0001593548 PLAYAGS, INC. false --12-31
Q3 2020 1,961 723 0.01 0.01 50,000,000 50,000,000 0 0 0 0 0.01 0.01
450,000,000 450,000,000 35,697,583 35,697,583 35,534,558 35,534,558
3 1 3 0 0 2 6 2 1 12 0 0 10 1.4 2.3 2.5 no 5 4 4 4 3 Accumulated
goodwill impairment charges for the Interactive segment as of
September 30, 2020 were $8.4 million. exclusive of depreciation and
amortization Non-cash item related to the accretion of contract
rights under development agreements and placement fees. 4.95
00015935482020-01-012020-09-30 xbrli:shares 00015935482020-11-03
thunderdome:item iso4217:USD 00015935482020-09-30
00015935482019-12-31 iso4217:USDxbrli:shares
0001593548ags:GamingOperationsMember2020-07-012020-09-30
0001593548ags:GamingOperationsMember2019-07-012019-09-30
0001593548ags:GamingOperationsMember2020-01-012020-09-30
0001593548ags:GamingOperationsMember2019-01-012019-09-30
0001593548ags:EquipmentSalesMember2020-07-012020-09-30
0001593548ags:EquipmentSalesMember2019-07-012019-09-30
0001593548ags:EquipmentSalesMember2020-01-012020-09-30
0001593548ags:EquipmentSalesMember2019-01-012019-09-30
00015935482020-07-012020-09-30 00015935482019-07-012019-09-30
00015935482019-01-012019-09-30
0001593548us-gaap:CommonStockMember2020-06-30
0001593548us-gaap:CommonStockMember2019-06-30
0001593548us-gaap:CommonStockMember2019-12-31
0001593548us-gaap:CommonStockMember2018-12-31
0001593548us-gaap:CommonStockMember2020-07-012020-09-30
0001593548us-gaap:CommonStockMember2019-07-012019-09-30
0001593548us-gaap:CommonStockMember2020-01-012020-09-30
0001593548us-gaap:CommonStockMember2019-01-012019-09-30
0001593548us-gaap:CommonStockMember2020-09-30
0001593548us-gaap:CommonStockMember2019-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2020-06-30
0001593548us-gaap:AdditionalPaidInCapitalMember2019-06-30
0001593548us-gaap:AdditionalPaidInCapitalMember2019-12-31
0001593548us-gaap:AdditionalPaidInCapitalMember2018-12-31
0001593548us-gaap:AdditionalPaidInCapitalMember2020-07-012020-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2019-07-012019-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2020-01-012020-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2019-01-012019-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2020-09-30
0001593548us-gaap:AdditionalPaidInCapitalMember2019-09-30
0001593548us-gaap:RetainedEarningsMember2020-06-30
0001593548us-gaap:RetainedEarningsMember2019-06-30
0001593548us-gaap:RetainedEarningsMember2019-12-31
0001593548us-gaap:RetainedEarningsMember2018-12-31
0001593548us-gaap:RetainedEarningsMember2020-07-012020-09-30
0001593548us-gaap:RetainedEarningsMember2019-07-012019-09-30
0001593548us-gaap:RetainedEarningsMember2020-01-012020-09-30
0001593548us-gaap:RetainedEarningsMember2019-01-012019-09-30
0001593548us-gaap:RetainedEarningsMember2020-09-30
0001593548us-gaap:RetainedEarningsMember2019-09-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2020-06-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2019-06-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2019-12-31
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2018-12-31
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2020-07-012020-09-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2019-07-012019-09-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2020-01-012020-09-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2019-01-012019-09-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2020-09-30
0001593548us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2019-09-30
0001593548us-gaap:NoncontrollingInterestMember2020-06-30
0001593548us-gaap:NoncontrollingInterestMember2019-06-30
0001593548us-gaap:NoncontrollingInterestMember2019-12-31
0001593548us-gaap:NoncontrollingInterestMember2018-12-31
0001593548us-gaap:NoncontrollingInterestMember2020-07-012020-09-30
0001593548us-gaap:NoncontrollingInterestMember2019-07-012019-09-30
0001593548us-gaap:NoncontrollingInterestMember2020-01-012020-09-30
0001593548us-gaap:NoncontrollingInterestMember2019-01-012019-09-30
0001593548us-gaap:NoncontrollingInterestMember2020-09-30
0001593548us-gaap:NoncontrollingInterestMember2019-09-30
00015935482019-09-30
0001593548ags:FirstLienCreditFacilitiesMember2020-01-012020-09-30
0001593548ags:FirstLienCreditFacilitiesMember2019-01-012019-09-30
0001593548ags:IncrementalTermLoansMember2020-01-012020-09-30
0001593548ags:IncrementalTermLoansMember2019-01-012019-09-30
00015935482018-12-31 xbrli:pure
0001593548us-gaap:IPOMember2018-01-302018-01-30
0001593548us-gaap:IPOMember2018-01-30
00015935482018-02-272018-02-27
0001593548ags:GamingOperationsMemberags:EGMMember2020-07-012020-09-30
0001593548ags:GamingOperationsMemberags:EGMMember2019-07-012019-09-30
0001593548ags:GamingOperationsMemberags:EGMMember2020-01-012020-09-30
0001593548ags:GamingOperationsMemberags:EGMMember2019-01-012019-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2020-07-012020-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2019-07-012019-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2020-01-012020-09-30
0001593548ags:EquipmentSalesMemberags:EGMMember2019-01-012019-09-30
0001593548ags:EGMMember2020-07-012020-09-30
0001593548ags:EGMMember2019-07-012019-09-30
0001593548ags:EGMMember2020-01-012020-09-30
0001593548ags:EGMMember2019-01-012019-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2020-07-012020-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2019-07-012019-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2020-01-012020-09-30
0001593548ags:GamingOperationsMemberags:TableProductsMember2019-01-012019-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2020-07-012020-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2019-07-012019-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2020-01-012020-09-30
0001593548ags:EquipmentSalesMemberags:TableProductsMember2019-01-012019-09-30
0001593548ags:TableProductsMember2020-07-012020-09-30
0001593548ags:TableProductsMember2019-07-012019-09-30
0001593548ags:TableProductsMember2020-01-012020-09-30
0001593548ags:TableProductsMember2019-01-012019-09-30
0001593548ags:SocialMemberags:InteractiveGamingOperationsMember2020-07-012020-09-30
0001593548ags:SocialMemberags:InteractiveGamingOperationsMember2019-07-012019-09-30
0001593548ags:SocialMemberags:InteractiveGamingOperationsMember2020-01-012020-09-30
0001593548ags:SocialMemberags:InteractiveGamingOperationsMember2019-01-012019-09-30
0001593548ags:RMGMemberags:InteractiveGamingOperationsMember2020-07-012020-09-30
0001593548ags:RMGMemberags:InteractiveGamingOperationsMember2019-07-012019-09-30
0001593548ags:RMGMemberags:InteractiveGamingOperationsMember2020-01-012020-09-30
0001593548ags:RMGMemberags:InteractiveGamingOperationsMember2019-01-012019-09-30
0001593548ags:InteractiveGamingOperationsMember2020-07-012020-09-30
0001593548ags:InteractiveGamingOperationsMember2019-07-012019-09-30
0001593548ags:InteractiveGamingOperationsMember2020-01-012020-09-30
0001593548ags:InteractiveGamingOperationsMember2019-01-012019-09-30
utr:Y
0001593548ags:GamingOperationsMembersrt:MinimumMember2020-09-30
0001593548ags:GamingOperationsMembersrt:MaximumMember2020-09-30
0001593548us-gaap:TradeAccountsReceivableMember2020-09-30
0001593548us-gaap:TradeAccountsReceivableMember2019-12-31
0001593548ags:AccountReceivablesWithExtendedPaymentTermOriginatedIn2020Member2020-09-30
0001593548ags:AccountReceivablesWithExtendedPaymentTermOriginatedIn2019Member2020-09-30
0001593548ags:AccountReceivablesWithExtendedPaymentTermOriginatedIn2019Member2019-12-31
0001593548ags:AccountReceivablesWithExtendedPaymentTermMember2020-09-30
0001593548ags:AccountReceivablesWithExtendedPaymentTermMember2019-12-31
0001593548ags:SalesTypeLeasesReceivablesClassifiedAsAccountsReceivableOriginatedIn2019Member2020-09-30
0001593548ags:SalesTypeLeasesReceivablesClassifiedAsAccountsReceivableOriginatedIn2019Member2019-12-31
0001593548ags:SalestypeLeasesReceivablesClassifiedAsAccountsReceivableOriginatedIn2017Member2020-09-30
0001593548ags:SalestypeLeasesReceivablesClassifiedAsAccountsReceivableOriginatedIn2017Member2019-12-31
0001593548ags:SalesTypeLeasesReceivablesClassifiedAsAccountsReceivableMember2020-09-30
0001593548ags:SalesTypeLeasesReceivablesClassifiedAsAccountsReceivableMember2019-12-31
0001593548ags:DepositsAndOtherOriginatedIn2020Member2020-09-30
0001593548ags:DevelopmentAgreementsClassifiedAsDepositsAndOtherOriginatedIn2019Member2020-09-30
0001593548ags:DevelopmentAgreementsClassifiedAsDepositsAndOtherOriginatedIn2019Member2019-12-31
0001593548ags:DevelopmentAgreementsClassifiedAsDepositsAndOtherMember2020-09-30
0001593548ags:DevelopmentAgreementsClassifiedAsDepositsAndOtherMember2019-12-31
0001593548ags:GamingEquipmentMembersrt:MinimumMember2020-01-012020-09-30
0001593548ags:GamingEquipmentMembersrt:MaximumMember2020-01-012020-09-30
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMembersrt:MinimumMember2020-01-012020-09-30
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMembersrt:MaximumMember2020-01-012020-09-30
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2020-09-30
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2020-09-30
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2019-12-31
0001593548us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2019-12-31
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMember2020-09-30
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:IncrementalTermLoansMember2020-05-01
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:IncrementalTermLoansMember2020-05-012020-05-01
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:IncrementalTermLoansMemberus-gaap:LondonInterbankOfferedRateLIBORMember2020-05-012020-05-01
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:IncrementalTermLoansMemberus-gaap:BaseRateMember2020-05-012020-05-01
0001593548ags:InBetMember2019-07-012019-09-30
0001593548ags:InBetMember2019-09-30
0001593548ags:GamingEquipmentMember2020-09-30
0001593548ags:GamingEquipmentMember2019-12-31
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMember2020-09-30
0001593548us-gaap:PropertyPlantAndEquipmentOtherTypesMember2019-12-31
0001593548srt:MinimumMember2020-01-012020-09-30
0001593548srt:MaximumMember2020-01-012020-09-30
0001593548ags:EGMMember2019-12-31
0001593548ags:TableProductsMember2019-12-31
0001593548ags:InteractiveGamingOperationsMember2019-12-31
0001593548ags:EGMMember2020-09-30
0001593548ags:TableProductsMember2020-09-30
0001593548ags:InteractiveGamingOperationsMember2020-09-30
00015935482020-01-012020-03-31 0001593548ags:EGMMember2020-09-30
0001593548ags:TableProductsMember2020-09-30
0001593548ags:EGMMember2019-10-01
0001593548ags:TableProductsMember2019-10-01
0001593548us-gaap:MeasurementInputDiscountRateMemberags:EGMMember2019-10-01
0001593548us-gaap:MeasurementInputDiscountRateMemberags:TableProductsMember2019-10-01
0001593548us-gaap:MeasurementInputLongTermRevenueGrowthRateMember2019-10-01
0001593548us-gaap:TradeNamesMembersrt:MinimumMember2020-01-012020-09-30
0001593548us-gaap:TradeNamesMembersrt:MaximumMember2020-01-012020-09-30
0001593548us-gaap:TradeNamesMember2020-09-30
0001593548us-gaap:TradeNamesMember2019-12-31
0001593548us-gaap:CustomerRelationshipsMembersrt:MinimumMember2020-01-012020-09-30
0001593548us-gaap:CustomerRelationshipsMembersrt:MaximumMember2020-01-012020-09-30
0001593548us-gaap:CustomerRelationshipsMember2020-09-30
0001593548us-gaap:CustomerRelationshipsMember2019-12-31
0001593548us-gaap:ContractualRightsMembersrt:MinimumMember2020-01-012020-09-30
0001593548us-gaap:ContractualRightsMembersrt:MaximumMember2020-01-012020-09-30
0001593548us-gaap:ContractualRightsMember2020-09-30
0001593548us-gaap:ContractualRightsMember2019-12-31
0001593548us-gaap:ComputerSoftwareIntangibleAssetMembersrt:MinimumMember2020-01-012020-09-30
0001593548us-gaap:ComputerSoftwareIntangibleAssetMembersrt:MaximumMember2020-01-012020-09-30
0001593548us-gaap:ComputerSoftwareIntangibleAssetMember2020-09-30
0001593548us-gaap:ComputerSoftwareIntangibleAssetMember2019-12-31
0001593548us-gaap:IntellectualPropertyMembersrt:MinimumMember2020-01-012020-09-30
0001593548us-gaap:IntellectualPropertyMembersrt:MaximumMember2020-01-012020-09-30
0001593548us-gaap:IntellectualPropertyMember2020-09-30
0001593548us-gaap:IntellectualPropertyMember2019-12-31
0001593548ags:RmgCustomerRelationshipsGamingLicensesAndGameContentMember2019-09-30
0001593548ags:RmgTechnologyPlatformMember2019-01-012019-09-30
0001593548ags:RmgTechnologyPlatformMember2019-09-30
0001593548us-gaap:AccruedLiabilitiesMember2020-09-30
0001593548us-gaap:AccruedLiabilitiesMember2019-12-31
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMember2020-09-30
0001593548ags:FirstLienCreditFacilitiesMemberags:TermLoanMember2019-12-31
0001593548ags:TheFirstLienCreditAgreementMemberags:IncrementalTermLoansMember2020-09-30
0001593548ags:TheFirstLienCreditAgreementMemberags:IncrementalTermLoansMember2019-12-31
0001593548us-gaap:RevolvingCreditFacilityMemberags:FirstLienCreditFacilitiesMember2020-09-30
0001593548us-gaap:RevolvingCreditFacilityMemberags:FirstLienCreditFacilitiesMember2019-12-31
0001593548ags:EquipmentLongtermNotePayableAndFinanceLeasesMember2020-09-30
0001593548ags:EquipmentLongtermNotePayableAndFinanceLeasesMember2019-12-31
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2017-06-06
0001593548us-gaap:RevolvingCreditFacilityMemberags:TheFirstLienCreditAgreementMemberags:APGamingILlcMember2017-06-06
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2017-06-062017-06-06
0001593548us-gaap:RevolvingCreditFacilityMemberags:TheFirstLienCreditAgreementMemberags:APGamingILlcMember2017-06-062017-06-06
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2017-12-06
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2017-12-062017-12-06
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2018-02-08
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMemberus-gaap:LondonInterbankOfferedRateLIBORMember2017-06-062017-06-06
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMemberus-gaap:LondonInterbankOfferedRateLIBORMember2018-02-082018-02-08
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2018-02-082018-02-08
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2018-10-052018-10-05
0001593548ags:TheFirstLienCreditAgreementMemberags:APGamingILlcMemberags:TermLoanMember2018-10-05
0001593548ags:PlacementFeesMember2020-01-012020-09-30
0001593548us-gaap:RestrictedStockMember2020-07-012020-09-30
0001593548us-gaap:RestrictedStockMember2020-01-012020-09-30
0001593548us-gaap:EmployeeStockOptionMember2020-01-012020-09-30
0001593548us-gaap:RestrictedStockMember2019-07-012019-09-30
0001593548us-gaap:EmployeeStockOptionMember2019-07-012019-09-30
0001593548us-gaap:RestrictedStockMember2019-01-012019-09-30
0001593548us-gaap:EmployeeStockOptionMember2019-01-012019-09-30
00015935482020-04-012020-06-30
0001593548ags:The2014LongtermIncentivePlanMember2014-04-282014-04-28
0001593548ags:The2014LongtermIncentivePlanMember2014-04-28
00015935482018-01-302018-01-30
0001593548ags:The2014LongtermIncentivePlanMember2020-09-30
0001593548ags:The2018OmnibusIncentivePlanMemberus-gaap:SubsequentEventMember2020-10-01
0001593548us-gaap:EmployeeStockOptionMember2020-07-012020-09-30
0001593548us-gaap:RestrictedStockUnitsRSUMember2020-07-012020-09-30
0001593548us-gaap:EmployeeStockOptionMember2020-01-012020-09-30
0001593548us-gaap:RestrictedStockUnitsRSUMember2020-01-012020-09-30
0001593548us-gaap:EmployeeStockOptionMember2019-07-012019-09-30
0001593548us-gaap:RestrictedStockUnitsRSUMember2019-07-012019-09-30
0001593548us-gaap:EmployeeStockOptionMember2019-01-012019-09-30
0001593548us-gaap:RestrictedStockUnitsRSUMember2019-01-012019-09-30
0001593548us-gaap:EmployeeStockOptionMember2020-09-30
0001593548us-gaap:RestrictedStockUnitsRSUMember2020-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMember2020-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMember2020-01-012020-09-30
0001593548us-gaap:EmployeeStockOptionMemberags:LongtermIncentivePlanMembersrt:MinimumMemberags:SharebasedPaymentArrangementTrancheAMember2020-01-012020-09-30
0001593548us-gaap:PerformanceSharesMemberags:LongtermIncentivePlanMembersrt:MinimumMemberags:SharebasedPaymentArrangementTrancheAMember2020-01-012020-09-30
0001593548us-gaap:EmployeeStockOptionMemberags:LongtermIncentivePlanMembersrt:MaximumMemberags:SharebasedPaymentArrangementTrancheAMember2020-01-012020-09-30
00015935482018-10-31 00015935482019-01-012019-12-31
0001593548us-gaap:RestrictedStockMemberags:OnEachOfFirstFourAnniversariesOfDateOfGrantMember2020-01-012020-09-30
0001593548us-gaap:RestrictedStockMember2020-01-012020-09-30
0001593548us-gaap:RestrictedStockMember2019-12-31
0001593548us-gaap:RestrictedStockMember2020-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMemberags:OnEachOfFirstFourAnniversariesOfDateOfGrantMember2020-01-012020-09-30
0001593548us-gaap:PhantomShareUnitsPSUsMember2019-12-31
0001593548us-gaap:InsuranceClaimsMember2019-07-012019-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2020-07-012020-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2019-07-012019-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2020-01-012020-09-30
0001593548ags:ElectronicGamingMachinesEgmMember2019-01-012019-09-30
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, 2020
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)
|
5475 S. Decatur Blvd., Ste #100 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, 2020, there were 35,765,771 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, 2020
|
|
|
December 31, 2019
|
|
Assets
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
113,200 |
|
|
$ |
13,162 |
|
Restricted cash |
|
|
20 |
|
|
|
20 |
|
Accounts receivable, net of allowance of $1,961 and $723, respectively |
|
|
39,673 |
|
|
|
61,224 |
|
Inventories |
|
|
30,435 |
|
|
|
32,875 |
|
Prepaid expenses |
|
|
4,401 |
|
|
|
2,983 |
|
Deposits and other |
|
|
4,371 |
|
|
|
5,332 |
|
Total current assets
|
|
|
192,100 |
|
|
|
115,596 |
|
Property and equipment, net |
|
|
79,234 |
|
|
|
103,598 |
|
Goodwill |
|
|
284,206 |
|
|
|
287,049 |
|
Intangible assets |
|
|
196,126 |
|
|
|
230,451 |
|
Deferred tax asset |
|
|
4,048 |
|
|
|
4,965 |
|
Operating lease assets |
|
|
10,143 |
|
|
|
11,543 |
|
Other assets |
|
|
12,101 |
|
|
|
9,176 |
|
Total assets
|
|
$ |
777,958 |
|
|
$ |
762,378 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’
Equity
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
4,682 |
|
|
$ |
15,598 |
|
Accrued liabilities |
|
|
28,055 |
|
|
|
34,840 |
|
Current maturities of long-term debt |
|
|
7,061 |
|
|
|
6,038 |
|
Total current liabilities
|
|
|
39,798 |
|
|
|
56,476 |
|
Long-term debt |
|
|
632,232 |
|
|
|
518,689 |
|
Deferred tax liability, non-current |
|
|
1,139 |
|
|
|
1,836 |
|
Operating lease liabilities, long-term |
|
|
9,926 |
|
|
|
11,284 |
|
Other long-term liabilities |
|
|
31,048 |
|
|
|
40,309 |
|
Total liabilities
|
|
|
714,143 |
|
|
|
628,594 |
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
|
|
|
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, 2020 and at December 31, 2019; and
35,697,583 and
35,534,558 shares issued
and outstanding at September 30, 2020 and December 31, 2019,
respectively. |
|
|
357 |
|
|
|
355 |
|
Additional paid-in capital |
|
|
376,193 |
|
|
|
371,311 |
|
Accumulated deficit |
|
|
(304,093 |
) |
|
|
(235,474 |
) |
Accumulated other comprehensive loss |
|
|
(8,642 |
) |
|
|
(2,408 |
) |
Total stockholders’ equity |
|
|
63,815 |
|
|
|
133,784 |
|
Total liabilities and stockholders’ equity
|
|
$ |
777,958 |
|
|
$ |
762,378 |
|
The accompanying notes are an integral part of these condensed
consolidated financial statements.
PLAYAGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE (LOSS) INCOME
(amounts in thousands, except per share data)
(unaudited)
|
|
Three
Months Ended September 30,
|
|
|
Nine
Months Ended September 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
36,299 |
|
|
$ |
52,522 |
|
|
$ |
89,173 |
|
|
$ |
158,976 |
|
Equipment sales
|
|
|
12,985 |
|
|
|
26,855 |
|
|
|
31,212 |
|
|
|
67,952 |
|
Total revenues
|
|
|
49,284 |
|
|
|
79,377 |
|
|
|
120,385 |
|
|
|
226,928 |
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations(1)
|
|
|
8,268 |
|
|
|
10,170 |
|
|
|
23,756 |
|
|
|
30,721 |
|
Cost of equipment sales(1)
|
|
|
3,981 |
|
|
|
13,479 |
|
|
|
13,351 |
|
|
|
32,906 |
|
Selling, general and administrative
|
|
|
10,862 |
|
|
|
16,861 |
|
|
|
31,111 |
|
|
|
46,343 |
|
Research and development
|
|
|
6,180 |
|
|
|
8,671 |
|
|
|
19,342 |
|
|
|
25,175 |
|
Write-downs and other charges
|
|
|
1,932 |
|
|
|
807 |
|
|
|
2,806 |
|
|
|
6,859 |
|
Depreciation and amortization
|
|
|
20,463 |
|
|
|
23,810 |
|
|
|
66,353 |
|
|
|
69,002 |
|
Total operating expenses
|
|
|
51,686 |
|
|
|
73,798 |
|
|
|
156,719 |
|
|
|
211,006 |
|
(Loss) income from operations
|
|
|
(2,402 |
) |
|
|
5,579 |
|
|
|
(36,334 |
) |
|
|
15,922 |
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
11,330 |
|
|
|
9,320 |
|
|
|
30,566 |
|
|
|
27,754 |
|
Interest income
|
|
|
(671 |
) |
|
|
(42 |
) |
|
|
(843 |
) |
|
|
(112 |
) |
Loss on extinguishment and modification of debt |
|
|
- |
|
|
|
- |
|
|
|
3,102 |
|
|
|
- |
|
Other expense
|
|
|
(311 |
) |
|
|
(106 |
) |
|
|
3,993 |
|
|
|
5,108 |
|
(Loss) income before income taxes
|
|
|
(12,750 |
) |
|
|
(3,593 |
) |
|
|
(73,152 |
) |
|
|
(16,828 |
) |
Income tax (expense) benefit
|
|
|
1,672 |
|
|
|
(1,926 |
) |
|
|
5,016 |
|
|
|
3,884 |
|
Net (loss) income
|
|
|
(11,078 |
) |
|
|
(5,519 |
) |
|
|
(68,136 |
) |
|
|
(12,944 |
) |
Less: Net income attributable to non-controlling interests
|
|
|
- |
|
|
|
(17 |
) |
|
|
- |
|
|
|
(231 |
) |
Net (loss) income attributable to PlayAGS, Inc.
|
|
|
(11,078 |
) |
|
|
(5,536 |
) |
|
|
(68,136 |
) |
|
|
(13,175 |
) |
Foreign currency translation adjustment
|
|
|
1,375 |
|
|
|
(1,273 |
) |
|
|
(6,234 |
) |
|
|
(403 |
) |
Total comprehensive (loss) income
|
|
$ |
(9,703 |
) |
|
$ |
(6,809 |
) |
|
$ |
(74,370 |
) |
|
$ |
(13,578 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.31 |
) |
|
$ |
(0.16 |
) |
|
$ |
(1.91 |
) |
|
$ |
(0.37 |
) |
Diluted |
|
$ |
(0.31 |
) |
|
$ |
(0.16 |
) |
|
$ |
(1.91 |
) |
|
$ |
(0.37 |
) |
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
35,647 |
|
|
|
35,447 |
|
|
|
35,598 |
|
|
|
35,416 |
|
Diluted
|
|
|
35,647 |
|
|
|
35,447 |
|
|
|
35,598 |
|
|
|
35,416 |
|
(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,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
|
$ |
356 |
|
|
$ |
354 |
|
|
$ |
355 |
|
|
$ |
353 |
|
Stock option exercises |
|
|
- |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Repurchase of common stock |
|
|
- |
|
|
|
(1 |
) |
|
|
- |
|
|
|
(1 |
) |
Vesting of restricted stock |
|
|
1 |
|
|
|
- |
|
|
|
2 |
|
|
|
1 |
|
Balance of common stock, end of period
|
|
|
357 |
|
|
|
354 |
|
|
|
357 |
|
|
|
354 |
|
Additional paid-in capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
|
374,461 |
|
|
|
365,562 |
|
|
|
371,311 |
|
|
|
361,628 |
|
Stock option exercises |
|
|
- |
|
|
|
100 |
|
|
|
158 |
|
|
|
684 |
|
Stock-based compensation expense |
|
|
1,733 |
|
|
|
1,959 |
|
|
|
4,726 |
|
|
|
5,309 |
|
Vesting of restricted stock |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
Balance of additional paid-in capital, end of period
|
|
|
376,193 |
|
|
|
367,620 |
|
|
|
376,193 |
|
|
|
367,620 |
|
Accumulated deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
|
(292,892 |
) |
|
|
(230,042 |
) |
|
|
(235,474 |
) |
|
|
(222,403 |
) |
Net loss attributable to PlayAGS, Inc. |
|
|
(11,078 |
) |
|
|
(5,536 |
) |
|
|
(68,136 |
) |
|
|
(13,175 |
) |
Repurchase of common stock |
|
|
- |
|
|
|
(1,000 |
) |
|
|
- |
|
|
|
(1,000 |
) |
Restricted stock vesting and withholding |
|
|
(123 |
) |
|
|
(132 |
) |
|
|
(483 |
) |
|
|
(132 |
) |
Balance of accumulated deficit, end of period
|
|
|
(304,093 |
) |
|
|
(236,710 |
) |
|
|
(304,093 |
) |
|
|
(236,710 |
) |
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
|
(10,017 |
) |
|
|
(2,904 |
) |
|
|
(2,408 |
) |
|
|
(3,774 |
) |
Foreign currency translation adjustment |
|
|
1,375 |
|
|
|
(1,273 |
) |
|
|
(6,234 |
) |
|
|
(403 |
) |
Balance of accumulated other comprehensive loss, end of
period
|
|
|
(8,642 |
) |
|
|
(4,177 |
) |
|
|
(8,642 |
) |
|
|
(4,177 |
) |
Non-controlling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
|
- |
|
|
|
128 |
|
|
|
- |
|
|
|
- |
|
Net income |
|
|
- |
|
|
|
17 |
|
|
|
- |
|
|
|
231 |
|
Business acquisitions |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
71 |
|
Cash distributions to non-controlling interest owners |
|
|
- |
|
|
|
(145 |
) |
|
|
- |
|
|
|
(302 |
) |
Balance of non-controlling interests, end of period
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total stockholders' equity
|
|
$ |
63,815 |
|
|
$ |
127,087 |
|
|
$ |
63,815 |
|
|
$ |
127,087 |
|
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,
|
|
|
|
2020
|
|
|
2019
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(68,136 |
) |
|
$ |
(12,944 |
) |
Adjustments to reconcile net (loss) income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
66,353 |
|
|
|
69,002 |
|
Accretion of contract rights under development agreements and
placement fees |
|
|
5,643 |
|
|
|
4,550 |
|
Amortization of deferred loan costs and discount |
|
|
2,538 |
|
|
|
1,426 |
|
Stock-based compensation expense |
|
|
4,726 |
|
|
|
5,309 |
|
Provision (benefit) for bad debts |
|
|
1,133 |
|
|
|
183 |
|
Loss on disposition of long-lived assets |
|
|
2,004 |
|
|
|
1,015 |
|
Impairment of assets |
|
|
6 |
|
|
|
5,343 |
|
Fair value adjustment of contingent consideration |
|
|
796 |
|
|
|
501 |
|
Benefit for deferred income tax |
|
|
(518 |
) |
|
|
873 |
|
Changes in assets and liabilities that relate to operations: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
19,391 |
|
|
|
(12,136 |
) |
Inventories |
|
|
5,840 |
|
|
|
961 |
|
Prepaid expenses |
|
|
(1,463 |
) |
|
|
(1,098 |
) |
Deposits and other |
|
|
667 |
|
|
|
(3,081 |
) |
Other assets, non-current |
|
|
1,955 |
|
|
|
9,024 |
|
Accounts payable and accrued liabilities |
|
|
(21,216 |
) |
|
|
(6,447 |
) |
Net cash provided by operating activities
|
|
|
19,719 |
|
|
|
62,481 |
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Customer notes receivable |
|
|
(4,690 |
) |
|
|
- |
|
Proceeds from payments on customer notes receivable |
|
|
279 |
|
|
|
- |
|
Business acquisitions, net of cash acquired |
|
|
- |
|
|
|
(54,935 |
) |
Purchase of intangible assets |
|
|
(1,414 |
) |
|
|
(4,926 |
) |
Software development and other expenditures |
|
|
(8,004 |
) |
|
|
(9,957 |
) |
Proceeds from disposition of assets |
|
|
32 |
|
|
|
161 |
|
Purchases of property and equipment |
|
|
(12,196 |
) |
|
|
(38,760 |
) |
Net cash used in investing activities
|
|
|
(25,993 |
) |
|
|
(108,417 |
) |
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Repayment of first lien credit facilities |
|
|
(4,040 |
) |
|
|
(4,040 |
) |
Repayment of incremental term loans |
|
|
(238 |
) |
|
|
- |
|
Payment of financed placement fee obligations |
|
|
(4,179 |
) |
|
|
(6,058 |
) |
Proceeds from incremental term loans |
|
|
92,150 |
|
|
|
- |
|
Borrowing on revolver |
|
|
30,000 |
|
|
|
- |
|
Payment of deferred loan costs |
|
|
(5,744 |
) |
|
|
- |
|
Payments of previous acquisition obligation |
|
|
(292 |
) |
|
|
(1,227 |
) |
Payments on finance leases and other obligations |
|
|
(1,012 |
) |
|
|
(1,043 |
) |
Repurchase of stock |
|
|
(483 |
) |
|
|
(1,133 |
) |
Proceeds from stock option exercise |
|
|
158 |
|
|
|
685 |
|
Distributions to non-controlling interest owners |
|
|
- |
|
|
|
(302 |
) |
Net cash provided by (used in) financing activities
|
|
|
106,320 |
|
|
|
(13,118 |
) |
Effect of exchange rates on cash and cash equivalents |
|
|
(8 |
) |
|
|
3 |
|
Net increase (decrease) in cash and cash equivalents
|
|
|
100,038 |
|
|
|
(59,051 |
) |
Cash, cash equivalents and restricted cash, beginning of
period |
|
|
13,182 |
|
|
|
70,804 |
|
Cash, cash equivalents and restricted cash, end of
period
|
|
$ |
113,220 |
|
|
$ |
11,753 |
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Intangible assets obtained under financed placement fee
arrangements |
|
$ |
- |
|
|
$ |
39,198 |
|
Leased assets obtained in exchange for new finance lease
liabilities |
|
$ |
426 |
|
|
$ |
882 |
|
Leased assets obtained in exchange for new operating lease
liabilities |
|
$ |
- |
|
|
$ |
13,048 |
|
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, Mexico and the Philippines 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 our newly introduced card shuffler, Dex S; 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.
The Company filed a Registration Statement on Form 10 on December 19,
2013, which went effective under the Securities Exchange Act
of 1934, as amended (the “Exchange
Act”), on December 19, 2013. On
January 30, 2018, we completed the
initial public offering of 10,250,000 shares of our common stock,
at a public offering price of $16.00 per share (the “IPO”). On
February 27, 2018, we sold an
additional 1,537,500 shares of common stock, pursuant to the
underwriters’ exercise in full of the over-allotment option.
Electronic Gaming Machines
Our EGM segment offers a selection of video slot titles developed
for the global marketplace, and EGM cabinets which include
the Alora, Orion Portrait, Orion Curve, Orion
Rise, Orion Upright, ICON, Big Red (“Colossal
Diamonds”) and our Orion Slant. 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 proprietary table products, side-bets,
progressives, and table technology related to blackjack, poker,
baccarat, craps and roulette. We have 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 and recently introduced our second shuffler, the Pax
S single-deck pack shuffler, which we plan to launch in
2020.
Interactive
We operate a Business-to-Business ("B2B") online gaming platform for content
aggregation that we offer to our RMG online casino customers. This
platform aggregates content from several game suppliers and offers
online casino operators the convenience to reduce the number of
integrations that are needed to supply the online casino. We also
operate Business-to-Consumer (“B2C”) social casino games that include
online versions of our EGM titles and are accessible to players on
multiple mobile platforms. Our B2C
social casino games are available on our mobile app, Lucky Play
Casino. The app contains numerous AGS game titles available for
consumers to play for free or with virtual currency they purchase
in the app.
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, 2019.
5
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. For the nine months ended September 30, 2020, the impact of the decline
in business activity brought about by the coronavirus pandemic
(“COVID-19”) continues to evolve.
As a result, many of our estimates and assumptions required
increased judgment and carry a higher degree of variability and
volatility. As events continue to evolve and additional information
becomes available, our estimates may change materially in future periods.
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,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
32,188 |
|
|
$ |
48,854 |
|
|
$ |
78,608 |
|
|
$ |
148,515 |
|
Equipment sales
|
|
|
12,893 |
|
|
|
26,445 |
|
|
|
30,785 |
|
|
|
67,417 |
|
Total
|
|
$ |
45,081 |
|
|
$ |
75,299 |
|
|
$ |
109,393 |
|
|
$ |
215,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
2,170 |
|
|
$ |
2,451 |
|
|
$ |
4,991 |
|
|
$ |
6,902 |
|
Equipment sales
|
|
|
92 |
|
|
|
410 |
|
|
|
427 |
|
|
|
535 |
|
Total
|
|
$ |
2,262 |
|
|
$ |
2,861 |
|
|
$ |
5,418 |
|
|
$ |
7,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interactive (gaming operations)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Social gaming revenue
|
|
$ |
829 |
|
|
$ |
712 |
|
|
$ |
2,746 |
|
|
$ |
2,606 |
|
Real-money gaming revenue
|
|
|
1,112 |
|
|
|
505 |
|
|
|
2,828 |
|
|
|
953 |
|
Total
|
|
$ |
1,941 |
|
|
$ |
1,217 |
|
|
$ |
5,574 |
|
|
$ |
3,559 |
|
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 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 their 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.
6
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 their 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,
2020 and December 31,
2019.
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
adjusted for current economic conditions, 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.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
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.
The following table excludes receivables related to operating
leases and presents all other receivables' gross
amortized cost, allowance for credit losses and amortized cost, net
of allowance for credit losses by portfolio segment as of
September 30, 2020 and December 31, 2019 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
|
Classification
|
|
Gross amortized cost
|
|
|
Allowance for credit
losses
|
|
|
Amortized cost, net of allowance for
credit losses
|
|
|
Gross amortized cost
|
|
|
Allowance for credit
losses
|
|
|
Amortized cost, net of allowance for
credit losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables:
|
Accounts Receivable
|
|
$ |
9,986 |
|
|
$ |
- |
|
|
$ |
9,986 |
|
|
$ |
22,741 |
|
|
$ |
- |
|
|
$ |
22,741 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables with extended payment
terms:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Originated in 2020
|
Accounts Receivable
|
|
|
7,843 |
|
|
|
- |
|
|
$ |
7,843 |
|
|
|
N/A |
|
|
|
N/A |
|
|
|
N/A |
|
Originated in 2019
|
Accounts Receivable
|
|
|
1,504 |
|
|
|
- |
|
|
|
1,504 |
|
|
|
5,461 |
|
|
|
- |
|
|
|
5,461 |
|
Total receivables with extended
payment term
|
|
$ |
9,347 |
|
|
$ |
- |
|
|
$ |
9,347 |
|
|
$ |
5,461 |
|
|
$ |
- |
|
|
$ |
5,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales-type leases receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Originated in 2019
|
Accounts Receivable
|
|
|
1,714 |
|
|
|
(86 |
) |
|
$ |
1,628 |
|
|
$ |
2,206 |
|
|
$ |
(111 |
) |
|
$ |
2,095 |
|
Originated in 2017
|
Accounts Receivable
|
|
|
9 |
|
|
|
- |
|
|
|
9 |
|
|
|
52 |
|
|
|
(3 |
) |
|
|
49 |
|
Total Sales-type leases
receivables
|
|
$ |
1,723 |
|
|
$ |
(86 |
) |
|
$ |
1,637 |
|
|
$ |
2,258 |
|
|
$ |
(114 |
) |
|
$ |
2,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development Agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Originated in 2020
|
Deposits and other
|
|
|
2,510 |
|
|
|
- |
|
|
$ |
2,510 |
|
|
|
N/A |
|
|
|
N/A |
|
|
|
N/A |
|
Originated in 2019
|
Deposits and other
|
|
|
4,633 |
|
|
|
- |
|
|
|
4,633 |
|
|
|
2,359 |
|
|
|
- |
|
|
|
2,359 |
|
Total Development
Agreements
|
|
$ |
7,143 |
|
|
$ |
- |
|
|
$ |
7,143 |
|
|
$ |
2,359 |
|
|
$ |
- |
|
|
$ |
2,359 |
|
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, 2020 and December 31, 2019, the value of raw material
inventory was $24.3 million and $29.1 million,
respectively. As of September 30,
2020 and December 31,
2019, the value of finished goods inventory was
$6.1 million and $3.8 million, respectively. There
was no work in process
material as of September 30,
2020 and December 31,
2019.
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)
|
|
|
2 to 6 |
|
Other property and equipment (in years)
|
|
|
3 to 6 |
|
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.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
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
condition.
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 determined for identifiable
intangible assets, other than goodwill and indefinite-lived
intangible assets, 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 titles 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.
9
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, 2020 and December
31, 2019 (in thousands):
|
|
September
30, 2020
|
|
|
December
31, 2019
|
|
|
|
Carrying Amount
|
|
|
Fair Value
|
|
|
Carrying Amount
|
|
|
Fair Value
|
|
Long-term Debt
|
|
$ |
654,267 |
|
|
$ |
593,144 |
|
|
$ |
533,727 |
|
|
$ |
534,578 |
|
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.
In March 2020, in response to the COVID-19 outbreak, President Donald Trump signed
H.R. 748, the “Coronavirus Aid,
Relief, and Economic Security ACT (the “CARES Act”). We do
not expect the CARES Act, to have a
material impact on our condensed consolidated financial
statements.
10
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
other comprehensive loss in stockholders’ equity.
Liquidity and Financing and COVID-19
Due to the business disruption caused by the rapid nationwide
spread of the novel coronavirus and the actions by state and tribal
governments and businesses to contain the virus, almost all of the
Company’s customers closed their operations during the month
of March and April 2020 and their respective markets
have been significantly and adversely impacted. Beginning in
May 2020 and continuing through
September, casinos began to reopen
at limited capacity and nearly all of our customers'
casino properties in the United States and Canada were
partially open as of September 30, 2020
under limited operations. As of September 30, 2020 in Mexico, approximately
half of our customers' casinos were partially open under capacity
limitations. As a result of the temporary closures of our casino
customers, there has been a decrease in the amount of money spent
by consumers on our revenue shared installed base and the amount of
daily fees of our participation EGMs and a slow down to the
expansion of existing casinos or development of new
casinos. Specifically, gaming operations revenue and equipment
sales have decreased compared to the prior year period as a result
of the temporary closures of our casino customers. Similarly, our
EGM and Table Products segment operating results have been
disrupted because each segment’s activities including design,
development, acquisition, manufacturing, marketing, distribution,
installation and servicing of its products lines have been
temporarily halted or significantly reduced. In addition, each
segment’s revenue from leasing, licensing and selling products has
been adversely impacted due to the temporary closures of our casino
customers. As a result, the Company took several actions to adapt
to the severity of the crisis. Among other things, the Company
implemented short-term furloughs with retained benefits,
company-wide salary reductions, and reduced its workforce by over
10%. Our non-employee directors
have also agreed to reduce their fees by 50%. Some of the Company's customers
have reopened at limited capacity, some have reopened and then been
required to close again due to local conditions and regulations
relating to the spread of the coronavirus, and there are also
customers who still remain closed. Depending on the length of
casino closures and if they are required to close again, the
Company will consider additional reductions to payroll and related
expenses through additional employee furloughs in order to conserve
liquidity.
As of September 30, 2020, the
Company had $113.2 million in cash and cash
equivalents. Under the First Lien Credit Agreement (defined
below in Note 6), the Company
was required to comply with certain financial covenants at the
end of each calendar quarter, including to maintain a maximum net
first lien leverage ratio of 6.0 to
1.0. On May 1, 2020, the Company entered into an
Incremental Assumption and Amendment Agreement No. 4
("Amendment No.4") which amended
its First Lien Credit Agreement to, among other things, (i) provide
for a suspension of the testing of the financial covenant for the
fiscal quarters ending June 30,
2020, September 30, 2020 and
December 31, 2020 and (ii) during
the period beginning on May 1,
2020, and ending on the date on which the Company
delivers a compliance certificate with respect to the fiscal
quarter ending December 31, 2021
(unless earlier terminated by the Company), make certain
modifications to the negative covenants set forth in the First
Lien Credit Agreement and, solely for purposes of determining
compliance with the financial covenant during the first three
quarters of 2021 once testing
resumes, the calculation of EBITDA. As a result of Amendment
No. 4, and based on the Company's projected
operating results for the next twelve months, the Company expects that
it will be in compliance with its covenants under the First
Lien Credit Agreement for at least the next twelve months. Pursuant to the terms of
Amendment No. 4, the Company incurred incremental term
loans in an aggregate principal amount of $95.0 million, of
which the Company received $83.3 million in net proceeds
(after original issue discount and related fees, which is described
in Note 6). The incremental term
loans incurred pursuant to Amendment No. 4 bear
interest at a rate equal to, at the Borrower's option, either LIBOR
or the base rate, subject to an interest rate floor plus an
applicable margin of 13.0% for LIBOR loans and 12.0% for base rate
loans. Any voluntary prepayment of the incremental term loans
incurred pursuant to Amendment No. 4 during
the first two years after May 1, 2020 will be subject to a customary
“make-whole” premium. On or after May 1,
2022 and prior to November 1,
2022, a voluntary prepayment of the incremental term
loans incurred pursuant to Amendment No. 4 will be
accompanied by a 1.00% payment premium. Other than
described above, the incremental term loans have the same terms
applicable to the outstanding term loans under the First Lien
Credit Agreement. As a result of the additional financing, along
with cash and cash equivalents on hand as of September 30, 2020, Management believes that
the Company has sufficient liquidity to fund its operating
requirements and meet its obligations as they become due for at
least the next twelve months.
Recently Issued Accounting Pronouncements
In June 2016, the FASB issued ASU
No. 2016-13,
Financial Instruments - Credit Losses (Topic 326), which provides updated
guidance on how an entity should measure credit losses on financial
instruments. The new guidance replaced the current incurred
loss measurement methodology with a lifetime expected loss
measurement methodology. Subsequently, in November 2018 the FASB issued ASU No. 2018-19,
which clarified that receivables arising from operating leases are
not within the scope of Subtopic
326-20, but should rather be accounted for in
accordance with ASC 842. In
May 2019, the FASB issued ASU
No. 2019-05
providing targeted transition relief to all reporting entities
within the scope of Topic 326. The
new standard and related amendments are effective for fiscal years
beginning after December 15, 2019,
including interim periods within those fiscal years. This guidance
is expected to be applied using a modified retrospective approach
for the cumulative-effect adjustment to retained earnings as
of the beginning of the first
reporting period in which the guidance is effective and using a
prospective approach for debt securities for which any
other-than-temporary impairment had been recognized before the
effective date. The Company adopted ASC 326 using the modified retrospective approach
for all applicable financial assets measured at amortized cost. The
Company elected the practical expedient to exclude accrued interest
from tabular disclosure and not to
estimate an allowance for credit losses on accrued interest.
Results for reporting beginning after January 1, 2020 are presented under ASC
326 while prior amounts continue to
be reported in accordance with previously applicable
GAAP. The standard did not
materially impact our consolidated net earnings and had no impact on cash flows.
In August 2018, the FASB issued ASU
No. 2018-15,
Intangibles—Goodwill and Other—Internal-Use Software (Subtopic
350-40): Customer’s Accounting for Implementation
Costs Incurred in a Cloud Computing Arrangement That Is a Service
Contract (a consensus of the FASB Emerging Issues Task
Force) which aligns the requirements for capitalizing
implementation costs incurred in a hosting arrangement that is a
service contract with the requirements for capitalizing
implementation costs incurred to develop or obtain internal-use
software (and hosting arrangements that include an internal use
software license). The new standard is effective for fiscal years
beginning after December 15, 2019,
including interim periods within those fiscal years. The Company
adopted the standard prospectively to all implementation costs
incurred after January 1, 2020. The
standard did not materially impact
our consolidated net earnings and had no impact on cash flows.
We do not expect that any
other recently issued accounting guidance will have a significant
effect on our financial statements.
11
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 2. ACQUISITIONS
In Bet Gaming II
During the quarter ended
September 30, 2019, the Company
acquired certain intangible assets related to table
game intellectual property from In Bet Gaming, Inc ("In
Bet II"). The acquisition was accounted for as an acquisition of a
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 $4.0 million was allocated primarily to tax
deductible goodwill for $1.2 million and intangible
assets of $2.8 million, which will be amortized over a
weighted average period of approximately 9.3 years.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 3. PROPERTY AND
EQUIPMENT
Property and equipment consist of the following (in thousands):
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
Gaming equipment |
|
$ |
172,545 |
|
|
$ |
175,837 |
|
Other property and equipment |
|
|
23,500 |
|
|
|
23,210 |
|
Less: Accumulated depreciation |
|
|
(116,811 |
) |
|
|
(95,449 |
) |
Property and equipment, net
|
|
$ |
79,234 |
|
|
$ |
103,598 |
|
Gaming equipment and other property and equipment are depreciated
over the respective useful lives of the assets ranging from
two to six years. Depreciation expense
was $9.6 million and $11.6 million for
the three months ended
September 30, 2020 and 2019, respectively. Depreciation expense was
$30.3 million and $33.7 million for
the nine months ended
September 30, 2020 and 2019, respectively.
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 4. 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, 2019
|
|
$ |
279,228 |
|
|
$ |
7,821 |
|
|
$ |
- |
|
|
$ |
287,049 |
|
Foreign currency adjustments |
|
|
(2,843 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,843 |
) |
Balance at September 30, 2020
|
|
$ |
276,385 |
|
|
$ |
7,821 |
|
|
$ |
- |
|
|
$ |
284,206 |
|
(1) Accumulated goodwill impairment
charges for the Interactive segment as of September 30, 2020 were
$8.4 million.
During the first quarter of
2020, our EGM and Table Products
reporting units' operating results were significantly lower than
expectations, driven by the rapid nationwide spread of the novel
coronavirus and the actions taken by state and tribal governments
and businesses, including the closure of casinos, in an
attempt to contain the virus. Many of our customers
temporarily closed their operations and the markets that we serve
were significantly and adversely impacted, which was considered to
be a triggering event. These closures resulted in a reduction
of gaming operations revenues particularly related to our leased
EGMs and Table Products as we ceased to bill our customers from the
date that they closed. The closures also impacted equipment
sales revenue due to a decline in our customer demand to purchase
our EGMs and other products during the closures. Accordingly,
we performed a quantitative assessment, or “Step 1” analysis, as of March 31, 2020 to analyze whether this
triggering event resulted in an impairment of associated goodwill
in these two
reporting units. There is no
balance of goodwill in the Company’s other reporting unit.
Based on our quantitative analysis, the fair value was 34% greater
than the carrying value for the EGM reporting unit and 21% greater
for the Table Products reporting unit. As of October 1, 2019 (the date of the Company’s
annual impairment assessment), the fair values of the EGM reporting
unit and the Table Products reporting unit were 50% and 111%
greater than their respective carrying values. We estimated
the fair value of both reporting units using the discounted
cash flow method. The most significant factor in the assessment
was the projected cash flows adjusted for the estimated
adverse impact of COVID-19 on the
Company’s operations. Our projected cash flows for the
current year are dependent on our assumptions for when our casino
customers will reopen. The current year projected cash flows and
those for future years are also impacted by our estimate of when
the operations of our casino customers will return to
pre-COVID-19 levels. Given the
ongoing impacts of COVID-19 across
our business, the long-range cash flow projections that we use to
assess the fair value of our businesses and assets for purposes of
impairment testing are subject to greater uncertainty than normal.
Other factors included in the discounted cash flow calculation were
the discount rate of 10% for EGM and 14% for Table
Products and the long-term growth rate of 3% for both
reporting units. As of October 1,
2019, the discount rates utilized in the discounted cash flow
projections were 10% and 14% for the EGM and Table Products
reporting units, respectively. During the second and third quarters of 2020, based on the performance
of our re-opened customers and our related revenue share
including our projections for future periods, we concluded
that there are no triggering events
that would more likely than not
reduce the fair value of a reporting unit below their carrying
value as of September 30,
2020. We will continue to monitor the ongoing impact of
COVID-19 on our operations. If
our projections do not align with
our actual results in future quarters, we will update the projected
cash flows, which may result in an
impairment of goodwill.
Intangible assets consist of the following (in thousands):
|
|
|
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
|
|
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 |
|
|
|
14,870 |
|
|
|
(14,212 |
) |
|
|
658 |
|
|
|
14,870 |
|
|
|
(13,209 |
) |
|
|
1,661 |
|
Customer relationships
|
|
5 - 12 |
|
|
|
217,131 |
|
|
|
(136,189 |
) |
|
|
80,942 |
|
|
|
219,788 |
|
|
|
(120,384 |
) |
|
|
99,404 |
|
Contract rights under development and placement fees
|
|
1 - 7 |
|
|
|
47,012 |
|
|
|
(13,810 |
) |
|
|
33,202 |
|
|
|
48,180 |
|
|
|
(8,888 |
) |
|
|
39,292 |
|
Gaming
software and technology platforms
|
|
1 - 7 |
|
|
|
169,347 |
|
|
|
(110,520 |
) |
|
|
58,827 |
|
|
|
162,391 |
|
|
|
(96,193 |
) |
|
|
66,198 |
|
Intellectual property
|
|
10 - 12 |
|
|
|
19,345 |
|
|
|
(8,974 |
) |
|
|
10,371 |
|
|
|
19,345 |
|
|
|
(7,575 |
) |
|
|
11,770 |
|
|
|
|
|
|
$ |
479,831 |
|
|
$ |
(283,705 |
) |
|
$ |
196,126 |
|
|
$ |
476,700 |
|
|
$ |
(246,249 |
) |
|
$ |
230,451 |
|
Intangible assets are amortized over their respective estimated
useful lives ranging from one to twelve years. Amortization
expense related to intangible assets was $10.9 million and
$12.1 million for the three
months ended September 30, 2020 and
2019, respectively. Amortization
expense related to intangible assets was $36.1
million and $35.3 million for the nine months ended September 30, 2020 and 2019, respectively.
14
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. There were no impairments
recorded for the period ended September
30, 2020. For the period ended September 30, 2019, we recorded a full
impairment of RMG customer relationships, gaming licenses, and game
content, which had a carrying value of $0.6 million. We also
reduced the value of the RMG technology platform by $0.7
million to its fair value of $0.4 million as of
September 30, 2019.
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. 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 $1.9 million and $1.7 million for
the three months ended September 30, 2020 and 2019, respectively. We recorded a
reduction of gaming operations revenue from the accretion of
contract rights under development agreements and placement fees of
$5.6 million and $4.6 million for
the nine months ended
September 30, 2020 and 2019, respectively.
NOTE 5. ACCRUED
LIABILITIES
Accrued liabilities consist of the following (in thousands):
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
Salary and payroll tax accrual |
|
$ |
5,149 |
|
|
$ |
8,691 |
|
Taxes payable |
|
|
3,818 |
|
|
|
4,151 |
|
Current portion of operating lease liability |
|
|
1,964 |
|
|
|
2,175 |
|
License fee obligation |
|
|
1,000 |
|
|
|
1,000 |
|
Placement fees payable |
|
|
7,892 |
|
|
|
8,346 |
|
Accrued other |
|
|
8,232 |
|
|
|
10,477 |
|
Total accrued liabilities
|
|
$ |
28,055 |
|
|
$ |
34,840 |
|
15
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 6. LONG-TERM DEBT
Long-term debt consists of the following (in thousands):
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
First Lien Credit Facilities:
|
|
|
|
|
|
|
|
|
Term loans, interest at LIBOR or base rate plus 3.5% (4.5% at
September 30, 2020), net of unamortized discount and deferred loan
costs of $7.0 million and $9.0 million at September 30, 2020 and
December 31, 2019, respectively. |
|
$ |
520,996 |
|
|
$ |
522,990 |
|
Incremental term loans, interest at LIBOR or base rate plus 13.0%
(14.0% at September 30, 2020), net of unamortized discount and
deferred loan costs of $8.0 million at September 30, 2020. |
|
$ |
86,742 |
|
|
$ |
- |
|
Revolving credit facility, interest at LIBOR or base rate plus 3.5%
(3.8% at September 30, 2020) |
|
|
30,000 |
|
|
|
- |
|
Finance leases |
|
|
1,555 |
|
|
|
1,737 |
|
Total debt
|
|
|
639,293 |
|
|
|
524,727 |
|
Less: Current portion |
|
|
(7,061 |
) |
|
|
(6,038 |
) |
Long-term debt
|
|
$ |
632,232 |
|
|
$ |
518,689 |
|
First Lien Credit Facilities
On June 6, 2017 (the “Closing
Date”), AP Gaming I, LLC (the “Borrower”), a wholly owned indirect
subsidiary of the Company, entered into a first lien credit agreement (“the First
Lien Credit Agreement”), providing for $450.0 million in term loans
and a $30.0 million revolving credit facility. The proceeds of
the term loans were used primarily to repay the Company's then
existing term loans, other indebtedness, to pay for the fees
and expenses incurred in connection with the foregoing and
otherwise for general corporate purposes. The full amount of the
revolving credit facility was drawn on March 19, 2020 as a precautionary
measure in order to increase the Company’s cash position and
facilitate financial flexibility in light of the uncertainty
in the global markets resulting from the COVID-19 outbreak. The full amount of the revolving
credit facility was repaid in October
2020 and remains available for the Company to draw upon in the
future. The term loans will mature on February 15, 2024, and the revolving credit
facility will mature on June 6,
2022. The term loans require scheduled quarterly payments in
amounts equal to 0.25% of the original aggregate
principal amount of the term loans, with the balance
due at maturity. Borrowings under the term loans
and revolving credit facility bear interest at a rate equal to, at
the Borrower’s option, either LIBOR or the base rate, subject to an
interest rate floor plus an applicable margin rate. In addition, on
a quarterly basis, the Borrower is required to pay each lender
under the revolving credit facility a commitment fee in respect of
any unused commitments thereunder at a rate of 0.50% per
annum.
On December 6, 2017, the
Borrower entered into incremental facilities for $65.0 million
in term loans (the “December
Incremental Term Loans”). The net proceeds of the December Incremental Term Loans were used to
finance the acquisition of electronic gaming machines and related
assets operated by Rocket Gaming Systems (“Rocket”) and to pay fees
and expenses in connection therewith and for general corporate
purposes.
An additional $1.0 million in loan costs were incurred related to
the issuance of the December
Incremental Term Loans. Given the composition of the lender group,
the transaction was accounted for as a debt modification and, as
such, $0.9 million in third-party
costs were expensed and included in the loss on extinguishment and
modification of debt. The remaining amount was capitalized and
will be amortized over the term of the agreement.
On February 8, 2018, the Borrower
completed the repricing of its existing $513.0 million term loans
under its First Lien Credit Agreement (the “Term Loans”). The Term
Loans were repriced from 550 basis points to 425 basis points over
LIBOR. The LIBOR floor remained at 100 basis points.
On February 8, 2018, in connection
with the repricing of the Term Loans, third-party costs of $1.2 million were
expensed and included in the loss and modification of debt.
Existing debt issuance costs of $0.4 million were written-off
and also included in the loss on extinguishment and modification of
debt.
On October 5, 2018, the Borrower
entered into an Incremental Assumption and Amendment Agreement
No. 2 (the “Incremental Agreement No. 2”) with
certain of the Borrower’s subsidiaries, the lenders party thereto
from time to time and the administrative agent. The Incremental
Agreement No. 2 amended and restated that certain First
Lien Credit Agreement, dated as of June
6, 2017, as amended on December 6,
2017 and as amended and restated on February 8, 2018 (the “Existing Credit
Agreement”), among the Borrower, the lenders party thereto, the
administrative agent and other parties named therein (the “Amended
and Restated Credit Agreement”), to (a) reduce the applicable
interest rate margin for the Term B Loans (as repriced, the
“Repriced Term B Loans”) under the Credit Agreement by 0.75% (which
shall increase by an additional 0.25% if at any time the Borrower
receives a corporate credit rating of at least B1 from Moody’s, regardless of any future
rating) and (b) provide for the incurrence by the Borrower of
incremental term loans in an aggregate principal amount of $30.0
million (the “Incremental Term Loans” and together with the
Repriced Term B Loans, the “Term B Loans”).
On October 5, 2018, in connection
with the repricing of the Term Loans, third-party costs of $1.5 million were
expensed and included in the loss on extinguishment and
modification of debt.
On August 30, 2019, the Borrower
entered into Amendment No.
3 (the "Repricing Amendment") to
the credit agreement. The Repricing Amendment reduced the interest
rate margin on the revolving credit facility to the same interest
rate margin as the term loans issued under the credit
agreement.
On May 1, 2020 the Borrower entered
into an Incremental Assumption and Amendment Agreement No. 4
(“Amendment No. 4”) with certain of the Borrower’s
subsidiaries, the lenders party thereto and the administrative
agent, which amended the First Lien Credit Agreement to
provide for covenant relief (as described in Note 1) as well as an aggregate principal amount
of $95.0 million in incremental term loans, of which the net
proceeds received by the Company were $83.3 million after
original issue discount and related fees. The incremental term
loans incurred pursuant to Amendment No. 4 bear
interest at a rate equal to, at the Borrower’s option, either
LIBOR or the base rate, subject to an interest rate floor plus an
applicable margin of 13% for LIBOR loans and 12% for base rate
loans. Any voluntary prepayment of the incremental term loans
incurred pursuant to Amendment No.
4 during the first two
years after May 1, 2020 will
subject to a customary ”make-whole” premium. On or after May 1, 2022 and prior to November 1, 2022, a voluntary prepayment of
the incremental term loans incurred pursuant to Amendment
No. 4 will be accompanied by a 1.00% payment
premium. Other than described above, the incremental term loans
have the same terms applicable to the outstanding term loans under
the First Lien Credit Agreement.
An additional $11.7 million in loan costs including original
issue discount, lender fees, and third-party costs were incurred related to
Amendment No. 4. Given the composition of the lender group,
the transaction was accounted for as a debt modification for
existing lenders and, as such, $3.1 million in third-party costs were expensed and included
in the loss on extinguishment and modification of debt. The
remaining $8.6 million was capitalized and will be amortized over
the term of the agreement.
As of September 30, 2020, we were
in compliance with the required covenants of our debt
instruments. See Note 1 “Liquidity and Financing and
COVID-19” for a description of a
change to our financial covenants for future periods.
Finance Leases
The Company has entered into leases for vehicles and equipment that
are accounted for as finance leases.
16
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 7. 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, 2020, we have
35,697,583 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 through August 11, 2021.
NOTE 8. WRITE-DOWNS AND OTHER
CHARGES
The Condensed Consolidated
Statements of Operations and Comprehensive (Loss)
Income 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, 2020, the Company recognized
$1.9 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.
During the nine months ended September 30, 2020, the Company recognized
$2.8 million in write-downs and other charges driven
by the write-off of placement fee intangible assets associated
with the sale of previously leased EGMs to distributors in the
period of $1.9 million, fair value adjustments to
contingent consideration of $0.8 million (the Company used level 3 fair value inputs based on projected cash
flows), and $0.1 million in other write-downs.
During the three months ended
September 30, 2019, the Company
recognized $0.8 million in write-downs and other charges
driven by losses from the disposal of assets of
$0.6 million, impairment to intangible assets of
$0.1 million related to game titles (the Company used
level 3 fair value measurements
based on projected cash flows) and a fair value adjustment to
contingent consideration of $0.1 million (the Company
used level 3 fair value
measurements based on projected cash flows).
During the nine months
ended September 30,
2019, the Company recognized $6.9 million in
write-downs and other charges driven by the impairment of goodwill
in our RMG Interactive reporting unit of $3.5 million as well as
related impairments of intangible assets in the RMG Interactive
reporting unit of $1.3 million. We also recorded losses from
the disposal of assets of $1.0 million, an impairment to
intangible assets of $0.5 million related to game titles
(the Company used level 3 fair
value measurements based on projected cash flows) and a fair
value adjustment to contingent consideration of
$0.5 million (the Company used level 3 fair value measurements based on projected
cash flows).
17
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 9. BASIC AND DILUTED (LOSS)
INCOME PER SHARE
The Company computes net (loss) income 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 (Loss)
Income. Basic EPS is computed by dividing net (loss) income
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 (loss) income 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 11).
There were no potentially dilutive securities for the three and nine months ended September 30, 2020.
Excluded from the calculation of diluted EPS for the three months ended September 30, 2020 were 955,792
restricted shares, as such securities were anti-dilutive. Excluded
from the calculation of diluted EPS for the nine months ended September 30, 2020 were 857,453
restricted shares and 43,454 stock options, as such securities
were anti-dilutive.
Excluded from the calculation of diluted EPS for the three months ended September 30, 2019 was 651,611
restricted shares and 505,309 stock options, as such
securities were anti-dilutive. Excluded from the calculation of
diluted EPS for the nine
months ended September 30,
2019 was 594,265 restricted shares and
733,605 stock options, as such securities were
anti-dilutive.
NOTE 10. 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. In April
2020, the Company temporarily suspended 401(k) matching contributions and there were
no contribution expenses associated with the 401(k) Plan for the three months ended September 30, 2020. The expense
associated with the 401(k) Plan for
the three months ended September 2019, was $0.3 million. The
expense associated with the 401(k)
Plan for the nine months
ended September 30,
2020 and 2019, was
$0.4 million and $1.0 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 after giving effect
to the 1.5543 - for - 1
stock split consummated on January 30,
2018 in connection with our initial public offering. As
of September 30, 2020,
423,268 shares remain available for issuance; however, the
Company will not issue additional
awards under this plan.
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. The Omnibus Incentive Plan,
as amended, provides for an aggregate of 4,607,389 shares
of our common stock and 2,186,046 shares remain available
for issuance.
18
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 11. 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.
For the three months ended
September 30, 2020, the Company
recognized $0.1 million in stock-based compensation for
stock options and $1.6 million for restricted stock or
restricted stock unit awards. For the nine months ended September 30, 2020, the Company recognized
$0.3 million in stock-based compensation for stock options and
$4.4 million for restricted stock or restricted stock unit
awards. For the three months
ended September 30, 2019, the
Company recognized $0.2 million in stock-based
compensation for stock options and $1.8 million for
restricted stock or restricted stock unit awards. For the
nine months ended September 30, 2019, the Company recognized
$0.7 million in stock-based compensation for stock
options and $4.6 million for restricted stock and
restricted stock unit awards.
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, 2020, $0.4 million of
unrecognized compensation expense was associated with stock
options, $12.0 million was associated with restricted stock or
restricted stock units and $2.1 million with phantom stock
units. The unrecognized compensation expense associated with stock
options, restricted and phantom stock units is expected to be
recognized over a 1.4, 2.3 and 2.5 year weighted average
period, respectively.
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 expected time
to liquidity is based on Management’s estimate. 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, 2020.
Stock Options
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 556,763 Performance
Options exercisable and outstanding.
19
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, 2020 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, 2019
|
|
|
1,382,986 |
|
|
$ |
9.10 |
|
|
|
5.45 |
|
|
$ |
4,793 |
|
Granted
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Exercised
|
|
|
(15,544 |
) |
|
$ |
10.15 |
|
|
|
|
|
|
|
|
|
Canceled or forfeited
|
|
|
(74,607 |
) |
|
$ |
7.28 |
|
|
|
|
|
|
|
|
|
Options outstanding as of September 30, 2020
|
|
|
1,292,835 |
|
|
$ |
9.19 |
|
|
|
4.69 |
|
|
$ |
- |
|
Options exercisable as of September 30, 2020
|
|
|
1,223,019 |
|
|
$ |
8.84 |
|
|
|
4.57 |
|
|
$ |
- |
|
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.
A summary of the changes in restricted stock outstanding during the
nine months ended September 30, 2020 is as follows:
|
|
Shares Outstanding
|
|
|
Grant Date Fair Value (per
share) |
|
Restricted Stock Outstanding as of December 31, 2019
|
|
|
712,496 |
|
|
$ |
23.66 |
|
Granted |
|
|
1,342,322 |
|
|
$ |
3.98 |
|
Vested |
|
|
(217,668 |
) |
|
$ |
18.62 |
|
Canceled or forfeited |
|
|
(34,225 |
) |
|
$ |
23.84 |
|
Restricted stock outstanding as of September 30, 2020 |
|
|
1,802,925 |
|
|
$ |
9.61 |
|
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. The
first vesting tranche of the
phantom stock award must be settled in cash and the second,
third and fourth vesting tranches may 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 rewards is included in “Accrued Liabilities” within the
unaudited Condensed Consolidated Balance Sheets. All other
stock-based awards are classified as equity.
A
summary of the changes in phantom stock outstanding during the
nine months ended September 30, 2020 is as follows:
|
|
Shares Outstanding
|
|
|
Grant Date Fair Value (per
share) |
|
Phantom Stock Outstanding as of December 31, 2019
|
|
|
- |
|
|
$ |
- |
|
Granted
|
|
|
616,224 |
|
|
$ |
3.94 |
|
Vested
|
|
|
- |
|
|
$ |
- |
|
Canceled or forfeited
|
|
|
- |
|
|
$ |
- |
|
Phantom stock outstanding as of September 30, 2020
|
|
|
616,224 |
|
|
$ |
3.94 |
|
20
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 12. INCOME TAXES
The Company's effective income tax rate for the three months ended September 30, 2020, was a benefit of
13.1%. The difference between the federal statutory rate
of 21.0% and the Company’s effective tax rate for the
three months ended September 30, 2019, was primarily due to
changes in our valuation allowance on deferred tax assets and lapse
in the applicable statute of limitations for certain uncertain tax
positions. The Company's effective income tax rate for the
three months ended September 30, 2019, was an expense of
53.6%. The difference between the federal statutory rate
of 21.0% and the Company's effective tax rate for the
three months ended September 30, 2019, was primarily due to
changes in our valuation allowance on deferred tax assets and
changes in the estimated forecast of pre-tax book income and loss
for each respective jurisdiction.
The Company's effective income tax rate for the nine months ended September 30, 2020, was a benefit of
6.9%. The difference between the federal statutory rate
of 21.0% and the Company's effective tax rate for the
nine months ended September 30, 2020, was primarily due to
changes in our valuation allowance on deferred tax assets, various
permanent items and lapse in the applicable statute of limitations
for certain uncertain tax positions. The Company's effective income
tax rate for the nine months
ended September 30,
2019, was a benefit of 23.1%. The difference between the
federal statutory rate of 21.0% and the Company's
effective tax rate for the nine months ended September 30, 2019, was primarily due to
changes in our valuation allowance on deferred tax assets, various
permanent items, lapse in the applicable statute of limitations for
certain uncertain tax positions and impairment of goodwill.
The Company entered into an indemnification agreement with the
prior owners of Cadillac Jack (acquired in May of 2015)
whereby the prior owners have agreed to indemnify the Company for
changes in tax positions by taxing authorities for periods prior to
the acquisition. As of September 30,
2020, an indemnification receivable of
$0.7 million has been recorded in other assets in the
financial statements. This amount includes the indemnification of
the original pre-acquisition tax positions along with any related
accrued interest and penalties and is offset by a corresponding
liability for unrecognized tax benefits in other long-term
liabilities. When the related unrecognized tax benefits are
favorably resolved, a corresponding charge to relieve the
associated indemnification receivable would be recognized in our
Consolidated Statements of Operations and Comprehensive (Loss)
Income.
During the three months ended
September 30, 2020, there was no
change in the indemnification receivable. During the nine months ended September 30, 2020, the Company recognized a
$3.2 million reduction in the indemnification receivable
and related charges in our Condensed Consolidated Statements of
Operations and Comprehensive (Loss) Income primarily due to lapse
in the applicable statute of limitations on indemnified tax
positions. During the three and
nine months ended September 30, 2019, the Company recognized a
$0.1 million increase and a $5.4 million reduction in the
indemnification receivable and related charge in our Consolidated
Statements of Operations and Comprehensive (Loss) Income due to
accrued interest and lapse in the applicable statute of limitations
on indemnified tax positions.
NOTE 13. 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, 2020, a putative class
action lawsuit was filed in the United States District Court for
the District of Nevada, Case No.
20-cv-1209, by Manjan Chowdhury against 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 complaint
alleges that the defendants made false and misleading statements
concerning the Company’s forward-looking financial outlook and
accounting for goodwill and intangible assets in its RMG
Interactive reporting unit, resulting in injury to the purported
class members as a result of the decline in the value of the
Company’s common stock following its release of its second quarter 2019 results on August 7, 2019. The complaint alleges
violations of Sections 10(b) and
20(a) of the Securities Exchange
Act of 1934. 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 July 31, 2020, a second plaintiff, Andrew Miller, filed a
putative class action lawsuit in the same court that alleges
essentially the same claims on behalf of the same putative class
against the same defendants as in the earlier-filed
Chowdhury action. U.S. District Court for the District of
Nevada, Case No. 20-cv-1428.
As in Chowdhury, the complaint alleges violations of
Sections 10(b) and 20(a) of the Securities Exchange Act of
1934. The defendants believe
these claims too are without merit, and intend to defend vigorously
against them, but there can be no
assurances as to the outcome.
On August 4, 2020, a third plaintiff, Oklahoma Police Pension and
Retirement System (“OPPRS”), filed a putative class action lawsuit
in the same court asserting similar claims to those alleged in
Chowdhury and Miller, based on substantially the same
conduct. U.S. District Court for the District of Nevada, Case
No. 20-cv-1443.
Specifically, OPPRS claims 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 Securities Exchange Act of
1934 by allegedly making false and
misleading statements concerning, among other things, 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 members as a result of the decline in
the value of the Company’s common stock following its release of
its second quarter 2019 results on August 7, 2019. OPPRS brings these
Exchange Act claims on behalf of a slightly larger putative class
than in Chowdhury and Miller, and includes all
persons who purchased or otherwise acquired Company securities
between May 3, 2018 and August 7, 2019. In addition, based on
substantially similar alleged false or misleading statements, OPPRS
asserts 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 are brought
against the same defendants identified above, plus certain of the
Company’s directors and the underwriters. 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.
These three related putative class
actions pending in the United States District Court for the
District of Nevada will be consolidated in the next few months.
21
PLAYAGS, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(continued)
(unaudited)
NOTE 14. 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 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
depreciation, amortization, write-downs and other charges,
accretion of placement fees, non-cash stock based compensation
expense, as well as other costs such as certain acquisitions and
integration-related costs including restructuring and severance
charges; initial public offering and secondary offerings costs;
legal and litigation expenses including settlement payments; new
jurisdictions and regulatory licensing costs; non-cash charges on
capitalized installation and delivery; contract cancellation fees;
and other adjustments primarily composed of professional fees
incurred by the Company for projects, corporate and public filing
compliance and other costs deemed to be non-recurring in nature.
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, 2020 and 2019 (amounts in
thousands):
|
|
Three
Months Ended September 30,
|
|
|
Nine
Months Ended September 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Revenues by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM
|
|
$ |
45,081 |
|
|
$ |
75,299 |
|
|
$ |
109,393 |
|
|
$ |
215,932 |
|
Table Products
|
|
|
2,262 |
|
|
|
2,861 |
|
|
|
5,418 |
|
|
|
7,437 |
|
Interactive
|
|
|
1,941 |
|
|
|
1,217 |
|
|
|
5,574 |
|
|
|
3,559 |
|
Total Revenues
|
|
|
49,284 |
|
|
|
79,377 |
|
|
$ |
120,385 |
|
|
$ |
226,928 |
|
Adjusted EBITDA by segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM
|
|
|
25,000 |
|
|
|
35,825 |
|
|
|
46,181 |
|
|
|
108,088 |
|
Table Products
|
|
|
1,272 |
|
|
|
1,409 |
|
|
|
2,044 |
|
|
|
2,694 |
|
Interactive
|
|
|
750 |
|
|
|
(447 |
) |
|
|
2,145 |
|
|
|
(1,985 |
) |
Subtotal
|
|
|
27,022 |
|
|
|
36,787 |
|
|
|
50,370 |
|
|
|
108,797 |
|
Write-downs and other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on disposal of long-lived assets
|
|
|
1,930 |
|
|
|
570 |
|
|
|
2,004 |
|
|
|
1,015 |
|
Impairment of long-lived assets
|
|
|
- |
|
|
|
136 |
|
|
|
6 |
|
|
|
5,343 |
|
Fair value adjustments to contingent consideration and other
items
|
|
|
2 |
|
|
|
101 |
|
|
|
796 |
|
|
|
501 |
|
Depreciation and amortization
|
|
|
20,463 |
|
|
|
23,810 |
|
|
|
66,353 |
|
|
|
69,002 |
|
Accretion of placement fees(1)
|
|
|
1,910 |
|
|
|
1,747 |
|
|
|
5,643 |
|
|
|
4,550 |
|
Non-cash stock-based compensation expense
|
|
|
1,733 |
|
|
|
1,959 |
|
|
|
4,726 |
|
|
|
5,309 |
|
Acquisitions and integration-related costs including restructuring
and severance
|
|
|
79 |
|
|
|
481 |
|
|
|
311 |
|
|
|
2,944 |
|
Initial public offering costs and secondary offering
|
|
|
- |
|
|
|
(11 |
) |
|
|
- |
|
|
|
414 |
|
Legal and litigation expenses including settlement payments |
|
|
389 |
|
|
|
1,745 |
|
|
|
389 |
|
|
|
1,748 |
|
Non-cash charge on capitalized installation and delivery
|
|
|
505 |
|
|
|
679 |
|
|
|
1,824 |
|
|
|
1,991 |
|
Other adjustments
|
|
|
2,413 |
|
|
|
(9 |
) |
|
|
4,652 |
|
|
|
58 |
|
Interest expense
|
|
|
11,330 |
|
|
|
9,320 |
|
|
|
30,566 |
|
|
|
27,754 |
|
Interest (income)
|
|
|
(671 |
) |
|
|
(42 |
) |
|
|
(843 |
) |
|
|
(112 |
) |
Loss on extinguishment and modification of debt |
|
|
- |
|
|
|
- |
|
|
|
3,102 |
|
|
|
- |
|
Other expense
|
|
|
(311 |
) |
|
|
(106 |
) |
|
|
3,993 |
|
|
|
5,108 |
|
(Loss) income before income taxes
|
|
$ |
(12,750 |
) |
|
$ |
(3,593 |
) |
|
$ |
(73,152 |
) |
|
$ |
(16,828 |
) |
(1) Non-cash item related to the
accretion of contract rights under development agreements and
placement fees.
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.
22
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, 2019 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
period ended September 30, 2020, approximately 74% 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 91% of our
revenue for three months ended September 30, 2020. 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 the Orion Starwall, Orion Rise and
Big Red. Also, our core cabinets that are available for sale
and lease include the Orion Portrait, Orion Curve,
Orion Slant, Orion Upright and ICON.
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 all 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 40 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, 2020, we had an installed base of
4,012 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") online gaming platform
for content aggregation that we offer to our real-money gaming
(“RMG”) online casino customers. Our B2B platform, the AxSys Games
Marketplace, aggregates content from several game suppliers and
offers online casino operators the convenience to reduce the number
of integrations that are needed to supply the online casino. By
integrating with us, online casino operators have access to a
significant amount of content from numerous game suppliers. We
operate the AxSys Games Marketplace in regulated, legal online
gaming jurisdictions such as the UK, parts of Europe, New
Jersey, and Pennsylvania.
We also operate Business-to-Consumer (“B2C”) social casino games
that include online versions of our popular EGM titles and are
accessible to players worldwide on multiple mobile platforms, which
we believe establishes brand recognition. 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 B2C social casino games are available on our mobile app, Lucky
Play Casino. The app contains numerous AGS game titles available
for consumers to play for free or with virtual currency they
purchase in the app.
Key Drivers of Our Business
Our revenues are impacted by the following key factors:
|
•
|
the amount of money spent by consumers on our domestic 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 have been significantly affected by COVID-19 and
the related closure of nearly all of our casino customer
locations. Due to the business disruption caused by the rapid
nationwide spread of the novel coronavirus and the actions by state
and tribal governments and businesses to contain the virus, almost
all of the Company’s customers closed their operations during the
month of March and April 2020 and their respective
markets have been significantly and adversely impacted. Beginning
in May 2020 and continuing through September, casinos began to
reopen at limited capacity and nearly all of our customers'
casino properties in the United States and Canada were
partially open as of September 30, 2020 under limited
operations. As of September 30, 2020, in
Mexico, approximately half of our customers' casinos were
partially open under capacity limitations. As a result of the
temporary closures of our casino customers, there has been a
decrease in the amount of money spent by consumers on our revenue
shared installed base and the amount of daily fees of our
participation EGMs and a slow down to the expansion of existing
casinos or development of new casinos. Specifically, gaming
operations revenue and equipment sales have decreased compared to
the prior year period as a result of the temporary closures of our
casino customers. Similarly, our EGM and Table Products segment
operating results have been disrupted because each segment’s
activities including design, development, acquisition,
manufacturing, marketing, distribution, installation and servicing
of its products lines have been temporarily halted or significantly
reduced. In addition, each segment’s revenue from leasing,
licensing and selling products has been adversely impacted due to
the temporary closures of our casino customers. As a result, the
Company took several actions to adapt to the severity of the
crisis. Among other things, the Company implemented short-term
furloughs with retained benefits, company-wide salary reductions,
and reduced its workforce by over 10%. Our non-employee directors
have also agreed to reduce their fees by 50%. Some of the
Company's customers have reopened at limited capacity, some have
reopened and then been required to close again due to local
conditions and regulations relating to the spread of the
coronavirus, and there are also customers who still remain closed.
Depending on the length of casino closures and if they are required
to close again, the Company will consider additional reductions to
payroll and related expenses through additional employee furloughs
in order to conserve liquidity.
Our expenses are impacted by the following key factors:
|
•
|
fluctuations in the cost of labor relating to productivity;
|
|
•
|
fluctuations in the price of components for gaming equipment;
|
|
•
|
fluctuations in energy prices;
|
|
•
|
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
We have made several strategic acquisitions over the past two
years.
In Bet Gaming
II.
During the quarter ended September 30, 2019, we acquired certain
intangible assets related to table game intellectual property from
In Bet Gaming, Inc (“In Bet II”). The acquisition was accounted for
as an acquisition of a 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 $4.0 million was allocated primarily
to tax deductible goodwill for $1.2 million and intangible assets
of $2.8 million.
Integrity.
During the quarter ended March 31, 2019, we acquired all of the
equity of Integrity Gaming Corp. (“Integrity”), a regional slot
route operator with over 2,500 gaming machines in operation across
over 33 casinos in Oklahoma and Texas. The acquisition was
accounted for as an acquisition of a business and the assets
acquired and liabilities assumed were measured based on our
estimates of their fair values at the acquisition date. We
attribute the goodwill recognized to our ability to utilize
Integrity’s installed base to maximize revenue of the combined
product portfolio and the synergies we can obtain through the
reduction in our combined service and overhead costs. The total
consideration for this acquisition was $52.6 million. The
consideration was allocated primarily to non-tax deductible
goodwill for $11.4 million, property and equipment of $12.7 million
and intangible assets of $30.6 million.
Results of Operations
Three Months Ended September 30, 2020 compared to
the Three Months Ended September 30, 2019
The following tables set forth certain selected condensed
consolidated financial data for the three months ended
September 30, 2020 and 2019 (in thousands):
|
|
Three Months Ended September 30, |
|
|
$ |
|
|
%
|
|
|
|
2020
|
|
|
2019
|
|
|
Change
|
|
|
Change
|
|
Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
36,299 |
|
|
$ |
52,522 |
|
|
$ |
(16,223 |
) |
|
|
(30.9 |
)% |
Equipment sales
|
|
|
12,985 |
|
|
|
26,855 |
|
|
|
(13,870 |
) |
|
|
(51.6 |
)% |
Total revenues
|
|
|
49,284 |
|
|
|
79,377 |
|
|
|
(30,093 |
) |
|
|
(37.9 |
)% |
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations
|
|
|
8,268 |
|
|
|
10,170 |
|
|
|
(1,902 |
) |
|
|
(18.7 |
)% |
Cost of equipment sales
|
|
|
3,981 |
|
|
|
13,479 |
|
|
|
(9,498 |
) |
|
|
(70.5 |
)% |
Selling, general and administrative
|
|
|
10,862 |
|
|
|
16,861 |
|
|
|
(5,999 |
) |
|
|
(35.6 |
)% |
Research and development
|
|
|
6,180 |
|
|
|
8,671 |
|
|
|
(2,491 |
) |
|
|
(28.7 |
)% |
Write-downs and other charges
|
|
|
1,932 |
|
|
|
807 |
|
|
|
1,125 |
|
|
|
139.4 |
% |
Depreciation and amortization
|
|
|
20,463 |
|
|
|
23,810 |
|
|
|
(3,347 |
) |
|
|
(14.1 |
)% |
Total operating expenses
|
|
|
51,686 |
|
|
|
73,798 |
|
|
|
(22,112 |
) |
|
|
(30.0 |
)% |
(Loss) income from operations
|
|
|
(2,402 |
) |
|
|
5,579 |
|
|
|
(7,981 |
) |
|
|
(143.1 |
)% |
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
11,330 |
|
|
|
9,320 |
|
|
|
2,010 |
|
|
|
21.6 |
% |
Interest income
|
|
|
(671 |
) |
|
|
(42 |
) |
|
|
(629 |
) |
|
|
1497.6 |
% |
Loss on extinguishment and modification of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Other expense
|
|
|
(311 |
) |
|
|
(106 |
) |
|
|
(205 |
) |
|
|
193.4 |
% |
(Loss) income before income taxes
|
|
|
(12,750 |
) |
|
|
(3,593 |
) |
|
|
(9,157 |
) |
|
|
254.9 |
% |
Income tax (expense) benefit
|
|
|
1,672 |
|
|
|
(1,926 |
) |
|
|
3,598 |
|
|
|
(186.8 |
)% |
Net (loss) income |
|
|
(11,078 |
) |
|
|
(5,519 |
) |
|
|
(5,559 |
) |
|
|
100.7 |
% |
Less: Net income attributable to non-controlling interests |
|
|
- |
|
|
|
(17 |
) |
|
|
17 |
|
|
|
(100.0 |
)% |
Net (loss) income attributable to PlayAGS, Inc. |
|
$ |
(11,078 |
) |
|
$ |
(5,536 |
) |
|
$ |
(5,542 |
) |
|
|
100.1 |
% |
Revenues
Gaming Operations.
Gaming operations revenue
decreased $16.2 million primarily due to a decrease in
our EGM and Table Products segments. EGM RPD decreased by
26.3% compared to the prior year and tables average lease
price decreased by 27.2% due to the temporary casino closures that
began in March 2020 caused by COVID-19. Nearly all of the Company's
customers were closed during April 2020 and a limited number began
to reopen at reduced capacity starting in late-May through
September 2020. As of September 30, 2020, nearly all of our
customers' casino properties in the United States and
Canada were open under limited operations. On
September 30, 2020 in Mexico, approximately half of our
customers' casinos were open under capacity
limitations. Additional
decreases in gaming operations revenue are due to a decrease
in our domestic EGM installed base year over year due
to sales of 1,367, lower yielding units
to distributors during the last twelve months (891 in prior
periods and 476 in the third quarter of 2020). During the
third quarter, several of our customers reconfigured their slot
floors in response to COVID and, as a result, removed nearly 350
EGMs from our domestic installed base. Our international EGM
installed base also decreased year over year due primarily to the
permanent closure of certain casinos in Mexico and the sale of
previously leased EGMs during the last twelve
months. The decrease in
our EGM and Table Products segments was partially offset by an
increase of $0.7 million in our Interactive segment primarily
related to an increase in our RMG revenues.
Equipment Sales.
The decrease in equipment
sales was primarily due to a decrease of 1,004 EGMs sold year
over year. We sold 387 EGM units during the three months
ended September 30, 2020, compared to 1,391 EGM units in the prior
year period. EGM equipment sales revenue also includes
revenue from the sale of 476 previously leased, lower
yielding units to a distributor in the current year period, which
units are not included in our sold unit count or domestic average
sales price.
Operating
Expenses
Cost of gaming operations.
The decrease in costs of
gaming operations was the result of a $2.2 million decrease
in direct expenses that are related to the volume of revenue
primarily due to decreased activity as a result of the
temporary casino closures and limited capacity of re-opened casinos
caused by COVID-19. The decrease was also attributable to a
decrease in field service-related expenses year over year by $0.9
million. These decreases were partially offset by
$0.8 million increases in inventory valuation related
charges. As a
percentage of gaming operations revenue, costs of gaming operations
was 22.8% for the three months ended September 30,
2020 compared to 19.4%
for the prior year period.
Cost of Equipment
Sales. - The decrease in cost of equipment sales is
attributable to the 387 EGM units sold during the three
months ended September 30, 2020 compared to 1,391 units sold in
prior year period. As a percentage of equipment sales revenue,
costs of equipment sales was 30.7% for the three months
ended September 30, 2020 compared to 50.2% for the prior year
period and the difference is primarily due to the 476 units sold to
a distributor in the current year at a higher margin than the
Company's historical average margin.
Selling, general and
administrative. - The decrease in selling,
general and administrative expenses is primarily due to a decrease
of $2.7 million in salary and benefits, and a $0.8 million
decrease in sales and marketing expense, resulting from
Management's actions taken to decrease spending amid the COVID-19
crisis including employee furloughs, reduction in work
force and salary reductions. The prior year expense
included a $1.6 million loss reserve recorded in
the third quarter that is described in Item 1 “Financial
Statements” Note 13 to our condensed consolidated financial
statements. These decreases were offset by $1.2
million in bad debt expense recorded in the current year related to
accounts receivable from our customers in Mexico.
Research and
development. - The decrease in research and
development expenses is primarily due to a decrease of $1.9 million
in salary and benefits and a $0.3 million decrease in delayed
development fees resulting from Management's actions
taken to decrease spending amid the COVID-19 crisis including
employee furloughs, reduction in work force and salary
reduction.
Write-downs and other
charges. - During the three
months ended September 30, 2020, the Company recognized $1.9 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.
During the three months ended September 30, 2019, the Company
recognized $0.8 million in write-downs and other charges
driven by losses from the disposal of assets of
$0.6 million, impairment to intangible assets of
$0.1 million related to game titles and a fair
value adjustment to contingent consideration of
$0.1 million.
Depreciation and
amortization. - The decrease was predominantly due
to several assets purchased in Cadillac Jack
acquisition that reached the end of their five-year useful lives
during the current
year.
Other Expense,
net
Interest
expense. The
increase in interest expense is predominantly attributed to an
increase of $95.0 million in the principal amounts outstanding
under the incremental first lien credit facilities, an
increase of $30.0 million in debt outstanding on our revolving
credit facility and additional interest from financed placement
fees. See Item 1. “Financial Statements” Note 6 for a detailed
discussion regarding long-term debt. These increases in debt
principal are offset by a decrease in variable interest rate
applicable to the loans under the first lien credit facilities year
over year.
Other expense. The change in other
expense was 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, 2020, was
a benefit of 13.1%. The difference between the federal
statutory rate of 21.0% and the Company’s effective tax
rate for the three months ended September 30,
2020, was primarily due to changes in our valuation
allowance on deferred tax assets and lapse in the applicable
statute of limitations for certain uncertain tax
positions. The Company's effective income tax rate for the
three months ended September 30, 2019, was an expense of
53.6%. The difference between the federal statutory rate
of 21.0% and the Company's effective tax rate for the
three months ended September 30, 2019, was primarily due
to changes in our valuation allowance on deferred tax assets and
changes in the estimated forecast of pre-tax book income and loss
for each respective jurisdiction.
Nine Months Ended September 30, 2020 compared to
the Nine Months Ended September 30, 2019
The following tables set forth certain selected condensed
consolidated financial data for the nine months ended
September 30, 2020 and 2019 (in thousands):
|
|
Nine Months Ended September 30,
|
|
|
$ |
|
|
%
|
|
|
|
2020
|
|
|
2019
|
|
|
Change
|
|
|
Change
|
|
Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
89,173 |
|
|
$ |
158,976 |
|
|
$ |
(69,803 |
) |
|
|
(43.9 |
)% |
Equipment sales
|
|
|
31,212 |
|
|
|
67,952 |
|
|
|
(36,740 |
) |
|
|
(54.1 |
)% |
Total revenues
|
|
|
120,385 |
|
|
|
226,928 |
|
|
|
(106,543 |
) |
|
|
(47.0 |
)% |
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations
|
|
|
23,756 |
|
|
|
30,721 |
|
|
|
(6,965 |
) |
|
|
(22.7 |
)% |
Cost of equipment sales
|
|
|
13,351 |
|
|
|
32,906 |
|
|
|
(19,555 |
) |
|
|
(59.4 |
)% |
Selling, general and administrative
|
|
|
31,111 |
|
|
|
46,343 |
|
|
|
(15,232 |
) |
|
|
(32.9 |
)% |
Research and development
|
|
|
19,342 |
|
|
|
25,175 |
|
|
|
(5,833 |
) |
|
|
(23.2 |
)% |
Write-downs and other charges
|
|
|
2,806 |
|
|
|
6,859 |
|
|
|
(4,053 |
) |
|
|
(59.1 |
)% |
Depreciation and amortization
|
|
|
66,353 |
|
|
|
69,002 |
|
|
|
(2,649 |
) |
|
|
(3.8 |
)% |
Total operating expenses
|
|
|
156,719 |
|
|
|
211,006 |
|
|
|
(54,287 |
) |
|
|
(25.7 |
)% |
Income from operations
|
|
|
(36,334 |
) |
|
|
15,922 |
|
|
|
(52,256 |
) |
|
|
(328.2 |
)% |
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
30,566 |
|
|
|
27,754 |
|
|
|
2,812 |
|
|
|
10.1 |
% |
Interest income
|
|
|
(843 |
) |
|
|
(112 |
) |
|
|
(731 |
) |
|
|
652.7 |
% |
Loss on extinguishment and modification of debt |
|
|
3,102 |
|
|
|
- |
|
|
|
3,102 |
|
|
|
100.0 |
% |
Other expense
|
|
|
3,993 |
|
|
|
5,108 |
|
|
|
(1,115 |
) |
|
|
(21.8 |
)% |
Loss before income taxes
|
|
|
(73,152 |
) |
|
|
(16,828 |
) |
|
|
(56,324 |
) |
|
|
334.7 |
% |
Income tax benefit
|
|
|
5,016 |
|
|
|
3,884 |
|
|
|
1,132 |
|
|
|
29.1 |
% |
Net (loss) income
|
|
|
(68,136 |
) |
|
|
(12,944 |
) |
|
|
(55,192 |
) |
|
|
426.4 |
% |
Less: Net income attributable to non-controlling interests
|
|
|
- |
|
|
|
(231 |
) |
|
|
231 |
|
|
|
(100.0 |
)% |
Net loss attributable to PlayAGS, Inc.
|
|
$ |
(68,136 |
) |
|
$ |
(13,175 |
) |
|
$ |
(54,961 |
) |
|
|
417.2 |
% |
Revenues
Gaming Operations.
Gaming operations revenue
decreased $69.8 million primarily due to a decrease in our EGM
segment. EGM RPD decreased by 42.2% compared to the prior year
primarily due to the temporary casino closures that began in March
2020 caused by COVID-19. Nearly all of the Company's customers
were closed during April 2020 and a limited number began to reopen
at reduced capacity in late-May through September
2020. As of September 30,
2020, nearly all of our customers' casino properties in
the United States and Canada were open under limited operations. On
September 30, 2020 in Mexico, approximately half of our
customers' casinos were open under capacity
limitations. Additional decreases in gaming operations
revenue are due to a decrease in our domestic EGM installed
base year over year due to sales of 1,367 previously
leased, lower yielding units to distributors during the last
twelve months (327 units were sold in Q4 2019 and 1,040 units were
sold in the current year period). During the third quarter,
several of our customers reconfigured their slot floors in response
to COVID and, as a result, removed nearly 350 EGMs from our
domestic installed base. Our international EGM installed base also
decreased year over year due primarily to the permanent closure of
certain casinos in Mexico and the sale of previously leased EGMs
during the last twelve months. The decrease in our EGM segment was
partially offset by an increase of $2.0 million in our
Interactive segment primarily related to an increase in our
RMG revenues.
Equipment Sales.
The decrease in equipment sales revenue is due to the sale of
1,060 EGM units in the nine months ended September 30, 2020,
compared to 3,596 EGM units in the prior year period, as well
as due to a 2.1% decrease in the domestic average sales
price compared to the prior year period. EGM equipment sales
revenue also includes revenue from the sale of
1,040 previously leased, lower yielding units to a distributor
in the current year period, which units are not included in our
sold unit count or domestic average sales price.
Operating Expenses
Cost of gaming
operations. The decrease in costs of gaming operations
was the result of a $7.1 million decrease in direct expenses
that are related to the volume of revenue primarily due to
decreased activity as a result of the temporary casino
closures that began in March 2020 caused by COVID-19. The decrease
was also attributable to a decrease in field service-related
expenses compared to the prior year period by $2.5
million. These decreases
were partially offset by $1.7 million in unapplied
labor and overhead primarily from idle facilities that were not
utilized due to COVID-19 and by $1.0 million
in inventory valuation related charges in the current
year period. As a percentage of gaming operations revenue, costs of
gaming operations was 26.6% for the nine months ended
September 30, 2020 compared to 19.3% for the prior year period.
Cost of Equipment
Sales. The decrease in cost of equipment sales is
attributable to the sale of 1,060 EGM units sold for the nine
months ended September 30, 2020 compared to 3,596 units sold in
prior year period. As a percentage of equipment sales revenue,
costs of equipment sales was 42.8% for the nine months ended
September 30, 2020 compared to 48.4% for the prior year period
and the difference is primarily
due to the 1,040 units sold to a distributor in the current year at
a higher margin than the Company's historical average
margin.
Selling, general and
administrative. The
decrease in selling, general and administrative expenses is
primarily due to a decrease of $6.7 million in salary and
benefits, a decrease of $3.9 million in professional
fees, $1.9 million decrease in sales and marketing
expense, and a $1.3 million decrease in travel and entertainment
expense, all resulting from Management's actions
taken to decrease spending amid the COVID-19 crisis including
employee furloughs, reduction in work force and salary
reduction. The prior year expense
included a $1.6 million loss reserve recorded in
the third quarter that is described in Item 1 “Financial
Statements” Note 13 to our condensed consolidated financial
statements. The decreases was also offset by $1.4
million in bad debt expense recorded in the current year related to
accounts receivable from our customers in Mexico.
Research and
development. The
decrease in research and development expenses is primarily due
to a $4.7 million decrease in salary and benefits, a $0.9
million decrease in delayed development fees, and a $0.4
million decrease in travel and entertainment expense, all
resulted from Management's actions taken to decrease spending amid
the COVID-19 crisis including employee furloughs, reduction in work
force and salary reduction.
Write-downs and other
charges. During the nine
months ended September 30, 2020, the Company recognized $2.8
million in write-downs and other charges driven by the
write-off of placement fee intangible assets associated with the
sale of previously leased EGMs to distributors in the
period of $1.9 million, fair value adjustments to
contingent consideration of $0.8 million, and $0.1 million in other
write-downs.
During the nine months ended September 30, 2019, the
Company recognized $6.9 million in write-downs and other
charges driven by the impairment of goodwill in our RMG Interactive
reporting unit of $3.5 million as well as related impairments of
intangible assets in the RMG Interactive reporting unit of
$1.3 million. We also recorded losses from the disposal of
assets of $1.0 million, a fair value adjustment to contingent
consideration of $0.5 million and the impairment to intangible
assets of $0.5 million related to game titles.
Depreciation and
amortization. The
decrease was predominantly due to decrease in depreciation and
amortization of assets purchased in the Cadillac Jack
acquisition that reached the end of their five-year useful lives
during the current year.
Other Expense, net
Interest expense.
The increase in interest expense is predominantly attributed
to an increase of $95.0 million in the principal amounts
outstanding under the incremental first lien credit
facilities, an increase of $30.0 million in debt outstanding
on our revolving credit facility and additional interest from
financed placement fees. See Item 1. “Financial Statements” Note 6
for a detailed discussion regarding long-term debt. These increases
in debt principal were offset by a decrease in variable
interest rate applicable to the loans under the first lien credit
facilities year over year.
Other expense
(income). - The decrease is predominantly attributed to
the write-off of indemnification receivables of $5.4 million
in the prior year period compared to $3.5 million in the
current year as the related liability for uncertain tax positions
was also written-off due to the lapse in the statute of
limitations. See Item 1. “Financial Statements” Note 12 for a
detailed description of the indemnification receivable. The
remaining change was 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, 2020, was a benefit of 6.9%.
The difference between the federal statutory rate
of 21.0% and the Company's effective tax rate for
the nine months ended September 30, 2020, was primarily
due to changes in our valuation allowance on deferred tax assets
and lapse in the applicable statute of limitations for certain
uncertain tax positions. The Company's effective income tax rate
for the nine months ended September 30, 2019, was a
benefit of 23.1%. The difference between the federal statutory rate
of 21.0% and the Company's effective tax rate for the
nine months ended September 30, 2019, was primarily due to
changes in our valuation allowance on deferred tax assets, various
permanent items and lapse in 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 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.
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 and to
deduct certain gains that are included in calculating net income.
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, 2020 compared to
the Three Months Ended September 30, 2019
|
|
Three Months Ended September 30, |
|
|
$ |
|
|
%
|
|
(amounts in thousands, except unit data)
|
|
2020
|
|
|
2019
|
|
|
Change
|
|
|
Change
|
|
EGM segment revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
32,188 |
|
|
$ |
48,854 |
|
|
$ |
(16,666 |
) |
|
|
(34.1 |
)% |
Equipment sales
|
|
$ |
12,893 |
|
|
|
26,445 |
|
|
|
(13,552 |
) |
|
|
(51.2 |
)% |
Total EGM revenues
|
|
|
45,081 |
|
|
|
75,299 |
|
|
|
(30,218 |
) |
|
|
(40.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM segment expenses and adjusted expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations(1)
|
|
|
7,562 |
|
|
|
9,590 |
|
|
|
(2,028 |
) |
|
|
(21.1 |
)% |
Less: Adjustments(2) |
|
|
1,634 |
|
|
|
621 |
|
|
|
1,013 |
|
|
|
163.1 |
% |
Adjusted cost of gaming operations
|
|
|
5,928 |
|
|
|
8,969 |
|
|
|
(3,041 |
) |
|
|
(33.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment sales
|
|
|
3,960 |
|
|
|
13,279 |
|
|
|
(9,319 |
) |
|
|
(70.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
10,098 |
|
|
|
13,725 |
|
|
|
(3,627 |
) |
|
|
(26.4 |
)% |
Less: Adjustments(3) |
|
|
2,652 |
|
|
|
1,646 |
|
|
|
1,006 |
|
|
|
61.1 |
% |
Adjusted cost of selling, general and administrative
|
|
|
7,446 |
|
|
|
12,079 |
|
|
|
(4,633 |
) |
|
|
(38.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
5,240 |
|
|
|
7,564 |
|
|
|
(2,324 |
) |
|
|
(30.7 |
)% |
Less: Adjustments(4) |
|
|
583 |
|
|
|
670 |
|
|
|
(87 |
) |
|
|
(13.0 |
)% |
Adjusted cost of research and development
|
|
|
4,657 |
|
|
|
6,894 |
|
|
|
(2,237 |
) |
|
|
(32.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of placement fees
|
|
|
1,910 |
|
|
|
1,747 |
|
|
|
163 |
|
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM adjusted EBITDA
|
|
$ |
25,000 |
|
|
$ |
35,825 |
|
|
$ |
(10,825 |
) |
|
|
(30.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM unit information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLT |
|
|
512 |
|
|
|
517 |
|
|
|
(5 |
) |
|
|
(1.0 |
)% |
Class II |
|
|
11,887 |
|
|
|
12,355 |
|
|
|
(468 |
) |
|
|
(3.8 |
)% |
Class III |
|
|
4,426 |
|
|
|
5,852 |
|
|
|
(1,426 |
) |
|
|
(24.4 |
)% |
Domestic installed base, end of period
|
|
|
16,825 |
|
|
|
18,724 |
|
|
|
(1,899 |
) |
|
|
(10.1 |
)% |
International installed base, end of period |
|
|
8,030 |
|
|
|
8,668 |
|
|
|
(638 |
) |
|
|
(7.4 |
)% |
Total installed base, end of period
|
|
|
24,855 |
|
|
|
27,392 |
|
|
|
(2,537 |
) |
|
|
(9.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installed base - Oklahoma |
|
|
9,063 |
|
|
|
10,503 |
|
|
|
(1,440 |
) |
|
|
(13.7 |
)% |
Installed base - non-Oklahoma |
|
|
7,762 |
|
|
|
8,221 |
|
|
|
(459 |
) |
|
|
(5.6 |
)% |
Domestic installed base, end of period |
|
|
16,825 |
|
|
|
18,724 |
|
|
|
(1,899 |
) |
|
|
(10.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic revenue per day |
|
$ |
20.81 |
|
|
$ |
25.08 |
|
|
$ |
(4.27 |
) |
|
|
(17.0 |
)% |
International revenue per day |
|
$ |
0.78 |
|
|
$ |
7.99 |
|
|
$ |
(7.21 |
) |
|
|
(90.2 |
)% |
Total revenue per day |
|
$ |
14.50 |
|
|
$ |
19.68 |
|
|
$ |
(5.18 |
) |
|
|
(26.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic EGM units Sold |
|
|
387 |
|
|
|
1,350 |
|
|
|
(963 |
) |
|
|
(71.3 |
)% |
Total EGM units Sold |
|
|
387 |
|
|
|
1,391 |
|
|
|
(1,004 |
) |
|
|
(72.2 |
)% |
Domestic average sales price |
|
$ |
18,190 |
|
|
$ |
18,476 |
|
|
$ |
(286 |
) |
|
|
(1.5 |
)% |
(1)
Exclusive of depreciation and amortization.
(2)
Adjustments to cost of gaming operation include non-cash stock
compensation expense, acquisitions and integration-related
costs including restructuring and severance, 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,
initial public offering, legal and litigation-related costs
including settlements payments, and other adjustments.
(4)
Adjustments to research and development costs include non-cash
stock compensation expense and acquisitions and integration-related
costs including restructuring and severance.
Gaming Operations Revenue
Gaming operations revenue decreased primarily due to a decrease
in revenue per day ("RPD") of 26.3% compared to the prior
year due to the temporary casino closures that began in March 2020
caused by the COVID-19 outbreak. Nearly all of the Company's customers were
closed during April 2020 and a limited number began to reopen at
reduced capacity in late-May through September 2020.
As of September 30, 2020,
nearly all of our customers' casino properties in the
United States and Canada were open under limited operations. On
September 30, 2020 in Mexico, approximately half of our
customers' casinos were open under capacity
limitations. Additional decreases in gaming operations
revenue are due to a decrease in our domestic EGM installed
base year over year due to sales of
1,367 previously leased, lower yielding units
to distributors during the last twelve months (891 in prior
periods and 476 in the current period). During the third quarter,
several of our customers reconfigured their slot floors in response
to COVID and, as a result, removed nearly 350 EGMs from our
domestic installed base. Our international EGM installed base also
decreased year over year due primarily to the permanent closure of
certain casinos in Mexico and the sale of previously leased EGMs
during the last twelve months.
Equipment Sales
The decrease in equipment sales
was primarily due to a decrease of 1,004 EGMs sold compared
year over year. We sold 387 EGM units during the three months
ended September 30, 2020, compared to 1,391 EGM units in the
prior year period. To a lesser extent the decrease in
equipment sales revenue was also due to a 1.5% decrease in the
domestic average sales price compared to the prior year period
driven by differences in product mix. EGM equipment
sales revenue also includes revenue from the sale of 476
previously leased, lower yielding units to a distributor in the
current year period, which units are not included in our sold unit
count or domestic average sales price.
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 14 for
further explanation of adjustments. The decrease in EGM adjusted
EBITDA is attributable to the decrease in revenue described above
offset by the related decrease in cost of gaming operations and
cost of equipment sales and a decrease in operating expenses
as a result of Management's actions taken to decrease
spending in response to the COVID-19 crisis. EGM
adjusted EBITDA margin was 55.5% for the three months
ended September 30, 2020 compared to 47.6% for
the three months ended September 30, 2019, reflecting a greater mix
of higher-margin lease revenues, the sale of previously leased,
lower-yielding Oklahoma units to distributors with modest
offsetting costs, and management's actions to reduce operating
expenses and other costs in response to the COVID-19 crisis.
Electronic Gaming Machines
Nine Months Ended September 30, 2020 compared to
the Nine Months Ended September 30, 2019
|
|
Nine Months Ended September 30,
|
|
|
$
|
|
|
%
|
|
(amounts in thousands except unit data)
|
|
2020
|
|
|
2019
|
|
|
Change
|
|
|
Change
|
|
EGM segment revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gaming operations
|
|
$ |
78,608 |
|
|
$ |
148,515 |
|
|
$ |
(69,907 |
) |
|
|
(47.1 |
)% |
Equipment sales
|
|
|
30,785 |
|
|
|
67,417 |
|
|
|
(36,632 |
) |
|
|
(54.3 |
)% |
Total EGM revenues
|
|
$ |
109,393 |
|
|
$ |
215,932 |
|
|
$ |
(106,539 |
) |
|
|
(49.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM segment expenses and adjusted expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of gaming operations(1)
|
|
|
21,726 |
|
|
|
28,425 |
|
|
|
(6,699 |
) |
|
|
(23.6 |
)% |
Less: Adjustments(2)
|
|
|
4,362 |
|
|
|
1,793 |
|
|
|
2,569 |
|
|
|
143.3 |
% |
Adjusted cost of gaming operations
|
|
|
17,364 |
|
|
|
26,632 |
|
|
|
(9,268 |
) |
|
|
(34.8 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment sales
|
|
|
13,248 |
|
|
|
32,653 |
|
|
|
(19,405 |
) |
|
|
(59.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
28,695 |
|
|
|
40,018 |
|
|
|
(11,323 |
) |
|
|
(28.3 |
)% |
Less: Adjustments(3)
|
|
|
4,772 |
|
|
|
6,103 |
|
|
|
(1,331 |
) |
|
|
(21.8 |
)% |
Adjusted cost of selling, general and administrative
|
|
|
23,923 |
|
|
|
33,915 |
|
|
|
(9,992 |
) |
|
|
(29.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
16,314 |
|
|
|
21,042 |
|
|
|
(4,728 |
) |
|
|
(22.5 |
)% |
Less: Adjustments(4)
|
|
|
1,994 |
|
|
|
1,848 |
|
|
|
146 |
|
|
|
7.9 |
% |
Adjusted cost of research and development
|
|
|
14,320 |
|
|
|
19,194 |
|
|
|
(4,874 |
) |
|
|
(25.4 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of placement fees
|
|
|
5,643 |
|
|
|
4,550 |
|
|
|
1,093 |
|
|
|
24.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM adjusted EBITDA
|
|
$ |
46,181 |
|
|
$ |
108,088 |
|
|
$ |
(61,907 |
) |
|
|
(57.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGM unit information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VLT
|
|
|
512 |
|
|
|
517 |
|
|
|
(5 |
) |
|
|
(1.0 |
)% |
Class II
|
|
|
11,887 |
|
|
|
12,355 |
|
|
|
(468 |
) |
|
|
(3.8 |
)% |
Class III
|
|
|
4,426 |
|
|
|
5,852 |
|
|
|
(1,426 |
) |
|
|
(24.4 |
)% |
Domestic installed base, end of period
|
|
|
16,825 |
|
|
|
18,724 |
|
|
|
(1,899 |
) |
|
|
(10.1 |
)% |
International installed base, end of period
|
|
|
8,030 |
|
|
|
8,668 |
|
|
|
(638 |
) |
|
|
(7.4 |
)% |
Total installed base, end of period
|
|
|
24,855 |
|
|
|
27,392 |
|
|
|
(2,537 |
) |
|
|
(9.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Installed base - Oklahoma |
|
|
9,063 |
|
|
|
10,503 |
|
|
|
(1,440 |
) |
|
|
(13.7 |
)% |
Installed base - non-Oklahoma |
|
|
7,762 |
|
|
|
8,221 |
|