Summary Financials (in millions, except EPS) |
1Q26 |
1Q25 |
||
Total revenues |
|
|
||
EPS |
|
|
||
Non-GAAP EPS1 |
|
|
||
Net cash provided by operating activities |
|
|
||
Free cash flow1 |
|
|
||
Net income (loss) attributable to RCIHH common stockholders |
|
|
||
Adjusted EBITDA1 |
|
|
||
Weighted average shares used in computing EPS – basic and diluted |
8.30 |
8.92 |
||
1 See “Non-GAAP Financial Measures” below. |
||||
Summary (Comparisons are to year-ago periods unless indicated otherwise)
"As previously reported, total nightclub sales were stable, with contributions from new venues offsetting same‑store performance and the closure of underperforming locations, while new Bombshells sports bars-restaurants offset most same‑store declines. Despite sales headwinds tied to customer uncertainty during the
"In line with our 5-Year Capital Allocation Plan, we have bought back more than one million shares in FY26 to date as of
X Spaces Conference Call at
1Q26 Results (Comparisons are to year-ago periods unless indicated otherwise)
Nightclubs segment: Revenues of
Other charges, net of
Operating income was
Bombshells segment: Revenues of
Operating loss was
Corporate segment: Expenses totaled
Impairments and other charges, net within consolidated operations totaled
Income tax expense was
Weighted average shares outstanding of 8.30 million declined 7.0% due to share buybacks.
Debt of
2 |
See our |
Non-GAAP Financial Measures
In addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Non-GAAP Operating Income and Non-GAAP Operating Margin. We calculate non-GAAP operating income and non-GAAP operating margin by excluding the following items from income from operations and operating margin: (a) amortization of intangibles, (b) impairment of assets, (c) settlement of lawsuits, net of recoveries, (d) gains or losses on sale of businesses and assets, (e) gains or losses on insurance, and (f) stock-based compensation. We believe that excluding these items assists investors in evaluating period-over-period changes in our operating income and operating margin without the impact of items that are not a result of our day-to-day business and operations.
Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share. We calculate non-GAAP net income and non-GAAP net income per diluted share by excluding or including certain items to net income or loss attributable to RCIHH common stockholders and diluted earnings per share. Adjustment items are: (a) amortization of intangibles, (b) impairment of assets, (c) settlement of lawsuits, net of recoveries, (d) gains or losses on sale of businesses and assets, (e) gains or losses on insurance, (f) stock-based compensation, (g) premium on stock repurchase, (h) gains or losses on lease termination, and (i) the income tax effect of the above-described adjustments. Included in the income tax effect of the above adjustments is the net effect of the non-GAAP provision for income taxes, calculated at approximately 22.8% and 17.7% effective tax rate of the pre-tax non-GAAP income before taxes for the three months ended
Adjusted EBITDA. We calculate adjusted EBITDA by excluding the following items from net income or loss attributable to RCIHH common stockholders: (a) depreciation and amortization, (b) income tax expense, (c) net interest expense, (d) impairment of assets, (e) settlement of lawsuits, net of recoveries, (f) gains or losses on sale of businesses and assets, (g) gains or losses on insurance, (h) stock-based compensation, (i) premium on stock repurchase, and (j) gains or losses on lease termination. We believe that adjusting for such items helps management and investors better understand our operating activities. Adjusted EBITDA provides a core operational performance measurement that compares results without the need to adjust for federal, state and local taxes which have considerable variation between domestic jurisdictions. The results are, therefore, without consideration of financing alternatives of capital employed. We use adjusted EBITDA as one guideline to assess our unleveraged performance return on our investments. Adjusted EBITDA is also the target benchmark for our acquisitions of nightclubs.
We also use certain non-GAAP cash flow measures such as free cash flow. Free cash flow is derived from net cash provided by operating activities less maintenance capital expenditures. We use free cash flow as the baseline for the implementation of our capital allocation strategy.
Accounting Standards Update (ASU) 2023-07
The Company has adopted Accounting Standards Update (ASU) 2023-07, which requires enhanced reportable segment disclosures. As a result, certain prior-year segment information has been recast.
About
With more than 60 locations,
Forward-Looking Statements
This press release may contain forward-looking statements that involve a number of risks and uncertainties that could cause the Company's actual results to differ materially from those indicated, including, but not limited to, the risks and uncertainties associated with (i) operating and managing an adult entertainment or restaurant business, (ii) the business climates in cities where it operates, (iii) the success or lack thereof in launching and building the Company's businesses, (iv) cyber security, (v) conditions relevant to real estate transactions, (vi) numerous other factors such as laws governing the operation of adult entertainment or restaurant businesses, competition and dependence on key personnel, and (vii) our ability to regain and maintain compliance with the filing requirements of the
|
||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||
(in thousands, except per share, number of shares, and percentage data) |
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended |
||||||||||||
|
|
|
|
|
||||||||||
|
|
Amount |
|
% of Revenue |
|
Amount |
|
% of Revenue |
||||||
Revenues |
|
|
|
|
|
|
|
|||||||
Sales of alcoholic beverages |
$ |
30,139 |
|
|
42.6 |
% |
|
$ |
32,188 |
|
|
45.0 |
% |
|
Sales of food and merchandise |
|
9,966 |
|
|
14.1 |
% |
|
|
10,106 |
|
|
14.1 |
% |
|
Service revenues |
|
25,811 |
|
|
36.4 |
% |
|
|
24,181 |
|
|
33.8 |
% |
|
Other |
|
4,912 |
|
|
6.9 |
% |
|
|
5,008 |
|
|
7.0 |
% |
|
Total revenues |
|
70,828 |
|
|
100.0 |
% |
|
|
71,483 |
|
|
100.0 |
% |
|
Operating expenses |
|
|
|
|
|
|
|
|||||||
Cost of goods sold |
|
|
|
|
|
|
|
|||||||
Alcoholic beverages sold |
|
5,511 |
|
|
18.3 |
% |
|
|
5,846 |
|
|
18.2 |
% |
|
Food and merchandise sold |
|
3,629 |
|
|
36.4 |
% |
|
|
3,563 |
|
|
35.3 |
% |
|
Service and other |
|
101 |
|
|
0.3 |
% |
|
|
72 |
|
|
0.2 |
% |
|
Total cost of goods sold (exclusive of items shown below) |
|
9,241 |
|
|
13.0 |
% |
|
|
9,481 |
|
|
13.3 |
% |
|
Salaries and wages |
|
21,443 |
|
|
30.3 |
% |
|
|
20,564 |
|
|
28.8 |
% |
|
Selling, general and administrative |
|
24,704 |
|
|
34.9 |
% |
|
|
26,207 |
|
|
36.7 |
% |
|
Depreciation and amortization |
|
4,187 |
|
|
5.9 |
% |
|
|
3,569 |
|
|
5.0 |
% |
|
Impairments and other charges (gains), net |
|
217 |
|
|
0.3 |
% |
|
|
(2,244 |
) |
|
(3.1 |
)% |
|
Total operating expenses |
|
59,792 |
|
|
84.4 |
% |
|
|
57,577 |
|
|
80.5 |
% |
|
Income from operations |
|
11,036 |
|
|
15.6 |
% |
|
|
13,906 |
|
|
19.5 |
% |
|
Other income (expenses) |
|
|
|
|
|
|
|
|||||||
Interest expense |
|
(4,350 |
) |
|
(6.1 |
)% |
|
|
(4,152 |
) |
|
(5.8 |
)% |
|
Interest income |
|
99 |
|
|
0.1 |
% |
|
|
179 |
|
|
0.3 |
% |
|
Premium on stock repurchase |
|
(9,885 |
) |
|
(14.0 |
)% |
|
|
— |
|
|
— |
% |
|
Gain on lease termination |
|
— |
|
|
0.0 |
% |
|
|
979 |
|
|
1.4 |
% |
|
Income (loss) before income taxes |
|
(3,100 |
) |
|
(4.4 |
)% |
|
|
10,912 |
|
|
15.3 |
% |
|
Income tax expense |
|
1,549 |
|
|
2.2 |
% |
|
|
1,847 |
|
|
2.6 |
% |
|
Net income (loss) |
|
(4,649 |
) |
|
(6.6 |
)% |
|
|
9,065 |
|
|
12.7 |
% |
|
Net income attributable to noncontrolling interests |
|
(85 |
) |
|
(0.1 |
)% |
|
|
(41 |
) |
|
(0.1 |
)% |
|
Net income (loss) attributable to RCIHH common shareholders |
$ |
(4,734 |
) |
|
(6.7 |
)% |
|
$ |
9,024 |
|
|
12.6 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Earnings (loss) per share |
|
|
|
|
|
|
|
|||||||
Basic and diluted |
$ |
(0.57 |
) |
|
|
|
$ |
1.01 |
|
|
|
|||
|
|
|
|
|
|
|
|
|||||||
Weighted average shares used in computing earnings (loss) per share |
|
|
|
|
|
|
|
|||||||
Basic and diluted |
|
8,295,880 |
|
|
|
|
|
8,920,774 |
|
|
|
|||
|
||||||||
SEGMENT INFORMATION |
||||||||
(in thousands) |
||||||||
|
|
|
|
|
||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
Revenues |
|
|
|
|||||
Nightclubs |
$ |
62,309 |
|
|
$ |
61,724 |
|
|
Bombshells |
|
8,381 |
|
|
|
9,587 |
|
|
Other |
|
138 |
|
|
|
172 |
|
|
|
$ |
70,828 |
|
|
$ |
71,483 |
|
|
|
|
|
|
|||||
Income (loss) from operations |
|
|
|
|||||
Nightclubs |
$ |
18,722 |
|
|
$ |
20,853 |
|
|
Bombshells |
|
(139 |
) |
|
|
1,945 |
|
|
Other |
|
(150 |
) |
|
|
(103 |
) |
|
Corporate |
|
(7,397 |
) |
|
|
(8,789 |
) |
|
|
$ |
11,036 |
|
|
$ |
13,906 |
|
|
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(in thousands) |
||||||||
|
|
|
|
|
||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|||||
Net income (loss) |
$ |
(4,649 |
) |
|
$ |
9,065 |
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|||||
Depreciation and amortization |
|
4,187 |
|
|
|
3,569 |
|
|
Impairment of assets |
|
1,163 |
|
|
|
— |
|
|
Deferred income tax benefit |
|
— |
|
|
|
(389 |
) |
|
Loss (gain) on sale of businesses and assets |
|
30 |
|
|
|
(1,463 |
) |
|
Amortization and writeoff of debt discount and issuance costs |
|
137 |
|
|
|
63 |
|
|
Credit loss expense on notes receivable |
|
75 |
|
|
|
— |
|
|
Gain on insurance |
|
(141 |
) |
|
|
(1,150 |
) |
|
Noncash lease expense |
|
734 |
|
|
|
658 |
|
|
Stock-based compensation |
|
392 |
|
|
|
470 |
|
|
Premium on stock repurchase |
|
9,885 |
|
|
|
— |
|
|
Changes in operating assets and liabilities: |
|
|
|
|||||
Receivables |
|
(354 |
) |
|
|
2,373 |
|
|
Inventories |
|
25 |
|
|
|
(4 |
) |
|
Prepaid expenses, other current, and other assets |
|
(2,822 |
) |
|
|
(598 |
) |
|
Accounts payable, accrued, and other liabilities |
|
(846 |
) |
|
|
750 |
|
|
Net cash provided by operating activities |
|
7,816 |
|
|
|
13,344 |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|||||
Proceeds from sale of businesses and assets |
|
600 |
|
|
|
129 |
|
|
Proceeds from insurance |
|
138 |
|
|
|
1,150 |
|
|
Proceeds from notes receivable |
|
50 |
|
|
|
71 |
|
|
Payments for property and equipment and intangible assets |
|
(2,331 |
) |
|
|
(5,754 |
) |
|
Net cash used in investing activities |
|
(1,543 |
) |
|
|
(4,404 |
) |
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|||||
Proceeds from debt obligations |
|
2,253 |
|
|
|
2,963 |
|
|
Payments on debt obligations |
|
(4,952 |
) |
|
|
(5,694 |
) |
|
Purchase of treasury stock |
|
(9,831 |
) |
|
|
(3,218 |
) |
|
Payment of dividends |
|
(545 |
) |
|
|
(623 |
) |
|
Payment of loan origination costs |
|
(40 |
) |
|
|
— |
|
|
Investment from noncontrolling partner |
|
1,800 |
|
|
|
— |
|
|
Payments to noncontrolling interests |
|
(36 |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
(11,351 |
) |
|
|
(6,572 |
) |
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
(5,078 |
) |
|
|
2,368 |
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
|
33,709 |
|
|
|
32,350 |
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ |
28,631 |
|
|
$ |
34,718 |
|
|
|
||||||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||||||
(in thousands) |
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|||||||
ASSETS |
|
|
|
|
|
|||||||
Current assets |
|
|
|
|
|
|||||||
Cash and cash equivalents |
$ |
28,631 |
|
|
$ |
33,709 |
|
|
$ |
34,718 |
|
|
Receivables, net |
|
4,221 |
|
|
|
3,940 |
|
|
|
3,519 |
|
|
Inventories |
|
4,832 |
|
|
|
4,857 |
|
|
|
4,640 |
|
|
Prepaid expenses and other current assets |
|
7,820 |
|
|
|
4,968 |
|
|
|
4,226 |
|
|
Assets held for sale |
|
4,463 |
|
|
|
3,394 |
|
|
|
— |
|
|
Total current assets |
|
49,967 |
|
|
|
50,868 |
|
|
|
47,103 |
|
|
Property and equipment, net |
|
276,333 |
|
|
|
279,027 |
|
|
|
282,621 |
|
|
Operating lease right-of-use assets, net |
|
25,053 |
|
|
|
25,781 |
|
|
|
25,573 |
|
|
Notes receivable, net of current portion |
|
3,797 |
|
|
|
3,849 |
|
|
|
4,103 |
|
|
|
|
62,242 |
|
|
|
62,725 |
|
|
|
61,911 |
|
|
Intangibles, net |
|
170,164 |
|
|
|
171,948 |
|
|
|
162,881 |
|
|
Other assets |
|
2,706 |
|
|
|
2,737 |
|
|
|
2,026 |
|
|
Total assets |
$ |
590,262 |
|
|
$ |
596,935 |
|
|
$ |
586,218 |
|
|
|
|
|
|
|
|
|||||||
LIABILITIES AND EQUITY |
|
|
|
|
|
|||||||
Current liabilities |
|
|
|
|
|
|||||||
Accounts payable |
$ |
4,499 |
|
|
$ |
5,836 |
|
|
$ |
5,010 |
|
|
Accrued liabilities |
|
33,928 |
|
|
|
32,607 |
|
|
|
20,514 |
|
|
Current portion of debt obligations, net |
|
34,431 |
|
|
|
21,198 |
|
|
|
17,788 |
|
|
Current portion of operating lease liabilities |
|
3,386 |
|
|
|
3,314 |
|
|
|
3,008 |
|
|
Total current liabilities |
|
76,244 |
|
|
|
62,955 |
|
|
|
46,320 |
|
|
Deferred tax liability, net |
|
21,689 |
|
|
|
21,689 |
|
|
|
22,304 |
|
|
Debt, net of current portion and debt discount and issuance costs |
|
221,997 |
|
|
|
214,583 |
|
|
|
217,741 |
|
|
Operating lease liabilities, net of current portion |
|
26,442 |
|
|
|
27,320 |
|
|
|
27,471 |
|
|
Other long-term liabilities |
|
8,214 |
|
|
|
9,509 |
|
|
|
3,611 |
|
|
Total liabilities |
|
354,586 |
|
|
|
336,056 |
|
|
|
317,447 |
|
|
|
|
|
|
|
|
|||||||
Commitments and contingencies |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
Equity |
|
|
|
|
|
|||||||
Preferred stock |
|
— |
|
|
|
— |
|
|
|
— |
|
|
Common stock |
|
78 |
|
|
|
87 |
|
|
|
89 |
|
|
Additional paid-in capital |
|
29,144 |
|
|
|
50,908 |
|
|
|
58,731 |
|
|
Retained earnings |
|
204,037 |
|
|
|
210,106 |
|
|
|
210,160 |
|
|
Total RCIHH stockholders' equity |
|
233,259 |
|
|
|
261,101 |
|
|
|
268,980 |
|
|
Noncontrolling interests |
|
2,417 |
|
|
|
(222 |
) |
|
|
(209 |
) |
|
Total equity |
|
235,676 |
|
|
|
260,879 |
|
|
|
268,771 |
|
|
Total liabilities and equity |
$ |
590,262 |
|
|
$ |
596,935 |
|
|
$ |
586,218 |
|
|
|
||||||||
NON-GAAP FINANCIAL MEASURES |
||||||||
(in thousands, except per share, number of shares, and percentage data) |
||||||||
|
|
|
|
|
||||
|
|
Three Months Ended |
||||||
|
|
|
|
|
||||
Reconciliation of GAAP net income (loss) to Adjusted EBITDA |
|
|
|
|||||
Net income (loss) attributable to RCIHH common stockholders |
$ |
(4,734 |
) |
|
$ |
9,024 |
|
|
Income tax expense |
|
1,549 |
|
|
|
1,847 |
|
|
Interest expense, net |
|
4,251 |
|
|
|
3,973 |
|
|
Depreciation and amortization |
|
4,187 |
|
|
|
3,569 |
|
|
Impairment of assets |
|
1,163 |
|
|
|
— |
|
|
Settlement of lawsuits |
|
(802 |
) |
|
|
179 |
|
|
Loss (gain) on sale of businesses and assets |
|
33 |
|
|
|
(1,406 |
) |
|
Gain on insurance |
|
(177 |
) |
|
|
(1,017 |
) |
|
Stock-based compensation |
|
392 |
|
|
|
470 |
|
|
Premium on stock repurchase |
|
9,885 |
|
|
|
— |
|
|
Gain on lease termination |
|
— |
|
|
|
(979 |
) |
|
Adjusted EBITDA |
$ |
15,747 |
|
|
$ |
15,660 |
|
|
|
|
|
|
|||||
Reconciliation of GAAP net income (loss) to non-GAAP net income |
|
|
|
|||||
Net income (loss) attributable to RCIHH common stockholders |
$ |
(4,734 |
) |
|
$ |
9,024 |
|
|
Amortization of intangibles |
|
615 |
|
|
|
580 |
|
|
Impairment of assets |
|
1,163 |
|
|
|
— |
|
|
Settlement of lawsuits |
|
(802 |
) |
|
|
179 |
|
|
Stock-based compensation |
|
392 |
|
|
|
470 |
|
|
Loss (gain) on sale of businesses and assets |
|
33 |
|
|
|
(1,406 |
) |
|
Gain on insurance |
|
(177 |
) |
|
|
(1,017 |
) |
|
Premium on stock repurchase |
|
9,885 |
|
|
|
— |
|
|
Gain on lease termination |
|
— |
|
|
|
(979 |
) |
|
Net income tax effect |
|
(261 |
) |
|
|
310 |
|
|
Non-GAAP net income |
$ |
6,114 |
|
|
$ |
7,161 |
|
|
|
|
|
|
|||||
Reconciliation of GAAP diluted earnings (loss) per share to non-GAAP diluted earnings per share |
|
|
|
|||||
Diluted shares |
|
8,295,880 |
|
|
|
8,920,774 |
|
|
GAAP diluted earnings (loss) per share |
$ |
(0.57 |
) |
|
$ |
1.01 |
|
|
Amortization of intangibles |
|
0.07 |
|
|
|
0.07 |
|
|
Impairment of assets |
|
0.14 |
|
|
|
— |
|
|
Settlement of lawsuits |
|
(0.10 |
) |
|
|
0.02 |
|
|
Stock-based compensation |
|
0.05 |
|
|
|
0.05 |
|
|
Loss (gain) on sale of businesses and assets |
|
0.00 |
|
|
|
(0.16 |
) |
|
Gain on insurance |
|
(0.02 |
) |
|
|
(0.11 |
) |
|
Premium on stock repurchase |
|
1.19 |
|
|
|
— |
|
|
Gain on lease termination |
|
— |
|
|
|
(0.11 |
) |
|
Net income tax effect |
|
(0.03 |
) |
|
|
0.03 |
|
|
Non-GAAP diluted earnings per share |
$ |
0.74 |
|
|
$ |
0.80 |
||
|
Three Months Ended |
|||||||
|
|
|
|
|||||
Reconciliation of GAAP operating income to non-GAAP operating income |
|
|
|
|||||
Income from operations |
$ |
11,036 |
|
|
$ |
13,906 |
|
|
Amortization of intangibles |
|
615 |
|
|
|
580 |
|
|
Impairment of assets |
|
1,163 |
|
|
|
— |
|
|
Settlement of lawsuits |
|
(802 |
) |
|
|
179 |
|
|
Stock-based compensation |
|
392 |
|
|
|
470 |
|
|
Loss (gain) on sale of businesses and assets |
|
33 |
|
|
|
(1,406 |
) |
|
Gain on insurance |
|
(177 |
) |
|
|
(1,017 |
) |
|
Non-GAAP operating income |
$ |
12,260 |
|
|
$ |
12,712 |
|
|
|
|
|
|
|||||
Reconciliation of GAAP operating margin to non-GAAP operating margin |
|
|
|
|||||
GAAP operating margin |
|
15.6 |
% |
|
|
19.5 |
% |
|
Amortization of intangibles |
|
0.9 |
% |
|
|
0.8 |
% |
|
Impairment of assets |
|
1.6 |
% |
|
|
— |
% |
|
Settlement of lawsuits |
|
(1.1 |
)% |
|
|
0.3 |
% |
|
Stock-based compensation |
|
0.6 |
% |
|
|
0.7 |
% |
|
Loss (gain) on sale of businesses and assets |
|
0.0 |
% |
|
|
(2.0 |
)% |
|
Gain on insurance |
|
(0.2 |
)% |
|
|
(1.4 |
)% |
|
Non-GAAP operating margin |
|
17.3 |
% |
|
|
17.8 |
% |
|
|
|
|
|
|||||
Reconciliation of net cash provided by operating activities to free cash flow |
|
|
|
|||||
Net cash provided by operating activities |
$ |
7,816 |
|
|
$ |
13,344 |
|
|
Less: Maintenance capital expenditures |
|
1,136 |
|
|
|
1,276 |
|
|
Free cash flow |
$ |
6,680 |
|
|
$ |
12,068 |
|
|
|
||||||||||||||||||||||||||||||||||||||||
NON-GAAP SEGMENT INFORMATION |
||||||||||||||||||||||||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||||||||||||||||||||||||
|
|
Nightclubs |
|
Bombshells |
|
Other |
|
Corporate |
|
Total |
|
Nightclubs |
|
Bombshells |
|
Other |
|
Corporate |
|
Total |
||||||||||||||||||||
Income (loss) from operations |
$ |
18,722 |
|
|
$ |
(139 |
) |
|
$ |
(150 |
) |
|
$ |
(7,397 |
) |
|
$ |
11,036 |
|
|
$ |
20,853 |
|
|
$ |
1,945 |
|
|
$ |
(103 |
) |
|
$ |
(8,789 |
) |
|
$ |
13,906 |
|
|
Amortization of intangibles |
|
613 |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
|
|
615 |
|
|
|
574 |
|
|
|
1 |
|
|
|
— |
|
|
|
5 |
|
|
|
580 |
|
|
Impairment of assets |
|
1,163 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,163 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Settlement of lawsuits |
|
(827 |
) |
|
|
25 |
|
|
|
— |
|
|
|
— |
|
|
|
(802 |
) |
|
|
179 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
179 |
|
|
Stock-based compensation |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
392 |
|
|
|
392 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
470 |
|
|
|
470 |
|
|
Loss (gain) on sale of businesses and assets |
|
22 |
|
|
|
4 |
|
|
|
— |
|
|
|
7 |
|
|
|
33 |
|
|
|
16 |
|
|
|
(1,330 |
) |
|
|
— |
|
|
|
(92 |
) |
|
|
(1,406 |
) |
|
Gain on insurance |
|
(177 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(177 |
) |
|
|
(1,017 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,017 |
) |
|
Non-GAAP operating income (loss) |
$ |
19,516 |
|
|
$ |
(110 |
) |
|
$ |
(150 |
) |
|
$ |
(6,996 |
) |
|
$ |
12,260 |
|
|
$ |
20,605 |
|
|
$ |
616 |
|
|
$ |
(103 |
) |
|
$ |
(8,406 |
) |
|
$ |
12,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
GAAP operating margin |
|
30.0 |
% |
|
|
(1.7 |
)% |
|
|
(108.7 |
)% |
|
|
(10.4 |
)% |
|
|
15.6 |
% |
|
|
33.8 |
% |
|
|
20.3 |
% |
|
|
(59.9 |
)% |
|
|
(12.3 |
)% |
|
|
19.5 |
% |
|
Non-GAAP operating margin |
|
31.3 |
% |
|
|
(1.3 |
)% |
|
|
(108.7 |
)% |
|
|
(9.9 |
)% |
|
|
17.3 |
% |
|
|
33.4 |
% |
|
|
6.4 |
% |
|
|
(59.9 |
)% |
|
|
(11.8 |
)% |
|
|
17.8 |
% |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260506570152/en/
Media & Investor Contacts
Source: