test is required.
Costs of Capitalized Computer Software
Internally developed gaming software represents the Company’s
internal costs to develop gaming titles to utilize on the Company’s
gaming machines. Internally developed gaming software is stated at
cost and amortized over the estimated useful lives of the software,
using the straight-line method. Software development costs are
capitalized once technological feasibility has been established and
are amortized when the software is placed into service. The
computer software we develop reaches technological feasibility when
a working model of the computer software is available. Any
subsequent software maintenance costs, such as bug fixes and
subsequent testing, are expensed as incurred. Discontinued software
development costs are expensed when the determination to
discontinue is made. Software development costs are amortized over
the expected life of the title or group of titles, if applicable,
to amortization expense.
On a quarterly basis, or more frequently if circumstances warrant,
the Company compares the net book value of its internally developed
computer software to the net realizable value on a title or group
of title basis. The net realizable value is determined based upon
certain assumptions, including the expected future revenues and net
cash flows of the gaming titles or group of gaming titles utilizing
that software, if applicable.
Goodwill
The excess of the purchase price of an acquired business over the
estimated fair value of the assets acquired and the liabilities
assumed is recorded as goodwill. The Company tests for possible
impairment of goodwill at least annually, on October 1, or when circumstances change that
would more likely than not reduce
the fair value of a reporting unit below its carrying value. The
Company has the option to begin with a qualitative assessment,
commonly referred to as “Step 0”,
to determine whether it is more likely than not that the reporting unit’s fair value of
goodwill is less than its carrying value. This qualitative
assessment may include, but is
not limited to, reviewing factors
such as the general economic environment, industry and market
conditions, changes in key assumptions used since the most recently
performed valuation and overall financial performance of the
reporting units. If the Company determines that it is more likely
than not that a reporting unit’s
fair value is less than its carrying value, the Company performs a
quantitative goodwill impairment analysis, and depending upon the
results of that measurement, the recorded goodwill may be written down and charged to income
from operations when the carrying amount of the reporting unit
exceeds the fair value of the reporting unit.
Acquisition Accounting
The Company applies the provisions of ASC 805, “Business Combinations” (ASC
805), in accounting for business
acquisitions. It requires us to recognize separately from goodwill
the fair value of assets acquired and liabilities assumed on the
acquisition date. Goodwill as of the acquisition date is measured
as the excess of consideration transferred over the net of the
acquisition date fair values of the assets acquired and the
liabilities assumed. Significant estimates and assumptions are
required to value assets acquired and liabilities assumed at the
acquisition date as well as contingent consideration, where
applicable. These estimates are inherently uncertain and subject to
refinement and typically include the calculation of an appropriate
discount rate and projection of the cash flows associated with each
acquired asset. As a result, during the measurement period, which
may be up to one year from the acquisition date, we
may record adjustments to the
assets acquired and liabilities assumed with the corresponding
offset to goodwill. Upon the conclusion of the measurement period
or final determination of the fair value of assets acquired or
liabilities assumed, whichever comes first, any subsequent
adjustments are recorded to the consolidated statements of
operations.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
Fair Value of Financial Instruments
The Company applies the provisions of ASC 820, “Fair Value Measurements” (ASC
820) to its financial assets and
liabilities. Fair value is defined as a market-based measurement
intended to estimate the price that would be received to sell an
asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date under current
market conditions. ASC 820 also
establishes a fair value hierarchy, which requires an entity to
maximize the use of observable inputs when measuring fair value.
These inputs are categorized as follows:
|
•
|
Level 1 - quoted prices in an
active market for identical assets or liabilities;
|
|
•
|
Level 2 - quoted prices in an
active market for similar assets or liabilities, inputs other than
quoted prices that are observable for similar assets or
liabilities, inputs derived principally from or corroborated by
observable market data by correlation or other means; and
|
|
•
|
Level 3 - valuation methodology
with unobservable inputs that are significant to the fair value
measurement.
|
The carrying values of the Company’s cash and cash equivalents,
restricted cash, receivables and accounts payable approximate fair
value because of the short-term maturities of these instruments.
The fair value of our long-term debt is based on the quoted market
prices for similar issues (Level 2
inputs). The following table presents the estimated fair value of
our long-term debt as of September
30, 2022 and December
31, 2021 (in thousands):
|
|
September
30, 2022
|
|
|
December
31, 2021
|
|
|
|
Carrying Amount
|
|
|
Fair Value
|
|
|
Carrying Amount
|
|
|
Fair Value
|
|
Long-term Debt
|
|
$ |
572,818 |
|
|
$ |
536,316 |
|
|
$ |
615,743 |
|
|
$ |
613,706 |
|
Accounting for Income Taxes
We conduct business globally and are subject to income taxes in
U.S. federal, state, local, and foreign jurisdictions.
Determination of the appropriate amount and classification of
income taxes depends on several factors, including estimates of the
timing and probability of realization of deferred income taxes,
reserves for uncertain income tax positions and income tax payment
timing.
We account for income taxes under the asset and liability method.
Deferred tax assets and liabilities are recognized for the future
tax consequences attributable to differences between the financial
statement carrying amounts of assets and liabilities and their
respective tax basis. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in
the period that includes the enactment date. Taxes on income of our
foreign subsidiaries are provided at the tax rates applicable to
the tax jurisdictions in which they are located. Future tax
benefits are recognized to the extent that realization of those
benefits is considered more likely than not and a valuation allowance is established
for deferred tax assets which do not meet this threshold.
The recoverability of certain deferred tax assets is based in part
on estimates of future income and the timing of temporary
differences, and the failure to fully realize such deferred tax
assets could result in a higher tax provision in future
periods.
We apply the accounting guidance to our uncertain tax positions and
under the guidance, we may
recognize a tax benefit from an uncertain position only if it is
more likely than not that the
position will be sustained upon examination by taxing authorities
based on the technical merits of the issue. The amount recognized
in the financial statements is the largest benefit that we believe
has greater than a 50% likelihood
of being realized upon settlement.
We are required to make significant judgments when evaluating our
uncertain tax positions and the related tax benefits. We believe
our assumptions are reasonable; however, there is no guarantee that the final outcome of the
related matters will not differ
from the amounts reflected in our income tax provisions and
accruals. We adjust our liability for uncertain tax positions based
on changes in facts and circumstances such as the closing of a tax
audit or changes in estimates. Our income tax provision may be impacted to the extent that the final
outcome of these tax positions is different than the amounts
recorded.
On August 16, 2022, the Inflation
Reduction Act ("IRA") was signed into law. The IRA, among other
things, implements a 15% minimum
tax on financial statement income of certain large corporations, a
1% excise tax on stock repurchases
and extends, enhances, and creates several tax incentives to
promote clean energy. While we continue to evaluate the IRA, at
present, we do not believe it will
have a material effect on our consolidated financial
statements.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
Contingencies
The Company assesses its exposures to loss contingencies including
claims and legal proceedings and accrues a liability if a potential
loss is considered probable and the amount can be estimated.
Significant judgment is required in both the determination of
probability and the determination as to whether an exposure is
reasonably estimable. Because of uncertainties related to these
matters, if the actual loss from a contingency differs from
management’s estimate, there could be a material impact on the
results of operations or financial position. Operating expenses,
including legal fees, associated with contingencies are expensed
when incurred.
Foreign Currency Translation
The financial statements of the Company’s foreign subsidiaries are
translated into U.S. dollars at the period end rate of exchange for
asset and liability accounts and the weighted average rate of
exchange for income statement accounts. The effects of these
translations are recorded as a component of other accumulated
comprehensive income (loss) in stockholders’ equity.
Recently Issued Accounting Pronouncements
In March 2022, the FASB issued ASU
No. 2022-02, Financial Instruments - Credit
Losses (Topic 326). ASU
No. 2022-02
eliminates the accounting guidance for troubled debt restructurings
by creditors in ASC 310-40 and requires disclosure of current-period
gross write-offs by year of origination for financing receivables
and net investments in leases. ASU No. 2022-02 is
effective for fiscal years beginning after December 15, 2022, including interim periods
within those fiscal years with earlier adoption permitted. We are
currently evaluating the provisions of the amendment and do
not anticipate a significant effect
on our financial statements.
We have not adopted any new
accounting pronouncements in the current year and there has
not been any other recently issued
accounting guidance that will have a significant effect on our
financial statements.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 2. PROPERTY AND
EQUIPMENT
Property and equipment consist of the following (in thousands):
|
|
September 30, 2022
|
|
|
December 31, 2021
|
|
Gaming equipment
|
|
$ |
226,385 |
|
|
$ |
196,748 |
|
Other property and
equipment
|
|
|
22,681 |
|
|
|
23,973 |
|
Less: Accumulated depreciation
|
|
|
(169,680 |
) |
|
|
(145,805 |
) |
Property and equipment, net
|
|
$ |
79,386 |
|
|
$ |
74,916 |
|
Gaming equipment and other property and equipment are depreciated
over the respective useful lives of the assets ranging from
one to six years. Depreciation expense
was $10.2 million and $9.5 million for the three months ended September 30, 2022 and 2021, respectively. Depreciation expense was
$29.5 million and $28.5 million for the nine months ended September 30, 2022 and 2021, respectively.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 3. GOODWILL AND
INTANGIBLES
Changes in the carrying amount of goodwill are as follows (in
thousands):
|
|
Gross Carrying
Amount
|
|
|
|
EGM
|
|
|
Table Products
|
|
|
Interactive(1)
|
|
|
Total
|
|
December 31, 2021
|
|
$ |
277,725 |
|
|
$ |
7,821 |
|
|
$ |
- |
|
|
$ |
285,546 |
|
Foreign currency
adjustments
|
|
|
330 |
|
|
|
- |
|
|
|
- |
|
|
|
330 |
|
Acquisition
|
|
|
- |
|
|
|
1,230 |
|
|
|
- |
|
|
|
1,230 |
|
Balance at September 30, 2022
|
|
$ |
278,055 |
|
|
$ |
9,051 |
|
|
$ |
- |
|
|
$ |
287,106 |
|
(1) Accumulated goodwill impairment
charges for the Interactive segment as of September 30, 2022 were
$8.4 million.
Intangible assets consist of the following (in thousands):
|
|
|
|
|
|
September 30, 2022
|
|
|
December 31, 2021
|
|
|
|
Useful Life
|
|
|
Gross
|
|
|
Accumulated
|
|
|
Net Carrying
|
|
|
Gross
|
|
|
Accumulated
|
|
|
Net Carrying
|
|
|
|
(years)
|
|
|
Value
|
|
|
Amortization
|
|
|
Value
|
|
|
Value
|
|
|
Amortization
|
|
|
Value
|
|
Indefinite lived trade names
|
|
Indefinite
|
|
|
$ |
12,126 |
|
|
$ |
- |
|
|
$ |
12,126 |
|
|
$ |
12,126 |
|
|
$ |
- |
|
|
$ |
12,126 |
|
Trade and brand names
|
|
|
5 - 7 |
|
|
|
14,990 |
|
|
|
(14,677 |
) |
|
|
313 |
|
|
|
14,870 |
|
|
|
(14,495 |
) |
|
|
375 |
|
Customer relationships
|
|
|
5 - 12 |
|
|
|
219,146 |
|
|
|
(164,537 |
) |
|
|
54,609 |
|
|
|
218,247 |
|
|
|
(155,140 |
) |
|
|
63,107 |
|
Contract rights under development and placement fees
|
|
|
1 - 7 |
|
|
|
42,395 |
|
|
|
(22,288 |
) |
|
|
20,107 |
|
|
|
42,535 |
|
|
|
(17,639 |
) |
|
|
24,896 |
|
Gaming software and technology platforms
|
|
|
1 - 7 |
|
|
|
192,903 |
|
|
|
(142,421 |
) |
|
|
50,482 |
|
|
|
177,686 |
|
|
|
(126,182 |
) |
|
|
51,504 |
|
Intellectual property
|
|
|
10 - 12 |
|
|
|
21,845 |
|
|
|
(12,898 |
) |
|
|
8,947 |
|
|
|
19,345 |
|
|
|
(11,309 |
) |
|
|
8,036 |
|
Total intangible assets
|
|
|
|
|
|
$ |
503,405 |
|
|
$ |
(356,821 |
) |
|
$ |
146,584 |
|
|
$ |
484,809 |
|
|
$ |
(324,765 |
) |
|
$ |
160,044 |
|
Intangible assets are amortized over their respective estimated
useful lives ranging from one to twelve years. Amortization
expense related to intangible assets was $8.8 million and
$9.0 million for the three
months ended September 30, 2022 and
2021,
respectively. Amortization expense related to intangible
assets was $27.5 million and $27.0 million for
the nine months ended
September 30, 2022 and 2021, respectively.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
Management reviews intangible assets for impairment whenever events
or changes in circumstances indicate that the carrying amount of an
asset may not be recoverable. We recorded
no impairments for the nine months ended September 30, 2022. We recorded impairments
related to internally developed gaming titles of $0.7 million for
the nine months ended September 30, 2021, as it was determined by
management that the gaming titles would no longer be used.
The Company enters into development agreements and placement fee
agreements with certain customers to secure floor space under lease
agreements for its gaming machines. Amounts paid in connection
with the development agreements are repaid to the Company in
accordance with the terms of the agreement, whereas placements fees
are not reimbursed. Amounts
paid against the placement fee agreements with payment terms
greater than ninety
days are disclosed in the Financing section of the Condensed
Consolidated Statement of Cash Flows. Amounts paid for the
placement fee agreements with the agreement terms less than
ninety days, are disclosed in the
Investing section of the Condensed Consolidated Statement of
Cash Flows.
For development agreements in the form of a loan, interest income
is recognized on the repayment of the notes based on the stated
rate or, if not stated explicitly
in the development agreement, on an imputed interest rate. If the
stated interest rate is deemed to be other than a market rate or
zero, a discount is recorded on the note receivable as a result of
the difference between the stated and market rate and a
corresponding intangible asset is recorded. The intangible asset is
recognized in the financial statements as a contract right under
development agreement and amortized as a reduction in revenue over
the term of the agreement. Placement fees can be in the form of
cash paid upfront or free lease periods and are accreted over the
life of the contract and the expense is recorded as a reduction of
revenue. We recorded a reduction of gaming operations revenue from
the accretion of contract rights under development agreements and
placement fees of $1.6 million for the three months ended September 30, 2022 and 2021. We recorded a reduction of gaming
operations revenue from the accretion of contract rights under
development agreements and placement fees of $4.8 million and
$4.9 million for the nine
months ended September 30, 2022 and
2021, respectively.
NOTE 4. ACCRUED
LIABILITIES
Accrued liabilities consist of the following (in thousands):
|
|
September 30, 2022
|
|
|
December 31, 2021
|
|
Salary and payroll
tax accrual
|
|
$ |
12,990 |
|
|
$ |
16,994 |
|
Taxes payable
|
|
|
3,973 |
|
|
|
4,016 |
|
Current portion of
operating lease liability
|
|
|
2,231 |
|
|
|
2,137 |
|
License fee
obligation
|
|
|
1,000 |
|
|
|
1,000 |
|
Placement fees
payable
|
|
|
6,314 |
|
|
|
6,314 |
|
Accrued other
|
|
|
9,159 |
|
|
|
8,704 |
|
Total accrued liabilities
|
|
$ |
35,667 |
|
|
$ |
39,165 |
|
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 5. LONG-TERM DEBT
Long-term debt consists of the following (in thousands):
|
|
September 30, 2022
|
|
|
December 31, 2021
|
|
First Lien Credit Facilities:
|
|
|
|
|
|
|
|
|
Term loans, interest at SOFR, subject to a 0.75% floor plus 4.0% (6.2% at September 30, 2022), net
of unamortized discount and deferred loan costs of $15.8 million at September 30,
2022
|
|
$ |
556,342 |
|
|
$ |
- |
|
Term loans, interest at LIBOR or base rate plus 3.5% (4.5% at December 31, 2021), net
of unamortized discount and deferred loan costs of $4.0 million at December 31,
2021
|
|
|
- |
|
|
|
517,247 |
|
Incremental term loans, interest at LIBOR or base rate plus
13.0% (14.0% at December 31, 2021), net
of unamortized discount and deferred loan costs of $5.6 million at December 31,
2021
|
|
|
- |
|
|
|
87,958 |
|
Finance leases
|
|
|
693 |
|
|
|
953 |
|
Total debt
|
|
|
557,035 |
|
|
|
606,158 |
|
Less: Current
portion
|
|
|
(6,090 |
) |
|
|
(6,877 |
) |
Long-term debt
|
|
$ |
550,945 |
|
|
$ |
599,281 |
|
First Lien Credit Facilities
On February 15, 2022, AP Gaming I,
LLC (the “Borrower”), a Delaware limited liability company and
wholly owned indirect subsidiary of PlayAGS, Inc. (the “Company”)
and AP Gaming Holdings, LLC, a Delaware limited liability company
and wholly owned indirect subsidiary of the Company (“Holdings”)
entered into the Amended Credit Agreement with certain of the
Borrower’s subsidiaries, the lenders party thereto and Jefferies
Finance LLC, as administrative agent (the "Amended Credit
Agreement"). The Amended Credit Agreement amends and restates the
existing credit agreement, among the Borrower, Holdings, the
lenders party thereto from time to time, the Administrative Agent
and the other parties named therein.
The Borrower is a direct subsidiary of AP Gaming Holdings, LLC,
which is a direct subsidiary of AP Gaming, Inc., which is a direct
subsidiary of PlayAGS, Inc. These entities between the
Borrower and PlayAGS, Inc. are holding companies
with no other
operations, cash flows, material assets or liabilities other than
the equity interests in the Borrower.
The Amended Credit Agreement provides (i) a senior secured
first lien term loan in an
aggregate principal amount of $575.0 million (the “New Term Loan
Facility”), the proceeds of which, together with cash on hand of
the Borrower and its subsidiaries, were used by the Borrower on the
Closing Date to repay all amounts outstanding under the existing
term loan facilities set forth in the Existing Credit Agreement and
to pay related fees and expenses, and (ii) a $40.0 million senior
secured first lien revolving
facility, with a $7.5 million letter of credit subfacility and a
$5.0 million swingline subfacility (the “New Revolving Credit
Facility”).
Borrowings under the Amended Credit Agreement bear interest at a
per annum rate equal to, at the Borrower’s election, either (a) an
adjusted term Secured Overnight Financing Rate ("SOFR") for
the interest period in effect, subject to a floor of (i) in the
case of term loan borrowings, 0.75% and (ii) in the case of
revolver borrowings, 0.00% or (b) a base rate determined by the
highest of (i) the prime rate in effect, (ii) the federal funds
effective rate plus 0.50% and (iii) an adjusted term SOFR with an
interest period of one month plus
1.00%, in each case plus an applicable margin of 4.00% for adjusted
term SOFR loans and 3.00% for base rate loans.
The New Term Loan Facility will mature on February 15, 2029 and, commencing with the
quarter ending June 30, 2022, will
amortize in quarterly installments equal to 0.25% of the original
aggregate principal amount of the term loans, with the balance due
at maturity. The commitments under the New Revolving Credit
Facility will terminate on February 15,
2027.
The Borrower may voluntarily repay
outstanding loans under the Amended Credit Agreement at any time,
without prepayment premium or penalty, except in connection with a
repricing event in respect of the New Term Loan Facility, subject
to customary breakage costs with respect to adjusted term SOFR
loans. Any refinancing through the issuance of certain debt or any
repricing amendment, in either case, that constitutes a repricing
event applicable to the New Term Loan Facility resulting in a
lower yield occurring at any time on or prior to August 15, 2022 will be accompanied by a
1.00% prepayment premium or fee, as applicable.
The Amended Credit Agreement includes customary mandatory
prepayment events, affirmative covenants, negative covenants and
events of default. In addition, the New Revolving Credit Facility
requires the Borrower to comply on a quarterly basis, commencing on
June 30, 2022, with a maximum net
first lien senior secured leverage
ratio of 6.70 to 1.00 if the
aggregate amount of funded loans and issued letters of credit
(excluding up to $5.0 million of undrawn letters of credit under
the New Revolving Credit Facility and letters of credit that are
cash collateralized) under the New Revolving Credit Facility on
such date exceeds 35% of the then-outstanding commitments under the
New Revolving Credit Facility.
An additional $17.6 million in loan costs including original
issue discount, lender fees, third-party costs, and make-whole
premium were incurred related to the Amended Credit Agreement.
Given the composition of the lender group, the transaction was
accounted for as a debt modification for existing lenders. As a
result of the amendment, approximately $8.5 million in costs
were expensed and included in the loss on extinguishment and
modification of debt, and the remaining costs were capitalized
and will be amortized over the term of the agreement.
As of September 30, 2022, there
were no required financial
covenants for our debt instruments.
Finance Leases
The Company has entered into leases for vehicles and equipment that
are accounted for as finance leases.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 6. STOCKHOLDERS’
EQUITY
Our amended and restated articles of incorporation provide that our
authorized capital stock will consist of 450,000,000 shares of
common stock, par value $0.01 per share, and 50,000,000 shares of
preferred stock, par value $0.01 per share. As of September 30, 2022, we have
37,704,806 shares of common stock and zero shares of preferred
stock outstanding.
Common Stock
Voting Rights
The holders of our common stock are entitled to one vote per share on all matters submitted
for action by the stockholders, and do not have cumulative voting rights with
respect to the election of our directors.
Dividend and Distribution Rights
All shares of our common stock are entitled to share equally in any
dividends and distributions our board of directors may declare from legally available sources,
subject to the terms of any outstanding preferred stock.
Share repurchase program
During 2019, the board of directors
approved a share repurchase program that will permit the Company to
repurchase up to $50.0 million of the Company’s shares of common
stock. The board approved extending this share buyback program to
August 11, 2023. As of
September 30, 2022, $47.0 million
of the $50.0 million authorized by
the board of directors is still available for repurchasing of
the Company's shares of common stock.
NOTE 7. WRITE-DOWNS AND OTHER
CHARGES
The Condensed Consolidated
Statements of Operations and Comprehensive Income (Loss) include
various transactions, such as loss on disposal or impairment
of long-lived assets and fair value adjustments to contingent
consideration that have been classified as write-downs and other
charges.
During the three months-ended
September 30, 2022, the Company
identified an error related to the fair value of adjustments to
contingent consideration and recorded an adjustment of $1.5 million, of which
approximately $1.2 million relates
to periods prior to January 1,
2022. The Company evaluated the impact of the error and
concluded that prior periods were not materially misstated and the adjustment
did not have a material impact to
the current year financial statements. The adjustment was
recorded in other long-term liabilities and had no effect on the Condensed Consolidated
Statements of Cash Flows.
During the three months ended September 30, 2022, the Company recognized
$1.4 million in write-downs and other charges primarily
related to a fair value adjustment to contingent
consideration. During the
three months ended September 30, 2021, the
Company recognized $0.2 million in
write-downs and other charges primarily related to the disposal of
long-lived assets.
During the nine months ended September 30, 2022, the Company recognized
$1.8 million in write-downs and other charges
primarily related to a fair value adjustment to contingent
consideration. During the
nine months ended September 30, 2021, the
Company recognized $1.0 million in
write-downs and other charges primarily related to the
write-off of placement fee intangible assets associated with the
sale of previously leased EGMs to distributors in the period.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 8. BASIC AND DILUTED INCOME
(LOSS) PER SHARE
The Company computes net income (loss) per share in accordance with
accounting guidance that requires presentation of both basic and
diluted earnings per share (“EPS”) on the face of the Condensed
Consolidated Statement of Operations and Comprehensive Income
(Loss). Basic EPS is computed by dividing net income (loss) for the
period by the weighted average number of shares outstanding during
the period. Basic EPS includes common stock weighted for average
number of shares issued during the period. Diluted EPS is computed
by dividing net income (loss) for the period by the weighted
average number of common shares outstanding during the period,
increased by potentially dilutive common shares that were
outstanding during the period. Diluted EPS excludes all potential
dilutive shares if their effect is anti-dilutive. Potentially
dilutive common shares include stock options and restricted stock
(see Note 10. "Stock-Based
Compensation").
|
|
Three Months Ended September 30,
2022
|
|
Numerator:
|
|
|
|
|
Net income
|
|
$ |
476 |
|
Net income attributable to participating securities
|
|
$ |
26 |
|
Net income attributable to common stock
|
|
$ |
450 |
|
|
|
|
|
|
Denominator:
|
|
|
|
|
Weighted average of common shares outstanding
|
|
$ |
37,244 |
|
Potential dilutive effect of stock options
|
|
$ |
- |
|
Weighted average of common shares outstanding
|
|
$ |
37,244 |
|
There were 2,183,245 participating securities included in the
calculation of EPS for the three
months ended September 30, 2022.
There were no potentially dilutive securities included in the
calculation of EPS for the nine
months ended September 30,
2022 and the three
and nine months ended September 30, 2021 because the Company
reported a net loss in each period.
Excluded from the calculation of diluted EPS for the three months ended September 30, 2022 were 1,796,053
restricted shares, subject to performance vesting conditions that
have not been yet met, and
1,162,088 underwater stock options. Excluded from the
calculation of diluted EPS for the nine months ended September 30, 2022 were
2,252,439 restricted shares and 25,596 stock options, as
such securities were anti-dilutive.
Excluded from the calculation of diluted EPS for the
three months ended September 30, 2021 were
1,648,609 restricted shares and 349,262 stock options, as
such securities were anti-dilutive. Excluded from the
calculation of diluted EPS for nine
months ended September 30,
2021 were 1,714,827 restricted shares and
276,451 stock options, as such securities were
anti-dilutive.
NOTE 9. BENEFIT PLANS
The Company has established a 401(k) plan (the “401(k) Plan”) for its employees. The
401(k) Plan allows employees to
contribute a portion of their earnings, and the Company may match a percentage of the contributions
on a discretionary basis. The expense associated with the
401(k) Plan for both
the three months ended
September 30, 2022 and 2021 was $0.4 million. The expense
associated with the 401(k) Plan for
the nine months ended
September 30, 2022 and 2021 was $1.5 million and
$1.2 million, respectively.
On April 28, 2014, the board of directors of the
Company approved the 2014 Long-Term Incentive Plan (“LTIP”).
Under the LTIP, the Company is authorized to grant nonqualified
stock options, rights to purchase shares of common stock,
restricted stock, restricted stock units and other awards to be
settled in, or based upon, shares of common stock to persons who
are directors and employees of and consultants to the Company or
any of its subsidiaries on the date of the grant. The LTIP will
terminate ten years after approval by
the board. Subject to adjustments in connection with certain
changes in capitalization, the maximum number of shares of common
stock that may be
delivered pursuant to awards under the LTIP is 2,253,735. As
of September 30, 2022,
423,268 shares remain available for issuance; however, these
will not be issued and
awards granted by the Company in the future are expected to be from
the Omnibus Incentive Plan only.
On January 16, 2018, our board
adopted and our stockholders approved the 2018 Omnibus Incentive Plan (the “Omnibus
Incentive Plan”) pursuant to which equity-based and cash incentives
may be granted to participating
employees, directors and consultants. On May 8, 2020, the board of directors of the
Company approved an amendment to the 2018 Plan to increase the number of shares of
Common Stock authorized for issuance thereunder from 1,607,389
shares to 4,607,389 shares, an increase of 3,000,000 shares (the
“2020 Plan Amendment”), which was
approved by the stockholders on July 1,
2020 at the 2020 Annual
Meeting of Stockholders.
On April 28, 2022, the board of
directors of the Company approved an amendment to the 2018 Plan, as amended by the 2020 Plan Amendment, to increase the number
of shares of Common Stock authorized for issuance thereunder from
4,607,389 shares to 9,607,389 shares, an increase of 5,000,000
shares (the “2022 Plan Amendment”),
which was approved by the stockholders on July 1, 2022 at the 2022 Annual Meeting of Stockholders. As a
result of the 2022 Plan Amendment,
awards that were previously accounted for as liability awards were
reclassified to equity as they are expected to be settled with
equity. Prior to the 2022 Plan
Amendment, there were insufficient shares available to settle the
liability awards with equity.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 10. STOCK-BASED
COMPENSATION
The Company has granted equity or equity-based awards to eligible
participants under its incentive plans. The awards include options
to purchase the Company’s common stock, restricted stock or
restricted stock units and phantom stock units. These
awards include a combination of service and market conditions,
as further described below.
We recognize stock-based compensation on a straight-line basis over
the vesting period for time-based awards and we recognize the
expense for awards with market conditions over the service
period derived from the related valuation. As of September 30, 2022, there was
no unrecognized compensation expense associated with
stock options, $2.4 million was associated with restricted
stock and restricted stock units, and $3.2
million with phantom stock units. The unrecognized
compensation expense associated with restricted and phantom stock
units is expected to be recognized over a 1.4 and 2.0
year weighted average period, respectively.
Stock Options
The Company calculates the grant date fair value of stock options
that vest over a service period using the Black Scholes model. For
stock options and other stock awards that contain a market
condition related to the return on investment that the Company’s
stockholders achieve or obtaining a certain stock price, the
awards are valued using a lattice-based valuation model.
The assumptions used in these calculations are the expected
dividend yield, expected volatility, risk-free interest rate and
expected term (in years). Expected volatilities are based on
implied volatilities from comparable companies. The risk-free rate
is based on the U.S. Treasury yield curve for a term equivalent to
the estimated time to liquidity. There were no options
granted during the three and
nine months ended September 30, 2022.
Stock option awards represent options to purchase common stock and
are granted pursuant to the Company’s incentive plans, and include
options that the Company primarily classifies as Tranche A or time
based, Tranche B and Tranche C.
Tranche A or time based options are eligible to vest in equal
installments of 20% or 25% on each of the first five or four anniversaries of the date of
the grant, subject to continued employment with the Company or its
subsidiaries. In the event of a termination of employment without
cause or as a result of death or disability, any such time based
options which would have vested on the next applicable vesting date
shall become vested, and the remaining unvested time based options
shall be forfeited. In addition, upon a Change in Control (as
defined in the incentive plans), subject to continued employment
through the date of the Change in Control, all outstanding unvested
time based options shall immediately vest. An IPO does not qualify as a Change in Control as it
relates to the vesting of stock options.
All other option awards are eligible to vest upon the satisfaction
of certain performance conditions (collectively, “Performance
Options”). These performance conditions included the achievement of
investor returns or common stock trading prices. These performance
conditions were achieved in October
of 2018 for all Performance Options
that have been granted and there are currently 493,104 Performance
Options exercisable and outstanding.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
A summary of the changes in stock options outstanding during the
nine months ended September 30, 2022, is as follows:
|
|
Number of Options
|
|
|
Weighted Average Exercise
Price
|
|
|
Weighted Average Remaining Contract
Term (years)
|
|
|
Aggregate Intrinsic Value (in
thousands)
|
|
Options outstanding as of December 31, 2021
|
|
|
1,244,073 |
|
|
$ |
9.14 |
|
|
|
3.4 |
|
|
$ |
193 |
|
Granted
|
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
Exercised
|
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
Canceled or forfeited
|
|
|
(81,985 |
) |
|
$ |
10.51 |
|
|
|
- |
|
|
$ |
- |
|
Options outstanding as of September 30, 2022
|
|
|
1,162,088 |
|
|
$ |
9.05 |
|
|
|
2.6 |
|
|
$ |
- |
|
Options exercisable as of September 30, 2022
|
|
|
1,162,088 |
|
|
$ |
9.05 |
|
|
|
2.6 |
|
|
$ |
- |
|
Restricted Stock and Restricted Stock Units
Restricted stock awards and restricted stock units are
typically eligible to vest in equal installments of 25% on
each of the first four anniversaries of the
date of the grant, subject to continued employment with the Company
or its subsidiaries. In the event of a termination of employment
without cause upon or within 12 months following a change in control
or as a result of death or disability, any such unvested time-based
awards shall become vested.
Certain restricted stock units are eligible to vest upon the
satisfaction of certain performance conditions. Vesting occurs on
the first day that the
average price per share of our common stock for the
prior 60 consecutive
trading days exceeds certain stock prices, subject to
continued employment with the Company or its subsidiaries. The
performance-based restricted stock units will be forfeited if
the performance target is not
achieved within four years of the
grant date.
A summary of the changes in restricted stock and restricted
stock units outstanding during the nine months ended September 30, 2022, is as follows:
|
|
Shares Outstanding
|
|
|
Weighted Average Grant Date Fair
Value (per share) |
|
Restricted Stock and Restricted Stock Units Outstanding as of
December 31, 2021
|
|
|
1,934,876 |
|
|
$ |
8.25 |
|
Granted
|
|
|
240,658 |
|
|
$ |
5.99 |
|
Vested
|
|
|
(435,746 |
) |
|
$ |
10.70 |
|
Canceled or
forfeited
|
|
|
(40,617 |
) |
|
$ |
9.14 |
|
Restricted Stock
and Restricted Stock Units Outstanding as of September 30,
2022
|
|
|
1,699,171 |
|
|
$ |
7.23 |
|
Phantom Stock Units
Phantom stock awards are typically eligible to vest in
equal installments of 25% on each of the first four anniversaries of the
date of the grant, subject to continued employment with the Company
or its subsidiaries. In the event of a termination of employment
without cause upon or within 12 months following a change in control
or as a result of death or disability, any such unvested awards
shall become vested. Vesting tranches of the phantom stock awards
can be settled in cash or stock at the Company’s
discretion. The phantom stock awards that the Company intends
to settle in cash are accounted for as liability awards and are
re-measured at fair value each reporting period until they become
vested with compensation expense being recognized over the
requisite service period. The liability associated with such awards
is included in “Accrued Liabilities” within the unaudited Condensed
Consolidated Balance Sheets. All other stock-based awards are
classified as equity.
Certain phantom stock units are eligible to vest upon the
satisfaction of certain performance conditions. Vesting occurs on
the first day that the
average price per share of our common stock for the
prior 60 consecutive
trading days exceeds certain stock prices and only if the
performance date occurs prior to the fourth anniversary of the date of the grant;
provided. However, if the performance date occurs prior to the
first anniversary of the date of
grant, vesting will occur on the first anniversary of the date of grant,
subject to continued employment with the Company or its
subsidiaries.
A summary of the changes in phantom stock outstanding during
the nine months ended
September 30, 2022 is as
follows:
|
|
Shares Outstanding
|
|
|
Weighted Average Grant Date Fair
Value (per share)
|
|
Phantom Stock Outstanding as of December 31, 2021
|
|
|
2,253,400 |
|
|
$ |
6.47 |
|
Granted
|
|
|
2,669 |
|
|
$ |
7.87 |
|
Vested
|
|
|
(404,460 |
) |
|
$ |
6.24 |
|
Canceled or forfeited
|
|
|
(73,739 |
) |
|
$ |
6.28 |
|
Phantom stock outstanding as of September 30, 2022
|
|
|
1,777,870 |
|
|
$ |
6.54 |
|
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 11. INCOME TAXES
The Company's effective income tax rate for the three months ended September 30, 2022, was a benefit of
134.0%. The difference between
the federal statutory rate of 21.0% and the Company's
effective tax rate for the three
months ended September 30,
2022, is primarily due to changes in our valuation
allowance on deferred tax assets and the expiration of the
applicable statute of limitations for certain uncertain tax
positions. The Company's effective income tax rate for the
three months ended September 30, 2021, was a benefit of
59.8%. The difference between the federal statutory rate of 21.0%
and the Company's effective tax rate for the three months ended September 30, 2021 was primarily due to
changes in our valuation allowance on deferred tax assets
and the expiration of the applicable statute of limitations
for certain uncertain tax positions.
The Company's effective income tax rate for the nine months ended September 30, 2022, was a benefit of
10.9%. The difference between the federal statutory rate
of 21.0% and the Company's effective tax rate for the
three months ended September 30, 2022, is primarily due to
changes in our valuation allowance on deferred tax assets and the
expiration of the applicable statute of limitations for
certain uncertain tax positions. The Company's effective
income tax rate for the nine months ended September 30, 2021, was a benefit of
13.6%. The difference between the federal statutory rate of 21.0%
and the Company's effective tax rate for the three months ended September 30, 2021 was primarily due to
changes in our valuation allowance on deferred tax assets and the
expiration of the applicable statute of limitations for certain
uncertain tax positions.
As of September 30, 2022,
the statute of limitations has expired for all uncertain tax
positions covered by the indemnification agreement with the prior
owners of Cadillac Jack (acquired in May of 2015),
accordingly, no indemnification
receivable is recorded in other assets in the financial statements
and no change was recognized in the indemnification
receivable during the three
and nine months ended
September 30, 2022. During the
three and nine months ended September 30, 2021, the Company recognized
a $0.8 million reduction in the indemnification
receivable and related benefits in our Condensed Consolidated
Statements of Operations and Comprehensive Income (Loss)
related to the expiration of the applicable statute of limitations
on indemnified tax positions.
NOTE 12. COMMITMENTS AND
CONTINGENCIES
The Company is subject to federal, state and Native American laws
and regulations that affect both its general commercial
relationships with its customers, as well as the products and
services provided to them. Periodically, the Company reviews the
status of each significant matter and assesses the potential
financial exposure. If the potential loss from any claim or legal
proceeding is considered probable and the amount can be estimated,
the Company accrues a liability for the estimated loss. If a
potential loss from any claim or legal proceeding is considered
reasonably possible, the Company discloses an estimate of the
possible loss or range of possible loss, or a statement that such
an estimate cannot be made. Significant judgment is required in
both the determination of probability and the determination as to
whether an exposure is reasonably estimable. Because of
uncertainties related to these matters, accruals are based only on
the best information available at the time. As additional
information becomes available, the Company reassesses the potential
liability related to their pending claims and litigation and
may revise their estimates. Such
revisions in the estimates of the potential liabilities could have
a material impact on the results of operations and financial
condition.
During the three months ended
September 30, 2019, the Company
recorded a $1.6 million loss reserve, for which insurance coverage
has been triggered. In accordance with GAAP, the offsetting
insurance recovery will be recognized when it is realized or
realizable in a future period.
On June 25, and July 31, 2020 putative class action lawsuits
were filed in the United States District Court for the District of
Nevada (the "Court"), by two
separate plaintiffs against PlayAGS, Inc. (the "Company") and
certain of its officers, individually and on behalf of all persons
who purchased or otherwise acquired Company securities between
August 2, 2018 and August 7, 2019. The complaints alleged
that the defendants violated Sections 10(b) and 20(a) of the Securities Exchange Act of
1934 (the “Exchange Act”) by making
false and misleading statements concerning the Company’s
forward-looking financial outlook and accounting for goodwill and
intangible assets in its iGaming reporting unit, resulting in
injury to the purported class members when the value of the
Company’s common stock declined following its release of its Second
Quarter 2019 results on August 7, 2019.
On August 4, 2020, a third plaintiff (“OPPRS”) filed a putative
class action lawsuit in the same court asserting similar claims to
those alleged in the first
two class action complaints, based
on substantially the same conduct, on behalf of a slightly larger
class (stretching back to May 3,
2018). Specifically, OPPRS claimed that the Company, certain
of its officers, and certain entities that allegedly beneficially
held over 50% of the Company’s
common stock at the beginning of the class period, violated
Sections 10(b) and 20(a) of the Exchange Act by allegedly making
false and misleading statements concerning the Company’s
forward-looking financial outlook and accounting for goodwill and
intangible assets in its iGaming reporting unit, and the adequacy
of its internal controls over financial reporting, resulting in
injury to the purported class when the Company’s common stock price
declined following the release of its Second Quarter 2019 results. In addition, based on
substantially similar alleged false or misleading statements, OPPRS
asserted claims under Sections 11,
12(a)(2), and 15 of
the Securities Act of 1933, on
behalf of all persons who purchased Company common stock pursuant
and/or traceable to the Company’s August
2018 and March 2019 secondary
public offerings. These secondary-offering claims were brought
against the same defendants identified above, plus certain of the
Company’s directors and the underwriters.
On October 28, 2020, the Court
consolidated these three related
putative class actions into In re PlayAGS, Inc. Securities
Litigation and appointed OPPRS as lead plaintiff. On
January 11, 2021, the lead
plaintiff filed an Amended Complaint in the consolidated action
against the same set of defendants, again asserting claims (i)
under Sections 10(b) and 20(a) of the Exchange Act, with an even
larger putative class period ( May
3, 2018 through March 4,
2020), and (ii) under Sections 11, 12(a)(2) and
15 of the Securities Act on behalf
of the same putative class as in OPPRS’s previous complaint. The
Amended Complaint alleges that statements the defendants made
about, among other things, the Company’s growth, financial
performance, and forward-looking financial outlook were materially
false or misleading because the Company omitted to state that,
according to plaintiffs, its market strength was declining, its
growth strategies were unsustainable, and it was experiencing
challenges in the Oklahoma market. Plaintiffs claim that the
purported class was injured when the common stock price declined
after the alleged “truth” was revealed following release of the
Company’s financial reports on August 7,
2019, November 7, 2019, and
March 4, 2020. Plaintiffs also
assert that the Company violated Regulation S-K Items 303 and 105
by failing to disclose these same alleged negative trends and
significant risks in the registration materials for the Company’s
secondary offerings. Unlike the previous complaints, the Amended
Complaint does not allege false or
misleading statements concerning the Company’s accounting for the
iGaming reporting unit or the adequacy of the Company’s internal
controls over financial reporting.
On February 23, 2021 the Court
granted the lead plaintiff’s unopposed motion to file a Second
Amended Complaint. The Second Amended Complaint was filed on
March 25, 2021 and asserts
substantially the same claims as the Amended Complaint but extends
the beginning of the putative class period back to January 26, 2018. The defendants filed
motions to dismiss the second
amended complaint on May 24, 2021;
the lead plaintiff filed its opposition papers on July 23, 2021, and the defendants filed their
replies on September 13,
2021. The motions to dismiss are now fully briefed and
await the Court's decision; no oral
argument has yet been scheduled. The defendants believe the
claims are without merit, and intend to defend vigorously against
them, but there can be no
assurances as to the outcome.
On March 18, 2022, a shareholder
derivative lawsuit was filed in the United States District Court
for the District of Nevada by putative stockholder Manjan
Chowdhury, allegedly on behalf of the Company, that piggy-backs on
the consolidated securities class action referenced above and
currently pending before the same Court. The derivative
complaint names David Lopez, Kimo Akiona, and members of the Board
as defendants, and generally alleges that they breached their
fiduciary duties by causing or failing to prevent the same
allegedly false and misleading statements asserted in the
securities class action. The derivative complaint also alleges
claims for contribution against Mr. Lopez and Mr. Akiona under
Sections 10(b) and 21D of the Exchange Act. On June 9, 2022, the court stayed the derivative
action, pursuant to a stipulation between the parties, pending
resolution of the motion to dismiss the consolidated securities
class action. The Company and the individual defendants believe the
claims in the shareholder derivative action are without merit and
intend to defend vigorously against them, but there can be
no assurances as to the
outcome.
At this time, we are unable to estimate the probability or the
amount of liability, if any, related to this matter.
In January 2021, we
obtained the results of an audit conducted by the Alabama
Department of Revenue (“ADOR”), in which the ADOR assessed $3.3
million including interest in unpaid state and local rental taxes
on participation revenues and licensing fees that we received from
the leasing of EGMs to a Native American tribe in the state of
Alabama in the period from May 2016
through August 2019. ADOR claims
that such revenues constitute a lease rental payment and are deemed
taxable in nature even in situations involving Native American
tribe lessees.
We believe that we were not
required to collect and remit Alabama state lease/rental tax on our
leases of EGMs in the state as those leases are on federally
designated Indian reservation land and because federal Indian
trading laws and Indian gaming laws, as well as the U.S.
Constitution, preempt application of the rental tax to these
transactions with the Native American tribe. We have disputed
ADOR’s audit findings in accordance with applicable state and local
tax procedures and ADOR rules. Our dispute is currently in the
discovery phase at the Alabama Tax Tribunal, which is the
independent tax court for the state of Alabama. We expect a hearing
for this dispute at the Alabama Tax Tribunal will be scheduled in
2023.
We have not accrued the $3.3
million assessed by ADOR, as we do not believe that it is probable that a
liability has occurred. However, if we do not prevail in the dispute with ADOR, we
may be required to accrue this
amount as well as applicable interest. It is also possible that
ADOR may similarly audit the
participation revenues and licensing fees that we received from the
leasing of EGMs to a Native American tribe in the state of Alabama
subsequent to August 2019. While we
cannot reasonably calculate the amount that ADOR would assess for
the revenues from such subsequent periods due to the types of
revenues and rates that apply, based solely on the amount assessed
for the period from May 2016
through August 2019, we estimate
that ADOR’s assessment for taxable lease rental payments for
subsequent periods through September 30,
2022 would not exceed $2.0
million, excluding interest. There is no assurance that ADOR will assess our
revenues from subsequent periods or that such assessment will
not materially differ from our
estimate.
.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 13. OPERATING
SEGMENTS
We report our business segment results by segment in accordance
with the “management approach.” The management approach designates
the internal reporting used by our chief operating decision maker
(“CODM”), who is our Chief Executive Officer (the “CEO”), for
making decisions and assessing performance of our reportable
segments.
See Note 1. "Description
of the Business and Summary of Significant Accounting
Policies" for a detailed discussion of our three segments.
Each segment’s activities include the design, development,
acquisition, manufacturing, marketing, distribution, installation
and servicing of its product lines. We evaluate the performance of
our operating segments based on revenues and segment Adjusted
EBITDA, which is defined in the paragraph below.
Segment revenues include leasing, licensing, or selling of products
within each reportable segment. Segment Adjusted EBITDA includes
the revenues and operating expenses from each segment adjusted
for:
•
|
Write-downs and other include items related to loss on disposal or
impairment of long-lived assets and fair value adjustments to
contingent consideration;
|
•
|
Depreciation, amortization;
|
•
|
Loss on extinguishment and modification of debt primarily relates
to the refinancing of long-term debt, in which deferred loan costs
and discounts related to old senior secured credit facilities were
written-off;
|
•
|
Other adjustments are primarily composed of the following:
|
|
•
|
Costs and inventory and receivable valuation charges associated
with the COVID-19 pandemic,
professional fees incurred for projects, costs incurred related to
public offerings, contract cancellation fees and other transaction
costs deemed to be non-operating in nature;
|
|
•
|
Acquisition and integration-related costs related to the purchase
of businesses and to integrate operations and obtain costs
synergies;
|
|
•
|
Restructuring and severance costs, which primarily relate to costs
incurred through the restructuring of the Company’s operations from
time to time and other employee severance costs recognized in the
periods presented;
|
|
•
|
Legal and litigation related costs, which consist of payments to
law firms and settlements for matters that are outside the normal
course of business;
|
•
|
Other non-cash charges are costs related to non-cash charges and
losses on the disposition of assets, non-cash charges on
capitalized installation and delivery, which primarily includes the
costs to acquire contracts that are expensed over the estimated
life of each contract and non-cash charges related to accretion of
contract rights under development agreements; and
|
•
|
Non-cash stock-based compensation includes non-cash compensation
expense related to grants of options, restricted stock, and other
equity awards.
|
Revenues in each segment are attributable to third parties and segment operating expenses
are directly associated with the product lines included in each
segment such as research and development, product approval costs,
product-related litigation expenses, sales commissions and other
directly-allocable sales expenses. Cost of gaming operations and
cost of equipment sales primarily include the cost of products
sold, service, manufacturing overhead, shipping and
installation.
Segment Adjusted EBITDA excludes other income and expense, income
taxes and certain expenses that are managed outside of the
operating segments.
The following provides financial information concerning our
reportable segments for the three and nine months ended September 30, 2022 and 2021 (amounts in thousands):
|
|
Three
Months Ended September 30,
|
|
|
Nine
Months Ended September 30,
|
|
|
|
2022
|
|
|
2021
|
|
|
2022
|
|
|
2021
|
|
Revenues by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM
|
|
$ |
71,620 |
|
|
$ |
61,600 |
|
|
$ |
208,993 |
|
|
$ |
173,311 |
|
Table Products
|
|
|
4,036 |
|
|
|
3,104 |
|
|
|
11,030 |
|
|
|
8,690 |
|
Interactive
|
|
|
2,603 |
|
|
|
2,573 |
|
|
|
7,677 |
|
|
|
7,472 |
|
Total Revenues
|
|
|
78,259 |
|
|
|
67,277 |
|
|
|
227,700 |
|
|
|
189,473 |
|
Adjusted EBITDA by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM
|
|
|
31,331 |
|
|
|
29,474 |
|
|
|
93,090 |
|
|
|
83,330 |
|
Table Products
|
|
|
2,561 |
|
|
|
1,628 |
|
|
|
6,411 |
|
|
|
4,487 |
|
Interactive
|
|
|
575 |
|
|
|
806 |
|
|
|
1,862 |
|
|
|
2,516 |
|
Subtotal
|
|
|
34,467 |
|
|
|
31,908 |
|
|
|
101,363 |
|
|
|
90,333 |
|
Write-downs and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposal of long-lived assets
|
|
|
(79 |
) |
|
|
197 |
|
|
|
337 |
|
|
|
388 |
|
Impairment of long-lived assets
|
|
|
2 |
|
|
|
- |
|
|
|
21 |
|
|
|
653 |
|
Fair value adjustments to contingent consideration
|
|
|
1,466 |
|
|
|
- |
|
|
|
1,466 |
|
|
|
(56 |
) |
Depreciation and amortization
|
|
|
18,950 |
|
|
|
18,441 |
|
|
|
56,979 |
|
|
|
55,460 |
|
Interest expense, net of interest income and other
|
|
|
10,431 |
|
|
|
11,563 |
|
|
|
27,837 |
|
|
|
33,463 |
|
Loss on extinguishment and modification of debt
|
|
|
- |
|
|
|
- |
|
|
|
8,549 |
|
|
|
- |
|
Other adjustments
|
|
|
585 |
|
|
|
235 |
|
|
|
997 |
|
|
|
914 |
|
Other non-cash charges
|
|
|
2,171 |
|
|
|
2,030 |
|
|
|
6,469 |
|
|
|
6,264 |
|
Non-cash stock-based compensation
|
|
|
2,341 |
|
|
|
3,994 |
|
|
|
10,572 |
|
|
|
8,856 |
|
Loss before income taxes
|
|
$ |
(1,400 |
) |
|
$ |
(4,552 |
) |
|
$ |
(11,864 |
) |
|
$ |
(15,609 |
) |
The Company’s CODM does not receive
a report with a measure of total assets or capital expenditures for
each reportable segment as this information is not used for the evaluation of segment
performance. The CODM assesses the performance of each segment
based on Adjusted EBITDA and not
based on assets or capital expenditures due to the fact that
two of the Company’s reportable
segments, Table Products and Interactive, are not capital intensive. Any capital
expenditure information is provided to the CODM on a consolidated
basis. Therefore, the Company has not provided asset and capital expenditure
information by reportable segment.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 14. ACQUISITIONS
On January 3, 2022, the
Company acquired certain intangible assets related to the purchase
of table game-related intellectual property and an installed
base of table games under the Lucky Lucky trade name from Aces
Up Gaming. The acquisition was accounted for as an acquisition of
business and the assets acquired were measured based on our
estimates of their fair values at the acquisition date. We
attribute the goodwill recognized to our ability to commercialize
the products over our distribution and sales network, opportunities
for synergies, and other strategic benefits. The consideration
of $4.8 million was allocated primarily to tax deductible goodwill
for $1.2 million and intangible assets of $3.5 million, which will
be amortized over a weighted average period of approximately 9.1
years.
Our results of operations for the nine months ended September 30, 2022 included the operating
results of the Lucky Lucky installed base, the amounts of which
were not material. It is not practicable to provide pro forma
statements of operations giving effect to the Lucky Lucky
acquisition as if it had been completed at an earlier date. This is
due to the lack of historical financial information sufficient to
produce such pro forma statements given that the Company purchased
specific assets from the sellers that were not segregated in the seller’s financial
records and for which separate carve-out financial statements were
not produced.
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING
STATEMENTS
This Quarterly Report on Form 10-Q contains “forward-looking
statements.” Forward-looking statements include any statements that
address future results or occurrences. In some cases you can
identify forward-looking statements by terminology such as “may,”
“might,” “will,” “would,” “should,” “could” or the negatives
thereof. Generally, the words “anticipate,” “believe,” “continue,”
“expect,” “intend,” “estimate,” “project,” “plan” and similar
expressions identify forward-looking statements. In particular,
statements about our expectations, beliefs, plans, objectives,
assumptions or future events or performance contained elsewhere in
this Quarterly Report on Form 10-Q as well as those discussed under
“Item 1. Business” and “Item 1A. Risk Factors” in our Annual Report
on Form 10-K for the year-ended December 31, 2021 are
forward-looking statements. These forward-looking statements
include statements that are not historical facts, including
statements concerning our possible or assumed future actions and
business strategies. We have based these forward-looking statements
on our current expectations, assumptions, estimates and
projections. While we believe these expectations, assumptions,
estimates and projections are reasonable, such forward-looking
statements are only predictions and involve known and unknown
risks, uncertainties and other factors, many of which are outside
of our control, which could cause our actual results, performance
or achievements to differ materially from any results, performance
or achievements expressed or implied by such forward-looking
statements. Given the risks and uncertainties, you are cautioned
not to place undue reliance on such forward-looking statements.
These forward-looking statements are made only as of the date of
this Quarterly Report. We do not undertake and specifically decline
any obligation to update any such statements or to publicly
announce the results of any revisions to any such statements to
reflect future events or developments unless required by federal
securities law. New factors emerge from time to time, and it is not
possible for us to predict all such factors.
Unless the context indicates otherwise, or unless specifically
stated otherwise, references to the “Company”, “PlayAGS”, “AGS”,
“we”, “our” and “us” refer to PlayAGS, Inc. and its consolidated
subsidiaries.
Overview
We are a leading designer and supplier of EGMs and other products
and services for the gaming industry. We operate our business in
three distinct segments: EGMs, Table Products and Interactive. Each
segment's activities include the design, development, acquisition,
manufacturing, marketing, distribution, installation and servicing
of a distinct product line. Founded in 2005, we historically
focused on supplying EGMs, including slot machines, video bingo
machines, and other electronic gaming devices, to the Native
American gaming market. Since 2014, we have expanded our product
line-up to include: (i) Class III EGMs for commercial and Native
American casinos permitted to operate Class III EGMs, (ii) table
game products and (iii) interactive products, all of which we
believe provide us with growth opportunities as we expand in
markets where we currently have limited or no presence. For the
nine months ended September 30, 2022, approximately 73% of our
total revenue was generated through recurring contracted lease
agreements whereby we place EGMs and table game products at our
customers’ gaming facilities under either a revenue sharing
agreement (we receive a percentage of the revenues that these
products generate) or fee-per-day agreement (we receive a daily or
monthly fixed fee per EGM or table game product), or recurring
revenue from our Interactive gaming operations.
EGM Segment
EGMs constitute our largest segment, representing approximately
92% of our revenue for the nine months ended September 30,
2022. We have a library of proprietary game titles that we
deliver on several state-of-the-art EGM cabinets. These
include our premium lease-only cabinets Orion
Starwall, Orion Curve Premium, Orion
Rise, and Big Red ("Colossal Diamonds").
Also, our core cabinets that are available for sale and lease
include the Orion Portrait, Orion
Slant, Orion Curve, Orion
Upright and ICON. In addition to
providing complete EGM units, we offer conversion kits, which are
essentially software containing new games that allow existing
game titles to be converted to other game titles offered within
that operating platform.
We design all of our cabinets with the intention of capturing the
attention of players on casino floors while aiming to maximize
operator profits. We offer our customers the option of either
leasing or purchasing our EGMs and associated gaming systems.
Currently, we derive a substantial portion of our revenues from
EGMs installed under revenue sharing or fee-per-day lease
agreements, also known as “participation” agreements, and we refer
to such revenue generation as our “participation model.”
Table Products
In addition to our existing portfolio of EGMs, we also offer our
customers more than 60 unique table product offerings,
including live felt table games, side bet offerings, progressives,
card shufflers, signage, and other ancillary table game equipment.
Our table products are designed to enhance the table games section
of the casino floor (commonly known as “the pit”). Over the past 10
years, there has been a trend of introducing side bets on blackjack
tables to increase the game’s overall hold. Our table products
segment offers a full suite of side bets and specialty table games
that capitalize on this trend, and we believe that this segment
will serve as an important growth engine for the Company, including
by generating further cross-selling opportunities with our EGM
offerings. As of September 30, 2022, we had an installed base of
nearly 5,000 table products domestically and
internationally and we believe we are presently a leading supplier
of table products to the gaming industry based on number of
products placed.
Our Table Products segment focuses on high margin recurring revenue
generated by leases. Nearly all of the revenue we generate in this
segment is recurring.
Interactive
We operate a Business-to-Business ("B2B") game aggregation platform
for online real-money gaming
("RMG") operators. Through our remote gaming server, we
deliver a library of more than 1,000 games, many of which are AGS
titles, developed by our internal game-development studios. We also
partner with a host of third-party game developers to offer game
content across mobile, desktop, and social channels – wherever and
whenever players want to engage.
AGS also offers Business-to-Consumer (“B2C”) free-to-play social
casino apps that players across the globe can enjoy anytime online
or on their mobile device. Our B2C social casino games operate on a
free-to-play model, whereby game players may collect virtual
currency or other virtual consumable goods (collectively referred
to as “virtual goods” or “virtual currency”) free of charge or the
player may purchase additional virtual goods. Our social casino
library includes over 600 game titles in a variety of different
games, including video slots, spinning reels, video poker,
blackjack, bingo, and tournaments. Our most popular app, Lucky Play
Casino, offers mobile players all the thrills of Vegas casinos.
Players can choose from dozens of AGS player-favorite slot games,
as well as other casino classics like video poker, blackjack, and
bingo. Our apps also feature in-app tournaments, rumbles, VIP
bonuses, and unique interactive challenges.
Key Drivers of Our Business
Our revenues are impacted by the following key factors:
|
•
|
the amount of money spent by consumers on our revenue share
installed base;
|
|
•
|
the amount of the daily fee and selling price of our participation
electronic gaming machines;
|
|
•
|
our revenue share percentage with customers;
|
|
•
|
the capital budgets of our customers;
|
|
•
|
the level of replacement of existing electronic gaming machines in
existing casinos;
|
|
•
|
expansion of existing casinos;
|
|
•
|
development of new casinos;
|
|
•
|
opening or closure of new gaming jurisdictions both in the
United States and internationally;
|
|
•
|
our ability to obtain and maintain gaming licenses in various
jurisdictions;
|
|
•
|
the relative competitiveness and popularity of our electronic
gaming machines compared to competitive products offered in the
same facilities; and
|
|
•
|
general macro-economic factors, including levels of and changes to
consumer disposable income and personal consumption spending.
|
The factors above were significantly affected by the COVID-19
pandemic in fiscal year 2021. Specifically, gaming operations
revenue and equipment sales decreased during the period ended
September 30, 2021, as a result of customers operating at limited
capacity and other restrictions. Our EGM and Table Products segment
operating results were disrupted due to customers operating at
limited capacity and other restrictions in the prior year. As
of September 30, 2022, all of the Company's customers
have reopened; there are still some customers who have reopened at
limited capacity and are operating under various restrictions.
In June 2022, the United States Supreme Court issued a ruling
siding with certain Tribes in Texas (the Tribes at issue are the
Ysleta del Sur and Alabama and Coushatta Indian Tribes of Texas,
which operate the Speaking Rock and Naskila Gaming facilities,
respectively) to allow bingo gaming on their Tribal lands, without
regulatory oversight from the State of Texas. The Court's ruling
determined that these Texas Tribes have the autonomy to regulate
electronic bingo games on their lands, in compliance with the
Indian Gaming Regulatory Act ("IGRA") like most other Tribes in the
United States, regardless of the state's rules on bingo, which is
permitted in the State of Texas. While the federal government
agreed with the Tribes' position, the State of Texas did not. We
believe that this ruling decreases the risk of these customer
locations being shut down and may provide for additional placements
of our product at their locations.
Our expenses are impacted by the following key factors:
|
•
|
fluctuations in the cost of labor relating to productivity;
|
|
•
|
overtime and training; |
|
•
|
fluctuations in the price of components for gaming equipment;
|
|
•
|
fluctuations in energy prices that affect the cost of manufacturing
and shipping of gaming equipment and parts; |
|
•
|
changes in the cost of obtaining and maintaining gaming
licenses;
|
|
•
|
fluctuations in the level of maintenance expense required on gaming
equipment; and
|
Variations in our selling, general and administrative expenses, and
research and development expenses are primarily due to changes in
employment and salaries and related fringe benefits.
Acquisitions and Divestitures
On January 3, 2022, the Company acquired certain
intangible assets related to the purchase of table
game-related intellectual property and an installed base of
table games under the Lucky Lucky trade name from Aces Up
Gaming. For a detailed description of acquisitions,
See Item 1. "Financial
Statements" Note 14. "Acquisitions."
Results of Operations
Three Months Ended September 30, 2022 compared to
the Three Months Ended September 30, 2021
The following tables set forth certain selected condensed
consolidated financial data for the three months ended
September 30, 2022 and 2021 (in thousands):
|
Three Months Ended September 30, |
|
$
|
|
%
|
|
|
2022
|
|
2021
|
|
Change
|
|
Change
|
|
Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
$ |
56,592 |
|
$ |
53,231 |
|
$ |
3,361 |
|
|
6.3 |
% |
Equipment sales
|
|
21,667 |
|
|
14,046 |
|
|
7,621 |
|
|
54.3 |
% |
Total revenues
|
|
78,259 |
|
|
67,277 |
|
|
10,982 |
|
|
16.3 |
% |
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations
|
|
10,375 |
|
|
9,641 |
|
|
734 |
|
|
7.6 |
% |
Cost of equipment sales
|
|
11,857 |
|
|
6,805 |
|
|
5,052 |
|
|
74.2 |
% |
Selling, general and administrative
|
|
16,955 |
|
|
15,913 |
|
|
1,042 |
|
|
6.5 |
% |
Research and development
|
|
9,702 |
|
|
9,269 |
|
|
433 |
|
|
4.7 |
% |
Write-downs and other charges
|
|
1,389 |
|
|
197 |
|
|
1,192 |
|
|
605.1 |
% |
Depreciation and amortization
|
|
18,950 |
|
|
18,441 |
|
|
509 |
|
|
2.8 |
% |
Total operating expenses
|
|
69,228 |
|
|
60,266 |
|
|
8,962 |
|
|
14.9 |
% |
Income from operations
|
|
9,031 |
|
|
7,011 |
|
|
2,020 |
|
|
28.8 |
% |
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
10,291 |
|
|
10,700 |
|
|
(409 |
) |
|
(3.8 |
)% |
Interest income
|
|
(305 |
) |
|
(263 |
) |
|
(42 |
) |
|
16.0 |
% |
Other expense (income)
|
|
445 |
|
|
1,126 |
|
|
(681 |
) |
|
(60.5 |
)% |
Loss before income taxes
|
|
(1,400 |
) |
|
(4,552 |
) |
|
3,152 |
|
|
(69.2 |
)% |
Income tax benefit
|
|
1,876 |
|
|
2,723 |
|
|
(847 |
) |
|
(31.1 |
)% |
Net income (loss)
|
$ |
476 |
|
$ |
(1,829 |
) |
$ |
2,305 |
|
|
(126.0 |
)% |
Revenues
Gaming Operations.
Gaming operations revenue increased primarily due to an increase in
our EGM segment. EGM RPD increased 8.5% compared to the prior year
from $22.40 per day to $24.31 per day. The increase in
gaming operations revenue is also attributable to an increase in
our domestic EGM installed base year over year, offset by a
decrease in our international EGM installed base due
primarily to removal of machines in our installed based that had
been inactive since the COVID-19 pandemic closures as well as due
to some casino closures and the imposition of new gaming
taxes in one Mexican state that compelled casino operators to
remove units. The international installed base also decreased due
to our strategic decision to wind down our modest Philippines
operation given the ongoing COVID-related challenges facing the
market. The increase in gaming operations revenue is also
attributable to a $0.9 million increase in Table
Products revenue related to an increase in our installed base
as well as with our acquisition of Lucky Lucky.
Equipment Sales.
The increase in equipment sales was primarily due to an
increase of 351 EGMs sold year over year. We sold
1,014 EGM units during the three months
ended September
30, 2022, compared to 663 EGM
units in the prior year period.
Operating
Expenses
Cost of gaming operations.
The increase in the
cost of gaming operations was primarily the result of
increased direct expenses and related costs compared to
the prior year period due to increased activity, headcount,
and supply chain logistics costs. As a percentage of gaming
operations revenue, costs of gaming operations was 18.3% for
the three months ended September 30,
2022 compared to
18.1% for the prior year period.
Cost of Equipment Sales.
The increase in cost of
equipment sales is attributable to the increase in the number of
units sold compared to the prior year period. As a
percentage of equipment sales revenue, costs of equipment sales was
54.7% for the three months ended September 30,
2022 compared to
48.4% for the prior year period, which fluctuated
year over year primarily due to increased product costs, which are
the result of increased freight and increased cost of component
parts used in the assembly of our products.
Selling, general and
administrative. The increase in selling, general and
administrative expenses is primarily due to an increase in salaries
and benefits of $1.3 million as well as additional support and
selling costs incurred in the current period, partially offset by a
$2.0 million decrease in non-cash stock-based
compensation.
Research and development.
The increase in
research and development expense is primarily due to a
$0.3 million increase in non-cash stock-based compensation
and a $0.3 million increase in professional fees.
Write-downs and other
charges. During the three months ended
September 30, 2022, the
Company recognized $1.4 million in write-downs and other
charges a fair value adjustment to contingent consideration of $1.5
million, most of which related to prior period immaterial
accounting misstatements.
The adjustment was recorded in other long-term liabilities
and had no affect on the condensed consolidated statement of cash
flows.The Company used level 3 fair value measurements based
on projected cash flows. The contingent consideration was
originally recorded in a business acquisition of table game
product in 2017 and is payable periodically based on
a percentage of product revenue earned on the purchased table
games. During the three
months ended September 30, 2021, the Company recognized
$0.2 million in write-downs and other charges primarily
related to the disposal of long-lived assets.
Depreciation and
amortization. The increase was predominantly due
to a $0.7 million increase in depreciation from new placements
of machines on lease, offset by a $0.2 million
decrease in amortization expense.
Other Expense (Income),
net
Interest expense.
The decrease in
interest expense is predominantly attributable to entering into the
Amended Credit Agreement, which decreased the amount outstanding on
the term loan borrowing facility, offset by an increase in our
effective interest rate in the current quarter. See Item 1.
"Financial Statements" Note 5. "Long-Term Debt" for a detailed
discussion regarding long-term debt.
Other expense. The
decrease is predominantly attributed to the prior year write-off of
indemnification receivables of $0.8 million as the related
liability for uncertain tax positions was also written-off due to
the expiration of the statute of limitations. The remaining
fluctuation is due to the effect of foreign currency fluctuation on
trade payables and receivables denominated in foreign
currencies.
Income
Taxes. The Company's effective income tax rate for
the three months ended September 30,
2022, was a benefit of 134.0%. The difference between the
federal statutory rate of 21.0% and the Company's
effective tax rate for the three months ended September 30,
2022, is primarily due to changes in our valuation allowance
on deferred tax assets and the expiration of the applicable statute
of limitations for certain uncertain tax positions. The
Company's effective income tax rate for the three months ended
September 30, 2021, was a benefit of 59.8%. The difference
between the federal statutory rate of 21.0% and the Company's
effective tax rate for the three months ended September 30,
2021 was primarily due to changes in our valuation allowance
on deferred tax assets and the expiration of the applicable
statute of limitations for certain uncertain tax positions.
Results of Operations
Nine Months Ended September 30, 2022 compared to
the Nine Months Ended September 30, 2021
The following tables set forth certain selected condensed
consolidated financial data for the nine months ended September 30,
2022 and 2021 (in thousands):
|
|
Nine Months Ended September 30,
|
|
|
$
|
|
|
%
|
|
|
|
2022
|
|
|
2021
|
|
|
Change
|
|
|
Change
|
|
Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
166,396 |
|
|
$ |
152,686 |
|
|
$ |
13,710 |
|
|
|
9.0 |
% |
Equipment sales
|
|
|
61,304 |
|
|
|
36,787 |
|
|
|
24,517 |
|
|
|
66.6 |
% |
Total revenues
|
|
|
227,700 |
|
|
|
189,473 |
|
|
|
38,227 |
|
|
|
20.2 |
% |
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations
|
|
|
31,512 |
|
|
|
27,994 |
|
|
|
3,518 |
|
|
|
12.6 |
% |
Cost of equipment sales
|
|
|
32,030 |
|
|
|
16,021 |
|
|
|
16,009 |
|
|
|
99.9 |
% |
Selling, general and administrative
|
|
|
50,881 |
|
|
|
44,821 |
|
|
|
6,060 |
|
|
|
13.5 |
% |
Research and development
|
|
|
29,952 |
|
|
|
26,338 |
|
|
|
3,614 |
|
|
|
13.7 |
% |
Write-downs and other charges
|
|
|
1,824 |
|
|
|
985 |
|
|
|
839 |
|
|
|
85.2 |
% |
Depreciation and amortization
|
|
|
56,979 |
|
|
|
55,460 |
|
|
|
1,519 |
|
|
|
2.7 |
% |
Total operating expenses
|
|
|
203,178 |
|
|
|
171,619 |
|
|
|
31,559 |
|
|
|
18.4 |
% |
Income from operations
|
|
|
24,522 |
|
|
|
17,854 |
|
|
|
6,668 |
|
|
|
37.3 |
% |
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
27,851 |
|
|
|
33,198 |
|
|
|
(5,347 |
) |
|
|
(16.1 |
)% |
Interest income
|
|
|
(728 |
) |
|
|
(827 |
) |
|
|
99 |
|
|
|
(12.0 |
)% |
Loss on extinguishment and modification of debt
|
|
|
8,549 |
|
|
|
- |
|
|
|
8,549 |
|
|
|
N/A |
|
Other expense (income)
|
|
|
714 |
|
|
|
1,092 |
|
|
|
(378 |
) |
|
|
(34.6 |
)% |
Loss before income taxes
|
|
|
(11,864 |
) |
|
|
(15,609 |
) |
|
|
3,745 |
|
|
|
(24.0 |
)% |
Income tax benefit
|
|
|
1,288 |
|
|
|
2,127 |
|
|
|
(839 |
) |
|
|
(39.4 |
)% |
Net loss
|
|
$ |
(10,576 |
) |
|
$ |
(13,482 |
) |
|
$ |
2,906 |
|
|
|
(21.6 |
)% |
Revenues
Gaming Operations.
Gaming operations
revenue increased primarily due to an increase in our EGM
segment. EGM RPD increased 11.6% compared to the prior year from
$21.57 per day to $24.07 per day. The increase in gaming
operations revenue is also attributable to an increase in our
domestic EGM installed base year over year, offset by a
decrease in our international EGM installed base due
primarily to removal of machines in our installed based that had
been inactive since the COVID-19 pandemic closures as well as due
to some casino closures and the imposition of new gaming taxes
in one Mexican state that compelled casino operators to remove
units. The international installed base also decreased due to our
strategic decision to wind down our modest Philippines operation
given the ongoing COVID-related challenges facing the
market. The increase in gaming operations revenue is also
attributable to a $2.3 million increase in Table
Products revenue related to an increase in our installed base
as well as with our acquisition of Lucky Lucky.
Equipment Sales.
The increase in
equipment sales was primarily due to an increase of 1,338
EGMs sold year over year. We sold 2,903 EGM units
during the nine months
ended September 30, 2022, compared to 1,565 EGM units in the
prior year period. EGM equipment sales revenue also includes
revenue from the sale of 429 previously leased,
lower yielding units to a distributor in the prior year period,
which are not included in our sold unit count or domestic
average sales price.
Operating
Expenses
Cost of gaming operations.
The increase in the
cost of gaming operations was primarily the result of
increased field service and support of $1.8 million as well as
direct expenses and related costs compared to the prior year
period due to increased activity and supply chain logistics
costs. As a percentage of gaming operations revenue, costs of
gaming operations was 18.9% for the nine months
ended September 30, 2022 compared to 18.3% for the prior
year period.
Cost of Equipment Sales.
The increase in cost of
equipment sales is attributable to the increase in the number of
units sold compared to the prior year period, partially
offset by the sale of 429 previously leased units
to distributors in the prior year period. As a percentage
of equipment sales revenue, costs of equipment sales was
52.2% for the nine months
ended September 30, 2022 compared to 43.6% for the prior
year period, which fluctuated year over year primarily
due to the difference in the cost of previously leased units sold
in the prior year period, which had a lower net book value than our
average new EGM units as well as increased product costs, which are
the result of increased freight and increased cost of component
parts used in the assembly of our products.
Selling, general and
administrative. The increase in selling, general and
administrative expenses is primarily due to a $1.4 million
increase in salaries and benefits, a $1.3 million increase in
non-cash stock-based compensation, and a $0.8 million increase
in marketing costs. The remaining increase is primarily
attributable to operational and support cost to maintain our
current operations and our increased number of
personnel.
Research and development.
The increase in
research and development expense is primarily due to a
$1.6 million increase in salaries and benefits, a
$1.0 million increase in professional fees, and a $0.4 million
increase in non-cash stock-based compensation. The remaining
increase is primarily attributable to operational and support costs
to support our growing research and development
resources.
Write-downs and other
charges. During the nine months ended
September 30, 2022, the
Company recognized $1.8 million in write-downs and
other charges primarily related to a fair value adjustment
to contingent consideration of $1.5 million, most of
which related to prior period immaterial accounting
misstatements. The adjustment was recorded in other long-term
liabilities and had no affect on the condensed consolidated
statement of cash flows. The Company used level 3 fair value
measurements based on projected cash flows. The contingent
consideration was originally recorded in a business
acquisition of table game product in 2017 and is payable
periodically based on a percentage of product revenue earned
on the purchased table games. During the nine months ended
September 30, 2021, the
Company recognized $1.0 million in write-downs and other
charges primarily related to the full impairment of game titles
(the Company used level 3 fair value inputs based on projected cash
flows).
Depreciation and
amortization. The increase was predominantly due
to an increase in depreciation expense of $1.0 million driven by
purchases of property and equipment and a $0.5 million
increase in amortization expense related to intangible assets
purchased in the Lucky Lucky acquisition as well as additional
software assets placed into service.
Other Expense (Income),
net
Interest expense.
The decrease in
interest expense is predominantly attributable to entering into the
Amended Credit Agreement, which decreased the amount outstanding on
the term loan borrowing facility, offset by an increase in our
effective interest rate in the current quarter. See Item 1.
"Financial Statements" Note 5. "Long-Term Debt" for a detailed
discussion regarding long-term debt.
Loss on extinguishment and modification of
debt. On February 15, 2022, in connection with
entering into the Amended Credit Agreement, $8.5 million in loan
costs including third-party costs and make-whole premium
were expensed and included in the loss on extinguishment and
modification of debt.
Other expense. The
decrease is predominantly attributed to the prior year write-off of
indemnification receivables of $0.8 million as the related
liability for uncertain tax positions was also written-off due to
the expiration of the statute of limitations. The remaining
fluctuation is due to the effect of foreign currency fluctuation on
trade payables and receivables denominated in foreign
currencies.
Income
Taxes. The Company's effective income tax rate for
the nine months
ended September 30, 2022, was a benefit of 10.9%. The
difference between the federal statutory rate
of 21.0% and the Company's effective tax rate for
the nine months
ended September 30, 2022, is primarily due to changes in our
valuation allowance on deferred tax assets and the expiration
of the applicable statute of limitations for certain uncertain
tax positions. The Company's effective income tax rate for
the nine months
ended September 30, 2021, was a benefit of 13.6%. The
difference between the federal statutory rate of 21.0% and the
Company's effective tax rate for the nine months ended September 30,
2021 was primarily due to changes in our valuation allowance
on deferred tax assets and the expiration of the applicable
statute of limitations for certain uncertain tax positions.
Segment Operating Results
We report our business segment results by segment in accordance
with the “management approach.” The management approach designates
the internal reporting used by our chief operating decision maker,
who is our Chief Executive Officer, for making decisions and
assessing performance of our reportable segments.
See Item 1. “Financial Statements” Note 1. "Description
of the Business and Summary of Significant Accounting
Policies" for a detailed discussion of our three segments.
Each segment’s activities include the design, development,
acquisition, manufacturing, marketing, distribution, installation
and servicing of its product lines. We evaluate the performance of
our operating segments based on revenues and segment Adjusted
EBITDA.
Segment revenues include leasing, licensing or selling of products
within each reportable segment. We measure segment performance in
terms of revenue, segment-specific Adjusted EBITDA and unit
placements. We believe that unit placements are an important gauge
of segment performance for EGM’s and Table Products because it
measures historical market placements of leased and sold units and
provides insight into potential markets for next-generation
products and service. We do not present a sold unit cumulative
installed base as previously sold units may no longer be in use by
our customers or may have been replaced by other models or
products.
Adjusted Expenses
We have provided (i) adjusted cost of gaming operations, (ii)
adjusted selling, general and administrative costs and (iii)
adjusted research and development cost (collectively, the “Adjusted
Expenses”) in this Form 10-Q because we believe such measure
provides investors with additional information to measure our
performance.
We believe that the presentation of each of the Adjusted Expenses
is appropriate to provide additional information to investors about
certain non-cash items that vary greatly and are difficult to
predict. These Adjusted Expenses take into account non-cash stock
compensation expense, acquisitions and integration related costs
including restructuring and severance, initial and secondary public
offering costs, legal and litigation expenses including settlement
payments, new jurisdictions and regulatory licensing costs,
non-cash charges on capitalized installation and delivery, non-cash
charges and loss on disposition of assets and other adjustments
that include costs and inventory and receivable valuation charges
associated with the COVID-19 pandemic. Further, we believe each of
the Adjusted Expenses provides a meaningful measure of our expenses
because we use it for evaluating our business performance, making
budgeting decisions, and comparing our performance against that of
other peer companies using similar measures. It also provides
management and investors with additional information to estimate
our value.
Each of the Adjusted Expenses is not a presentation made in
accordance with GAAP. Our use of the term Adjusted Expenses may
vary from others in our industry. Each of the Adjusted Expenses
should not be considered as an alternative to our operating
expenses under GAAP. Each of the Adjusted Expenses has important
limitations as an analytical tool, and you should not consider it
in isolation or as a substitute for the analysis of our results as
reported under GAAP.
Our definition of Adjusted Expenses allows us to add back certain
non-cash charges that are deducted in calculating net income (loss)
and to deduct certain gains that are included in calculating net
income (loss). However, these expenses and gains vary greatly, and
are difficult to predict. They can represent the effect of
long-term strategies as opposed to short-term results. In addition,
in the case of charges or expenses, these items can represent the
reduction of cash that could be used for other corporate
purposes.
Due to these limitations, we rely primarily on our GAAP cost of
gaming operations, cost of equipment sales, selling, general and
administrative costs and research and development costs and use
each of the Adjusted Expenses only supplementally.
The tables below present each of the Adjusted Expenses and include
a reconciliation to the nearest GAAP measure.
Electronic Gaming Machines
Three Months Ended September 30, 2022 compared to
the Three Months Ended September 30, 2021
|
|
Three Months Ended September 30, |
|
|
$
|
|
|
%
|
|
(amounts in thousands, except unit data)
|
|
2022
|
|
|
2021
|
|
|
Change
|
|
|
Change
|
|
EGM segment revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming
operations
|
|
$ |
50,233 |
|
|
$ |
47,705 |
|
|
$ |
2,528 |
|
|
|
5.3 |
% |
Equipment sales
|
|
|
21,387 |
|
|
|
13,895 |
|
|
|
7,492 |
|
|
|
53.9 |
% |
Total EGM revenues
|
|
|
71,620 |
|
|
|
61,600 |
|
|
|
10,020 |
|
|
|
16.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM segment expenses and adjusted expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming
operations(1)
|
|
|
9,745 |
|
|
|
8,949 |
|
|
|
796 |
|
|
|
8.9 |
% |
Less: Adjustments(2)
|
|
|
633 |
|
|
|
436 |
|
|
|
197 |
|
|
|
45.2 |
% |
Adjusted cost of gaming operations
|
|
|
9,112 |
|
|
|
8,513 |
|
|
|
599 |
|
|
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment
sales
|
|
|
11,792 |
|
|
|
6,773 |
|
|
|
5,019 |
|
|
|
74.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general
and administrative
|
|
|
15,366 |
|
|
|
14,500 |
|
|
|
866 |
|
|
|
6.0 |
% |
Less: Adjustments(3)
|
|
|
1,815 |
|
|
|
3,487 |
|
|
|
(1,672 |
) |
|
|
(47.9 |
)% |
Adjusted cost of selling, general and administrative
|
|
|
13,551 |
|
|
|
11,013 |
|
|
|
2,538 |
|
|
|
23.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
|
8,217 |
|
|
|
7,958 |
|
|
|
259 |
|
|
|
3.3 |
% |
Less: Adjustments(4)
|
|
|
791 |
|
|
|
531 |
|
|
|
260 |
|
|
|
49.0 |
% |
Adjusted cost of research and development
|
|
|
7,426 |
|
|
|
7,427 |
|
|
|
(1 |
) |
|
|
(0.0 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of
placement fees
|
|
|
1,592 |
|
|
|
1,600 |
|
|
|
(8 |
) |
|
|
(0.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM Adjusted EBITDA
|
|
$ |
31,331 |
|
|
$ |
29,474 |
|
|
$ |
1,857 |
|
|
|
6.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM Business
Segment Key Performance Indicators ("KPI's")
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM gaming
operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM installed
base:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class II
|
|
|
11,324 |
|
|
|
11,272 |
|
|
|
52 |
|
|
|
0.5 |
% |
Class III
|
|
|
4,934 |
|
|
|
4,495 |
|
|
|
439 |
|
|
|
9.8 |
% |
Domestic installed
base, end of period
|
|
|
16,258 |
|
|
|
15,767 |
|
|
|
491 |
|
|
|
3.1 |
% |
International
installed base, end of period
|
|
|
6,274 |
|
|
|
7,896 |
|
|
|
(1,622 |
) |
|
|
(20.5 |
)% |
Total installed base, end of period
|
|
|
22,532 |
|
|
|
23,663 |
|
|
|
(1,131 |
) |
|
|
(4.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM revenue per
day ("RPD"):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic revenue per
day
|
|
$ |
31.13 |
|
|
$ |
31.08 |
|
|
$ |
0.05 |
|
|
|
0.2 |
% |
International
revenue per day
|
|
$ |
7.34 |
|
|
$ |
5.11 |
|
|
$ |
2.23 |
|
|
|
43.6 |
% |
Total revenue per day
|
|
$ |
24.31 |
|
|
$ |
22.40 |
|
|
$ |
1.91 |
|
|
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM equipment sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM units sold
|
|
|
1,014 |
|
|
|
663 |
|
|
|
351 |
|
|
|
52.9 |
% |
Average sales price
("ASP")
|
|
$ |
19,146 |
|
|
$ |
18,970 |
|
|
$ |
176 |
|
|
|
0.9 |
% |
(1)
|
Exclusive of depreciation and amortization.
|
(2)
|
Adjustments to cost of gaming operation include non-cash stock
compensation expense, non-cash charges on capitalized installation
and delivery and other adjustments.
|
(3)
|
Adjustments to selling, general and administrative expense include
non-cash stock compensation expense, acquisitions and integration
related costs including restructuring and severance, legal and
litigation expenses including settlement payments and other
adjustments.
|
(4)
|
Adjustments to research and development costs include non-cash
stock compensation expense.
|
Gaming Operations Revenue
Gaming operations
revenue increased primarily due to an increase in EGM RPD of
8.5% compared to the prior year from $22.40 per day to
$24.31 per day. The increase in gaming operations revenue is
also attributable to an increase in our domestic EGM installed base
year over year, offset by a decrease in our international EGM
installed base due primarily to removal of machines in our
installed based that had been inactive since the COVID-19 pandemic
closures as well as due to some casino closures and the imposition
of new gaming taxes in one Mexican state that compelled
casino operators to remove units. The international installed base
also decreased due to our strategic decision to wind down our
modest Philippines operation given the ongoing COVID-related
challenges facing the market.
Equipment Sales
The increase in
equipment sales was primarily due to an increase of
351 EGMs sold year over year. We sold 1,014 EGM
units during the three months ended September 30, 2022, compared to 663 EGM units in the
prior year period.
EGM Adjusted EBITDA
EGM Adjusted EBITDA includes revenues and operating expenses
from the EGM segment adjusted for depreciation, amortization,
write-downs and other charges, accretion of placement fees, as well
as other costs. See Item 1. “Financial Statements” Note 13.
"Operating Segments" for further explanation of adjustments.
The increase in EGM Adjusted EBITDA is attributable to the increase
in revenue described above, offset by the cost of equipment sales
and an increase in operating expenses. EGM Adjusted
EBITDA margin was 43.7% and 47.8% for the three months
ended September 30, 2022 and 2021, respectively.
Electronic Gaming Machines
Nine Months Ended September 30, 2022 compared
to the Nine Months Ended September 30, 2021
|
|
Nine Months Ended September 30,
|
|
|
$
|
|
|
%
|
|
(amounts in thousands except unit data)
|
|
2022
|
|
|
2021
|
|
|
Change
|
|
|
Change
|
|
EGM segment revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
148,067 |
|
|
$ |
136,741 |
|
|
$ |
11,326 |
|
|
|
8.3 |
% |
Equipment sales
|
|
|
60,926 |
|
|
|
36,570 |
|
|
|
24,356 |
|
|
|
66.6 |
% |
Total EGM revenues
|
|
|
208,993 |
|
|
|
173,311 |
|
|
|
35,682 |
|
|
|
20.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM segment expenses and adjusted expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations(1)
|
|
|
29,179 |
|
|
|
25,880 |
|
|
|
3,299 |
|
|
|
12.7 |
% |
Less: Adjustments(2)
|
|
|
1,768 |
|
|
|
1,364 |
|
|
|
404 |
|
|
|
29.6 |
% |
Adjusted cost of gaming operations
|
|
|
27,411 |
|
|
|
24,516 |
|
|
|
2,895 |
|
|
|
11.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|