RCI HOSPITALITY HOLDINGS, INC. (RICK)
SIC breadcrumb: Retail Trade > Eating And Drinking Places > SIC 5812 Retail-Eating Places
SEC company page: https://www.sec.gov/edgar/browse/?CIK=935419. Latest filing source: 0001628280-26-019804.
Informational only - descriptive public-record data, not investment advice.
Business
Read RICK's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read RICK's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 279,434,000 | USD | 2025 | 2026-03-19 |
| Net income | 10,811,000 | USD | 2025 | 2026-03-19 |
| Assets | 596,935,000 | USD | 2025 | 2026-03-19 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-19. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000935419.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134,860,000 | 144,896,000 | 165,748,000 | 181,059,000 | 132,327,000 | 195,258,000 | 267,620,000 | 293,790,000 | 295,604,000 | 279,434,000 | |
| Net income | 11,218,000 | 8,259,000 | 20,879,000 | 20,294,000 | -6,085,000 | 30,336,000 | 46,041,000 | 29,246,000 | 3,011,000 | 10,811,000 | |
| Operating income | 20,693,000 | 23,139,000 | 27,562,000 | 34,701,000 | 2,746,000 | 38,548,000 | 71,459,000 | 51,484,000 | 18,805,000 | 30,267,000 | |
| Diluted EPS | 1.11 | 0.85 | 2.15 | 1.99 | -0.66 | 3.37 | 4.91 | 3.13 | 0.33 | 1.23 | |
| Operating cash flow | 23,031,000 | 21,094,000 | 25,769,000 | 37,174,000 | 15,632,000 | 41,991,000 | 64,509,000 | 59,130,000 | 55,884,000 | 49,418,000 | |
| Capital expenditures | 24,003,000 | 40,384,000 | 24,600,000 | 14,527,000 | |||||||
| Dividends paid | 862,000 | 1,170,000 | 1,168,000 | 1,252,000 | 1,286,000 | 1,440,000 | 1,784,000 | 2,146,000 | 2,302,000 | 2,464,000 | |
| Share buybacks | 2,296,000 | 7,311,000 | 1,099,000 | 2,901,000 | 9,484,000 | 1,794,000 | 15,097,000 | 2,223,000 | 20,606,000 | 11,860,000 | |
| Assets | 276,061,000 | 299,884,000 | 354,756,000 | 377,292,000 | 360,933,000 | 364,619,000 | 530,738,000 | 610,884,000 | 584,364,000 | 596,935,000 | |
| Liabilities | 146,722,000 | 164,659,000 | 176,400,000 | 185,336,000 | 208,626,000 | 185,396,000 | 288,980,000 | 329,560,000 | 321,254,000 | 336,056,000 | |
| Stockholders' equity | 126,755,000 | 132,745,000 | 160,252,000 | 168,490,000 | 152,721,000 | 179,823,000 | 241,269,000 | 281,581,000 | 263,360,000 | 261,101,000 | |
| Cash and cash equivalents | 11,327,000 | 9,922,000 | 17,726,000 | 14,097,000 | 15,605,000 | 35,686,000 | 35,980,000 | 21,023,000 | 32,350,000 | 33,709,000 | |
| Free cash flow | 40,506,000 | 18,746,000 | 31,284,000 | 34,891,000 |
Ratios
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 8.32% | 5.70% | 12.60% | 11.21% | -4.60% | 15.54% | 17.20% | 9.95% | 1.02% | 3.87% | |
| Operating margin | 15.34% | 15.97% | 16.63% | 19.17% | 2.08% | 19.74% | 26.70% | 17.52% | 6.36% | 10.83% | |
| Return on equity | 8.85% | 6.22% | 13.03% | 12.04% | -3.98% | 16.87% | 19.08% | 10.39% | 1.14% | 4.14% | |
| Return on assets | 4.06% | 2.75% | 5.89% | 5.38% | -1.69% | 8.32% | 8.67% | 4.79% | 0.52% | 1.81% | |
| Liabilities / equity | 1.16 | 1.24 | 1.10 | 1.10 | 1.37 | 1.03 | 1.20 | 1.17 | 1.22 | 1.29 | |
| Current ratio | 1.09 | 0.84 | 0.77 | 0.94 | 0.84 | 2.30 | 1.62 | 0.78 | 0.98 | 0.81 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001628280-26-019804; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001628280-26-019804; concept PaymentsToAcquireProductiveAssets; source concepts us-gaap:PaymentsToAcquireProductiveAssets | Free cash flow: accession 0001628280-26-019804; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquireProductiveAssets; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquireProductiveAssets
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:PaymentsToAcquireProductiveAssets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-09-30; accession 0001628280-26-019804; filed 2026-03-19. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquireProductiveAssets. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquireProductiveAssets.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-28. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000935419.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-06-30 | 1.48 | reported discrete quarter | ||
| 2023-Q1 | 2022-12-31 | 1.11 | reported discrete quarter | ||
| 2023-Q2 | 2023-03-31 | 0.83 | reported discrete quarter | ||
| 2023-Q3 | 2023-06-30 | 77,055,000 | 9,085,000 | 0.96 | reported discrete quarter |
| 2023-Q4 | 2023-09-30 | 75,250,000 | 2,191,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2023-12-31 | 73,907,000 | 7,226,000 | 0.77 | reported discrete quarter |
| 2024-Q2 | 2024-03-31 | 72,283,000 | 774,000 | 0.08 | reported discrete quarter |
| 2024-Q3 | 2024-06-30 | 76,180,000 | -5,233,000 | -0.56 | reported discrete quarter |
| 2024-Q4 | 2024-09-30 | 73,234,000 | 244,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2024-12-31 | 71,483,000 | 9,024,000 | 1.01 | reported discrete quarter |
| 2025-Q2 | 2025-03-31 | 65,876,000 | 3,231,000 | 0.36 | reported discrete quarter |
| 2025-Q3 | 2025-06-30 | 71,145,000 | 4,058,000 | 0.46 | reported discrete quarter |
| 2025-Q4 | 2025-09-30 | 70,930,000 | -5,502,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2025-12-31 | 70,828,000 | -4,734,000 | -0.57 | reported discrete quarter |
| 2026-Q2 | 2026-03-31 | 68,722,000 | -326,000 | -0.04 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-038788; filed 2026-05-28. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-038788; filed 2026-05-28. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001628280-26-038788; filed 2026-05-28. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001628280-26-038788.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and related notes thereto included in this quarterly report, and the audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended September 30, 2025.
Overview
RCI Hospitality Holdings, Inc. is a holding company that, through its subsidiaries, engages in businesses that offer live adult entertainment and/or high-quality sports bar and dining experiences to its guests. All services and management operations are conducted by subsidiaries of RCIHH.
Through our subsidiaries, as of March 31, 2026, we operated a total of 67 establishments that offer live adult entertainment and sports bars and restaurants. We also operated a leading business communications company serving the multi-billion-dollar adult nightclubs industry. We have two principal reportable segments: Nightclubs and Bombshells. We combine operating segments not included in Nightclubs and Bombshells into “Other.” In the context of club and restaurant/sports bar operations, the terms the “Company,” “we,” “our,” “us” and similar terms used in this report refer to subsidiaries of RCIHH. RCIHH was incorporated in the State of Texas in 1994. Our corporate offices are located in Houston, Texas.
Upon initial adoption of ASU 2023-07 for the annual reporting period ended September 30, 2025, certain previously reported segment information have changed. There were no changes in consolidated financial information. Segment-related discussions and analyses in the MD&A relate to amounts exclusive of intersegment items.
Critical Accounting Policies and Estimates
The preparation of the unaudited condensed consolidated financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On a regular basis, we evaluate these estimates. These estimates are based on management’s historical industry experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
For a description of the accounting policies that, in management’s opinion, involve the most significant application of judgment or involve complex estimation and which could, if different judgment or estimates were made, materially affect our reported financial position, results of operations, or cash flows, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies and Estimates” in our Annual Report on Form 10-K for the fiscal year ended September 30, 2025, filed with the SEC on March 19, 2026.
During the three months ended March 31, 2026, there were no significant changes in our accounting policies and estimates.
22
Table of Contents
Results of Operations
Highlights of the Company's operating results and cash flows are as follows, as compared to the same period of the prior year (all throughout the MD&A, unless stated otherwise):
Second Quarter Ended March 31, 2026
•Total revenues were $68.7 million compared to $65.9 million, a 4.3% increase (Nightclubs revenue of $60.3 million compared to $57.5 million, a 4.8% increase; and Bombshells revenue of $8.4 million compared to $8.2 million, a 1.6% increase)
•Consolidated same-store sales decreased by 1.9% (Nightclubs decreased by 0.7%, while Bombshells decreased by 11.1%) (refer to the definition of same-store sales in the discussion of revenues below)
•Basic and diluted earnings per share (“EPS”) of $0.04 loss compared to $0.36 income
•Non-GAAP diluted EPS* of $0.78 compared to $0.65
•Net cash provided by operating activities of $9.9 million compared to $8.5 million, a 15.6% increase
•Free cash flow* of $8.4 million compared to $6.9 million, a 21.4% increase
Year-to-Date Period Ended March 31, 2026
•Total revenues were $139.6 million compared to $137.4 million, a 1.6% increase (Nightclubs revenue of $122.6 million compared to $119.3 million, a 2.8% increase; and Bombshells revenue of $16.7 million compared to $17.8 million, an 6.0% decrease)
•Consolidated same-store sales decreased by 5.0% (Nightclubs decreased by 3.3%, while Bombshells decreased by 16.7%) (refer to the definition of same-store sales in the discussion of revenues below)
•Basic and diluted EPS of $0.63 loss compared to $1.38 income
•Non-GAAP diluted EPS* of $1.52 compared to $1.46
•Net cash provided by operating activities of $17.7 million compared to $21.9 million, a 19.2% decrease
•Free cash flow* of $15.1 million compared to $19.0 million, a 20.5% decrease
* Reconciliation and discussion of non-GAAP financial measures are included in the “Non-GAAP Financial Measures” section below.
Revenues
Consolidated revenues for the second quarter increased by $2.8 million, or 4.3%, versus the comparable prior-year quarter due primarily to a $3.4 million increase in sales from new locations and a $1.2 million increase from reformatted/rebranded locations, partially offset by a $1.2 million impact of the decrease in consolidated same-stores sales and a $500,000 impact of closed locations.
Consolidated revenues for the six months increased by $2.2 million, or 1.6%, versus the comparable prior-year six-month period due primarily to a $8.4 million increase in sales from new locations and a $2.3 million increase from reformatted/rebranded locations, partially offset by a $6.5 million impact of the decrease in consolidated same-stores sales and a $1.9 million impact of closed locations.
23
Table of Contents
We calculate same-store sales by comparing year-over-year revenues from nightclubs and restaurants/sports bars starting in the first full quarter of operations after at least 12 full months for Nightclubs and at least 18 full months for Bombshells. We consider the first six months of operations of a Bombshells unit to be the “honeymoon period” where sales are higher than normal. We exclude from a particular month’s calculation units previously included in the same-store sales base that have closed temporarily until its next full quarter of operations. We also exclude from the same-store sales base units that are being reconcepted or are closed due to renovations or remodels. Acquired units are included in the same-store sales calculation as long as they qualify based on the definition stated above. Revenues outside of our Nightclubs and Bombshells reportable segments are excluded from same-store sales calculation.
Segment contribution to total revenues was as follows (in thousands, except percentages):
| Three Months Ended March 31, 2026 | Mix | Three Months Ended March 31, 2025 | Mix | Inc (Dec) $ | Inc (Dec) % | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | ||||||||||||||||||||
| Sales of alcoholic beverages | $ | 24,354 | 40.4 | % | $ | 24,575 | 42.7 | % | $ | (221) | (0.9) | % | ||||||||
| Sales of food and merchandise | 5,657 | 9.4 | % | 5,519 | 9.6 | % | 138 | 2.5 | % | |||||||||||
| Service revenues | 25,444 | 42.2 | % | 22,870 | 39.7 | % | 2,574 | 11.3 | % | |||||||||||
| Other revenues | 4,820 | 8.0 | % | 4,577 | 8.0 | % | 243 | 5.3 | % | |||||||||||
| 60,275 | 100.0 | % | 57,541 | 100.0 | % | 2,734 | 4.8 | % | ||||||||||||
| Bombshells | ||||||||||||||||||||
| Sales of alcoholic beverages | 4,463 | 53.4 | % | 4,291 | 52.1 | % | 172 | 4.0 | % | |||||||||||
| Sales of food and merchandise | 3,882 | 46.4 | % | 3,892 | 47.3 | % | (10) | (0.3) | % | |||||||||||
| Service revenues | 4 | 0.0 | % | 42 | 0.5 | % | (38) | (90.5) | % | |||||||||||
| Other revenues | 10 | 0.1 | % | 4 | 0.0 | % | 6 | 150.0 | % | |||||||||||
| 8,359 | 100.0 | % | 8,229 | 100.0 | % | 130 | 1.6 | % | ||||||||||||
| Other | ||||||||||||||||||||
| Other revenues | 88 | 100.0 | % | 106 | 100.0 | % | (18) | (17.0) | % | |||||||||||
| $ | 68,722 | $ | 65,876 | $ | 2,846 | 4.3 | % |
| Six Months Ended March 31, 2026 | Mix | Six Months Ended March 31, 2025 | Mix | Inc (Dec) $ | Inc (Dec) % | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | ||||||||||||||||||||
| Sales of alcoholic beverages | $ | 50,149 | 40.9 | % | $ | 51,610 | 43.3 | % | $ | (1,461) | (2.8) | % | ||||||||
| Sales of food and merchandise | 11,593 | 9.5 | % | 11,255 | 9.4 | % | 338 | 3.0 | % | |||||||||||
| Service revenues | 51,254 | 41.8 | % | 47,048 | 39.4 | % | 4,206 | 8.9 | % | |||||||||||
| Other revenues | 9,588 | 7.8 | % | 9,352 | 7.8 | % | 236 | 2.5 | % | |||||||||||
| 122,584 | 100.0 | % | 119,265 | 100.0 | % | 3,319 | 2.8 | % | ||||||||||||
| Bombshells | ||||||||||||||||||||
| Sales of alcoholic beverages | 8,807 | 52.6 | % | 9,444 | 53.0 | % | (637) | (6.7) | % | |||||||||||
| Sales of food and merchandise | 7,912 | 47.3 | % | 8,262 | 46.4 | % | (350) | (4.2) | % | |||||||||||
| Service revenues | 5 | 0.0 | % | 45 | 0.3 | % | (40) | (88.9) | % | |||||||||||
| Other revenues | 16 | 0.1 | % | 65 | 0.4 | % | (49) | (75.4) | % | |||||||||||
| 16,740 | 100.0 | % | 17,816 | 100.0 | % | (1,076) | (6.0) | % | ||||||||||||
| Other | ||||||||||||||||||||
| Other revenues | 226 | 100.0 | % | 278 | 100.0 | % | (52) | (18.7) | % | |||||||||||
| $ | 139,550 | $ | 137,359 | $ | 2,191 | 1.6 | % |
24
Table of Contents
Nightclubs revenues increased by 4.8% during the second quarter compared to the same quarter last year primarily due to the $2.4 million contribution of newly acquired clubs and $1.2 million from clubs that have been reformatted and/or rebranded, partially offset by the $358,000 impact of the decrease in same-store sales and the $500,000 impact of closed clubs. For clubs that were open enough days to qualify as a same-store location (refer to the definition of same-store sales in the preceding paragraph), sales decreased by 0.7%. By type of revenue, alcoholic beverage sales decreased by 0.9%, food, merchandise and other revenue increased by 3.8%, while service revenues increased by 11.3%.
During the six-month period, Nightclubs revenues increased by 2.8% mainly due to the $5.6 million contribution of newly acquired clubs and $2.3 million from clubs that have been reformatted and/or rebranded, partially offset by the $3.8 million impact of the decrease in same-store sales and the $756,000 impact of closed clubs. By type of revenue, alcoholic beverage sales decreased by 2.8%, food, merchandise and other revenue increased by 2.8%, while service revenues increased by 8.9%.
Bombshells second quarter revenues increased by 1.6% primarily due to sales from a new location, partially offset by the decline in same-store sales. By type of revenue, food and merchandise sales decreased by 0.3%, while alcoholic beverage sales increased by 4.0%.
During the six-month period, Bombshells revenues decreased by 6.0%. This was mainly caused by a $2.7 million decrease in same-store sales and a $1.2 million decrease from closed locations, partially offset by a $2.8 million contribution from new locations. By type of revenue, alcoholic beverage sales decreased by 6.7% while food, merchandise and other decreased by 5.2%.
Operating Expenses
Total operating expenses, as a percent of revenues, increased to 94.5% from 87.6% from last year’s second quarter, and increased to 89.4% from 83.9% for the six-month period. Year-over-year change was a $7.2 million decrease, or 12.5%, for the quarter and a $9.4 million increase, or 8.2%, for the six months. Significant contributors to the changes in operating expenses are explained below.
Cost of goods sold. Cost of goods sold for the second
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
OVERVIEW
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand RCI Hospitality Holdings, Inc., our operations and our present business environment. MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying notes thereto contained in Item 8 – “Financial Statements and Supplementary Data” of this report. This overview summarizes the MD&A, which includes the following sections:
•Our Business — a general description of our business and the adult nightclub industry, our objective, our strategic priorities, our core capabilities, and challenges and risks of our business.
•Critical Accounting Policies and Estimates — a discussion of accounting policies that require critical judgments and estimates.
•Operations Review — an analysis of our Company’s consolidated results of operations for the three years presented in our consolidated financial statements.
•Liquidity and Capital Resources — an analysis of cash flows, aggregate contractual obligations, and an overview of financial position.
OUR BUSINESS
The following are our operating segments:
| Nightclubs | Our wholly-owned subsidiaries own and/or operate upscale adult nightclubs. These nightclubs are in Houston, Austin, San Antonio, Dallas, Fort Worth, Beaumont, Longview, Harlingen, Edinburg, Tye, Lubbock, Round Rock, El Paso and Odessa, Texas; Central City and Denver, Colorado; Charlotte and Raleigh, North Carolina; Minneapolis, Minnesota; New York and Newburgh, New York; Miami Gardens, Pembroke Park and Miami, Florida; Pittsburgh and Allentown, Pennsylvania; Phoenix, Arizona; Louisville, Kentucky; Portland, Maine; Indianapolis, Indiana; Washington Park, Kappa, Sauget and Chicago, Illinois; Inkster, Michigan; and West Columbia, South Carolina. No sexual contact is permitted at any of our locations. We also own and operate a Studio 80 dance club in Fort Worth, Texas. We also own and lease to third parties real properties that are adjacent to (or used to be locations of) our clubs. |
|---|---|
| Bombshells | Our wholly-owned subsidiaries own and operate restaurants and sports bars in Houston, Dallas, Pearland, Tomball, Katy, Arlington, Stafford, and Lubbock, Texas, and Denver, Colorado, under the brand name Bombshells Restaurant & Bar. |
| Other | Our wholly-owned subsidiaries own a media division (“Media Group”), including the leading trade magazine serving the multibillion-dollar adult nightclubs industry and the adult retail products industry. We also own an industry trade show, an industry trade publication and more than a dozen industry and social media websites. Included here is Drink Robust, which is licensed to sell Robust Energy Drink in the United States. |
We generate our revenues from the sale of liquor, beer, wine, food, and merchandise; service revenues such as cover charges, membership fees, and facility use fees; and other revenues such as commissions from vending and ATM machines, real estate rental, valet parking, and other products and services for both nightclub and restaurant/sports bar operations. Other revenues include Media Group revenues for the sale of advertising content and revenues from our annual Expo convention, and Drink Robust sales. Our fiscal year-end is September 30.
31
Table of Contents
Upon initial adoption of ASU 2023-07 for the annual reporting period ended September 30, 2025 (see Note 2 to our consolidated financial statements), certain previously reported segment information have changed. There were no changes in consolidated amounts. Segment-related discussions and analyses in the MD&A relate to amounts exclusive of intersegment items.
Same-Store Sales. We calculate same-store sales by comparing year-over-year revenues from nightclubs and restaurants/sports bars starting in the first full quarter of operations after at least 12 full months for Nightclubs and at least 18 full months for Bombshells. We consider the first six months of operations of a Bombshells unit to be the “honeymoon period” where sales are significantly higher than normal. We exclude from a particular month’s calculation units previously included in the same-store sales base that have closed temporarily for more than 15 days until its next full quarter of operations. We also exclude from the same-store sales base units that are being reconcepted or are closed due to renovations or remodels. Acquired units are included in the same-store sales calculation as long as they qualify based on the definitions stated above. Revenues outside of our Nightclubs and Bombshells reportable segments’ core business are excluded from same-store sales calculation.
Our goal is to use our Company’s assets—our brands, financial strength, and the talent and strong commitment of our management and employees—to become more competitive and to accelerate growth.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Management’s discussion and analysis of financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of these consolidated financial statements requires our management to make assumptions and estimates about future events and apply judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These estimates are based on management’s historical and industry experience and on various other assumptions that are believed to be reasonable under the circumstances. On a regular basis, we evaluate these accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results may differ from our estimates, and such differences could be material.
A full discussion of our significant accounting policies is contained in Note 2 to our consolidated financial statements, which is included in Item 8 – “Financial Statements and Supplementary Data” of this report. We believe that the following accounting estimates are the most critical to aid in fully understanding and evaluating our financial results. These estimates require our most difficult, subjective or complex judgments because they relate to matters that are inherently uncertain. We have reviewed these critical accounting policies and estimates and related disclosures with our Audit Committee.
Impairment of Long-Lived Assets
We review long-lived assets, such as property and equipment, and intangible assets subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. These events or changes in circumstances include, but are not limited to, significant underperformance relative to historical or projected future operating results, significant changes in the manner of use of the acquired assets or the strategy for the overall business, and significant negative industry or economic trends. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset group to the estimated undiscounted cash flows over the estimated remaining useful life of the primary asset included in the asset group. If the asset group is not recoverable, the impairment loss is calculated as the excess of the carrying value over the fair value. We define our asset group as an operating club or restaurant location, which is also our reporting unit or the lowest level for which cash flows can be identified. Key estimates in the undiscounted cash flow model include management’s estimate of the projected revenues and operating margins. Fair value is determined using the market, income, or cost approaches. If fair value is used to determine using the income approach, an additional key assumption is the selection of a weighted-average cost of capital to discount cash flows. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell and are no longer depreciated.
During fourth quarter of 2025, we impaired one property for $1.6 million in property and equipment.
32
Table of Contents
During the third quarter of 2024, we impaired six properties for $4.8 million in property and equipment and $5.7 million in operating lease right-of-use assets. During the fourth quarter of 2024, we impaired ten properties for $5.8 million in property and equipment and $747,000 in operating lease right-of-use assets. These properties are predominantly comprised of leased Bombshells locations.
During the third quarter of 2023, we impaired one property for $58,000 for its property and equipment and $1.0 million for its operating lease right-of-use asset before the club's permanent closure. During the fourth quarter of 2023, we also recognized software impairments amounting to $814,000 related to two venture projects.
Key assumptions and estimates used in long-lived asset impairment testing, the most significant of which is our estimated future cash flows, may produce materially different amounts of fair value, which could significantly impact our results of operations.
Goodwill and Other Intangible Assets
Goodwill and other intangible assets that have indefinite useful lives are tested annually for impairment during our fourth fiscal quarter and are tested for impairment more frequently if events and circumstances indicate that the asset might be impaired.
Our impairment calculations require management to make assumptions and to apply judgment in order to estimate fair values. If our actual results are not consistent with our estimates and assumptions, we may be exposed to impairments that could be material. We do not believe that there is a reasonable likelihood that there will be a change in the estimates or assumptions we used that could cause a material change in our calculated impairment charges.
For our goodwill impairment review, we have the option to first perform a qualitative assessment to determine if it is more likely than not that the fair value of the reporting unit is less than its carrying value. This assessment is based on several factors, including industry and market conditions, overall financial performance, including an assessment of cash flows in comparison to actual and projected results of prior periods. If it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value based on our qualitative analysis, or if we elect to skip this step, we perform a Step 1 quantitative analysis to determine the fair value of the reporting unit. The fair value is determined using market-related valuation models, including discounted cash flows and comparable asset market values. Key estimates in the discounted cash flow model include management’s estimate of the projected revenues and operating margins, along with the selection of a weighted-average cost of capital to discount cash flows. We recognize goodwill impairment in the amount that the carrying value of the reporting unit exceeds the fair value of the reporting unit, not to exceed the amount of goodwill allocated to the reporting unit, based on the results of our Step 1 analysis. For the year ended September 30, 2025, we did not impair goodwill. For the year ended September 30, 2024, we identified four reporting units that were impaired and recognized a total goodwill impairment of $8.9 million. For the year ended September 30, 2023, we identified four reporting units that were impaired and recognized a total goodwill impairment of $4.2 million.
For indefinite- and definite-lived intangibles, specifically SOB licenses, we determine fair value by estimating the multiperiod excess earnings of the asset with key assumptions being similar to those used in the goodwill impairment valuation model. We recorded impairment charges for SOB licenses amounting to $3.8 million in 2025 related to six clubs, $11.8 million in 2024 related to seven clubs, and $6.5 million in 2023 related to eight clubs. For indefinite-lived tradename, we determine fair value by using the relief from royalty method. The fair value is then compared to the carrying value and an impairment charge is recognized by the amount by which the carrying amount exceeds the fair value of the asset. We recorded impairment charges for tradenames amounting to $0 in 2025, $693,000 in 2024 related to one club, and $0 in 2023.
Business Combinations
The Company accounts for business combinations under the acquisition method of accounting, which requires the recognition of acquired tangible and identifiable intangible assets and assumed liabilities at their acquisition date fair values. These fair values are a result of valuation techniques that use significant assumptions that are subject to a high degree of judgment. The excess of the acquisition price over the fair value of assets acquired and liabilities assumed is recorded as goodwill. Results of operations related to acquired entities are included prospectively beginning with the date of acquisition. Acquisition-related costs are expensed as incurred.
33
Table of Contents
Stock-based Compensation
We recognize expense for stock-based compensation awards, which is equal to the fair value of the awards at grant date, ratably in selling, general and administrative expenses in our consolidated statements of income over their requisite service period. Calculating the grant date fair value of stock-based compensation awards requires the input of subjective assumptions. We determine the fair value of each stock option grant using the Black-Scholes option-pricing model with assumptions based primarily on historical data. Specific inputs to the model include the expected term of the stock options, stock price volatility, dividend yield, and risk-free interest rate.
We used our historical exercise and post-vesting expiration behavior of grantees on stock options awarded prior to the 2022 Plan which may not be reflective of current stock market environment and current mix of grantees. We estimated expected volatility based on historical volatility of the Company's stock price for a period equal to the award's expected term. We estimated expected dividend yield based on the current dividend payout activity and the exercise price (that is, the expected dividends that would likely be reflected in an amount at which the stock option would be exchanged). The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant. We recognize forfeitures when they occur.
Income Taxes
We estimate certain components of our provision for income taxes including the recoverability of deferred tax assets that arise from temporary differences between the tax and book carrying amounts of existing assets and liabilities and their respective tax bases. These estimates include depreciation and amortization expense allowable for tax purposes, allowable tax credits for items such as taxes paid on employee tip income, effective rates for state and local income taxes, and the deductibility of certain other items, among others. We adjust our annual effective income tax rate as additional information on outcomes or events becomes available. When necessary, we record a valuation allowance to reduce deferred tax assets to a balance that is more likely than not to be realized.
Legal and Other Contingencies
As mentioned in Item 3 – “Legal Proceedings” and in a more detailed discussion in Note 11 to our consolidated financial statements, we are involved in various suits and claims in the normal course of business. We record a liability when it is probable that a loss has been incurred and the amount is reasonably estimable. There is significant judgment required in both the probability determination and as to whether an exposure can be reasonably estimated. In the opinion of management, there was not at least a reasonable possibility that we may have incurred a material loss, or a material loss in excess of a recorded accrual, with respect to loss contingencies for asserted legal and other claims. However, the outcome of legal proceedings and claims brought against the Company is subject to significant uncertainty. Therefore, although management considers the likelihood of such an outcome to be remote, if one or more of these legal matters were resolved against the Company in a reporting period for amounts in excess of management’s expectations, the Company’s consolidated financial statements for that reporting period could be materially adversely affected. In matters where there is insurance coverage, in the event we incur any liability, we believe it is unlikely we would incur losses in connection with these claims in excess of our insurance coverage.
In fiscal 2025, the Company self-insured a significant portion of expected losses under its general liability and liquor insurance programs due to increasingly prohibitive costs of such coverage from third-party insurers. The Company continues to purchase insurance for workers' compensation, property, auto, and business interruption, as well as the minimum insurance coverage where it is required by law for licensing requirements. We record a liability for unresolved claims and for an estimate of incurred but not reported claims including legal costs based on historical experience. The estimated liability is based on a number of assumptions and factors regarding economic conditions, the frequency and severity of claims development history, and settlement practices. Our assumptions are reviewed, monitored, and adjusted when warranted by changing circumstances.
34
Table of Contents
OPERATIONS REVIEW
Highlights of operations from fiscal 2025, 2024, and 2023 are as follows (in thousands, except percentages and per share amounts):
| 2025 | Inc (Dec) | 2024 | Inc (Dec) | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Consolidated | $ | 279,434 | (5.5) | % | $ | 295,604 | 0.6 | % | $ | 293,790 | ||||||
| Nightclubs | $ | 242,501 | (0.6) | % | $ | 243,864 | 3.0 | % | $ | 236,748 | ||||||
| Bombshells | $ | 35,810 | (29.2) | % | $ | 50,578 | (9.2) | % | $ | 55,723 | ||||||
| Same-store sales | ||||||||||||||||
| Consolidated | (3.5) | % | (5.1) | % | ||||||||||||
| Nightclubs | (2.1) | % | (2.1) | % | ||||||||||||
| Bombshells | (13.6) | % | (18.4) | % | ||||||||||||
| Income (loss) from operations | ||||||||||||||||
| Consolidated | $ | 30,267 | 61.0 | % | $ | 18,805 | (63.5) | % | $ | 51,484 | ||||||
| Nightclubs | $ | 69,569 | 20.1 | % | $ | 57,912 | (20.9) | % | $ | 73,174 | ||||||
| Bombshells | $ | 177 | 101.6 | % | $ | (10,783) | (265.8) | % | $ | 6,502 | ||||||
| Diluted earnings per share | $ | 1.23 | 272.7 | % | $ | 0.33 | (89.5) | % | $ | 3.13 | ||||||
| Non-GAAP diluted earnings per share* | $ | 2.12 | (55.1) | % | $ | 4.72 | (3.6) | % | $ | 4.90 | ||||||
| Net cash provided by operating activities | $ | 49,418 | (11.6) | % | $ | 55,884 | (5.5) | % | $ | 59,130 | ||||||
| Free cash flow* | $ | 45,398 | (6.2) | % | $ | 48,421 | (8.9) | % | $ | 53,176 |
*Reconciliation and discussion of non-GAAP financial measures are included under the “Non-GAAP Financial Measures” section of this Item. These measures should be considered in addition to, rather than as a substitute for, U.S. GAAP measures.
35
Table of Contents
The following common size income statements present a comparison of our consolidated results of operations as a percentage of total revenues for the three most recently completed fiscal years:
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Sales of alcoholic beverages | 43.7 | % | 45.0 | % | 43.3 | % | ||
| Sales of food and merchandise | 14.3 | % | 15.1 | % | 14.9 | % | ||
| Service revenues | 34.7 | % | 33.3 | % | 35.3 | % | ||
| Other | 7.3 | % | 6.6 | % | 6.5 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Operating expenses | ||||||||
| Cost of goods sold | ||||||||
| Alcoholic beverages sold | 18.1 | % | 18.2 | % | 18.3 | % | ||
| Food and merchandise sold | 35.3 | % | 36.7 | % | 35.1 | % | ||
| Service and other | 0.3 | % | 0.3 | % | 0.2 | % | ||
| Total cost of goods sold (exclusive of items shown separately below) | 13.1 | % | 13.9 | % | 13.3 | % | ||
| Salaries and wages | 29.9 | % | 28.5 | % | 27.1 | % | ||
| Selling, general, and administrative | 38.6 | % | 33.7 | % | 31.7 | % | ||
| Depreciation and amortization | 5.4 | % | 5.2 | % | 5.2 | % | ||
| Impairments and other charges, net | 2.1 | % | 12.4 | % | 5.3 | % | ||
| Total operating expenses | 89.2 | % | 93.6 | % | 82.5 | % | ||
| Income from operations | 10.8 | % | 6.4 | % | 17.5 | % | ||
| Other income (expenses) | ||||||||
| Interest expense | (5.9) | % | (5.6) | % | (5.4) | % | ||
| Interest income | 0.2 | % | 0.2 | % | 0.1 | % | ||
| Non-operating gains, net | 0.3 | % | — | % | — | % | ||
| Income before income taxes | 5.5 | % | 0.9 | % | 12.2 | % | ||
| Income tax expense (benefit) | 1.6 | % | (0.1) | % | 2.3 | % | ||
| Net income | 3.9 | % | 1.0 | % | 9.9 | % |
†Percentages may not foot due to rounding in this and in all of the succeeding tables presenting percentages in this report. They represent their corresponding dollar values divided by the base. Percentage of revenue for individual cost of goods sold items pertains to their respective revenue line.
36
Table of Contents
Below is a table presenting the changes in each line item of the income statement for the last three fiscal years (dollar amounts in thousands):
| Better (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 vs. 2024 | 2024 vs. 2023 | ||||||||||||
| Amount | % | Amount | % | ||||||||||
| Revenues | |||||||||||||
| Sales of alcoholic beverages | $ | (11,000) | (8.3) | % | $ | 5,862 | 4.6 | % | |||||
| Sales of food and merchandise | (4,635) | (10.4) | % | 700 | 1.6 | % | |||||||
| Service revenues | (1,376) | (1.4) | % | (5,122) | (4.9) | % | |||||||
| Other | 841 | 4.3 | % | 374 | 2.0 | % | |||||||
| Total revenues | (16,170) | (5.5) | % | 1,814 | 0.6 | % | |||||||
| Operating expenses | |||||||||||||
| Cost of goods sold | |||||||||||||
| Alcoholic beverages sold | 2,085 | 8.6 | % | (937) | (4.0) | % | |||||||
| Food and merchandise sold | 2,242 | 13.7 | % | (931) | (6.0) | % | |||||||
| Service and other | 21 | 5.3 | % | (115) | (40.8) | % | |||||||
| Total cost of goods sold (exclusive of items shown separately below) | 4,348 | 10.6 | % | (1,983) | (5.1) | % | |||||||
| Salaries and wages | 512 | 0.6 | % | (4,677) | (5.9) | % | |||||||
| Selling, general, and administrative | (8,167) | (8.2) | % | (6,648) | (7.1) | % | |||||||
| Depreciation and amortization | 317 | 2.1 | % | (244) | (1.6) | % | |||||||
| Impairments and other charges, net | 30,622 | 83.7 | % | (20,941) | (134.0) | % | |||||||
| Total operating expenses | 27,632 | 10.0 | % | (34,493) | (14.2) | % | |||||||
| Income from operations | 11,462 | 61.0 | % | (32,679) | (63.5) | % | |||||||
| Other income/expenses | |||||||||||||
| Interest expense | 327 | 2.0 | % | (753) | (4.7) | % | |||||||
| Interest income | 83 | 17.2 | % | 94 | 24.2 | % | |||||||
| Non-operating gains/losses, net | 968 | 100.0 | % | — | — | % | |||||||
| Income/loss before income taxes | 12,840 | 492.3 | % | (33,338) | (92.7) | % | |||||||
| Income tax expense/benefit | (5,019) | * | 7,256 | * | |||||||||
| Net income | $ | 7,821 | 259.1 | % | $ | (26,082) | (89.6) | % |
*Not meaningful.
Revenues
Consolidated revenues decreased by $16.2 million, or 5.5%, from 2024 to 2025 due mainly from closed units and the decrease in same-store sales, partially offset by sales from new units. From 2023 to 2024, consolidated revenues increased by $1.8 million, or 0.6%, due mainly from recently acquired clubs and a newly opened Bombshells, partially offset by a decrease in same-store sales and a sales decrease from locations that were closed or rebranded in 2024.
37
Table of Contents
Segment contribution to total revenues was as follows (dollar amounts in thousands):
| 2025 | Inc (Dec) | 2024 | Inc (Dec) | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | ||||||||||||||||
| Sales of alcoholic beverages | $ | 103,495 | (2.1) | % | $ | 105,669 | 9.7 | % | $ | 96,325 | ||||||
| Sales of food and merchandise | 22,955 | 3.7 | % | 22,129 | 10.7 | % | 19,995 | |||||||||
| Service revenues | 97,024 | (1.2) | % | 98,233 | (4.8) | % | 103,217 | |||||||||
| Other revenues | 19,027 | 6.7 | % | 17,833 | 3.6 | % | 17,211 | |||||||||
| 242,501 | (0.6) | % | 243,864 | 3.0 | % | 236,748 | ||||||||||
| Bombshells | ||||||||||||||||
| Sales of alcoholic beverages | 18,629 | (32.1) | % | 27,455 | (11.3) | % | 30,937 | |||||||||
| Sales of food and merchandise | 17,016 | (24.3) | % | 22,477 | (6.0) | % | 23,911 | |||||||||
| Service revenues | 55 | (75.2) | % | 222 | (38.3) | % | 360 | |||||||||
| Other revenues | 110 | (74.1) | % | 424 | (17.7) | % | 515 | |||||||||
| 35,810 | (29.2) | % | 50,578 | (9.2) | % | 55,723 | ||||||||||
| Other | ||||||||||||||||
| Other revenues | 1,123 | (3.4) | % | 1,162 | (11.9) | % | 1,319 | |||||||||
| $ | 279,434 | (5.5) | % | $ | 295,604 | 0.6 | % | $ | 293,790 |
Nightclubs segment revenues. Nightclubs revenues decreased by 0.6% from 2024 to 2025 and increased by 3.0% from 2023 to 2024, as detailed below.
| 2025 vs. 2024 | 2024 vs. 2023 | ||||
|---|---|---|---|---|---|
| Impact of 2.1% and 2.1% decrease in same-store sales, respectively, to total revenues | (2.0) | % | (2.0) | % | |
| New units | 2.5 | % | 7.6 | % | |
| Closed units | (1.3) | % | (1.4) | % | |
| Other | 0.2 | % | (1.3) | % | |
| Net Nightclubs revenue increase (decrease) | (0.6) | % | 3.0 | % |
Nightclubs segment sales mix for the three fiscal years, below:
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 42.7 | % | 43.3 | % | 40.7 | % | ||
| Sales of food and merchandise | 9.5 | % | 9.1 | % | 8.4 | % | ||
| Service revenues | 40.0 | % | 40.3 | % | 43.6 | % | ||
| Other | 7.8 | % | 7.3 | % | 7.3 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
The 2025 new units include three clubs, one of which was acquired in January 2025 and the other two in April 2025 (with one of the two transactions that did not close until June 2025 due to permitting delay). There were no new club acquisitions in 2024. The 2023 new units include six clubs, one of which was acquired in October 2022 and five acquired in March 2023. See Note 16 to our consolidated financial statements for more information on our club acquisitions.
Included in other revenues of the Nightclubs segment is real estate rental revenue amounting to $1.7 million in 2025, $1.7 million in 2024, and $1.8 million in 2023.
38
Table of Contents
Bombshells segment revenues. Bombshells revenues decreased by 29.2% from 2024 to 2025 and decreased by 9.2% from 2023 to 2024, as detailed below.
| 2025 vs. 2024 | 2024 vs. 2023 | ||||
|---|---|---|---|---|---|
| Impact of 13.6% and 18.4% decrease in same-store sales, respectively, to total revenues | (8.8) | % | (16.9) | % | |
| New units | 6.2 | % | 9.0 | % | |
| Closed units | (26.5) | % | (1.1) | % | |
| Other | — | % | (0.2) | % | |
| Net Bombshells revenue decrease | (29.2) | % | (9.2) | % |
With underperforming Bombshells closed or sold, we expect same-store sales to improve going forward.
Bombshells segment sales mix for the three fiscal years is as follows:
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 52.0 | % | 54.3 | % | 55.5 | % | ||
| Sales of food and merchandise | 47.5 | % | 44.4 | % | 42.9 | % | ||
| Service and other revenues | 0.5 | % | 1.3 | % | 1.6 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
Bombshells San Antonio was acquired from our franchisee in the second quarter of 2023. We also acquired a food hall in Greenwood Village, Colorado, during the first quarter of 2023. We opened Bombshells Stafford in the first quarter of 2024 and sold Bombshells San Antonio in the fourth quarter of 2024. During the first quarter of 2025, we closed two Bombshells locations in Houston, Texas, sold one Bombshells location in Austin, Texas, and also closed the food hall in Greenwood Village, Colorado. We opened one Bombshells location in Denver, Colorado, during the second quarter of 2025 and opened one Bombshells location in Lubbock, Texas, during the fourth quarter of 2025.
Other segment revenues. Other revenues included revenues from Drink Robust in all three fiscal years presented. Drink Robust sales were $129,000, $131,000, and $145,000 in fiscal 2025, 2024, and 2023, respectively, which exclude intercompany sales to Nightclubs and Bombshells units amounting to $260,000, $270,000, and $254,000 in fiscal 2025, 2024, and 2023, respectively. Media business revenues were $991,000, $1.0 million, and $1.1 million in fiscal 2025, 2024, and 2023, respectively.
Operating Expenses
Total operating expenses, as a percent of consolidated revenues, were 89.2%, 93.6%, and 82.5% for the fiscal year 2025, 2024, and 2023, respectively. Significant contributors to the change in operating expenses as a percent of revenues are explained below.
Cost of goods sold. Cost of goods sold includes cost of alcoholic and non-alcoholic beverages, food, cigars and cigarettes, merchandise, media printing/binding, and Drink Robust. As a percentage of consolidated revenues, consolidated cost of goods sold was 13.1%, 13.9%, and 13.3% for fiscal 2025, 2024, and 2023, respectively. See page 36 above for the breakdown of percentages for each line item of consolidated cost of goods sold as it relates to the respective consolidated revenue line. For the Nightclubs segment, cost of goods sold was 11.4%, 11.7%, and 11.1% for fiscal 2025, 2024, and 2023, respectively, which was primarily caused by shifts in sales mix among the three fiscal years. Bombshells cost of goods sold was 23.9%, 24.1%, and 22.4% for fiscal 2025, 2024, and 2023, respectively, which was mainly driven by food cost inflation.
Salaries and wages. Consolidated salaries and wages decreased by $512,000, or 0.6%, from 2024 to 2025 and increased by $4.7 million, or 5.9%, from 2023 to 2024. The dollar changes are mostly from newly acquired or constructed and closed locations. As a percentage of revenues, consolidated salaries and wages were 29.9%, 28.5%, and 27.1% in 2025, 2024, and 2023, respectively, mainly due to sales trend and the impact of fixed salaries on change in sales.
39
Table of Contents
By reportable segment, salaries and wages are broken down as follows (dollar amounts in thousands):
| 2025 | Inc (Dec) | 2024 | Inc (Dec) | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 56,969 | 5.1 | % | $ | 54,217 | 7.4 | % | $ | 50,489 | ||||||
| Bombshells | 11,636 | (20.5) | % | 14,643 | (2.0) | % | 14,949 | |||||||||
| Other | 502 | (12.1) | % | 571 | (5.5) | % | 604 | |||||||||
| Corporate | 14,558 | (1.3) | % | 14,746 | 9.6 | % | 13,458 | |||||||||
| $ | 83,665 | (0.6) | % | $ | 84,177 | 5.9 | % | $ | 79,500 |
Unit-level manager payroll is included in salaries and wages of each location, while payroll for regional manager and above are included in Corporate.
Salaries and wages as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 23.5 | % | 22.2 | % | 21.3 | % | ||
| Bombshells | 32.5 | % | 29.0 | % | 26.8 | % | ||
| Other | 44.7 | % | 49.1 | % | 45.8 | % | ||
| Corporate | 5.2 | % | 5.0 | % | 4.6 | % | ||
| 29.9 | % | 28.5 | % | 27.1 | % |
Bombshells segment salaries and wages decreased in 2025 and 2024 but as a percentage of revenue it increased due to decrease in revenue.
Selling, general and administrative expenses. The components of consolidated selling, general and administrative expenses are in the tables below (dollar amounts in thousands):
| 2025 | 2024 | 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Taxes and permits | $ | 14,186 | 5.1 | % | $ | 16,177 | 5.5 | % | $ | 11,966 | 4.1 | % | ||||||||
| Advertising and marketing | 11,512 | 4.1 | % | 12,461 | 4.2 | % | 11,928 | 4.1 | % | |||||||||||
| Supplies and services | 10,230 | 3.7 | % | 10,896 | 3.7 | % | 10,724 | 3.7 | % | |||||||||||
| Insurance | 15,024 | 5.4 | % | 13,059 | 4.4 | % | 10,268 | 3.5 | % | |||||||||||
| Lease | 6,406 | 2.3 | % | 7,099 | 2.4 | % | 7,206 | 2.5 | % | |||||||||||
| Legal | 14,476 | 5.2 | % | 4,155 | 1.4 | % | 3,742 | 1.3 | % | |||||||||||
| Utilities | 6,086 | 2.2 | % | 6,075 | 2.1 | % | 5,760 | 2.0 | % | |||||||||||
| Charge card fees | 6,976 | 2.5 | % | 6,968 | 2.4 | % | 7,090 | 2.4 | % | |||||||||||
| Security | 4,205 | 1.5 | % | 5,080 | 1.7 | % | 5,618 | 1.9 | % | |||||||||||
| Accounting and professional fees | 4,641 | 1.7 | % | 4,260 | 1.4 | % | 4,286 | 1.5 | % | |||||||||||
| Repairs and maintenance | 5,090 | 1.8 | % | 4,690 | 1.6 | % | 4,924 | 1.7 | % | |||||||||||
| Stock-based compensation | 1,373 | 0.5 | % | 1,882 | 0.6 | % | 2,588 | 0.9 | % | |||||||||||
| Other | 7,634 | 2.7 | % | 6,870 | 2.3 | % | 6,924 | 2.4 | % | |||||||||||
| $ | 107,839 | 38.6 | % | $ | 99,672 | 33.7 | % | $ | 93,024 | 31.7 | % |
40
Table of Contents
By reportable segment, selling, general and administrative expenses are broken down as follows (dollar amounts in thousands):
| 2025 | Inc (Dec) | 2024 | Inc (Dec) | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 69,994 | 1.8 | % | $ | 68,728 | 12.0 | % | $ | 61,363 | ||||||
| Bombshells | 13,621 | (26.7) | % | 18,578 | (1.8) | % | 18,928 | |||||||||
| Other | 440 | 22.6 | % | 359 | (33.4) | % | 539 | |||||||||
| Corporate | 23,784 | 98.1 | % | 12,007 | (1.5) | % | 12,194 | |||||||||
| $ | 107,839 | 8.2 | % | $ | 99,672 | 7.1 | % | $ | 93,024 |
Selling, general and administrative expenses as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 28.9 | % | 28.2 | % | 25.9 | % | ||
| Bombshells | 38.0 | % | 36.7 | % | 34.0 | % | ||
| Other | 39.2 | % | 30.9 | % | 40.9 | % | ||
| Corporate | 8.5 | % | 4.1 | % | 4.2 | % | ||
| 38.6 | % | 33.7 | % | 31.7 | % |
The significant variances in selling, general and administrative expenses are as follows:
As a percentage of revenues, relatively fixed expenses tend to be higher in rate due to lower sales, while more variable expenses tend to keep their rates even if dollar amounts are increasing. Nightclubs expenses increased as a percentage of segment revenue due to newly acquired clubs. Bombshells expenses increased as a percentage of segment revenue due to lower sales.
Taxes and permits increased from 2023 to 2024 mainly due to the increase in the Texas patron tax but decreased from 2024 to 2025 due to closed locations.
Insurance expense increased due to the estimated self-insurance for general liability and liquor liability. Any unallocated self-insurance reserve remains in Corporate segment.
Legal expenses increased due mainly to the increase in ongoing cases, particularly the New York indictment.
Depreciation and amortization. Depreciation and amortization decreased by $317,000, or 2.1%, from 2024 to 2025 and increased by $244,000, or 1.6%, from 2023 to 2024. The increase from 2023 to 2024 was mainly caused by a decrease in the amortization of intangibles due to previous impairment, while the decrease from 2024 to 2025 was mainly caused by closed locations.
Impairments and other charges, net. The components of impairments and other charges, net are in the table below (dollars in thousands):
| 2025 | Inc (Dec) | 2024 | Inc (Dec) | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impairment of assets | $ | 5,340 | (86.1) | % | $ | 38,517 | 205.0 | % | $ | 12,629 | ||||||
| Settlement of lawsuits | 3,948 | 659.2 | % | 520 | (86.2) | % | 3,759 | |||||||||
| Gain on sale of businesses and assets | (982) | (54.1) | % | (2,140) | 213.8 | % | (682) | |||||||||
| Gain on insurance | (2,358) | 621.1 | % | (327) | 324.7 | % | (77) | |||||||||
| $ | 5,948 | (83.7) | % | $ | 36,570 | 134.0 | % | $ | 15,629 |
41
Table of Contents
The significant variances in impairments and other charges, net are discussed below:
During 2025, we recorded aggregate impairment charges amounting to $5.3 million related to SOB licenses of six clubs ($3.8 million) and property and equipment of one food hall ($1.6 million). During 2024, we recorded aggregate impairment charges amounting to $38.5 million related to goodwill of four clubs ($8.9 million), SOB licenses of seven clubs ($11.8 million), operating lease right-of-use assets of five Bombshells locations ($6.5 million), tradename of one club ($693,000), property and equipment of four clubs and nine Bombshells locations ($10.6 million). During 2023, we recorded aggregate impairment charges amounting to $12.6 million related to goodwill of four clubs ($4.2 million), SOB licenses of eight clubs ($6.5 million), operating lease right-of-use asset and property and equipment of a closed club ($1.1 million), and software of two investment projects ($814,000).
In 2025, we settled a consolidated class action lawsuit in Illinois for the alleged collection of customer fingerprints for $2.95 million, consisting of $1.25 million in cash and $1.7 million in VIP cards. In 2023, we recognized settlements with the New York Department of Labor amounting to $3.1 million related to the assessment by the New York Department of Labor for state unemployment insurance. See Note 11 to our consolidated financial statements.
Refer to dispositions in Note 16 to our consolidated financial statement for details on gains or losses on sale of businesses and assets.
In relation to insurance claims and recoveries, we recognized a $77,000 gain in 2023. Gains related to insurance recoveries are recognized when the contingencies related to the insurance claims have been resolved, which may be in a subsequent reporting period. We also partially recovered and recognized a $327,000 gain related to a fire in one of our clubs in Fort Worth, Texas, during 2024 and $2.3 million in 2025. See Note 15 to our consolidated financial statements.
Income from Operations
During fiscal 2025, 2024, and 2023, our consolidated operating margin was 10.8%, 6.4%, and 17.5%, respectively.
Below is a table which reflects segment contribution to income from operations (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 69,569 | $ | 57,912 | $ | 73,174 | ||||
| Bombshells | 177 | (10,783) | 6,502 | |||||||
| Other | (169) | (137) | (1,380) | |||||||
| Corporate | (39,310) | (28,187) | (26,812) | |||||||
| $ | 30,267 | $ | 18,805 | $ | 51,484 |
Nightclubs operating margin was 28.7%, 23.7%, and 30.9% in 2025, 2024, and 2023. Bombshells operating margin was 0.5%, (21.3)%, and 11.7% in 2025, 2024, and 2023, respectively.
42
Table of Contents
Excluding certain items, non-GAAP operating income (loss) and non-GAAP operating margin are computed in the tables below (dollars in thousands). Refer to discussion of Non-GAAP Financial Measures on page 45.
| 2025 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 69,569 | $ | 177 | $ | (169) | $ | (39,310) | $ | 30,267 | ||||||||
| Amortization of intangibles | 2,345 | 3 | — | 14 | 2,362 | |||||||||||||
| Settlement of lawsuits | 3,850 | 98 | — | — | 3,948 | |||||||||||||
| Impairment of assets | 3,790 | 1,550 | — | — | 5,340 | |||||||||||||
| Loss (gain) on sale of businesses and assets | 303 | (1,188) | — | (97) | (982) | |||||||||||||
| Gain on insurance | (2,358) | — | — | — | (2,358) | |||||||||||||
| Stock-based compensation | — | — | — | 1,373 | 1,373 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 77,499 | $ | 640 | $ | (169) | $ | (38,020) | $ | 39,950 | ||||||||
| GAAP operating margin | 28.7 | % | 0.5 | % | (15.0) | % | (14.1) | % | 10.8 | % | ||||||||
| Non-GAAP operating margin | 32.0 | % | 1.8 | % | (15.0) | % | (13.6) | % | 14.3 | % |
| 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 57,912 | $ | (10,783) | $ | (137) | $ | (28,187) | $ | 18,805 | ||||||||
| Amortization of intangibles | 2,334 | 137 | — | 23 | 2,494 | |||||||||||||
| Settlement of lawsuits | 465 | 25 | — | 30 | 520 | |||||||||||||
| Impairment of assets | 22,691 | 15,826 | — | — | 38,517 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (56) | (2,322) | — | 238 | (2,140) | |||||||||||||
| Gain on insurance | (327) | — | — | — | (327) | |||||||||||||
| Stock-based compensation | — | — | — | 1,882 | 1,882 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 83,019 | $ | 2,883 | $ | (137) | $ | (26,014) | $ | 59,751 | ||||||||
| GAAP operating margin | 23.7 | % | (21.3) | % | (11.8) | % | (9.5) | % | 6.4 | % | ||||||||
| Non-GAAP operating margin | 34.0 | % | 5.7 | % | (11.8) | % | (8.8) | % | 20.2 | % |
| 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 73,174 | $ | 6,502 | $ | (1,380) | $ | (26,812) | $ | 51,484 | ||||||||
| Amortization of intangibles | 2,497 | 530 | 484 | 17 | 3,528 | |||||||||||||
| Settlement of lawsuits | 3,552 | 207 | — | — | 3,759 | |||||||||||||
| Impairment of assets | 11,815 | — | 814 | — | 12,629 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (734) | 77 | — | (25) | (682) | |||||||||||||
| Gain on insurance | (48) | — | — | (29) | (77) | |||||||||||||
| Stock-based compensation | — | — | — | 2,588 | 2,588 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 90,256 | $ | 7,316 | $ | (82) | $ | (24,261) | $ | 73,229 | ||||||||
| GAAP operating margin | 30.9 | % | 11.7 | % | (104.6) | % | (9.1) | % | 17.5 | % | ||||||||
| Non-GAAP operating margin | 38.1 | % | 13.1 | % | (6.2) | % | (8.3) | % | 24.9 | % |
43
Table of Contents
Other Income/Expenses
Interest expense decreased by approximately $327,000 from 2024 to 2025 and increased by approximately $753,000 from 2023 to 2024. The decrease in interest expense in 2025 was primarily caused by a lower average year-over-year debt balance. The increase in interest expense was primarily caused by the significantly higher average debt balance from borrowings to finance our acquisitions in 2023 and the additional interest expense from construction loans in 2024 related to build-out projects.
We consider lease plus interest expense as our occupancy costs since most of our debts are for real properties where our clubs and restaurants are located. For occupancy cost purposes, we exclude non-real-estate-related interest expense. Total occupancy cost rate (total occupancy cost as a percentage of revenues) is shown in the table below.
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Lease | 2.3 | % | 2.4 | % | 2.5 | % | ||
| Interest | 5.9 | % | 5.6 | % | 5.4 | % | ||
| Total occupancy cost | 8.1 | % | 8.0 | % | 7.9 | % |
Income Taxes
Income tax was approximately a $4.6 million expense in 2025, $410,000 benefit in 2024, and a $6.8 million expense in 2023. Our effective income tax rate was 29.8% in 2025, (15.7)% in 2024, and 19.0% in 2023. The components of our annual effective income tax rate are the following:
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal statutory income tax expense/benefit | 21.0 | % | 21.0 | % | 21.0 | % | ||
| State income taxes, net of federal benefit | 10.2 | % | 8.0 | % | 3.3 | % | ||
| Nontaxable or nondeductible items | ||||||||
| Goodwill impairment | — | % | 7.8 | % | 0.8 | % | ||
| Section 162(m) excess compensation | 1.3 | % | 6.5 | % | 0.5 | % | ||
| Meals and entertainment | 0.6 | % | 3.8 | % | 0.3 | % | ||
| Loss (gain) on sale of subsidiary stock | 0.8 | % | — | % | — | % | ||
| Other nontaxable or nondeductible items | 0.1 | % | 0.5 | % | 0.1 | % | ||
| Change in valuation allowance | 0.6 | % | 1.8 | % | — | % | ||
| Tax credits | ||||||||
| FICA tip credit | (10.4) | % | (63.3) | % | (4.9) | % | ||
| Work Opportunity Tax credits | (1.2) | % | (24.5) | % | (1.0) | % | ||
| Expiration of capital loss carryforwards | 3.0 | % | — | % | — | % | ||
| Stock-based compensation forfeiture | 1.3 | % | — | % | — | % | ||
| Return-to-provision and prior-period adjustments | 1.9 | % | 22.7 | % | (1.0) | % | ||
| Other | 0.5 | % | — | % | — | % | ||
| Total effective income tax rate | 29.8 | % | (15.7) | % | 19.0 | % |
The effective income tax rate difference from the statutory federal corporate tax rate of 21% comes from offsetting impact of state income tax, net of federal benefit, changes in the deferred tax asset valuation allowance, and tax credits that are mostly FICA tip credits. The effective income tax rate for fiscal 2024 was also affected by the low pretax income that caused a high offsetting rate for tax credits, whose dollar value does not change based on pretax income.
44
Table of Contents
Non-GAAP Financial Measures
In addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Non-GAAP Operating Income and Non-GAAP Operating Margin. We calculate non-GAAP operating income and non-GAAP operating margin by excluding the following items from income from operations and operating margin: (a) amortization of intangibles, (b) impairment of assets, (c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) settlement of lawsuits, and (f) stock-based compensation. We believe that excluding these items assists investors in evaluating period-over-period changes in our operating income and operating margin without the impact of items that are not a result of our day-to-day business and operations.
Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share. We calculate non-GAAP net income and non-GAAP net income per diluted share by excluding or including certain items to net income attributable to RCIHH common stockholders and diluted earnings per share. Adjustment items are: (a) amortization of intangibles, (b) impairment of assets, (c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) settlement of lawsuits, (f) gain on lease termination, (g) stock-based compensation, (h) the income tax effect of the above-described adjustments, and (i) change in deferred tax asset valuation allowance. Included in the income tax effect of the above adjustments is the net effect of the non-GAAP provision for income taxes, calculated at 22.7%, 0.0%, and 20.6% effective tax rate of the non-GAAP income before taxes for 2025, 2024, and 2023, respectively, and the GAAP income tax expense (benefit). We believe that excluding and including such items help management and investors better understand our operating activities.
45
Table of Contents
Adjusted EBITDA. We calculate adjusted EBITDA by excluding the following items from net income attributable to RCIHH common stockholders: (a) depreciation and amortization, (b) income tax expense (benefit), (c) net interest expense, (d) gains or losses on sale of businesses and assets, (e) gains or losses on insurance, (f) impairment of assets, (g) settlement of lawsuits, (h) gain on lease termination, and (i) stock-based compensation. We believe that adjusting for such items helps management and investors better understand our operating activities. Adjusted EBITDA provides a core operational performance measurement that compares results without the need to adjust for federal, state and local taxes which have considerable variation between domestic jurisdictions. The results are, therefore, without consideration of financing alternatives of capital employed. We use adjusted EBITDA as one guideline to assess the unleveraged performance return on our investments. Adjusted EBITDA multiple is also used as a target benchmark for our acquisitions of nightclubs.
We also use certain non-GAAP cash flow measures such as free cash flow. See “Liquidity and Capital Resources” section for further discussion.
The following tables present our non-GAAP performance measures for the periods indicated (in thousands, except per share amounts and percentages):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP net income to Adjusted EBITDA | ||||||||||
| Net income attributable to RCIHH common stockholders | $ | 10,811 | $ | 3,011 | $ | 29,246 | ||||
| Income tax expense (benefit) | 4,609 | (410) | 6,846 | |||||||
| Interest expense, net | 15,787 | 16,197 | 15,538 | |||||||
| Settlement of lawsuits | 3,948 | 520 | 3,759 | |||||||
| Impairment of assets | 5,340 | 38,517 | 12,629 | |||||||
| Gain on sale of businesses and assets | (982) | (2,140) | (682) | |||||||
| Depreciation and amortization | 15,078 | 15,395 | 15,151 | |||||||
| Gain on insurance | (2,358) | (327) | (77) | |||||||
| Gain on lease termination | (979) | — | — | |||||||
| Stock-based compensation | 1,373 | 1,882 | 2,588 | |||||||
| Adjusted EBITDA | $ | 52,627 | $ | 72,645 | $ | 84,998 | ||||
| Reconciliation of GAAP net income to non-GAAP net income | ||||||||||
| Net income attributable to RCIHH common stockholders | $ | 10,811 | $ | 3,011 | $ | 29,246 | ||||
| Amortization of intangibles | 2,362 | 2,494 | 3,528 | |||||||
| Settlement of lawsuits | 3,948 | 520 | 3,759 | |||||||
| Impairment of assets | 5,340 | 38,517 | 12,629 | |||||||
| Gain on sale of businesses and assets | (982) | (2,140) | (682) | |||||||
| Gain on insurance | (2,358) | (327) | (77) | |||||||
| Gain on lease termination | (979) | — | — | |||||||
| Stock-based compensation | 1,373 | 1,882 | 2,588 | |||||||
| Change in deferred tax asset valuation allowance | 64 | 143 | (176) | |||||||
| Net income tax effect | (867) | (410) | (5,068) | |||||||
| Non-GAAP net income | $ | 18,712 | $ | 43,690 | $ | 45,747 |
46
Table of Contents
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP diluted earnings per share to non-GAAP diluted earnings per share | ||||||||||
| Diluted shares | 8,822,758 | 9,250,245 | 9,335,983 | |||||||
| GAAP diluted earnings per share | $ | 1.23 | $ | 0.33 | $ | 3.13 | ||||
| Amortization of intangibles | 0.27 | 0.27 | 0.38 | |||||||
| Settlement of lawsuits | 0.45 | 0.06 | 0.40 | |||||||
| Impairment of assets | 0.61 | 4.16 | 1.35 | |||||||
| Gain on sale of businesses and assets | (0.11) | (0.23) | (0.07) | |||||||
| Gain on insurance | (0.27) | (0.04) | (0.01) | |||||||
| Gain on lease termination | (0.11) | — | — | |||||||
| Stock-based compensation | 0.16 | 0.20 | 0.28 | |||||||
| Change in deferred tax asset valuation allowance | 0.01 | 0.02 | (0.02) | |||||||
| Net income tax effect | (0.10) | (0.04) | (0.54) | |||||||
| Non-GAAP diluted earnings per share | $ | 2.12 | $ | 4.72 | $ | 4.90 | ||||
| Reconciliation of GAAP operating income to non-GAAP operating income | ||||||||||
| Income from operations | $ | 30,267 | $ | 18,805 | $ | 51,484 | ||||
| Amortization of intangibles | 2,362 | 2,494 | 3,528 | |||||||
| Settlement of lawsuits | 3,948 | 520 | 3,759 | |||||||
| Impairment of assets | 5,340 | 38,517 | 12,629 | |||||||
| Gain on sale of businesses and assets | (982) | (2,140) | (682) | |||||||
| Gain on insurance | (2,358) | (327) | (77) | |||||||
| Stock-based compensation | 1,373 | 1,882 | 2,588 | |||||||
| Non-GAAP operating income | $ | 39,950 | $ | 59,751 | $ | 73,229 | ||||
| Reconciliation of GAAP operating margin to non-GAAP operating margin | ||||||||||
| GAAP operating margin | 10.8 | % | 6.4 | % | 17.5 | % | ||||
| Amortization of intangibles | 0.8 | % | 0.8 | % | 1.2 | % | ||||
| Settlement of lawsuits | 1.4 | % | 0.2 | % | 1.3 | % | ||||
| Impairment of assets | 1.9 | % | 13.0 | % | 4.3 | % | ||||
| Gain on sale of businesses and assets | (0.4) | % | (0.7) | % | (0.2) | % | ||||
| Gain on insurance | (0.8) | % | (0.1) | % | — | % | ||||
| Stock-based compensation | 0.5 | % | 0.6 | % | 0.9 | % | ||||
| Non-GAAP operating margin | 14.3 | % | 20.2 | % | 24.9 | % |
The adjustments to reconcile net income attributable to RCIHH common stockholders to non-GAAP net income exclude the impact of adjustments related to noncontrolling interests, which is immaterial.
47
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
At September 30, 2025, our cash and cash equivalents were $33.7 million as compared to $32.4 million at September 30, 2024. Due to the large volume of cash that we handle, we have very stringent cash controls. As of September 30, 2025, and 2024, we had negative working capital balances. We believe that we can borrow capital if needed but there can be no guarantee that additional liquidity will be readily available or available on favorable terms although we have unused credit facilities as of September 30, 2025.
We have not recently raised capital through the issuance of equity securities although we have used equity recently in our acquisitions. Instead, we use debt financing to lower our overall cost of capital and increase our return on stockholders’ equity. We have a history of borrowing funds in private transactions and from sellers in acquisition transactions and have secured traditional bank financing on our new development projects and refinancing of our existing notes payable. There can be no assurance though that any of these financing options would be presently available on favorable terms, if at all. We also have historically utilized these cash flows to invest in property and equipment, adult nightclubs, and restaurants/sports bars.
During 2023, we acquired six clubs at an aggregate acquisition date fair value of $72.3 million, of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and $16.0 million in equity (200,000 shares of our common stock with an acquisition date fair value of $12.8 million, discounted for lack of marketability due to the lock-up period).
We did not have any business acquisition in 2024.
During 2025, we acquired three clubs at an aggregate acquisition date fair value of $21.0 million, of which $13.0 million was in cash and $8.0 million in debt (with the same acquisition date fair value).
We expect to generate adequate cash flows from operations for the next 12 months from the issuance of this report.
The following table presents a summary of our net cash flows from operating, investing, and financing activities (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating | $ | 49,418 | $ | 55,884 | $ | 59,130 | ||||
| Investing | (24,041) | (21,015) | (64,824) | |||||||
| Financing | (24,018) | (23,542) | (9,263) | |||||||
| Net increase (decrease) in cash and cash equivalents | $ | 1,359 | $ | 11,327 | $ | (14,957) |
We require capital principally for the acquisition of new clubs, construction of new Bombshells, renovation of older units, and investments in technology. We also utilize capital to repurchase our common stock as part of our share repurchase program, based on our capital allocation strategy guidelines, and to pay our quarterly dividends.
Cash Flows from Operating Activities
Following are our summarized cash flows from operating activities (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 10,839 | $ | 3,018 | $ | 29,100 | ||||
| Depreciation and amortization | 15,078 | 15,395 | 15,151 | |||||||
| Deferred tax benefit | (1,004) | (6,450) | (1,781) | |||||||
| Stock-based compensation expense | 1,373 | 1,882 | 2,588 | |||||||
| Impairment of assets | 5,340 | 38,517 | 12,629 | |||||||
| Net change in operating assets and liabilities | 17,594 | 2,671 | (1,203) | |||||||
| Other | 198 | 851 | 2,646 | |||||||
| Net cash provided by operating activities | $ | 49,418 | $ | 55,884 | $ | 59,130 |
48
Table of Contents
Net cash flows from operating activities decreased from 2023 to 2024 and from 2024 to 2025 mainly due to the lower same-store sales, partially offset by the lower income taxes paid.
In the next five years, we expect interest payments on our debts to range from $15.0 million in the early years to $8.0 million annually in the latter years for debts we owe as of September 30, 2025.
See Note 12 for our operating lease payment schedule for the next five years and thereafter.
Cash Flows from Investing Activities
Following are our summarized cash flows from investing activities (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from sale of businesses and assets | $ | 1,093 | $ | 1,969 | $ | 4,245 | ||||
| Proceeds from notes receivable | 292 | 249 | 229 | |||||||
| Proceeds from insurance | 2,101 | 1,367 | 86 | |||||||
| Payments for property and equipment and intangible assets | (14,527) | (24,600) | (40,384) | |||||||
| Acquisition of businesses, net of cash acquired | (13,000) | — | (29,000) | |||||||
| Net cash used in investing activities | $ | (24,041) | $ | (21,015) | $ | (64,824) |
In 2025, we acquired three clubs for a combined sum of $21.0 million (with an aggregate acquisition date fair value of the same amount), of which $13.0 million was in cash and $8.0 million in debt (with an acquisition date fair value of the same amount).
In 2023, we acquired six clubs for a combined sum of $75.5 million (with an aggregate acquisition date fair value of $72.3 million), of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and 200,000 shares of our common stock in equity (with an acquisition date fair value of $12.8 million). We also acquired several real estate properties for club and Bombshells sites totaling $19.7 million, and invested $7.5 million for future casino locations.
As of September 30, 2025, 2024, and 2023, we had $7.9 million, $15.0 million, and $7.7 million in construction-in-progress related mostly to Bombshells units that open in subsequent periods.
See Note 16 to our consolidated financial statements for details of our acquisition and disposition activities.
Following is a reconciliation of our additions to property and equipment for the years ended September 30, 2025, 2024, and 2023 (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| New capital expenditures in new clubs and Bombshells units and equipment* | $ | 10,507 | $ | 17,137 | $ | 34,430 | ||||
| Maintenance capital expenditures | 4,020 | 7,463 | 5,954 | |||||||
| Total capital expenditures, excluding business acquisitions | $ | 14,527 | $ | 24,600 | $ | 40,384 |
*Includes real estate, except those acquired through business acquisitions.
We expect capital expenditure payments in the range of $11.0 million to $16.0 million in 2026, $6.0 million to $8.0 million of which relate to maintenance capital expenditures to support our existing clubs and restaurants and our corporate office.
49
Table of Contents
Cash Flows from Financing Activities
Following are our summarized cash flows from financing activities (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from debt obligations | $ | 10,888 | $ | 22,657 | $ | 11,595 | ||||
| Payments on debt obligations | (20,502) | (23,001) | (15,650) | |||||||
| Purchase of treasury stock | (11,860) | (20,606) | (2,223) | |||||||
| Payment of dividends | (2,464) | (2,302) | (2,146) | |||||||
| Payment of loan origination costs | (80) | (290) | (239) | |||||||
| Distribution to noncontrolling interests | — | — | (600) | |||||||
| Net cash used in financing activities | $ | (24,018) | $ | (23,542) | $ | (9,263) |
See Note 9 to our consolidated financial statements for a detailed discussion of our debt obligations, including the future maturities of our debt obligations in the next five years and thereafter.
We purchased shares of our common stock representing 270,939 shares, 442,639 shares, and 34,086 shares in 2025, 2024, and 2023, respectively. We paid quarterly dividends of $0.05 per share in the first quarter of 2023. In the second quarter of 2023 through the third quarter of 2024, we increased our quarterly dividends to $0.06 per share. Then starting in the fourth quarter of 2024 through the first quarter of 2026, we increased our quarterly dividends to $0.07 per share. In the second quarter of 2026, we increased our quarterly dividends to $0.08 per share. We expect annual dividend payments of $2.5 million in 2026 based on our current quarterly dividend rate.
Non-GAAP Cash Flow Measure
We also use certain non-GAAP cash flow measures, such as free cash flow. We define free cash flow as net cash provided by operating activities less maintenance capital expenditures. We use free cash flow as the baseline for the implementation of our capital allocation strategy. See table below (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 49,418 | $ | 55,884 | $ | 59,130 | ||||
| Less: Maintenance capital expenditures | 4,020 | 7,463 | 5,954 | |||||||
| Free cash flow | $ | 45,398 | $ | 48,421 | $ | 53,176 | ||||
| As a % of revenue | 16.2 | % | 16.4 | % | 18.1 | % |
We only include maintenance capital expenditures as a reduction from net cash flow from operating activities to arrive at free cash flow. This is because, based on our capital allocation strategy, acquisitions and development of our own clubs and restaurants are our primary uses of free cash flow.
Other than the impact of uncertainties caused by near-term macro environment, including supply chain challenges, and commodity and labor inflation, and the contractual obligations described above, we are not aware of any event or trend that would adversely impact our liquidity. In our opinion, working capital is not a true indicator of our financial status. Typically, businesses in our industry carry current liabilities in excess of current assets because businesses in our industry receive substantially immediate payment for sales, with nominal receivables, while inventories and other current liabilities normally carry longer payment terms. Vendors and purveyors often remain flexible with payment terms, providing businesses in our industry with opportunities to adjust to short-term business downturns. We consider the primary indicators of financial status to be the long-term trend of revenue growth, the mix of sales revenues, overall cash flow, profitability from operations and the level of long-term debt. We continue to monitor the macro environment and will adjust our overall approach to capital allocation as events and trends unfold.
50
Table of Contents
The following table presents a summary of such indicators (dollars in thousands):
| 2025 | Inc (Dec) | 2024 | Inc (Dec) | 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | $ | 122,124 | (8.3) | % | $ | 133,124 | 4.6 | % | $ | 127,262 | ||||||
| Sales of food and merchandise | 39,971 | (10.4) | % | 44,606 | 1.6 | % | 43,906 | |||||||||
| Service revenues | 97,079 | (1.4) | % | 98,455 | (4.9) | % | 103,577 | |||||||||
| Other revenues | 20,260 | 4.3 | % | 19,419 | 2.0 | % | 19,045 | |||||||||
| Total revenues | $ | 279,434 | (5.5) | % | $ | 295,604 | 0.6 | % | $ | 293,790 | ||||||
| Net income attributable to RCIHH common stockholders | $ | 10,811 | 259.1 | % | $ | 3,011 | (89.7) | % | $ | 29,246 | ||||||
| Net cash provided by operating activities | $ | 49,418 | (11.6) | % | $ | 55,884 | (5.5) | % | $ | 59,130 | ||||||
| Adjusted EBITDA* | $ | 52,627 | (27.6) | % | $ | 72,645 | (14.5) | % | $ | 84,998 | ||||||
| Free cash flow* | $ | 45,398 | (6.2) | % | $ | 48,421 | (8.9) | % | $ | 53,176 | ||||||
| Debt (end of period) | $ | 235,781 | (1.0) | % | $ | 238,197 | (0.6) | % | $ | 239,751 |
*See definition and calculation of Adjusted EBITDA and Free Cash Flow under Non-GAAP Financial Measures and Liquidity and Capital Resources above.
We have not established financing other than the notes payable discussed in Note 9 to the consolidated financial statements. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise.
Share Repurchase
As part of our capital allocation strategy, we buy back shares in the open market or through negotiated purchases, as authorized by our board of directors. During fiscal years 2025, 2024, and 2023, we paid for treasury stock amounting to $11.9 million, $20.6 million, and $2.2 million, representing 270,939 shares, 442,639 shares, and 34,086 shares, respectively. On July 9, 2024, the board of directors approved a $25.0 million increase in the Company's share repurchase program. We have approximately $9.2 million remaining authorization to purchase additional shares as of September 30, 2025.
On November 21, 2025, the Company repurchased 821,000 shares of its own common stock from a single stockholder for $30.0 million, paid $8.0 million in cash and $22.0 million under a two-year unsecured promissory note.
For additional details regarding our board approved share repurchase plans, please refer to Item 5 – Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
IMPACT OF INFLATION
To the extent permitted by competition, we have managed to recover increased costs through price increases and may continue to do so. However, there can be no assurance that we will be able to do so in the future.
SEASONALITY
Our nightclub operations are affected by seasonal factors. Historically, we have experienced reduced revenues from April through September (our fiscal third and fourth quarters) with the strongest operating results occurring during October through March (our fiscal first and second quarters). Our revenues in certain markets are also affected by sporting events that cause unusual changes in sales from year to year.
51
Table of Contents
GROWTH STRATEGY
We believe that we can continue to grow organically and through careful entry into markets with high growth potential. Our growth strategy includes acquiring existing clubs, opening new clubs after market analysis and developing new club concepts that are consistent with our management and marketing skills as our capital and manpower allow. We also strive to enter into businesses that complement our own, such as gaming, if they can enhance shareholder value.
In fiscal 2023, we acquired six clubs with an aggregate acquisition date fair value of $72.3 million, of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and 200,000 shares of our common stock in equity.
In fiscal 2024, we did not have any club business acquisitions but opened a new Bombshells location in Stafford, Texas in November 2023.
In fiscal 2025, we acquired three clubs with an aggregate acquisition date fair value of $21.0 million, of which $13.0 million was in cash and $8.0 million in debt.
See Note 16 to our consolidated financial statements.
We continue to evaluate opportunities to acquire new nightclubs and anticipate acquiring new locations that fit our business model as we have done in the past. The acquisition of additional clubs may require us to take on additional debt or issue our common stock, or both. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise. An inability to obtain such additional financing could have an adverse effect on our growth strategy.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001628280-24-051384.
Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
OVERVIEW
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand RCI Hospitality Holdings, Inc., our operations and our present business environment. MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying notes thereto contained in Item 8 – “Financial Statements and Supplementary Data” of this report. This overview summarizes the MD&A, which includes the following sections:
•Our Business — a general description of our business and the adult nightclub industry, our objective, our strategic priorities, our core capabilities, and challenges and risks of our business.
•Critical Accounting Policies and Estimates — a discussion of accounting policies that require critical judgments and estimates.
•Operations Review — an analysis of our Company’s consolidated results of operations for the three years presented in our consolidated financial statements.
•Liquidity and Capital Resources — an analysis of cash flows, aggregate contractual obligations, and an overview of financial position.
OUR BUSINESS
The following are our operating segments:
| Nightclubs | Our wholly-owned subsidiaries own and/or operate upscale adult nightclubs. These nightclubs are in Houston, Austin, San Antonio, Dallas, Fort Worth, Beaumont, Longview, Harlingen, Edinburg, Tye, Lubbock, Round Rock, El Paso and Odessa, Texas; Denver, Colorado; Charlotte and Raleigh, North Carolina; Minneapolis, Minnesota; New York and Newburgh, New York; Miami Gardens, Pembroke Park and Miami, Florida; Pittsburgh, Pennsylvania; Phoenix, Arizona; Louisville, Kentucky; Portland, Maine; Indianapolis, Indiana; and Washington Park, Kappa, Sauget and Chicago, Illinois. No sexual contact is permitted at any of our locations. We also own and operate a Studio 80 dance club in Fort Worth, Texas. We also own and lease to third parties real properties that are adjacent to (or used to be locations of) our clubs. |
|---|---|
| Bombshells | Our wholly-owned subsidiaries own and operate restaurants and sports bars in Houston, Dallas, Austin, Spring, Pearland, Tomball, Katy, Arlington, and Stafford, Texas under the brand name Bombshells Restaurant & Bar. Bombshells also operates a food hall in Denver, Colorado. |
| Other | Our wholly-owned subsidiaries own a media division (“Media Group”), including the leading trade magazine serving the multibillion-dollar adult nightclubs industry and the adult retail products industry. We also own an industry trade show, an industry trade publication and more than a dozen industry and social media websites. Included here is Drink Robust, which is licensed to sell Robust Energy Drink in the United States. |
We generate our revenues from the sale of liquor, beer, wine, food, and merchandise; service revenues such as cover charges, membership fees, and facility use fees; and other revenues such as commissions from vending and ATM machines, real estate rental, valet parking, and other products and services for both nightclub and restaurant/sports bar operations. Other revenues include Media Group revenues for the sale of advertising content and revenues from our annual Expo convention, and Drink Robust sales. Our fiscal year-end is September 30.
30
Table of Contents
Same-Store Sales. We calculate same-store sales by comparing year-over-year revenues from nightclubs and restaurants/sports bars starting in the first full quarter of operations after at least 12 full months for Nightclubs and at least 18 full months for Bombshells. We consider the first six months of operations of a Bombshells unit to be the “honeymoon period” where sales are significantly higher than normal. We exclude from a particular month’s calculation units previously included in the same-store sales base that have closed temporarily for more than 15 days until its next full quarter of operations. We also exclude from the same-store sales base units that are being reconcepted or are closed due to renovations or remodels. Acquired units are included in the same-store sales calculation as long as they qualify based on the definitions stated above. Revenues outside of our Nightclubs and Bombshells reportable segments’ core business are excluded from same-store sales calculation.
Our goal is to use our Company’s assets—our brands, financial strength, and the talent and strong commitment of our management and employees—to become more competitive and to accelerate growth.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Management’s discussion and analysis of financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of these consolidated financial statements requires our management to make assumptions and estimates about future events and apply judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These estimates are based on management’s historical and industry experience and on various other assumptions that are believed to be reasonable under the circumstances. On a regular basis, we evaluate these accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results may differ from our estimates, and such differences could be material.
A full discussion of our significant accounting policies is contained in Note 2 to our consolidated financial statements, which is included in Item 8 – “Financial Statements and Supplementary Data” of this report. We believe that the following accounting estimates are the most critical to aid in fully understanding and evaluating our financial results. These estimates require our most difficult, subjective or complex judgments because they relate to matters that are inherently uncertain. We have reviewed these critical accounting policies and estimates and related disclosures with our Audit Committee.
Impairment of Long-Lived Assets
We review long-lived assets, such as property and equipment, and intangible assets subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. These events or changes in circumstances include, but are not limited to, significant underperformance relative to historical or projected future operating results, significant changes in the manner of use of the acquired assets or the strategy for the overall business, and significant negative industry or economic trends. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset group to the estimated undiscounted cash flows over the estimated remaining useful life of the primary asset included in the asset group. If the asset group is not recoverable, the impairment loss is calculated as the excess of the carrying value over the fair value. We define our asset group as an operating club or restaurant location, which is also our reporting unit or the lowest level for which cash flows can be identified. Key estimates in the undiscounted cash flow model include management’s estimate of the projected revenues and operating margins. Fair value is determined using the market, income, or cost approaches. If fair value is used to determine using the income approach, an additional key assumption is the selection of a weighted-average cost of capital to discount cash flows. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell and are no longer depreciated.
During the third quarter of 2024, we impaired six properties for $4.8 million in property and equipment and $5.7 million in operating lease right-of-use assets. During the fourth quarter of 2024, we impaired ten properties for $5.8 million in property and equipment and $747,000 in operating lease right-of-use assets. These properties are predominantly comprised of leased Bombshells locations.
During the third quarter of 2023, we impaired one property for $58,000 for its property and equipment and $1.0 million for its operating lease right-of-use asset before the club's permanent closure. During the fourth quarter of 2023, we also recognized software impairments amounting to $814,000 related to two venture projects.
31
Table of Contents
During the third quarter of 2022, we impaired two properties for a total of $1.0 million one due to eminent domain by the state of Texas and the other due to underperformance.
Key assumptions and estimates used in long-lived asset impairment testing, the most significant of which is our estimated future cash flows, may produce materially different amounts of fair value, which could significantly impact our results of operations.
Goodwill and Other Intangible Assets
Goodwill and other intangible assets that have indefinite useful lives are tested annually for impairment during our fourth fiscal quarter and are tested for impairment more frequently if events and circumstances indicate that the asset might be impaired.
Our impairment calculations require management to make assumptions and to apply judgment in order to estimate fair values. If our actual results are not consistent with our estimates and assumptions, we may be exposed to impairments that could be material. We do not believe that there is a reasonable likelihood that there will be a change in the estimates or assumptions we used that could cause a material change in our calculated impairment charges.
For our goodwill impairment review, we have the option to first perform a qualitative assessment to determine if it is more likely than not that the fair value of the reporting unit is less than its carrying value. This assessment is based on several factors, including industry and market conditions, overall financial performance, including an assessment of cash flows in comparison to actual and projected results of prior periods. If it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value based on our qualitative analysis, or if we elect to skip this step, we perform a Step 1 quantitative analysis to determine the fair value of the reporting unit. The fair value is determined using market-related valuation models, including discounted cash flows and comparable asset market values. Key estimates in the discounted cash flow model include management’s estimate of the projected revenues and operating margins, along with the selection of a weighted-average cost of capital to discount cash flows. We recognize goodwill impairment in the amount that the carrying value of the reporting unit exceeds the fair value of the reporting unit, not to exceed the amount of goodwill allocated to the reporting unit, based on the results of our Step 1 analysis. For the year ended September 30, 2024, we identified four reporting units that were impaired and recognized a total goodwill impairment of $8.9 million. For the year ended September 30, 2023, we identified four reporting units that were impaired and recognized a total goodwill impairment of $4.2 million. For the year ended September 30, 2022, we identified one reporting unit that was impaired and recognized a goodwill impairment loss of $566,000.
For indefinite- and definite-lived intangibles, specifically SOB licenses, we determine fair value by estimating the multiperiod excess earnings of the asset with key assumptions being similar to those used in the goodwill impairment valuation model. We recorded impairment charges for SOB licenses amounting to $11.8 million in 2024 related to seven clubs, $6.5 million in 2023 related to eight clubs, and $293,000 in 2022 related to one club. For indefinite-lived tradename, we determine fair value by using the relief from royalty method. The fair value is then compared to the carrying value and an impairment charge is recognized by the amount by which the carrying amount exceeds the fair value of the asset. We recorded impairment charges for tradenames amounting to $693,000 in 2024 related to one club, $0 in 2023, and $0 in 2022.
Business Combinations
The Company accounts for business combinations under the acquisition method of accounting, which requires the recognition of acquired tangible and identifiable intangible assets and assumed liabilities at their acquisition date fair values. These fair values are a result of valuation techniques that use significant assumptions that are subject to a high degree of judgment. The excess of the acquisition price over the fair value of assets acquired and liabilities assumed is recorded as goodwill. Results of operations related to acquired entities are included prospectively beginning with the date of acquisition. Acquisition-related costs are expensed as incurred.
32
Table of Contents
Stock-based Compensation
We recognize expense for stock-based compensation awards, which is equal to the fair value of the awards at grant date, ratably in selling, general and administrative expenses in our consolidated statements of income over their requisite service period. Calculating the grant date fair value of stock-based compensation awards requires the input of subjective assumptions. We determine the fair value of each stock option grant using the Black-Scholes option-pricing model with assumptions based primarily on historical data. Specific inputs to the model include the expected term of the stock options, stock price volatility, dividend yield, and risk-free interest rate.
We used our historical exercise and post-vesting expiration behavior of grantees on stock options awarded prior to the 2022 Plan which may not be reflective of current stock market environment and current mix of grantees. We estimated expected volatility based on historical volatility of the Company's stock price for a period equal to the award's expected term. We estimated expected dividend yield based on the current dividend payout activity and the exercise price (that is, the expected dividends that would likely be reflected in an amount at which the stock option would be exchanged). The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant. We recognize forfeitures when they occur.
Income Taxes
We estimate certain components of our provision for income taxes including the recoverability of deferred tax assets that arise from temporary differences between the tax and book carrying amounts of existing assets and liabilities and their respective tax bases. These estimates include depreciation and amortization expense allowable for tax purposes, allowable tax credits for items such as taxes paid on employee tip income, effective rates for state and local income taxes, and the deductibility of certain other items, among others. We adjust our annual effective income tax rate as additional information on outcomes or events becomes available. When necessary, we record a valuation allowance to reduce deferred tax assets to a balance that is more likely than not to be realized.
Legal and Other Contingencies
As mentioned in Item 3 – “Legal Proceedings” and in a more detailed discussion in Note 10 to our consolidated financial statements, we are involved in various suits and claims in the normal course of business. We record a liability when it is probable that a loss has been incurred and the amount is reasonably estimable. There is significant judgment required in both the probability determination and as to whether an exposure can be reasonably estimated. In the opinion of management, there was not at least a reasonable possibility that we may have incurred a material loss, or a material loss in excess of a recorded accrual, with respect to loss contingencies for asserted legal and other claims. However, the outcome of legal proceedings and claims brought against the Company is subject to significant uncertainty. Therefore, although management considers the likelihood of such an outcome to be remote, if one or more of these legal matters were resolved against the Company in a reporting period for amounts in excess of management’s expectations, the Company’s consolidated financial statements for that reporting period could be materially adversely affected. In matters where there is insurance coverage, in the event we incur any liability, we believe it is unlikely we would incur losses in connection with these claims in excess of our insurance coverage.
33
Table of Contents
OPERATIONS REVIEW
Highlights of operations from fiscal 2024, 2023, and 2022 are as follows (in thousands, except percentages and per share amounts):
| 2024 | Inc (Dec) | 2023 | Inc (Dec) | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Consolidated | $ | 295,604 | 0.6 | % | $ | 293,790 | 9.8 | % | $ | 267,620 | ||||||
| Nightclubs | $ | 243,864 | 3.0 | % | $ | 236,748 | 14.8 | % | $ | 206,251 | ||||||
| Bombshells | $ | 50,578 | (9.2) | % | $ | 55,723 | (7.0) | % | $ | 59,925 | ||||||
| Same-store sales | ||||||||||||||||
| Consolidated | -5.1 | % | -6.0 | % | ||||||||||||
| Nightclubs | -2.1 | % | -3.5 | % | ||||||||||||
| Bombshells | -18.4 | % | -14.6 | % | ||||||||||||
| Income (loss) from operations | ||||||||||||||||
| Consolidated | $ | 18,805 | (63.5) | % | $ | 51,484 | (28.0) | % | $ | 71,459 | ||||||
| Nightclubs | $ | 58,094 | (20.6) | % | $ | 73,187 | (11.6) | % | $ | 82,798 | ||||||
| Bombshells | $ | (10,646) | (263.7) | % | $ | 6,502 | (43.5) | % | $ | 11,504 | ||||||
| Diluted earnings per share | $ | 0.33 | (89.5) | % | $ | 3.13 | (36.3) | % | $ | 4.91 | ||||||
| Non-GAAP diluted earnings per share* | $ | 4.72 | (3.6) | % | $ | 4.90 | (8.9) | % | $ | 5.38 | ||||||
| Net cash provided by operating activities | $ | 55,884 | (5.5) | % | $ | 59,130 | (8.3) | % | $ | 64,509 | ||||||
| Free cash flow* | $ | 48,421 | (8.9) | % | $ | 53,176 | (9.7) | % | $ | 58,911 |
*Reconciliation and discussion of non-GAAP financial measures are included under the “Non-GAAP Financial Measures” section of this Item. These measures should be considered in addition to, rather than as a substitute for, U.S. GAAP measures.
34
Table of Contents
The following common size tables present a comparison of our results of operations as a percentage of total revenues for the three most recently completed fiscal years:
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Sales of alcoholic beverages | 45.0 | % | 43.3 | % | 42.3 | % | ||
| Sales of food and merchandise | 15.1 | % | 14.9 | % | 16.6 | % | ||
| Service revenues | 33.3 | % | 35.3 | % | 35.1 | % | ||
| Other | 6.6 | % | 6.5 | % | 6.0 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Operating expenses | ||||||||
| Cost of goods sold | ||||||||
| Alcoholic beverages sold | 18.2 | % | 18.3 | % | 17.8 | % | ||
| Food and merchandise sold | 36.7 | % | 35.1 | % | 35.1 | % | ||
| Service and other | 0.3 | % | 0.2 | % | 0.3 | % | ||
| Total cost of goods sold (exclusive of items shown separately below) | 13.9 | % | 13.3 | % | 13.5 | % | ||
| Salaries and wages | 28.5 | % | 27.1 | % | 25.6 | % | ||
| Selling, general and administrative | 33.7 | % | 31.7 | % | 29.5 | % | ||
| Depreciation and amortization | 5.2 | % | 5.2 | % | 4.6 | % | ||
| Impairments and other charges, net | 12.4 | % | 5.3 | % | 0.2 | % | ||
| Total operating expenses | 93.6 | % | 82.5 | % | 73.3 | % | ||
| Income from operations | 6.4 | % | 17.5 | % | 26.7 | % | ||
| Other income (expenses) | ||||||||
| Interest expense | (5.6) | % | (5.4) | % | (4.5) | % | ||
| Interest income | 0.2 | % | 0.1 | % | 0.2 | % | ||
| Non-operating gains, net | — | % | — | % | 0.1 | % | ||
| Income before income taxes | 0.9 | % | 12.2 | % | 22.5 | % | ||
| Income tax expense (benefit) | (0.1) | % | 2.3 | % | 5.3 | % | ||
| Net income | 1.0 | % | 9.9 | % | 17.2 | % |
†Percentages may not foot due to rounding in this and in all of the succeeding tables presenting percentages in this report. Percentage of revenue for individual cost of goods sold items pertains to their respective revenue line.
35
Table of Contents
Below is a table presenting the changes in each line item of the income statement for the last three fiscal years (dollar amounts in thousands)
| Better (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 vs. 2023 | 2023 vs. 2022 | ||||||||||||
| Amount | % | Amount | % | ||||||||||
| Revenues | |||||||||||||
| Sales of alcoholic beverages | $ | 5,862 | 4.6 | % | $ | 13,946 | 12.3 | % | |||||
| Sales of food and merchandise | 700 | 1.6 | % | (388) | (0.9) | % | |||||||
| Service revenues | (5,122) | (4.9) | % | 9,689 | 10.3 | % | |||||||
| Other | 374 | 2.0 | % | 2,923 | 18.1 | % | |||||||
| Total revenues | 1,814 | 0.6 | % | 26,170 | 9.8 | % | |||||||
| Operating expenses | |||||||||||||
| Cost of goods sold | |||||||||||||
| Alcoholic beverages sold | (937) | (4.0) | % | (3,136) | (15.6) | % | |||||||
| Food and merchandise sold | (931) | (6.0) | % | 108 | 0.7 | % | |||||||
| Service and other | (115) | (40.8) | % | 35 | 11.0 | % | |||||||
| Total cost of goods sold (exclusive of items shown separately below) | (1,983) | (5.1) | % | (2,993) | (8.3) | % | |||||||
| Salaries and wages | (4,677) | (5.9) | % | (11,053) | (16.1) | % | |||||||
| Selling, general and administrative | (6,648) | (7.1) | % | (14,177) | (18.0) | % | |||||||
| Depreciation and amortization | (244) | (1.6) | % | (2,760) | (22.3) | % | |||||||
| Impairments and other charges, net | (20,941) | (134.0) | % | (15,162) | (3,246.7) | % | |||||||
| Total operating expenses | (34,493) | (14.2) | % | (46,145) | (23.5) | % | |||||||
| Income from operations | (32,679) | (63.5) | % | (19,975) | (28.0) | % | |||||||
| Other income/expenses | |||||||||||||
| Interest expense | (753) | (4.7) | % | (3,976) | (33.3) | % | |||||||
| Interest income | 94 | 24.2 | % | (23) | (5.6) | % | |||||||
| Non-operating gains/losses, net | — | — | % | (211) | (100.0) | % | |||||||
| Income/loss before income taxes | (33,338) | (92.7) | % | (24,185) | (40.2) | % | |||||||
| Income tax expense/benefit | 7,256 | 106.0 | % | 7,225 | 51.3 | % | |||||||
| Net income | $ | (26,082) | (89.6) | % | $ | (16,960) | (36.8) | % |
*Not meaningful.
Revenues
Consolidated revenues increased by $1.8 million, or 0.6%, from 2023 to 2024 due mainly from recently acquired clubs and a newly opened Bombshells, partially offset by a decrease in same-store sales and a sales decrease from locations that were closed or rebranded in 2024. From 2022 to 2023, consolidated revenues increased by $26.2 million, or 9.8%, due mainly to newly acquired locations, partially offset by a decrease in same-store sales and a sales decrease from locations closed in 2023.
36
Table of Contents
Segment contribution to total revenues was as follows (dollar amounts in thousands):
| 2024 | Inc (Dec) | 2023 | Inc (Dec) | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | ||||||||||||||||
| Sales of alcoholic beverages | $ | 105,669 | 9.7 | % | $ | 96,325 | 20.4 | % | $ | 80,001 | ||||||
| Sales of food and merchandise | 22,129 | 10.7 | % | 19,995 | 9.3 | % | 18,289 | |||||||||
| Service revenues | 98,233 | (4.8) | % | 103,217 | 10.4 | % | 93,481 | |||||||||
| Other revenues | 17,833 | 3.6 | % | 17,211 | 18.9 | % | 14,480 | |||||||||
| 243,864 | 3.0 | % | 236,748 | 14.8 | % | 206,251 | ||||||||||
| Bombshells | ||||||||||||||||
| Sales of alcoholic beverages | 27,455 | (11.3) | % | 30,937 | (7.1) | % | 33,315 | |||||||||
| Sales of food and merchandise | 22,477 | (6.0) | % | 23,911 | (8.1) | % | 26,005 | |||||||||
| Service revenues | 222 | (38.3) | % | 360 | (11.5) | % | 407 | |||||||||
| Other revenues | 424 | (17.7) | % | 515 | 160.1 | % | 198 | |||||||||
| 50,578 | (9.2) | % | 55,723 | (7.0) | % | 59,925 | ||||||||||
| Other | ||||||||||||||||
| Other revenues | 1,162 | (11.9) | % | 1,319 | (8.7) | % | 1,444 | |||||||||
| $ | 295,604 | 0.6 | % | $ | 293,790 | 9.8 | % | $ | 267,620 |
Nightclubs segment revenues. Nightclubs revenues increased by 3.0% from 2023 to 2024 and by 14.8% from 2022 to 2023, as explained below.
| 2024 vs. 2023 | 2023 vs. 2022 | ||||
|---|---|---|---|---|---|
| Impact of 2.1% and 3.5% decrease in same-store sales, respectively, to total revenues | (2.0) | % | (3.2) | % | |
| Newly acquired units | 7.6 | % | 18.4 | % | |
| Closed units | (1.4) | % | (0.4) | % | |
| Other | (1.3) | % | — | % | |
| Net Nightclubs revenue increase | 3.0 | % | 14.8 | % |
Nightclubs segment sales mix for the three fiscal years, below:
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 43.3 | % | 40.7 | % | 38.8 | % | ||
| Sales of food and merchandise | 9.1 | % | 8.4 | % | 8.9 | % | ||
| Service revenues | 40.3 | % | 43.6 | % | 45.3 | % | ||
| Other | 7.3 | % | 7.3 | % | 7.0 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
The 2023 new units include six clubs, one of which was acquired in October 2022 and five acquired in March 2023. The 2022 new units include fifteen clubs, of which eleven were acquired in October 2021, one acquired in November 2021, one acquired in May 2022, and two acquired in July 2022. See Note 14 to our consolidated financial statements for more information on our club acquisitions. No new clubs were acquired in 2024.
Included in other revenues of the Nightclubs segment is real estate rental revenue amounting to $1.7 million in 2024, $1.8 million in 2023, and $1.6 million in 2022.
37
Table of Contents
Bombshells segment revenues. Bombshells revenues decreased by 9.2% from 2023 to 2024 and decreased by 7.0% from 2022 to 2023, as explained below.
| 2024 vs. 2023 | 2023 vs. 2022 | ||||
|---|---|---|---|---|---|
| Impact of 18.4% and 14.6% decrease in same-store sales, respectively, to total revenues | (16.9) | % | (13.5) | % | |
| New units | 9.0 | % | 6.5 | % | |
| Closed units | (1.1) | % | — | % | |
| Other | (0.2) | % | — | % | |
| Net Bombshells revenue decrease | (9.2) | % | (7.0) | % |
Bombshells segment sales mix for the three fiscal years is as follows:
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 54.3 | % | 55.5 | % | 55.6 | % | ||
| Sales of food and merchandise | 44.4 | % | 42.9 | % | 43.4 | % | ||
| Service and other revenues | 1.3 | % | 1.6 | % | 1.0 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
Bombshells Arlington was opened in the first quarter of 2022. Bombshells San Antonio was acquired from our franchisee in the second quarter of 2023. We also acquired a food hall in Greenwood Village, Colorado during the first quarter of 2023. We opened Bombshells Stafford in the first quarter of 2024 and sold Bombshells San Antonio in the fourth quarter of 2024.
Other segment revenues. Other revenues included revenues from Drink Robust in all three fiscal years presented. Drink Robust sales were $131,000, $145,000, and $201,000 in fiscal 2024, 2023, and 2022, respectively, which exclude intercompany sales to Nightclubs and Bombshells units amounting to $270,000, $254,000, and $261,000 in fiscal 2024, 2023, and 2022, respectively. Media business revenues were $1.0 million, $1.1 million, and $1.2 million in fiscal 2024, 2023, and 2022, respectively.
Operating Expenses
Total operating expenses, as a percent of consolidated revenues, were 93.6%, 82.5%, and 73.3% for the fiscal year 2024, 2023, and 2022, respectively. Significant contributors to the change in operating expenses as a percent of revenues are explained below.
Cost of goods sold. Cost of goods sold includes cost of alcoholic and non-alcoholic beverages, food, cigars and cigarettes, merchandise, media printing/binding, and Drink Robust. As a percentage of consolidated revenues, consolidated cost of goods sold was 13.9%, 13.3%, and 13.5% for fiscal 2024, 2023, and 2022, respectively. See page 34 above for the breakdown of percentages for each line item of consolidated cost of goods sold as it relates to the respective consolidated revenue line. For the Nightclubs segment, cost of goods sold was 11.7%, 11.1%, and 10.5% for fiscal 2024, 2023, and 2022, respectively, which was primarily caused by shifts in sales mix among the three fiscal years. Bombshells cost of goods sold was 24.1%, 22.4%, and 23.5% for fiscal 2024, 2023, and 2022, respectively, which was mainly driven by food cost inflation.
Salaries and wages. Consolidated salaries and wages increased by $4.7 million, or 5.9%, from 2023 to 2024 and increased by $11.1 million, or 16.1%, from 2022 to 2023. The dollar increases are mostly from newly acquired or constructed locations. As a percentage of revenues, consolidated salaries and wages were 28.5%, 27.1%, and 25.6% in 2024, 2023, and 2022, respectively, mainly due to sales trend and the impact of fixed salaries on change in sales.
38
Table of Contents
By reportable segment, salaries and wages are broken down as follows (dollar amounts in thousands):
| 2024 | Inc (Dec) | 2023 | Inc (Dec) | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 54,217 | 7.4 | % | $ | 50,489 | 23.6 | % | $ | 40,859 | ||||||
| Bombshells | 14,643 | (2.0) | % | 14,949 | 2.5 | % | 14,585 | |||||||||
| Other | 571 | (5.5) | % | 604 | 0.5 | % | 601 | |||||||||
| Corporate | 14,746 | 9.6 | % | 13,458 | 8.5 | % | 12,402 | |||||||||
| $ | 84,177 | 5.9 | % | $ | 79,500 | 16.1 | % | $ | 68,447 |
Unit-level manager payroll is included in salaries and wages of each location, while payroll for regional manager and above are included in Corporate.
Salaries and wages as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 22.2 | % | 21.3 | % | 19.8 | % | ||
| Bombshells | 29.0 | % | 26.8 | % | 24.3 | % | ||
| Other | 49.1 | % | 45.8 | % | 41.6 | % | ||
| Corporate | 5.0 | % | 4.6 | % | 4.6 | % | ||
| 28.5 | % | 27.1 | % | 25.6 | % |
Bombshells and Other segment salaries and wages decreased in 2024 but as a percentage of revenue they increased due to their decrease in revenue.
Selling, general and administrative expenses. The components of consolidated selling, general and administrative expenses are in the tables below (dollar amounts in thousands):
| 2024 | 2023 | 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Taxes and permits | $ | 16,177 | 5.5 | % | $ | 11,966 | 4.1 | % | $ | 9,468 | 3.5 | % | ||||||||
| Advertising and marketing | 12,461 | 4.2 | % | 11,928 | 4.1 | % | 9,860 | 3.7 | % | |||||||||||
| Supplies and services | 10,896 | 3.7 | % | 10,724 | 3.7 | % | 8,614 | 3.2 | % | |||||||||||
| Insurance | 13,059 | 4.4 | % | 10,268 | 3.5 | % | 10,152 | 3.8 | % | |||||||||||
| Lease | 7,099 | 2.4 | % | 7,206 | 2.5 | % | 6,706 | 2.5 | % | |||||||||||
| Legal | 4,155 | 1.4 | % | 3,742 | 1.3 | % | 1,995 | 0.7 | % | |||||||||||
| Utilities | 6,075 | 2.1 | % | 5,760 | 2.0 | % | 4,585 | 1.7 | % | |||||||||||
| Charge card fees | 6,968 | 2.4 | % | 7,090 | 2.4 | % | 6,292 | 2.4 | % | |||||||||||
| Security | 5,080 | 1.7 | % | 5,618 | 1.9 | % | 4,404 | 1.6 | % | |||||||||||
| Accounting and professional fees | 4,260 | 1.4 | % | 4,286 | 1.5 | % | 3,909 | 1.5 | % | |||||||||||
| Repairs and maintenance | 4,690 | 1.6 | % | 4,924 | 1.7 | % | 3,754 | 1.4 | % | |||||||||||
| Stock-based compensation | 1,882 | 0.6 | % | 2,588 | 0.9 | % | 2,353 | 0.9 | % | |||||||||||
| Other | 6,870 | 2.3 | % | 6,924 | 2.4 | % | 6,755 | 2.5 | % | |||||||||||
| $ | 99,672 | 33.7 | % | $ | 93,024 | 31.7 | % | $ | 78,847 | 29.5 | % |
39
Table of Contents
By reportable segment, selling, general and administrative expenses are broken down as follows (dollar amounts in thousands):
| 2024 | Inc (Dec) | 2023 | Inc (Dec) | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 68,546 | 11.7 | % | $ | 61,350 | 19.6 | % | $ | 51,285 | ||||||
| Bombshells | 18,475 | (2.4) | % | 18,928 | 9.4 | % | 17,295 | |||||||||
| Other | 709 | 17.8 | % | 602 | 44.0 | % | 418 | |||||||||
| Corporate | 11,942 | (1.7) | % | 12,144 | 23.3 | % | 9,849 | |||||||||
| $ | 99,672 | 7.1 | % | $ | 93,024 | 18.0 | % | $ | 78,847 |
Selling, general and administrative expenses as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 28.1 | % | 25.9 | % | 24.9 | % | ||
| Bombshells | 36.5 | % | 34.0 | % | 28.9 | % | ||
| Other | 61.0 | % | 45.6 | % | 28.9 | % | ||
| Corporate | 4.0 | % | 4.1 | % | 3.7 | % | ||
| 33.7 | % | 31.7 | % | 29.5 | % |
The significant variances in selling, general and administrative expenses are as follows:
As a percentage of revenues, relatively fixed expenses tend to be higher in rate due to lower sales, while more variable expenses tend to keep their rates even if dollar amounts are increasing. Nightclubs expenses increased as a percentage of segment revenue due to newly acquired clubs. Bombshells expenses increased as a percentage of segment revenue due to lower sales.
Taxes and permits increased mainly due to the increase in the Texas patron tax. Insurance expense increased due to additional clubs and restaurants, with additional impact from insurance premium refunds received in 2023.
Depreciation and amortization. Depreciation and amortization increased by $244,000, or 1.6%, from 2023 to 2024 and increased by $2.8 million, or 22.3%, from 2022 to 2023. The increase from 2022 to 2023 was mainly from newly acquired clubs, while the smaller increase from 2023 to 2024 was mainly caused by a decrease in the amortization of intangibles due to previous impairment.
Impairments and other charges, net. The components of impairments and other charges, net are in the table below (dollars in thousands):
| 2024 | Inc (Dec) | 2023 | Inc (Dec) | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impairment of assets | $ | 38,517 | 205.0 | % | $ | 12,629 | 568.9 | % | $ | 1,888 | ||||||
| Settlement of lawsuits | 520 | (86.2) | % | 3,759 | 165.3 | % | 1,417 | |||||||||
| Gain on sale of businesses and assets | (2,140) | 213.8 | % | (682) | (71.3) | % | (2,375) | |||||||||
| Gain on insurance | (327) | 324.7 | % | (77) | (83.4) | % | (463) | |||||||||
| $ | 36,570 | 134.0 | % | $ | 15,629 | 3,246.7 | % | $ | 467 |
40
Table of Contents
The significant variances in impairments and other charges, net are discussed below:
During 2024, we recorded aggregate impairment charges amounting to $38.5 million related to goodwill of four clubs ($8.9 million), SOB licenses of seven clubs ($11.8 million), operating lease right-of-use assets of five Bombshells locations ($6.5 million), tradename of one club ($693,000), property and equipment of four clubs and nine Bombshells locations ($10.6 million). During 2023, we recorded aggregate impairment charges amounting to $12.6 million related to goodwill of four clubs ($4.2 million), SOB licenses of eight clubs ($6.5 million), operating lease right-of-use asset and property and equipment of a closed club ($1.1 million), and software of two investment projects ($814,000). During 2022, we recorded aggregate impairment charges amounting to $1.9 million related to goodwill of one club ($566,000), SOB license of one club ($293,000), and property and equipment of one club and one Bombshells unit ($1.0 million).
In 2023, we recognized settlements with the New York Department of Labor amounting to $3.1 million related to the assessment by the New York Department of Labor for state unemployment insurance. In 2022, we settled several cases including the image infringement lawsuit and the securities class actions part of which was paid by insurance. See Note 10 to our consolidated financial statements. Going forward, settlements might be more volatile and higher in value due to self-insurance.
Refer to dispositions in Note 14 to our consolidated financial statement for details on gains or losses on sale of businesses and assets.
In relation to insurance claims and recoveries, we recognized a $77,000 gain in 2023 and $463,000 gain in 2022 mainly related to a fire in one of our clubs in Washington Park, Illinois, toward the end of fiscal 2018 and a hurricane that damaged one of our clubs in Sulphur, Louisiana, in August 2020. The rest of the claims for the Sulphur club were received in 2022. Gains related to insurance recoveries are recognized when the contingencies related to the insurance claims have been resolved, which may be in a subsequent reporting period. We also partially recovered and recognized a $327,000 gain related to a fire in one of our clubs in Fort Worth, Texas, during the fourth quarter of 2024. See Note 13 to our consolidated financial statements.
Income from Operations
During fiscal 2024, 2023, and 2022, our consolidated operating margin was 6.4%, 17.5%, and 26.7%, respectively.
Below is a table which reflects segment contribution to income from operations (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 58,094 | $ | 73,187 | $ | 82,798 | ||||
| Bombshells | (10,646) | 6,502 | 11,504 | |||||||
| Other | (523) | (1,446) | 57 | |||||||
| Corporate | (28,120) | (26,759) | (22,900) | |||||||
| $ | 18,805 | $ | 51,484 | $ | 71,459 |
Nightclubs operating margin was 23.8%, 30.9%, and 40.1% in 2024, 2023, and 2022. Bombshells operating margin was (21.0)%, 11.7%, and 19.2% in 2024, 2023, and 2022, respectively.
41
Table of Contents
Excluding certain items, non-GAAP operating income (loss) and non-GAAP operating margin are computed in the tables below (dollars in thousands). Refer to discussion of Non-GAAP Financial Measures on page 41.
| 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 58,094 | $ | (10,646) | $ | (523) | $ | (28,120) | $ | 18,805 | ||||||||
| Amortization of intangibles | 2,334 | 137 | — | 23 | 2,494 | |||||||||||||
| Settlement of lawsuits | 465 | 25 | — | 30 | 520 | |||||||||||||
| Impairment of assets | 22,691 | 15,826 | — | — | 38,517 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (56) | (2,322) | — | 238 | (2,140) | |||||||||||||
| Gain on insurance | (327) | — | — | — | (327) | |||||||||||||
| Stock-based compensation | — | — | — | 1,882 | 1,882 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 83,201 | $ | 3,020 | $ | (523) | $ | (25,947) | $ | 59,751 | ||||||||
| GAAP operating margin | 23.8 | % | (21.0) | % | (45.0) | % | (9.5) | % | 6.4 | % | ||||||||
| Non-GAAP operating margin | 34.1 | % | 6.0 | % | (45.0) | % | (8.8) | % | 20.2 | % |
| 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 73,187 | $ | 6,502 | $ | (1,446) | $ | (26,759) | $ | 51,484 | ||||||||
| Amortization of intangibles | 2,497 | 530 | 484 | 17 | 3,528 | |||||||||||||
| Settlement of lawsuits | 3,552 | 207 | — | — | 3,759 | |||||||||||||
| Impairment of assets | 11,815 | — | 814 | — | 12,629 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (734) | 77 | — | (25) | (682) | |||||||||||||
| Gain on insurance | (48) | — | — | (29) | (77) | |||||||||||||
| Stock-based compensation | — | — | — | 2,588 | 2,588 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 90,269 | $ | 7,316 | $ | (148) | $ | (24,208) | $ | 73,229 | ||||||||
| GAAP operating margin | 30.9 | % | 11.7 | % | (109.6) | % | (9.1) | % | 17.5 | % | ||||||||
| Non-GAAP operating margin | 38.1 | % | 13.1 | % | (11.2) | % | (8.2) | % | 24.9 | % |
| 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 82,798 | $ | 11,504 | $ | 57 | $ | (22,900) | $ | 71,459 | ||||||||
| Amortization of intangibles | 2,042 | 6 | 61 | 9 | 2,118 | |||||||||||||
| Settlement of lawsuits | 1,287 | 18 | — | 112 | 1,417 | |||||||||||||
| Impairment of assets | 1,238 | 650 | — | — | 1,888 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (2,010) | 17 | — | (382) | (2,375) | |||||||||||||
| Gain on insurance | (463) | — | — | — | (463) | |||||||||||||
| Stock-based compensation | — | — | — | 2,353 | 2,353 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 84,892 | $ | 12,195 | $ | 118 | $ | (20,808) | $ | 76,397 | ||||||||
| GAAP operating margin | 40.1 | % | 19.2 | % | 3.9 | % | (8.6) | % | 26.7 | % | ||||||||
| Non-GAAP operating margin | 41.2 | % | 20.4 | % | 8.2 | % | (7.8) | % | 28.5 | % |
42
Table of Contents
Other Income/Expenses
Interest expense increased by approximately $753,000 from 2023 to 2024 and by approximately $4.0 million from 2022 to 2023. The increase in interest expense was primarily caused by the significantly higher average debt balance from borrowings to finance our acquisitions in 2023 and the additional interest expense from construction loans in 2024 related to build-out projects.
We consider lease plus interest expense as our occupancy costs since most of our debts are for real properties where our clubs and restaurants are located. For occupancy cost purposes, we exclude non-real-estate-related interest expense. Total occupancy cost rate (total occupancy cost as a percentage of revenues) is shown in the table below.
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Lease | 2.4 | % | 2.5 | % | 2.5 | % | ||
| Interest | 5.6 | % | 5.4 | % | 4.5 | % | ||
| Total occupancy cost | 8.0 | % | 7.9 | % | 7.0 | % |
Income Taxes
Income tax was approximately a $410,000 benefit in 2024, a $6.8 million expense in 2023, and a $14.1 million expense in 2022. Our effective income tax rate was (15.7)% in 2024, 19.0% in 2023, and 23.4% in 2022. The components of our annual effective income tax rate are the following:
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal statutory income tax expense/benefit | 21.0 | % | 21.0 | % | 21.0 | % | ||
| State income taxes, net of federal benefit | 8.6 | % | 4.5 | % | 3.0 | % | ||
| Permanent differences | 18.7 | % | 1.7 | % | 0.2 | % | ||
| Change in tax rates | (4.2) | % | (0.7) | % | 1.5 | % | ||
| Change in valuation allowance | 5.5 | % | (0.5) | % | 0.6 | % | ||
| Tax credits | (87.8) | % | (5.9) | % | (3.0) | % | ||
| Other | 22.6 | % | (1.0) | % | 0.2 | % | ||
| Total effective income tax rate | (15.7) | % | 19.0 | % | 23.4 | % |
The effective income tax rate difference from the statutory federal corporate tax rate of 21% comes from offsetting impact of state income tax, net of federal benefit, changes in the deferred tax asset valuation allowance, and tax credits that are mostly FICA tip credits. The effective income tax rate for fiscal 2024 was also affected by the low pretax income that caused a high offsetting rate for tax credits, whose dollar value does not change based on pretax income.
43
Table of Contents
Non-GAAP Financial Measures
In addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Non-GAAP Operating Income and Non-GAAP Operating Margin. We calculate non-GAAP operating income and non-GAAP operating margin by excluding the following items from income from operations and operating margin: (a) amortization of intangibles, (b) impairment of assets, (c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) settlement of lawsuits, and (f) stock-based compensation. We believe that excluding these items assists investors in evaluating period-over-period changes in our operating income and operating margin without the impact of items that are not a result of our day-to-day business and operations.
Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share. We calculate non-GAAP net income and non-GAAP net income per diluted share by excluding or including certain items to net income attributable to RCIHH common stockholders and diluted earnings per share. Adjustment items are: (a) amortization of intangibles, (b) impairment of assets, (c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) settlement of lawsuits, (f) gain on debt extinguishment, (g) stock-based compensation, (h) the income tax effect of the above-described adjustments, and (i) change in deferred tax asset valuation allowance. Included in the income tax effect of the above adjustments is the net effect of the non-GAAP provision for income taxes, calculated at 0.0%, 20.6%, and 22.8% effective tax rate of the pre-tax non-GAAP income before taxes for 2024, 2023, and 2022, respectively, and the GAAP income tax expense. We believe that excluding and including such items help management and investors better understand our operating activities.
44
Table of Contents
Adjusted EBITDA. We calculate adjusted EBITDA by excluding the following items from net income attributable to RCIHH common stockholders: (a) depreciation and amortization, (b) income tax expense, (c) net interest expense, (d) gains or losses on sale of businesses and assets, (e) gains or losses on insurance, (f) impairment of assets, (g) settlement of lawsuits, (h) gain on debt extinguishment, and (i) stock-based compensation. We believe that adjusting for such items helps management and investors better understand our operating activities. Adjusted EBITDA provides a core operational performance measurement that compares results without the need to adjust for federal, state and local taxes which have considerable variation between domestic jurisdictions. The results are, therefore, without consideration of financing alternatives of capital employed. We use adjusted EBITDA as one guideline to assess the unleveraged performance return on our investments. Adjusted EBITDA multiple is also used as a target benchmark for our acquisitions of nightclubs.
We also use certain non-GAAP cash flow measures such as free cash flow. See “Liquidity and Capital Resources” section for further discussion.
The following tables present our non-GAAP performance measures for the periods indicated (in thousands, except per share amounts and percentages):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP net income to Adjusted EBITDA | ||||||||||
| Net income attributable to RCIHH common stockholders | $ | 3,011 | $ | 29,246 | $ | 46,041 | ||||
| Income tax expense (benefit) | (410) | 6,846 | 14,071 | |||||||
| Interest expense, net | 16,197 | 15,538 | 11,539 | |||||||
| Settlement of lawsuits | 520 | 3,759 | 1,417 | |||||||
| Impairment of assets | 38,517 | 12,629 | 1,888 | |||||||
| Gain on sale of businesses and assets | (2,140) | (682) | (2,375) | |||||||
| Depreciation and amortization | 15,395 | 15,151 | 12,391 | |||||||
| Gain on debt extinguishment | — | — | (138) | |||||||
| Gain on insurance | (327) | (77) | (463) | |||||||
| Stock-based compensation | 1,882 | 2,588 | 2,353 | |||||||
| Adjusted EBITDA | $ | 72,645 | $ | 84,998 | $ | 86,724 | ||||
| Reconciliation of GAAP net income to non-GAAP net income | ||||||||||
| Net income attributable to RCIHH common stockholders | $ | 3,011 | $ | 29,246 | $ | 46,041 | ||||
| Amortization of intangibles | 2,494 | 3,528 | 2,118 | |||||||
| Settlement of lawsuits | 520 | 3,759 | 1,417 | |||||||
| Impairment of assets | 38,517 | 12,629 | 1,888 | |||||||
| Gain on sale of businesses and assets | (2,140) | (682) | (2,375) | |||||||
| Gain on debt extinguishment | — | — | (138) | |||||||
| Gain on insurance | (327) | (77) | (463) | |||||||
| Stock-based compensation | 1,882 | 2,588 | 2,353 | |||||||
| Change in deferred tax asset valuation allowance | 143 | (176) | 343 | |||||||
| Net income tax effect | (410) | (5,068) | (729) | |||||||
| Non-GAAP net income | $ | 43,690 | $ | 45,747 | $ | 50,455 |
45
Table of Contents
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP diluted earnings per share to non-GAAP diluted earnings per share | ||||||||||
| Diluted shares | 9,250,245 | 9,335,983 | 9,383,445 | |||||||
| GAAP diluted earnings per share | $ | 0.33 | $ | 3.13 | $ | 4.91 | ||||
| Amortization of intangibles | 0.27 | 0.38 | 0.23 | |||||||
| Settlement of lawsuits | 0.06 | 0.40 | 0.15 | |||||||
| Impairment of assets | 4.16 | 1.35 | 0.20 | |||||||
| Gain on sale of businesses and assets | (0.23) | (0.07) | (0.25) | |||||||
| Gain on debt extinguishment | — | — | (0.01) | |||||||
| Gain on insurance | (0.04) | (0.01) | (0.05) | |||||||
| Stock-based compensation | 0.20 | 0.28 | 0.25 | |||||||
| Change in deferred tax asset valuation allowance | 0.02 | (0.02) | 0.04 | |||||||
| Net income tax effect | (0.04) | (0.54) | (0.08) | |||||||
| Non-GAAP diluted earnings per share | $ | 4.72 | $ | 4.90 | $ | 5.38 | ||||
| Reconciliation of GAAP operating income to non-GAAP operating income | ||||||||||
| Income from operations | $ | 18,805 | $ | 51,484 | $ | 71,459 | ||||
| Amortization of intangibles | 2,494 | 3,528 | 2,118 | |||||||
| Settlement of lawsuits | 520 | 3,759 | 1,417 | |||||||
| Impairment of assets | 38,517 | 12,629 | 1,888 | |||||||
| Gain on sale of businesses and assets | (2,140) | (682) | (2,375) | |||||||
| Gain on insurance | (327) | (77) | (463) | |||||||
| Stock-based compensation | 1,882 | 2,588 | 2,353 | |||||||
| Non-GAAP operating income | $ | 59,751 | $ | 73,229 | $ | 76,397 | ||||
| Reconciliation of GAAP operating margin to non-GAAP operating margin | ||||||||||
| GAAP operating margin | 6.4 | % | 17.5 | % | 26.7 | % | ||||
| Amortization of intangibles | 0.8 | % | 1.2 | % | 0.8 | % | ||||
| Settlement of lawsuits | 0.2 | % | 1.3 | % | 0.5 | % | ||||
| Impairment of assets | 13.0 | % | 4.3 | % | 0.7 | % | ||||
| Gain on sale of businesses and assets | (0.7) | % | (0.2) | % | (0.9) | % | ||||
| Gain on insurance | (0.1) | % | — | % | (0.2) | % | ||||
| Stock-based compensation | 0.6 | % | 0.9 | % | 0.9 | % | ||||
| Non-GAAP operating margin | 20.2 | % | 24.9 | % | 28.5 | % |
The adjustments to reconcile net income attributable to RCIHH common stockholders to non-GAAP net income exclude the impact of adjustments related to noncontrolling interests, which is immaterial.
46
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
At September 30, 2024, our cash and cash equivalents were $32.4 million as compared to $21.0 million at September 30, 2023. Because of the large volume of cash we handle, we have very stringent cash controls. As of September 30, 2024, we had negative working capital of $793,000 compared to a negative working capital of $10.5 million as of September 30, 2023. We believe that we can borrow capital if needed but currently we do not have unused credit facilities so there can be no guarantee that additional liquidity will be readily available or available on favorable terms.
We have not recently raised capital through the issuance of equity securities although we have used equity recently in our acquisitions. Instead, we use debt financing to lower our overall cost of capital and increase our return on stockholders’ equity. We have a history of borrowing funds in private transactions and from sellers in acquisition transactions and have secured traditional bank financing on our new development projects and refinancing of our existing notes payable. There can be no assurance though that any of these financing options would be presently available on favorable terms, if at all. We also have historically utilized these cash flows to invest in property and equipment, adult nightclubs, and restaurants/sports bars.
During 2022, we acquired fifteen clubs at an aggregate acquisition date fair value of $132.6 million, of which $55.3 million was in cash, $49.0 million in debt (with an acquisition date fair value of $47.4 million) and $30.0 million in equity (500,000 shares of our common stock with an acquisition date fair value of $29.9 million, discounted for lack of marketability due to the lock-up period).
During 2023, we acquired six clubs at an aggregate acquisition date fair value of $72.3 million, of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and $16.0 million in equity (200,000 shares of our common stock with an acquisition date fair value of $12.8 million, discounted for lack of marketability due to the lock-up period).
We did not have any business acquisition in 2024.
We expect to generate adequate cash flows from operations for the next 12 months from the issuance of this report.
The following table presents a summary of our net cash flows from operating, investing, and financing activities (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating | $ | 55,884 | $ | 59,130 | $ | 64,509 | ||||
| Investing | (21,015) | (64,824) | (67,797) | |||||||
| Financing | (23,542) | (9,263) | 3,582 | |||||||
| Net increase (decrease) in cash and cash equivalents | $ | 11,327 | $ | (14,957) | $ | 294 |
We require capital principally for the acquisition of new clubs, construction of new Bombshells, renovation of older units, and investments in technology. We also utilize capital to repurchase our common stock as part of our share repurchase program, based on our capital allocation strategy guidelines, and to pay our quarterly dividends.
47
Table of Contents
Cash Flows from Operating Activities
Following are our summarized cash flows from operating activities (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 3,018 | $ | 29,100 | $ | 46,060 | ||||
| Depreciation and amortization | 15,395 | 15,151 | 12,391 | |||||||
| Deferred tax expense (benefit) | (6,450) | (1,781) | 3,080 | |||||||
| Stock-based compensation expense | 1,882 | 2,588 | 2,353 | |||||||
| Impairment of assets | 38,517 | 12,629 | 1,888 | |||||||
| Gain on debt extinguishment | — | — | (83) | |||||||
| Net change in operating assets and liabilities | 2,671 | (1,203) | (1,421) | |||||||
| Other | 851 | 2,646 | 241 | |||||||
| Net cash provided by operating activities | $ | 55,884 | $ | 59,130 | $ | 64,509 |
Net cash flows from operating activities decreased from 2022 to 2023 and from 2023 to 2024 mainly due to the lower same-store sales and the higher interest expense paid, partially offset by the lower income taxes paid.
In the next five years, we expect interest payments on our debts to range from $16.0 million in the early years to $9.0 million annually in the latter years for debts we owe as of September 30, 2024.
See Note 17 for our operating lease payment schedule for the next five years and thereafter.
Cash Flows from Investing Activities
Following are our summarized cash flows from investing activities (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from sale of businesses and assets | $ | 1,969 | $ | 4,245 | $ | 10,669 | ||||
| Proceeds from notes receivable | 249 | 229 | 182 | |||||||
| Proceeds from insurance | 1,367 | 86 | 648 | |||||||
| Payments for property and equipment and intangible assets | (24,600) | (40,384) | (24,003) | |||||||
| Acquisition of businesses, net of cash acquired | — | (29,000) | (55,293) | |||||||
| Net cash used in investing activities | $ | (21,015) | $ | (64,824) | $ | (67,797) |
In 2023, we acquired six clubs for a combined sum of $75.5 million (with an aggregate acquisition date fair value of $72.3 million), of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and 200,000 shares of our common stock in equity (with an acquisition date fair value of $12.8 million). We also acquired several real estate properties for club and Bombshells sites totaling $19.7 million, and invested $7.5 million for future casino locations.
In 2022, we acquired fifteen clubs for a combined sum of $134.2 million (with an aggregate acquisition date fair value of $132.6 million), of which $55.3 million was in cash, $49.0 million in debt (with an acquisition date fair value of $47.4 million), and 500,000 shares of our common stock in equity (with an acquisition date fair value of $29.9 million). We also purchased an aircraft and six real estate properties, of which, four are for future Bombshells locations, one for a club that we were leasing, and another to replace a club location which was taken by eminent domain. Also in 2022, we received payment for four real estate properties. We did not receive payment for the eminent domain property mentioned above until November 2022.
As of September 30, 2024, 2023, and 2022, we had $14.0 million, $7.7 million, and $1.5 million in construction-in-progress related mostly to Bombshells units that are opening in subsequent fiscal years.
See Note 14 to our consolidated financial statements for details of our acquisition and disposition activities.
48
Table of Contents
Following is a reconciliation of our additions to property and equipment for the years ended September 30, 2024, 2023, and 2022 (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| New capital expenditures in new clubs and Bombshells units and equipment* | $ | 17,137 | $ | 34,430 | $ | 18,405 | ||||
| Maintenance capital expenditures | 7,463 | 5,954 | 5,598 | |||||||
| Total capital expenditures, excluding business acquisitions | $ | 24,600 | $ | 40,384 | $ | 24,003 |
*Includes real estate, except those acquired through business acquisitions.
We expect capital expenditure payments in the range of $15.0 million to $20.0 million in 2025, $5.0 million to $7.0 million of which relate to maintenance capital expenditures to support our existing clubs and restaurants and our corporate office.
Cash Flows from Financing Activities
Following are our summarized cash flows from financing activities (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from debt obligations | $ | 22,657 | $ | 11,595 | $ | 35,820 | ||||
| Payments on debt obligations | (23,001) | (15,650) | (14,894) | |||||||
| Purchase of treasury stock | (20,606) | (2,223) | (15,097) | |||||||
| Payment of dividends | (2,302) | (2,146) | (1,784) | |||||||
| Payment of loan origination costs | (290) | (239) | (463) | |||||||
| Distribution to noncontrolling interests | — | (600) | — | |||||||
| Net cash provided by (used in) financing activities | $ | (23,542) | $ | (9,263) | $ | 3,582 |
See Note 8 to our consolidated financial statements for a detailed discussion of our debt obligations, including the future maturities of our debt obligations in the next five years and thereafter.
We purchased shares of our common stock representing 442,639 shares, 34,086 shares, and 268,185 shares in 2024, 2023, and 2022, respectively. We paid quarterly dividends of $0.04 per share in the first quarter of 2022. In the second quarter of 2022 through the first quarter of 2023, we increased our quarterly dividends to $0.05 per share. Then starting in the second quarter of 2023 through the third quarter of 2024, we increased our quarterly dividends to $0.06 per share. We paid $0.07 per share in the fourth quarter of 2024. We expect annual dividend payments of $2.5 million in 2025 based on our current quarterly dividend rate.
Non-GAAP Cash Flow Measure
We also use certain non-GAAP cash flow measures, such as free cash flow. We define free cash flow as net cash provided by operating activities less maintenance capital expenditures. We use free cash flow as the baseline for the implementation of our capital allocation strategy. See table below (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 55,884 | $ | 59,130 | $ | 64,509 | ||||
| Less: Maintenance capital expenditures | 7,463 | 5,954 | 5,598 | |||||||
| Free cash flow | $ | 48,421 | $ | 53,176 | $ | 58,911 | ||||
| As a % of revenue | 16.4 | % | 18.1 | % | 22.0 | % |
We do not include total capital expenditures as a reduction from net cash flow from operating activities to arrive at free cash flow. This is because, based on our capital allocation strategy, acquisitions and development of our own clubs and restaurants are our primary uses of free cash flow.
49
Table of Contents
Other than the impact of uncertainties caused by near-term macro environment, including supply chain challenges, and commodity and labor inflation, and the contractual obligations described above, we are not aware of any event or trend that would adversely impact our liquidity. In our opinion, working capital is not a true indicator of our financial status. Typically, businesses in our industry carry current liabilities in excess of current assets because businesses in our industry receive substantially immediate payment for sales, with nominal receivables, while inventories and other current liabilities normally carry longer payment terms. Vendors and purveyors often remain flexible with payment terms, providing businesses in our industry with opportunities to adjust to short-term business downturns. We consider the primary indicators of financial status to be the long-term trend of revenue growth, the mix of sales revenues, overall cash flow, profitability from operations and the level of long-term debt. We continue to monitor the macro environment and will adjust our overall approach to capital allocation as events and trends unfold.
The following table presents a summary of such indicators (dollars in thousands):
| 2024 | Inc (Dec) | 2023 | Inc (Dec) | 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | $ | 133,124 | 4.6 | % | $ | 127,262 | 12.3 | % | $ | 113,316 | ||||||
| Sales of food and merchandise | 44,606 | 1.6 | % | 43,906 | (0.9) | % | 44,294 | |||||||||
| Service revenues | 98,455 | (4.9) | % | 103,577 | 10.3 | % | 93,888 | |||||||||
| Other revenues | 19,419 | 2.0 | % | 19,045 | 18.1 | % | 16,122 | |||||||||
| Total revenues | $ | 295,604 | 0.6 | % | $ | 293,790 | 9.8 | % | $ | 267,620 | ||||||
| Net income attributable to RCIHH common stockholders | $ | 3,011 | (89.7) | % | $ | 29,246 | (36.5) | % | $ | 46,041 | ||||||
| Net cash provided by operating activities | $ | 55,884 | (5.5) | % | $ | 59,130 | (8.3) | % | $ | 64,509 | ||||||
| Adjusted EBITDA* | $ | 72,645 | (14.5) | % | $ | 84,998 | (2.0) | % | $ | 86,724 | ||||||
| Free cash flow* | $ | 48,421 | (8.9) | % | $ | 53,176 | (9.7) | % | $ | 58,911 | ||||||
| Debt (end of period) | $ | 238,197 | (0.6) | % | $ | 239,751 | 18.4 | % | $ | 202,463 |
*See definition and calculation of Adjusted EBITDA and Free Cash Flow under Non-GAAP Financial Measures and Liquidity and Capital Resources above.
We have not established financing other than the notes payable discussed in Note 8 to the consolidated financial statements. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise.
50
Table of Contents
Share Repurchase
As part of our capital allocation strategy, we buy back shares in the open market or through negotiated purchases, as authorized by our board of directors. During fiscal years 2024, 2023, and 2022, we paid for treasury stock amounting to $20.6 million, $2.2 million, and $15.1 million, representing 442,639 shares, 34,086 shares, and 268,185 shares, respectively. On each of May 24, 2022 and July 9, 2024, the board of directors approved a $25.0 million increase in the Company's share repurchase program. We have approximately $21.0 million remaining to purchase additional shares as of September 30, 2024.
For additional details regarding our board approved share repurchase plans, please refer to Item 5 – Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
IMPACT OF INFLATION
To the extent permitted by competition, we have managed to recover increased costs through price increases and may continue to do so. However, there can be no assurance that we will be able to do so in the future.
SEASONALITY
Our nightclub operations are affected by seasonal factors. Historically, we have experienced reduced revenues from April through September (our fiscal third and fourth quarters) with the strongest operating results occurring during October through March (our fiscal first and second quarters). Our revenues in certain markets are also affected by sporting events that cause unusual changes in sales from year to year.
GROWTH STRATEGY
We believe that we can continue to grow organically and through careful entry into markets with high growth potential. Our growth strategy includes acquiring existing clubs, opening new clubs after market analysis and developing new club concepts that are consistent with our management and marketing skills as our capital and manpower allow. We also strive to enter into businesses that complement our own, such as gaming, if they can enhance shareholder value.
Our growth strategy is to diversify our operations with these units which do not require SOB licenses, which are sometimes difficult to obtain. While we are searching for adult nightclubs to acquire, we are able to also search for restaurant/sports bar locations that are consistent with our income targets.
In fiscal 2022, we acquired fifteen clubs with an aggregate acquisition date fair value of $132.6 million, of which $55.3 million in cash, $49.0 million in debt (with an acquisition date fair value of $47.4 million), and 500,000 shares of our common stock in equity. We also opened a new Bombshells location in Arlington, Texas in December 2021 and our first franchised location in San Antonio, Texas opened in June 2022.
In fiscal 2023, we acquired six clubs with an aggregate acquisition date fair value of $72.3 million, of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and 200,000 shares of our common stock in equity.
In fiscal 2024, we did not have any club business acquisitions but opened a new Bombshells location in Stafford, Texas in November 2023.
See Note 14 to our consolidated financial statements.
We continue to evaluate opportunities to acquire new nightclubs and anticipate acquiring new locations that fit our business model as we have done in the past. The acquisition of additional clubs may require us to take on additional debt or issue our common stock, or both. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise. An inability to obtain such additional financing could have an adverse effect on our growth strategy.
51
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001628280-23-041580.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
OVERVIEW
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand RCI Hospitality Holdings, Inc., our operations and our present business environment. MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying notes thereto contained in Item 8 – “Financial Statements and Supplementary Data” of this report. This overview summarizes the MD&A, which includes the following sections:
•Our Business — a general description of our business and the adult nightclub industry, our objective, our strategic priorities, our core capabilities, and challenges and risks of our business.
•Critical Accounting Policies and Estimates — a discussion of accounting policies that require critical judgments and estimates.
•Operations Review — an analysis of our Company’s consolidated results of operations for the three years presented in our consolidated financial statements.
•Liquidity and Capital Resources — an analysis of cash flows, aggregate contractual obligations, and an overview of financial position.
OUR BUSINESS
The following are our operating segments:
| Nightclubs | Our wholly-owned subsidiaries own and/or operate upscale adult nightclubs serving primarily businessmen and professionals. These nightclubs are in Houston, Austin, San Antonio, Dallas, Fort Worth, Beaumont, Longview, Harlingen, Edinburg, Tye, Lubbock, Round Rock, El Paso and Odessa, Texas; Denver, Colorado; Charlotte and Raleigh, North Carolina; Minneapolis, Minnesota; New York and Newburgh, New York; Miami Gardens, Pembroke Park and Miami, Florida; Pittsburgh, Pennsylvania; Phoenix, Arizona; Louisville, Kentucky; Portland, Maine; Indianapolis, Indiana; and Washington Park, Kappa, Sauget and Chicago, Illinois. No sexual contact is permitted at any of our locations. We also own and operate a Studio 80 dance club in Fort Worth, Texas. We also own and lease to third parties real properties that are adjacent to (or used to be locations of) our clubs. |
|---|---|
| Bombshells | Our wholly-owned subsidiaries own and operate restaurants and sports bars in Houston, Dallas, Austin, Spring, Pearland, Tomball, Katy, Arlington, and San Antonio, Texas under the brand name Bombshells Restaurant & Bar. Bombshells also operates a food hall in Denver, Colorado. |
| Other | Our wholly-owned subsidiaries own a media division (“Media Group”), including the leading trade magazine serving the multibillion-dollar adult nightclubs industry and the adult retail products industry. We also own an industry trade show, an industry trade publication and more than a dozen industry and social media websites. Included here is Drink Robust, which is licensed to sell Robust Energy Drink in the United States. |
We generate our revenues from the sale of liquor, beer, wine, food, and merchandise; service revenues such as cover charges, membership fees, and facility use fees; and other revenues such as commissions from vending and ATM machines, real estate rental, valet parking, and other products and services for both nightclub and restaurant/sports bar operations. Other revenues include Media Group revenues for the sale of advertising content and revenues from our annual Expo convention, and Drink Robust sales. Our fiscal year-end is September 30.
28
Table of Contents
Same-Store Sales. We calculate same-store sales by comparing year-over-year revenues from nightclubs and restaurants/sports bars starting in the first full quarter of operations after at least 12 full months for Nightclubs and at least 18 full months for Bombshells. We consider the first six months of operations of a Bombshells unit to be the “honeymoon period” where sales are significantly higher than normal. We exclude from a particular month’s calculation units previously included in the same-store sales base that have closed temporarily for more than 15 days until its next full quarter of operations. We also exclude from the same-store sales base units that are being reconcepted or are closed due to renovations or remodels. Acquired units are included in the same-store sales calculation as long as they qualify based on the definitions stated above. Revenues outside of our Nightclubs and Bombshells reportable segments’ core business are excluded from same-store sales calculation.
Our goal is to use our Company’s assets—our brands, financial strength, and the talent and strong commitment of our management and employees—to become more competitive and to accelerate growth.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Management’s discussion and analysis of financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of these consolidated financial statements requires our management to make assumptions and estimates about future events and apply judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These estimates are based on management’s historical and industry experience and on various other assumptions that are believed to be reasonable under the circumstances. On a regular basis, we evaluate these accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results may differ from our estimates, and such differences could be material.
A full discussion of our significant accounting policies is contained in Note 2 to our consolidated financial statements, which is included in Item 8 – “Financial Statements and Supplementary Data” of this report. We believe that the following accounting estimates are the most critical to aid in fully understanding and evaluating our financial results. These estimates require our most difficult, subjective or complex judgments because they relate to matters that are inherently uncertain. We have reviewed these critical accounting policies and estimates and related disclosures with our Audit Committee.
Impairment of Long-Lived Assets
We review long-lived assets, such as property and equipment, and intangible assets subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. These events or changes in circumstances include, but are not limited to, significant underperformance relative to historical or projected future operating results, significant changes in the manner of use of the acquired assets or the strategy for the overall business, and significant negative industry or economic trends. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset group to the estimated undiscounted cash flows over the estimated remaining useful life of the primary asset included in the asset group. If the asset group is not recoverable, the impairment loss is calculated as the excess of the carrying value over the fair value. We define our asset group as an operating club or restaurant location, which is also our reporting unit or the lowest level for which cash flows can be identified. Key estimates in the undiscounted cash flow model include management’s estimate of the projected revenues and operating margins. If fair value is used to determine an impairment loss, an additional key assumption is the selection of a weighted-average cost of capital to discount cash flows. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell and are no longer depreciated. During the third quarter of 2023, we impaired one property for $58,000 for its property and equipment and $1.0 million for its operating lease right-of-use asset before the club's permanent closure. During the third quarter of 2022, we impaired two properties for a total of $1.0 million one due to eminent domain by the state of Texas and the other due to underperformance. During the second quarter of 2021, we impaired one property that was reclassified to assets held for sale for $1.4 million, and during the fourth quarter of 2021, we impaired four clubs for $584,000. During the fourth quarter of 2023, we also recognized software impairments amounting to $814,000 related to two venture projects.
29
Table of Contents
Goodwill and Other Intangible Assets
Goodwill and other intangible assets that have indefinite useful lives are tested annually for impairment during our fourth fiscal quarter and are tested for impairment more frequently if events and circumstances indicate that the asset might be impaired.
Our impairment calculations require management to make assumptions and to apply judgment in order to estimate fair values. If our actual results are not consistent with our estimates and assumptions, we may be exposed to impairments that could be material. We do not believe that there is a reasonable likelihood that there will be a change in the estimates or assumptions we used that could cause a material change in our calculated impairment charges.
For our goodwill impairment review, we have the option to first perform a qualitative assessment to determine if it is more likely than not that the fair value of the reporting unit is less than its carrying value. This assessment is based on several factors, including industry and market conditions, overall financial performance, including an assessment of cash flows in comparison to actual and projected results of prior periods. If it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value based on our qualitative analysis, or if we elect to skip this step, we perform a Step 1 quantitative analysis to determine the fair value of the reporting unit. The fair value is determined using market-related valuation models, including discounted cash flows and comparable asset market values. Key estimates in the discounted cash flow model include management’s estimate of the projected revenues and operating margins, along with the selection of a weighted-average cost of capital to discount cash flows. We recognize goodwill impairment in the amount that the carrying value of the reporting unit exceeds the fair value of the reporting unit, not to exceed the amount of goodwill allocated to the reporting unit, based on the results of our Step 1 analysis. For the year ended September 30, 2023, we identified four reporting units that were impaired and recognized a total goodwill impairment of $4.2 million. For the year ended September 30, 2022, we identified one reporting unit that was impaired and recognized a goodwill impairment loss of $566,000. For the year ended September 30, 2021, we identified seven reporting units that were impaired and recognized a goodwill impairment loss totaling $6.3 million.
For indefinite- and definite-lived intangibles, specifically SOB licenses, we determine fair value by estimating the multiperiod excess earnings of the asset with key assumptions being similar to those used in the goodwill impairment valuation model. For indefinite-lived tradename, we determine fair value by using the relief from royalty method. The fair value is then compared to the carrying value and an impairment charge is recognized by the amount by which the carrying amount exceeds the fair value of the asset. We recorded impairment charges for SOB licenses amounting to $6.5 million in 2023 related to eight clubs, $293,000 in 2022 related to one club, and $5.3 million in 2021 related to three clubs.
Business Combinations
The Company accounts for business combinations under the acquisition method of accounting, which requires the recognition of acquired tangible and identifiable intangible assets and assumed liabilities at their acquisition date fair values. These fair values are a result of valuation techniques that use significant assumptions that are subject to a high degree of judgment. The excess of the acquisition price over the fair value of assets acquired and liabilities assumed is recorded as goodwill. Results of operations related to acquired entities are included prospectively beginning with the date of acquisition. Acquisition-related costs are expensed as incurred.
Stock-based Compensation
We recognize expense for stock-based compensation awards, which is equal to the fair value of the awards at grant date, ratably in selling, general and administrative expenses in our consolidated statements of income over their requisite service period. Calculating the grant date fair value of stock-based compensation awards requires the input of subjective assumptions. We determine the fair value of each stock option grant using the Black-Scholes option-pricing model with assumptions based primarily on historical data. Specific inputs to the model include the expected term of the stock options, stock price volatility, dividend yield, and risk-free interest rate.
We used our historical exercise and post-vesting expiration behavior of grantees on stock options awarded prior to the 2022 Plan which may not be reflective of current stock market environment and current mix of grantees. We estimated expected volatility based on historical volatility of the Company's stock price for a period equal to the award's expected term. We estimated expected dividend yield based on the current dividend payout activity and the exercise price (that is, the expected dividends that would likely be reflected in an amount at which the stock option would be exchanged). The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant. We recognize forfeitures when they occur.
30
Table of Contents
Income Taxes
We estimate certain components of our provision for income taxes including the recoverability of deferred tax assets that arise from temporary differences between the tax and book carrying amounts of existing assets and liabilities and their respective tax bases. These estimates include depreciation and amortization expense allowable for tax purposes, allowable tax credits for items such as taxes paid on employee tip income, effective rates for state and local income taxes, and the deductibility of certain other items, among others. We adjust our annual effective income tax rate as additional information on outcomes or events becomes available. When necessary, we record a valuation allowance to reduce deferred tax assets to a balance that is more likely than not to be realized.
Legal and Other Contingencies
As mentioned in Item 3 – “Legal Proceedings” and in a more detailed discussion in Note 10 to our consolidated financial statements, we are involved in various suits and claims in the normal course of business. We record a liability when it is probable that a loss has been incurred and the amount is reasonably estimable. There is significant judgment required in both the probability determination and as to whether an exposure can be reasonably estimated. In the opinion of management, there was not at least a reasonable possibility that we may have incurred a material loss, or a material loss in excess of a recorded accrual, with respect to loss contingencies for asserted legal and other claims. However, the outcome of legal proceedings and claims brought against the Company is subject to significant uncertainty. Therefore, although management considers the likelihood of such an outcome to be remote, if one or more of these legal matters were resolved against the Company in a reporting period for amounts in excess of management’s expectations, the Company’s consolidated financial statements for that reporting period could be materially adversely affected. In matters where there is insurance coverage, in the event we incur any liability, we believe it is unlikely we would incur losses in connection with these claims in excess of our insurance coverage.
31
Table of Contents
OPERATIONS REVIEW
Highlights of operations from fiscal 2023, 2022, and 2021 are as follows (in thousands, except percentages and per share amounts):
| 2023 | Inc (Dec) | 2022 | Inc (Dec) | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Consolidated | $ | 293,790 | 9.8 | % | $ | 267,620 | 37.1 | % | $ | 195,258 | ||||||
| Nightclubs | $ | 236,748 | 14.8 | % | $ | 206,251 | 50.2 | % | $ | 137,348 | ||||||
| Bombshells | $ | 55,723 | (7.0) | % | $ | 59,925 | 5.8 | % | $ | 56,621 | ||||||
| Same-store sales | ||||||||||||||||
| Consolidated | -6.0 | % | +5.6 | % | ||||||||||||
| Nightclubs | -3.5 | % | +10.1 | % | ||||||||||||
| Bombshells | -14.6 | % | -4.6 | % | ||||||||||||
| Income from operations | ||||||||||||||||
| Consolidated | $ | 51,484 | (28.0) | % | $ | 71,459 | 85.4 | % | $ | 38,548 | ||||||
| Nightclubs | $ | 73,187 | (11.6) | % | $ | 82,798 | 89.0 | % | $ | 43,815 | ||||||
| Bombshells | $ | 6,502 | (43.5) | % | $ | 11,504 | (13.3) | % | $ | 13,264 | ||||||
| Diluted earnings per share | $ | 3.13 | $ | 4.91 | $ | 3.37 | ||||||||||
| Net cash provided by operating activities | $ | 59,130 | (8.3) | % | $ | 64,509 | 53.6 | % | $ | 41,991 | ||||||
| Free cash flow* | $ | 53,176 | (9.7) | % | $ | 58,911 | 63.3 | % | $ | 36,084 |
*Reconciliation and discussion of non-GAAP financial measures are included under the “Non-GAAP Financial Measures” section of this Item. These measures should be considered in addition to, rather than as a substitute for, U.S. GAAP measures.
32
Table of Contents
The following common size tables present a comparison of our results of operations as a percentage of total revenues for the three most recently completed fiscal years:
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Sales of alcoholic beverages | 43.3 | % | 42.3 | % | 44.4 | % | ||
| Sales of food and merchandise | 14.9 | % | 16.6 | % | 21.1 | % | ||
| Service revenues | 35.3 | % | 35.1 | % | 28.4 | % | ||
| Other | 6.5 | % | 6.0 | % | 6.1 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Operating expenses | ||||||||
| Cost of goods sold | ||||||||
| Alcoholic beverages sold | 18.3 | % | 17.8 | % | 18.3 | % | ||
| Food and merchandise sold | 35.1 | % | 35.1 | % | 33.6 | % | ||
| Service and other | 0.2 | % | 0.3 | % | 0.6 | % | ||
| Total cost of goods sold (exclusive of items shown separately below) | 13.3 | % | 13.5 | % | 15.4 | % | ||
| Salaries and wages | 27.1 | % | 25.6 | % | 25.9 | % | ||
| Selling, general and administrative | 31.7 | % | 29.5 | % | 28.0 | % | ||
| Depreciation and amortization | 5.2 | % | 4.6 | % | 4.2 | % | ||
| Other charges, net | 5.3 | % | 0.2 | % | 6.8 | % | ||
| Total operating expenses | 82.5 | % | 73.3 | % | 80.3 | % | ||
| Income from operations | 17.5 | % | 26.7 | % | 19.7 | % | ||
| Other income (expenses) | ||||||||
| Interest expense | (5.4) | % | (4.5) | % | (5.1) | % | ||
| Interest income | 0.1 | % | 0.2 | % | 0.1 | % | ||
| Non-operating gains, net | — | % | 0.1 | % | 2.7 | % | ||
| Income before income taxes | 12.2 | % | 22.5 | % | 17.5 | % | ||
| Income tax expense | 2.3 | % | 5.3 | % | 2.0 | % | ||
| Net income | 9.9 | % | 17.2 | % | 15.4 | % |
†Percentages may not foot due to rounding in this and in all of the succeeding tables presenting percentages in this report. Percentage of revenue for individual cost of goods sold items pertains to their respective revenue line.
33
Table of Contents
Below is a table presenting the changes in each line item of the income statement for the last three fiscal years (dollar amounts in thousands)
| Better (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 vs. 2022 | 2022 vs. 2021 | ||||||||||||
| Amount | % | Amount | % | ||||||||||
| Revenues | |||||||||||||
| Sales of alcoholic beverages | $ | 13,946 | 12.3 | % | $ | 26,631 | 30.7 | % | |||||
| Sales of food and merchandise | (388) | (0.9) | % | 3,183 | 7.7 | % | |||||||
| Service revenues | 9,689 | 10.3 | % | 38,427 | 69.3 | % | |||||||
| Other | 2,923 | 18.1 | % | 4,121 | 34.3 | % | |||||||
| Total revenues | 26,170 | 9.8 | % | 72,362 | 37.1 | % | |||||||
| Operating expenses | |||||||||||||
| Cost of goods sold | |||||||||||||
| Alcoholic beverages sold | (3,136) | (15.6) | % | (4,272) | (26.9) | % | |||||||
| Food and merchandise sold | 108 | 0.7 | % | (1,743) | (12.6) | % | |||||||
| Service and other | 35 | 11.0 | % | 57 | 15.2 | % | |||||||
| Total cost of goods sold (exclusive of items shown separately below) | (2,993) | (8.3) | % | (5,958) | (19.8) | % | |||||||
| Salaries and wages | (11,053) | (16.1) | % | (17,820) | (35.2) | % | |||||||
| Selling, general and administrative | (14,177) | (18.0) | % | (24,239) | (44.4) | % | |||||||
| Depreciation and amortization | (2,760) | (22.3) | % | (4,153) | (50.4) | % | |||||||
| Other charges, net | (15,162) | (3,246.7) | % | 12,719 | 96.5 | % | |||||||
| Total operating expenses | (46,145) | (23.5) | % | (39,451) | (25.2) | % | |||||||
| Income from operations | (19,975) | (28.0) | % | 32,911 | 85.4 | % | |||||||
| Other income/expenses | |||||||||||||
| Interest expense | (3,976) | (33.3) | % | (1,958) | (19.6) | % | |||||||
| Interest income | (23) | (5.6) | % | 158 | 62.5 | % | |||||||
| Non-operating gains/losses, net | (211) | (100.0) | % | (5,119) | * | ||||||||
| Income/loss before income taxes | (24,185) | (40.2) | % | 25,992 | 76.1 | % | |||||||
| Income tax expense/benefit | 7,225 | 51.3 | % | (10,082) | * | ||||||||
| Net income/loss | $ | (16,960) | (36.8) | % | $ | 15,910 | * |
*Not meaningful.
Revenues
Consolidated revenues increased by $26.2 million, or 9.8%, from 2022 to 2023 due mainly from newly acquired locations partially offset by a decrease in same-store sales and a sales decrease from locations closed in 2023. From 2021 to 2022, consolidated revenues increased by $72.4 million, or 37.1%, due to increases in same-store sales, newly acquired and constructed locations, and from locations closed in 2021 and reopened in 2022.
34
Table of Contents
Segment contribution to total revenues was as follows (dollar amounts in thousands):
| 2023 | Inc (Dec) | 2022 | Inc (Dec) | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | ||||||||||||||||
| Sales of alcoholic beverages | $ | 96,325 | 20.4 | % | $ | 80,001 | 47.3 | % | $ | 54,305 | ||||||
| Sales of food and merchandise | 19,995 | 9.3 | % | 18,289 | 6.2 | % | 17,221 | |||||||||
| Service revenues | 103,217 | 10.4 | % | 93,481 | 69.5 | % | 55,146 | |||||||||
| Other revenues | 17,211 | 18.9 | % | 14,480 | 35.6 | % | 10,676 | |||||||||
| 236,748 | 14.8 | % | 206,251 | 50.2 | % | 137,348 | ||||||||||
| Bombshells | ||||||||||||||||
| Sales of alcoholic beverages | 30,937 | (7.1) | % | 33,315 | 2.9 | % | 32,380 | |||||||||
| Sales of food and merchandise | 23,911 | (8.1) | % | 26,005 | 8.9 | % | 23,890 | |||||||||
| Service revenues | 360 | (11.5) | % | 407 | 29.2 | % | 315 | |||||||||
| Other revenues | 515 | 160.1 | % | 198 | 450.0 | % | 36 | |||||||||
| 55,723 | (7.0) | % | 59,925 | 5.8 | % | 56,621 | ||||||||||
| Other | ||||||||||||||||
| Other revenues | 1,319 | (8.7) | % | 1,444 | 12.0 | % | 1,289 | |||||||||
| $ | 293,790 | 9.8 | % | $ | 267,620 | 37.1 | % | $ | 195,258 |
Nightclubs segment revenues. Nightclubs revenues increased by 14.8% from 2022 to 2023 and by 50.2% from 2021 to 2022, as explained below.
| 2023 vs. 2022 | 2022 vs. 2021 | ||||
|---|---|---|---|---|---|
| Impact of 3.5% decrease and 10.1% increase in same-store sales, respectively, to total revenues | (3.2) | % | 9.5 | % | |
| Newly acquired units | 18.4 | % | 30.5 | % | |
| Closed units | (0.4) | % | 10.1 | % | |
| Other | — | % | 0.1 | % | |
| 14.8 | % | 50.2 | % |
Nightclubs segment sales mix for the three fiscal years, below:
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 40.7 | % | 38.8 | % | 39.5 | % | ||
| Sales of food and merchandise | 8.4 | % | 8.9 | % | 12.5 | % | ||
| Service revenues | 43.6 | % | 45.3 | % | 40.2 | % | ||
| Other | 7.3 | % | 7.0 | % | 7.8 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
The 2023 new units include six clubs, one of which was acquired in October 2022 and five acquired in March 2023. The 2022 new units include fifteen clubs, of which eleven were acquired in October 2021, one acquired in November 2021, one acquired in May 2022, and two acquired in July 2022. See Note 14 to our consolidated financial statements for more information on our club acquisitions. In total, these 2023 and 2022 newly acquired clubs contributed $18.2 million and $41.9 million in revenues, respectively, during their year of acquisition. No new clubs were acquired in 2021.
Included in other revenues of the Nightclubs segment is real estate rental revenue amounting to $1.8 million in 2023, $1.6 million in 2022, and $1.5 million in 2021.
35
Table of Contents
Bombshells segment revenues. Bombshells revenues decreased by 7.0% from 2022 to 2023 and increased by 5.8% from 2021 to 2022, as explained below.
| 2023 vs. 2022 | 2022 vs. 2021 | ||||
|---|---|---|---|---|---|
| Impact of 14.6% and 4.6% decrease in same-store sales, respectively, to total revenues | (13.5) | % | (4.6) | % | |
| New units | 6.5 | % | 10.1 | % | |
| Closed units | — | % | — | % | |
| Other | — | % | 0.3 | % | |
| (7.0) | % | 5.8 | % |
Bombshells segment sales mix for the three fiscal years is as follows:
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 55.5 | % | 55.6 | % | 57.2 | % | ||
| Sales of food and merchandise | 42.9 | % | 43.4 | % | 42.2 | % | ||
| Service and other revenues | 1.6 | % | 1.0 | % | 0.6 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
No new Bombshells location was opened in 2021. Bombshells Arlington was opened in the first quarter of 2022. Bombshells San Antonio was acquired from our franchisee in the second quarter of 2023. We also acquired a food hall in Greenwood Village, Colorado during the first quarter of 2023.
Other segment revenues. Other revenues included revenues from Drink Robust in all three fiscal years presented. Drink Robust sales were $145,000, $201,000, and $249,000 in fiscal 2023, 2022, and 2021, respectively, which exclude intercompany sales to Nightclubs and Bombshells units amounting to $254,000, $261,000, and $141,000 in fiscal 2023, 2022, and 2021, respectively. Media business revenues were $1.1 million, $1.2 million, and $1.0 million in fiscal 2023, 2022, and 2021, respectively.
Operating Expenses
Total operating expenses, as a percent of consolidated revenues, were 82.5%, 73.3%, and 80.3% for the fiscal year 2023, 2022, and 2021, respectively. Significant contributors to the change in operating expenses as a percent of revenues are explained below.
Cost of goods sold. Cost of goods sold includes cost of alcoholic and non-alcoholic beverages, food, cigars and cigarettes, merchandise, media printing/binding, and Drink Robust. As a percentage of consolidated revenues, consolidated cost of goods sold was 13.3%, 13.5%, and 15.4% for fiscal 2023, 2022, and 2021, respectively. See page 31 above for the breakdown of percentages for each line item of consolidated cost of goods sold as it relates to the respective consolidated revenue line. For the Nightclubs segment, cost of goods sold was 11.1%, 10.5%, and 11.8% for fiscal 2023, 2022, and 2021, respectively, which was primarily caused by shifts in sales mix among the three fiscal years. Bombshells cost of goods sold was 22.4%, 23.5%, and 23.8% for fiscal 2022, 2021, and 2020, respectively, which was mainly driven by menu price increases in 2023 and 2022 in response to inflation, and the shift in sales mix to lower-margin food sales in 2021.
Salaries and wages. Consolidated salaries and wages increased by $11.1 million, or 16.1%, from 2022 to 2023 and increased by $17.8 million, or 35.2%, from 2021 to 2022. The dollar increases are mostly from newly acquired or constructed locations. As a percentage of revenues, consolidated salaries and wages were 27.1%, 25.6%, and 25.9% in 2023, 2022, and 2021, respectively, mainly due to sales trend and the impact of fixed salaries on change in sales.
36
Table of Contents
By reportable segment, salaries and wages are broken down as follows (dollar amounts in thousands):
| 2023 | Inc (Dec) | 2022 | Inc (Dec) | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 50,489 | 23.6 | % | $ | 40,859 | 51.4 | % | $ | 26,986 | ||||||
| Bombshells | 14,949 | 2.5 | % | 14,585 | 11.8 | % | 13,041 | |||||||||
| Other | 604 | 0.5 | % | 601 | 3.3 | % | 582 | |||||||||
| Corporate | 13,458 | 8.5 | % | 12,402 | 23.8 | % | 10,018 | |||||||||
| $ | 79,500 | 16.1 | % | $ | 68,447 | 35.2 | % | $ | 50,627 |
Unit-level manager payroll is included in salaries and wages of each location, while payroll for regional manager and above are included in Corporate.
Salaries and wages as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 21.3 | % | 19.8 | % | 19.6 | % | ||
| Bombshells | 26.8 | % | 24.3 | % | 23.0 | % | ||
| Other | 45.8 | % | 41.6 | % | 45.2 | % | ||
| Corporate | 4.6 | % | 4.6 | % | 5.1 | % | ||
| 27.1 | % | 25.6 | % | 25.9 | % |
Selling, general and administrative expenses. The components of consolidated selling, general and administrative expenses are in the tables below (dollar amounts in thousands):
| 2023 | 2022 | 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Taxes and permits | $ | 11,966 | 4.1 | % | $ | 9,468 | 3.5 | % | $ | 8,701 | 4.5 | % | ||||||||
| Advertising and marketing | 11,928 | 4.1 | % | 9,860 | 3.7 | % | 6,676 | 3.4 | % | |||||||||||
| Supplies and services | 10,724 | 3.7 | % | 8,614 | 3.2 | % | 6,190 | 3.2 | % | |||||||||||
| Insurance | 10,268 | 3.5 | % | 10,152 | 3.8 | % | 5,676 | 2.9 | % | |||||||||||
| Lease | 7,206 | 2.5 | % | 6,706 | 2.5 | % | 3,942 | 2.0 | % | |||||||||||
| Legal | 3,742 | 1.3 | % | 1,995 | 0.7 | % | 3,997 | 2.0 | % | |||||||||||
| Utilities | 5,760 | 2.0 | % | 4,585 | 1.7 | % | 3,366 | 1.7 | % | |||||||||||
| Charge card fees | 7,090 | 2.4 | % | 6,292 | 2.4 | % | 3,376 | 1.7 | % | |||||||||||
| Security | 5,618 | 1.9 | % | 4,404 | 1.6 | % | 3,892 | 2.0 | % | |||||||||||
| Accounting and professional fees | 4,286 | 1.5 | % | 3,909 | 1.5 | % | 2,031 | 1.0 | % | |||||||||||
| Repairs and maintenance | 4,924 | 1.7 | % | 3,754 | 1.4 | % | 2,767 | 1.4 | % | |||||||||||
| Stock-based compensation | 2,588 | 0.9 | % | 2,353 | 0.9 | % | — | — | % | |||||||||||
| Other | 6,924 | 2.4 | % | 6,755 | 2.5 | % | 3,994 | 2.0 | % | |||||||||||
| $ | 93,024 | 31.7 | % | $ | 78,847 | 29.5 | % | $ | 54,608 | 28.0 | % |
37
Table of Contents
By reportable segment, selling, general and administrative expenses are broken down as follows (dollar amounts in thousands):
| 2023 | Inc (Dec) | 2022 | Inc (Dec) | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 61,350 | 19.6 | % | $ | 51,285 | 56.7 | % | $ | 32,725 | ||||||
| Bombshells | 18,928 | 9.4 | % | 17,295 | 16.2 | % | 14,883 | |||||||||
| Other | 602 | 44.0 | % | 418 | 76.4 | % | 237 | |||||||||
| Corporate | 12,144 | 23.3 | % | 9,849 | 45.6 | % | 6,763 | |||||||||
| $ | 93,024 | 18.0 | % | $ | 78,847 | 44.4 | % | $ | 54,608 |
Selling, general and administrative expenses as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 25.9 | % | 24.9 | % | 23.8 | % | ||
| Bombshells | 34.0 | % | 28.9 | % | 26.3 | % | ||
| Other | 45.6 | % | 28.9 | % | 18.4 | % | ||
| Corporate | 4.1 | % | 3.7 | % | 3.5 | % | ||
| 31.7 | % | 29.5 | % | 28.0 | % |
The significant variances in selling, general and administrative expenses are as follows:
As a percentage of revenues, relatively fixed expenses tend to be higher in rate due to lower sales, while more variable expenses tend to keep their rates even if dollar amounts are increasing. Nightclubs expenses increased as a percentage of segment revenue due to newly acquired clubs. Bombshells expenses increased as a percentage of segment revenue due to lower sales.
Depreciation and amortization. Depreciation and amortization increased by $2.8 million, or 22.3%, from 2022 to 2023 and increased by $4.2 million, or 50.4%, from 2021 to 2022. The increase from 2021 to 2022 was mainly caused by the growth in our depreciable asset base and amortizable intangibles caused by acquired clubs and a new Bombshells unit, while the increase from 2022 to 2023 was mainly from newly acquired clubs.
Other charges, net. The components of other charges, net are in the table below (dollars in thousands):
| 2023 | Inc (Dec) | 2022 | Inc (Dec) | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impairment of assets | $ | 12,629 | 568.9 | % | $ | 1,888 | (86.1) | % | $ | 13,612 | ||||||
| Settlement of lawsuits | 3,759 | 165.3 | % | 1,417 | 5.0 | % | 1,349 | |||||||||
| Gain on sale of businesses and assets | (682) | (71.3) | % | (2,375) | 355.0 | % | (522) | |||||||||
| Gain on insurance | (77) | (83.4) | % | (463) | (63.0) | % | (1,253) | |||||||||
| $ | 15,629 | 3,246.7 | % | $ | 467 | (96.5) | % | $ | 13,186 |
The significant variances in other charges, net are discussed below:
During 2023, we recorded aggregate impairment charges amounting to $12.6 million related to goodwill of four clubs ($4.2 million), SOB licenses of eight clubs ($6.5 million), operating lease right-of-use asset and property and equipment of a closed club ($1.1 million), and software of two investment projects ($814,000). During 2022, we recorded aggregate impairment charges amounting to $1.9 million related to goodwill of one club ($566,000), SOB license of one club ($293,000), and property and equipment of one club and one Bombshells unit ($1.0 million). During 2021, we recorded aggregate impairment charges amounting to $13.6 million related to goodwill of seven clubs ($6.3 million), SOB licenses of three clubs ($5.3 million), and property and equipment of five clubs, one of which is held for sale ($2.0 million).
38
Table of Contents
In 2023, we recognized settlements with the New York Department of Labor amounting to $3.1 million related to the assessment by the New York Department of Labor for state unemployment insurance. In 2022, we settled several cases including the image infringement lawsuit and the securities class actions part of which was paid by insurance. In 2021, we settled a case with one of our Bombshells landlords for $1.0 million. See Note 10 to our consolidated financial statements.
Refer to dispositions in Note 14 to our consolidated financial statement for details on gains or losses on sale of businesses and assets.
In relation to insurance claims and recoveries, we recognized a $77,000 gain in 2023, $463,000 gain in 2022, and $1.3 million gain in 2021 mainly related to a fire in one of our clubs in Washington Park, Illinois toward the end of fiscal 2018 and a hurricane that damaged one of our clubs in Sulphur, Louisiana in August 2020. The rest of the claims for the Sulphur club were received in 2022. Gains related to insurance recoveries are recognized when the contingencies related to the insurance claims have been resolved, which may be in a subsequent reporting period. See Note 13 to our consolidated financial statements.
Income from Operations
During fiscal 2023, 2022, and 2021, our consolidated operating margin was 17.5%, 26.7%, and 19.7%, respectively.
Below is a table which reflects segment contribution to income from operations (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 73,187 | $ | 82,798 | $ | 43,815 | ||||
| Bombshells | 6,502 | 11,504 | 13,264 | |||||||
| Other | (1,446) | 57 | 35 | |||||||
| Corporate | (26,759) | (22,900) | (18,566) | |||||||
| $ | 51,484 | $ | 71,459 | $ | 38,548 |
Nightclubs operating margin was 30.9%, 40.1%, and 31.9% in 2023, 2022, and 2021. Bombshells operating margin was 11.7%, 19.2%, and 23.4% in 2023, 2022, and 2021, respectively.
Excluding certain items, non-GAAP operating income (loss) and non-GAAP operating margin are computed in the tables below (dollars in thousands). Refer to discussion of Non-GAAP Financial Measures on page 41.
| 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 73,187 | $ | 6,502 | $ | (1,446) | $ | (26,759) | $ | 51,484 | ||||||||
| Amortization of intangibles | 2,497 | 530 | 484 | 17 | 3,528 | |||||||||||||
| Settlement of lawsuits | 3,552 | 207 | — | — | 3,759 | |||||||||||||
| Impairment of assets | 11,815 | — | 814 | — | 12,629 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (734) | 77 | — | (25) | (682) | |||||||||||||
| Gain on insurance | (48) | — | — | (29) | (77) | |||||||||||||
| Stock-based compensation | — | — | — | 2,588 | 2,588 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 90,269 | $ | 7,316 | $ | (148) | $ | (24,208) | $ | 73,229 | ||||||||
| GAAP operating margin | 30.9 | % | 11.7 | % | (109.6) | % | (9.1) | % | 17.5 | % | ||||||||
| Non-GAAP operating margin | 38.1 | % | 13.1 | % | (11.2) | % | (8.2) | % | 24.9 | % |
39
Table of Contents
| 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 82,798 | $ | 11,504 | $ | 57 | $ | (22,900) | $ | 71,459 | ||||||||
| Amortization of intangibles | 2,042 | 6 | 61 | 9 | 2,118 | |||||||||||||
| Settlement of lawsuits | 1,287 | 18 | — | 112 | 1,417 | |||||||||||||
| Impairment of assets | 1,238 | 650 | — | — | 1,888 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (2,010) | 17 | — | (382) | (2,375) | |||||||||||||
| Gain on insurance | (463) | — | — | — | (463) | |||||||||||||
| Stock-based compensation | — | — | — | 2,353 | 2,353 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 84,892 | $ | 12,195 | $ | 118 | $ | (20,808) | $ | 76,397 | ||||||||
| GAAP operating margin | 40.1 | % | 19.2 | % | 3.9 | % | (8.6) | % | 26.7 | % | ||||||||
| Non-GAAP operating margin | 41.2 | % | 20.4 | % | 8.2 | % | (7.8) | % | 28.5 | % |
| 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 43,815 | $ | 13,264 | $ | 35 | $ | (18,566) | $ | 38,548 | ||||||||
| Amortization of intangibles | 187 | 14 | 57 | — | 258 | |||||||||||||
| Settlement of lawsuits | 275 | 59 | 5 | 1,010 | 1,349 | |||||||||||||
| Impairment of assets | 13,612 | — | — | — | 13,612 | |||||||||||||
| Costs and charges related to debt refinancing | 17 | — | — | 40 | 57 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (580) | 72 | — | (14) | (522) | |||||||||||||
| Gain on insurance | (1,209) | — | — | (44) | (1,253) | |||||||||||||
| Non-GAAP operating income (loss) | $ | 56,117 | $ | 13,409 | $ | 97 | $ | (17,574) | $ | 52,049 | ||||||||
| GAAP operating margin | 31.9 | % | 23.4 | % | 2.7 | % | (9.5) | % | 19.7 | % | ||||||||
| Non-GAAP operating margin | 40.9 | % | 23.7 | % | 7.5 | % | (9.0) | % | 26.7 | % |
Other Income/Expenses
Interest expense increased by approximately $4.0 million from 2022 to 2023 and by approximately $2.0 million from 2021 to 2022. The increase in interest expense was primarily caused by the significantly higher average debt balance from borrowings to finance our acquisitions.
We consider lease plus interest expense as our occupancy costs since most of our debts are for real properties where our clubs and restaurants are located. For occupancy cost purposes, we exclude non-real-estate-related interest expense. Total occupancy cost rate (total occupancy cost as a percentage of revenues) is shown in the table below.
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Lease | 2.5 | % | 2.5 | % | 2.0 | % | ||
| Interest | 5.4 | % | 4.5 | % | 4.8 | % | ||
| Total occupancy cost | 7.9 | % | 7.0 | % | 6.8 | % |
The 2021 interest expense rate above excludes certain costs and charges related to the September 2021 Refinancing Note amounting to approximately $637,000, or 0.3% of consolidated revenues. The $637,000 interest expense includes $103,000 in unamortized debt issuance costs that were written off and $228,000 in expensed new loan costs.
In fiscal 2021, we received 11 notices of forgiveness for our PPP loans approving the forgiveness of 100% of each of the 11 PPP loans amounting to $5.3 million in principal and interest, which were included in non-operating gains (losses), net.
40
Table of Contents
In November 2021, we received a partial forgiveness of the remaining $124,000 PPP loan for $85,000 in principal and interest. See Note 8 to our consolidated financial statements.
Income Taxes
Income tax expense was approximately $6.8 million in 2023, $14.1 million in 2022, and $4.0 million in 2021. Our effective income tax rate was 19.0% in 2023, 23.4% expense in 2022, and 11.7% expense in 2021. The components of our annual effective income tax rate are the following:
| 2023 | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal statutory income tax expense/benefit | 21.0 | % | 21.0 | % | 21.0 | % | ||
| State income taxes, net of federal benefit | 4.5 | % | 3.0 | % | 2.1 | % | ||
| Permanent differences | 1.7 | % | 0.2 | % | (1.3) | % | ||
| Change in tax rates | (0.7) | % | 1.5 | % | (2.4) | % | ||
| Change in valuation allowance | (0.5) | % | 0.6 | % | (1.9) | % | ||
| Tax credits | (5.9) | % | (3.0) | % | (3.5) | % | ||
| Other | (1.0) | % | 0.2 | % | (2.4) | % | ||
| Total effective income tax rate | 19.0 | % | 23.4 | % | 11.7 | % |
The effective income tax rate difference from the statutory federal corporate tax rate of 21% comes from offsetting impact of state income tax, net of federal benefit, changes in the deferred tax asset valuation allowance, and tax credits that are mostly FICA tip credits.
Non-GAAP Financial Measures
In addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Non-GAAP Operating Income and Non-GAAP Operating Margin. We calculate non-GAAP operating income and non-GAAP operating margin by excluding the following items from income from operations and operating margin: (a) amortization of intangibles, (b) impairment of assets, (c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) settlement of lawsuits, (f) costs and charges related to debt refinancing, and (g) stock-based compensation. We believe that excluding these items assists investors in evaluating period-over-period changes in our operating income and operating margin without the impact of items that are not a result of our day-to-day business and operations.
Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share. We calculate non-GAAP net income and non-GAAP net income per diluted share by excluding or including certain items to net income attributable to RCIHH common stockholders and diluted earnings per share. Adjustment items are: (a) amortization of intangibles, (b) impairment of assets, (c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) unrealized loss on equity securities, (f) settlement of lawsuits, (g) gain on debt extinguishment, (h) costs and charges related to debt refinancing, (i) stock-based compensation, (j) the income tax effect of the above-described adjustments, and (k) change in deferred tax asset valuation allowance. Included in the income tax effect of the above adjustments is the net effect of the non-GAAP provision for income taxes, calculated at 20.6%, 22.8%, and 13.5% effective tax rate of the pre-tax non-GAAP income before taxes for the 2023, 2022, and 2021, respectively, and the GAAP income tax expense. We believe that excluding and including such items help management and investors better understand our operating activities.
41
Table of Contents
Adjusted EBITDA. We calculate adjusted EBITDA by excluding the following items from net income attributable to RCIHH common stockholders: (a) depreciation and amortization, (b) income tax expense (benefit), (c) net interest expense, (d) gains or losses on sale of businesses and assets, (e) gains or losses on insurance, (f) unrealized gains or losses on equity securities, (g) impairment of assets, (h) settlement of lawsuits, (i) gain on debt extinguishment, and (j) stock-based compensation. We believe that adjusting for such items helps management and investors better understand our operating activities. Adjusted EBITDA provides a core operational performance measurement that compares results without the need to adjust for federal, state and local taxes which have considerable variation between domestic jurisdictions. The results are, therefore, without consideration of financing alternatives of capital employed. We use adjusted EBITDA as one guideline to assess the unleveraged performance return on our investments. Adjusted EBITDA multiple is also used as a target benchmark for our acquisitions of nightclubs.
We also use certain non-GAAP cash flow measures such as free cash flow. See “Liquidity and Capital Resources” section for further discussion.
The following tables present our non-GAAP performance measures for the periods indicated (in thousands, except per share amounts and percentages):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP net income to Adjusted EBITDA | ||||||||||
| Net income attributable to RCIHH common stockholders | $ | 29,246 | $ | 46,041 | $ | 30,336 | ||||
| Income tax expense | 6,846 | 14,071 | 3,989 | |||||||
| Interest expense, net | 15,538 | 11,539 | 9,739 | |||||||
| Settlement of lawsuits | 3,759 | 1,417 | 1,349 | |||||||
| Impairment of assets | 12,629 | 1,888 | 13,612 | |||||||
| Gain on sale of businesses and assets | (682) | (2,375) | (522) | |||||||
| Depreciation and amortization | 15,151 | 12,391 | 8,238 | |||||||
| Unrealized loss on equity securities | — | — | 84 | |||||||
| Gain on debt extinguishment | — | (138) | (5,329) | |||||||
| Gain on insurance | (77) | (463) | (1,253) | |||||||
| Stock-based compensation | 2,588 | 2,353 | — | |||||||
| Adjusted EBITDA | $ | 84,998 | $ | 86,724 | $ | 60,243 | ||||
| Reconciliation of GAAP net income to non-GAAP net income | ||||||||||
| Net income attributable to RCIHH common stockholders | $ | 29,246 | $ | 46,041 | $ | 30,336 | ||||
| Amortization of intangibles | 3,528 | 2,118 | 258 | |||||||
| Settlement of lawsuits | 3,759 | 1,417 | 1,349 | |||||||
| Impairment of assets | 12,629 | 1,888 | 13,612 | |||||||
| Gain on sale of businesses and assets | (682) | (2,375) | (522) | |||||||
| Costs and charges related to debt refinancing* | — | — | 694 | |||||||
| Unrealized loss on equity securities | — | — | 84 | |||||||
| Gain on debt extinguishment | — | (138) | (5,329) | |||||||
| Gain on insurance | (77) | (463) | (1,253) | |||||||
| Stock-based compensation | 2,588 | 2,353 | — | |||||||
| Change in deferred tax asset valuation allowance | (176) | 343 | (632) | |||||||
| Net income tax effect | (5,068) | (729) | (1,845) | |||||||
| Non-GAAP net income | $ | 45,747 | $ | 50,455 | $ | 36,752 |
42
Table of Contents
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP diluted earnings per share to non-GAAP diluted earnings per share | ||||||||||
| Diluted shares | 9,335,983 | 9,383,445 | 9,004,744 | |||||||
| GAAP diluted earnings per share | $ | 3.13 | $ | 4.91 | $ | 3.37 | ||||
| Amortization of intangibles | 0.38 | 0.23 | 0.03 | |||||||
| Settlement of lawsuits | 0.40 | 0.15 | 0.15 | |||||||
| Impairment of assets | 1.35 | 0.20 | 1.51 | |||||||
| Gain on sale of businesses and assets | (0.07) | (0.25) | (0.06) | |||||||
| Costs and charges related to debt refinancing* | — | — | 0.08 | |||||||
| Unrealized loss on equity securities | — | — | 0.01 | |||||||
| Gain on debt extinguishment | — | (0.01) | (0.59) | |||||||
| Gain on insurance | (0.01) | (0.05) | (0.14) | |||||||
| Stock-based compensation | 0.28 | 0.25 | — | |||||||
| Change in deferred tax asset valuation allowance | (0.02) | 0.04 | (0.07) | |||||||
| Net income tax effect | (0.54) | (0.08) | (0.20) | |||||||
| Non-GAAP diluted earnings per share | $ | 4.90 | $ | 5.38 | $ | 4.08 | ||||
| Reconciliation of GAAP operating income to non-GAAP operating income | ||||||||||
| Income from operations | $ | 51,484 | $ | 71,459 | $ | 38,548 | ||||
| Amortization of intangibles | 3,528 | 2,118 | 258 | |||||||
| Settlement of lawsuits | 3,759 | 1,417 | 1,349 | |||||||
| Impairment of assets | 12,629 | 1,888 | 13,612 | |||||||
| Costs and charges related to debt refinancing* | — | — | 57 | |||||||
| Gain on sale of businesses and assets | (682) | (2,375) | (522) | |||||||
| Gain on insurance | (77) | (463) | (1,253) | |||||||
| Stock-based compensation | 2,588 | 2,353 | — | |||||||
| Non-GAAP operating income | $ | 73,229 | $ | 76,397 | $ | 52,049 | ||||
| 2023 | 2022 | 2021 | ||||||||
| Reconciliation of GAAP operating margin to non-GAAP operating margin | ||||||||||
| GAAP operating margin | 17.5 | % | 26.7 | % | 19.7 | % | ||||
| Amortization of intangibles | 1.2 | % | 0.8 | % | 0.1 | % | ||||
| Settlement of lawsuits | 1.3 | % | 0.5 | % | 0.7 | % | ||||
| Impairment of assets | 4.3 | % | 0.7 | % | 7.0 | % | ||||
| Costs and charges related to debt refinancing* | — | % | 0.0 | % | — | % | ||||
| Gain on sale of businesses and assets | (0.2) | % | (0.9) | % | (0.3) | % | ||||
| Gain on insurance | — | % | (0.2) | % | (0.6) | % | ||||
| Stock-based compensation | 0.9 | % | 0.9 | % | — | % | ||||
| Non-GAAP operating margin | 24.9 | % | 28.5 | % | 26.7 | % |
| Column 1 | Column 2 |
|---|---|
| * | Costs and charges related to debt refinancing in 2021 consist of $637,000 in interest expense and $57,000 in legal and professional fees. The $637,000 interest expense portion above includes $103,000 in unamortized debt issuance costs that were written off and $228,000 in expensed new loan costs. |
43
Table of Contents
The adjustments to reconcile net income attributable to RCIHH common stockholders to non-GAAP net income exclude the impact of adjustments related to noncontrolling interests, which is immaterial.
LIQUIDITY AND CAPITAL RESOURCES
At September 30, 2023, our cash and cash equivalents were $21.0 million as compared to $36.0 million at September 30, 2022. Because of the large volume of cash we handle, we have very stringent cash controls. As of September 30, 2023, we had negative working capital of $10.5 million compared to a working capital of $18.6 million as of September 30, 2022, excluding net assets held for sale amounting to $0 and $1.0 million as of September 30, 2023 and 2022, respectively. We believe that we can borrow capital if needed but currently we do not have unused credit facilities so there can be no guarantee that additional liquidity will be readily available or available on favorable terms.
We have not recently raised capital through the issuance of equity securities although we have used equity recently in our acquisitions. Instead, we use debt financing to lower our overall cost of capital and increase our return on stockholders’ equity. We have a history of borrowing funds in private transactions and from sellers in acquisition transactions and have secured traditional bank financing on our new development projects and refinancing of our existing notes payable. There can be no assurance though that any of these financing options would be presently available on favorable terms, if at all. We also have historically utilized these cash flows to invest in property and equipment, adult nightclubs, and restaurants/sports bars.
During 2023, we acquired six clubs at an aggregate acquisition date fair value of $72.3 million, of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and $16.0 million in equity (200,000 shares of our common stock with an acquisition date fair value of $12.8 million, discounted for lack of marketability due to the lock-up period).
During 2022, we acquired fifteen clubs at an aggregate acquisition date fair value of $132.6 million, of which $55.3 million was in cash, $49.0 million in debt (with an acquisition date fair value of $47.4 million) and $30.0 million in equity (500,000 shares of our common stock with an acquisition date fair value of $29.9 million, discounted for lack of marketability due to the lock-up period).
We expect to generate adequate cash flows from operations for the next 12 months from the issuance of this report.
The following table presents a summary of our net cash flows from operating, investing, and financing activities (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating | $ | 59,130 | $ | 64,509 | $ | 41,991 | ||||
| Investing | (64,824) | (67,797) | (6,814) | |||||||
| Financing | (9,263) | 3,582 | (15,096) | |||||||
| Net increase (decrease) in cash and cash equivalents | $ | (14,957) | $ | 294 | $ | 20,081 |
We require capital principally for the acquisition of new clubs, construction of new Bombshells, renovation of older units, and investments in technology. We also utilize capital to repurchase our common stock as part of our share repurchase program, based on our capital allocation strategy guidelines, and to pay our quarterly dividends.
44
Table of Contents
Cash Flows from Operating Activities
Following are our summarized cash flows from operating activities (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 29,100 | $ | 46,060 | $ | 30,150 | ||||
| Depreciation and amortization | 15,151 | 12,391 | 8,238 | |||||||
| Deferred tax expense (benefit) | (1,781) | 3,080 | (1,253) | |||||||
| Stock-based compensation expense | 2,588 | 2,353 | — | |||||||
| Impairment of assets | 12,629 | 1,888 | 13,612 | |||||||
| Gain on debt extinguishment | — | (83) | (5,298) | |||||||
| Net change in operating assets and liabilities | (1,203) | (1,421) | (3,451) | |||||||
| Other | 2,646 | 241 | (7) | |||||||
| Net cash provided by operating activities | $ | 59,130 | $ | 64,509 | $ | 41,991 |
Net cash flows from operating activities decreased from 2022 to 2023 mainly due to the lower same-store sales and the higher interest expense paid, partially offset by the lower income taxes paid. Net cash flows from operating activities increased from 2021 to 2022 mainly due to the operating results of the fifteen acquired clubs and one Bombshells opened.
In the next five years, we expect interest payments on our debts to range from $15.0 million in the early years to $8.0 million annually in the latter years for debts we owe as of September 30, 2023.
See Note 18 for our operating lease payment schedule for the next five years and thereafter.
Cash Flows from Investing Activities
Following are our summarized cash flows from investing activities (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from sale of businesses and assets | $ | 4,245 | $ | 10,669 | $ | 5,415 | ||||
| Proceeds from notes receivable | 229 | 182 | 130 | |||||||
| Proceeds from insurance | 86 | 648 | 1,152 | |||||||
| Payments for property and equipment and intangible assets | (40,384) | (24,003) | (13,511) | |||||||
| Acquisition of businesses, net of cash acquired | (29,000) | (55,293) | — | |||||||
| Net cash used in investing activities | $ | (64,824) | $ | (67,797) | $ | (6,814) |
In 2023, we acquired six clubs for a combined sum of $75.5 million (with an aggregate acquisition date fair value of $72.3 million), of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and 200,000 shares of our common stock in equity (with an acquisition date fair value of $12.8 million). We also acquired several real estate properties for club and Bombshells sites totaling $19.7 million, and invested $7.5 million for future casino locations.
In 2022, we acquired fifteen clubs for a combined sum of $134.2 million (with an aggregate acquisition date fair value of $132.6 million), of which $55.3 million was in cash, $49.0 million in debt (with an acquisition date fair value of $47.4 million), and 500,000 shares of our common stock in equity (with an acquisition date fair value of $29.9 million). We also purchased an aircraft and six real estate properties, of which, four are for future Bombshells locations, one for a club that we were leasing, and another to replace a club location which was taken by eminent domain. Also in 2022, we received payment for four real estate properties. We did not receive payment for the eminent domain property mentioned above until November 2022. In 2021, we acquired four real estate properties either for future club or restaurant locations or for corporate use. On one of the real properties purchased, we opened a Bombshells restaurant on December 6, 2021 in Arlington, Texas. There were no new Bombshells units opened in 2021. We also sold two real estate properties in 2021. We opened two new Bombshells units in 2020 (one in Katy, Texas and another on U.S. Highway 59 in Houston, Texas) and sold three real estate properties.
45
Table of Contents
As of September 30, 2023, 2022, and 2021, we had $7.7 million, $1.5 million, and $3.4 million in construction-in-progress related mostly to Bombshells opening in the subsequent fiscal years.
See Note 14 to our consolidated financial statements for details of our acquisition and disposition activities.
Following is a reconciliation of our additions to property and equipment for the years ended September 30, 2023, 2022, and 2021 (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| New capital expenditures in new clubs and Bombshells units and equipment* | $ | 34,430 | $ | 18,405 | $ | 7,604 | ||||
| Maintenance capital expenditures | 5,954 | 5,598 | 5,907 | |||||||
| Total capital expenditures, excluding business acquisitions | $ | 40,384 | $ | 24,003 | $ | 13,511 |
*Includes real estate except those acquired through business acquisitions.
We expect capital expenditure payments in the range of $35.0 million to $40.0 million in 2024, $6.0 million to $8.0 million of which relate to maintenance capital expenditures to support our existing clubs and restaurants and our corporate office.
Cash Flows from Financing Activities
Following are our summarized cash flows from financing activities (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from debt obligations | $ | 11,595 | $ | 35,820 | $ | 38,490 | ||||
| Payments on debt obligations | (15,650) | (14,894) | (49,178) | |||||||
| Purchase of treasury stock | (2,223) | (15,097) | (1,794) | |||||||
| Payment of dividends | (2,146) | (1,784) | (1,440) | |||||||
| Payment of loan origination costs | (239) | (463) | (1,174) | |||||||
| Distribution to noncontrolling interests | (600) | — | — | |||||||
| Net cash provided by (used in) financing activities | $ | (9,263) | $ | 3,582 | $ | (15,096) |
See Note 8 to our consolidated financial statements for a detailed discussion of our debt obligations, including the future maturities of our debt obligations in the next five years and thereafter.
We purchased shares of our common stock representing 34,086 shares, 268,185 shares, and 74,659 shares in 2023, 2022, and 2021, respectively. We paid quarterly dividends of $0.04 per share in fiscal 2021 through the first quarter of 2022. In the second quarter of 2022 through the first quarter of 2023, we increased our quarterly dividends to $0.05 per share. Then starting in the second quarter of 2023, we increased our quarterly dividends to $0.06 per share. We expect annual dividend payments of $2.2 million in 2024 based on our current quarterly dividend rate.
Non-GAAP Cash Flow Measure
We also use certain non-GAAP cash flow measures, such as free cash flow. We define free cash flow as net cash provided by operating activities less maintenance capital expenditures. We use free cash flow as the baseline for the implementation of our capital allocation strategy. See table below (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 59,130 | $ | 64,509 | $ | 41,991 | ||||
| Less: Maintenance capital expenditures | 5,954 | 5,598 | 5,907 | |||||||
| Free cash flow | $ | 53,176 | $ | 58,911 | $ | 36,084 | ||||
| As a % of revenue | 18.1 | % | 22.0 | % | 18.5 | % |
46
Table of Contents
We do not include total capital expenditures as a reduction from net cash flow from operating activities to arrive at free cash flow. This is because, based on our capital allocation strategy, acquisitions and development of our own clubs and restaurants are our primary uses of free cash flow.
Other than the impact of uncertainties caused by near-term macro environment, including commodity and labor inflation and the lingering effect of the COVID-19 pandemic, and the contractual obligations described above, we are not aware of any event or trend that would adversely impact our liquidity. In our opinion, working capital is not a true indicator of our financial status. Typically, businesses in our industry carry current liabilities in excess of current assets because businesses in our industry receive substantially immediate payment for sales, with nominal receivables, while inventories and other current liabilities normally carry longer payment terms. Vendors and purveyors often remain flexible with payment terms, providing businesses in our industry with opportunities to adjust to short-term business downturns. We consider the primary indicators of financial status to be the long-term trend of revenue growth, the mix of sales revenues, overall cash flow, profitability from operations and the level of long-term debt. We continue to monitor the macro environment and will adjust our overall approach to capital allocation as events and trends unfold.
The following table presents a summary of such indicators (dollars in thousands):
| 2023 | Inc (Dec) | 2022 | Inc (Dec) | 2021 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | $ | 127,262 | 12.3 | % | $ | 113,316 | 30.7 | % | $ | 86,685 | ||||||
| Sales of food and merchandise | 43,906 | (0.9) | % | 44,294 | 7.7 | % | 41,111 | |||||||||
| Service revenues | 103,577 | 10.3 | % | 93,888 | 69.3 | % | 55,461 | |||||||||
| Other revenues | 19,045 | 18.1 | % | 16,122 | 34.3 | % | 12,001 | |||||||||
| Total revenues | $ | 293,790 | 9.8 | % | $ | 267,620 | 37.1 | % | $ | 195,258 | ||||||
| Net income attributable to RCIHH common stockholders | $ | 29,246 | (36.5) | % | $ | 46,041 | 51.8 | % | $ | 30,336 | ||||||
| Net cash provided by operating activities | $ | 59,130 | (8.3) | % | $ | 64,509 | 53.6 | % | $ | 41,991 | ||||||
| Adjusted EBITDA* | $ | 84,998 | (2.0) | % | $ | 86,724 | 44.0 | % | $ | 60,243 | ||||||
| Free cash flow* | $ | 53,176 | (9.7) | % | $ | 58,911 | 63.3 | % | $ | 36,084 | ||||||
| Debt (end of period) | $ | 239,751 | 18.4 | % | $ | 202,463 | 61.8 | % | $ | 125,168 |
*See definition and calculation of Adjusted EBITDA and Free Cash Flow under Non-GAAP Financial Measures and Liquidity and Capital Resources above.
We have not established financing other than the notes payable discussed in Note 8 to the consolidated financial statements. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise.
Share Repurchase
As part of our capital allocation strategy, we buy back shares in the open market or through negotiated purchases, as authorized by our board of directors. During fiscal years 2023, 2022, and 2021, we paid for treasury stock amounting to $2.2 million, $15.1 million, and $1.8 million, representing 34,086 shares, 268,185 shares, and 74,659 shares, respectively. On May 24, 2022, the board of directors approved a $25.0 million increase in the Company's share repurchase program. We have approximately $16.6 million remaining to purchase additional shares as of September 30, 2023.
For additional details regarding our Board approved share repurchase plans, please refer to Item 5 – Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
IMPACT OF INFLATION
To the extent permitted by competition, we have managed to recover increased costs through price increases and may continue to do so. However, there can be no assurance that we will be able to do so in the future.
47
Table of Contents
SEASONALITY
Our nightclub operations are affected by seasonal factors. Historically, we have experienced reduced revenues from April through September (our fiscal third and fourth quarters) with the strongest operating results occurring during October through March (our fiscal first and second quarters). Our revenues in certain markets are also affected by sporting events that cause unusual changes in sales from year to year.
GROWTH STRATEGY
We believe that we can continue to grow organically and through careful entry into markets with high growth potential. Our growth strategy includes acquiring existing clubs, opening new clubs after market analysis, developing new club concepts that are consistent with our management and marketing skills, franchising our Bombshells brand, and developing and opening our Bombshells concept as our capital and manpower allow. We also strive to enter into businesses that complement our own, such as gaming, if they can enhance shareholder value.
All twelve of the existing Bombshells as of September 30, 2023 are located in Texas. Our food hall, which is currently being operated under our Bombshells segment, is located in Colorado. Our growth strategy is to diversify our operations with these units which do not require SOB licenses, which are sometimes difficult to obtain. While we are searching for adult nightclubs to acquire, we are able to also search for restaurant/sports bar locations that are consistent with our income targets.
Recovering from the COVID-19 pandemic, we did not acquire any clubs nor open any new Bombshells units in 2021.
In 2022, we acquired fifteen clubs with an aggregate acquisition date fair value of $132.6 million, of which $55.3 million in cash, $49.0 million in debt (with an acquisition date fair value of $47.4 million), and 500,000 shares of our common stock in equity. We also opened a new Bombshells location in Arlington, Texas in December 2021 and our first franchised location in San Antonio, Texas opened in June 2022.
In 2023, we acquired six clubs with an aggregate acquisition date fair value of $72.3 million, of which $29.0 million was in cash, $30.5 million in debt (with an acquisition date fair value of $30.4 million), and 200,000 shares of our common stock in equity.
See Note 14 to our consolidated financial statements.
We continue to evaluate opportunities to acquire new nightclubs and anticipate acquiring new locations that fit our business model as we have done in the past. The acquisition of additional clubs may require us to take on additional debt or issue our common stock, or both. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise. An inability to obtain such additional financing could have an adverse effect on our growth strategy.
FY 2022 10-K MD&A
SEC filing source: 0001628280-22-031907.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
OVERVIEW
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand RCI Hospitality Holdings, Inc., our operations and our present business environment. MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying notes thereto contained in Item 8 – “Financial Statements and Supplementary Data” of this report. This overview summarizes the MD&A, which includes the following sections:
•Our Business — a general description of our business and the adult nightclub industry, our objective, our strategic priorities, our core capabilities, and challenges and risks of our business.
•Critical Accounting Policies and Estimates — a discussion of accounting policies that require critical judgments and estimates.
•Operations Review — an analysis of our Company’s consolidated results of operations for the three years presented in our consolidated financial statements.
•Liquidity and Capital Resources — an analysis of cash flows, aggregate contractual obligations, and an overview of financial position.
Current Operating Environment
Our fiscal 2020 was the period hard hit by the COVID-19 pandemic causing a significant reduction in customer traffic in our clubs and restaurants due to changes in consumer behavior as social distancing practices, dining room closures and other restrictions were mandated or encouraged by federal, state and local governments. In fiscal 2021, our businesses started to recover from the initial effects of the pandemic when government restrictions eased. Stimulus money also flowed to the economy at that time which prompted discretionary spending. In fiscal 2022, several coronavirus variants threatened to bring back tight restrictions. Along with the pandemic, geopolitical and macroeconomic events started to affect the U.S. economy in general, with global inflation and supply chain disruptions impacting our businesses.
Geopolitical and macroeconomic events are still developing. In the event global inflation leads to a major economic downturn, our business operations and cash flow could be significantly affected.
24
Table of Contents
OUR BUSINESS
The following are our operating segments:
| Nightclubs | Our wholly-owned subsidiaries own and/or operate upscale adult nightclubs serving primarily businessmen and professionals. These nightclubs are in Houston, Austin, San Antonio, Dallas, Fort Worth, Beaumont, Longview, Harlingen, Edinburg, Tye, Lubbock, Aledo, Round Rock, El Paso and Odessa, Texas; Denver, Colorado; Charlotte and Raleigh, North Carolina; Minneapolis, Minnesota; New York and Newburgh, New York; Miami Gardens, Pembroke Park and Miami, Florida; Pittsburgh, Pennsylvania; Phoenix, Arizona; Louisville, Kentucky; Portland, Maine; Indianapolis, Indiana; and Washington Park, Kappa, Sauget and Chicago, Illinois. No sexual contact is permitted at any of our locations. We also own and operate a Studio 80 dance club in Fort Worth, Texas. We also own and lease to third parties real properties that are adjacent to (or used to be locations of) our clubs. |
|---|---|
| Bombshells | Our wholly-owned subsidiaries own and operate restaurants and sports bars in Houston, Dallas, Austin, Spring, Pearland, Tomball, Katy and Arlington, Texas under the brand name Bombshells Restaurant & Bar. We have one franchised unit in San Antonio, Texas. |
| Other | Our wholly-owned subsidiaries own a media division (“Media Group”), including the leading trade magazine serving the multibillion-dollar adult nightclubs industry and the adult retail products industry. We also own an industry trade show, an industry trade publication and more than a dozen industry and social media websites. Included here is Drink Robust, which is licensed to sell Robust Energy Drink in the United States. |
We generate our revenues from the sale of liquor, beer, wine, food, and merchandise; service revenues such as cover charges, membership fees, and facility use fees; and other revenues such as commissions from vending and ATM machines, real estate rental, valet parking, and other products and services for both nightclub and restaurant/sports bar operations. Other revenues include Media Group revenues for the sale of advertising content and revenues from our annual Expo convention, and Drink Robust sales. Our fiscal year-end is September 30.
Same-Store Sales. We calculate same-store sales by comparing year-over-year revenues from nightclubs and restaurants/sports bars starting in the first full quarter of operations after at least 12 full months for Nightclubs and at least 18 full months for Bombshells. We consider the first six months of operations of a Bombshells unit to be the “honeymoon period” where sales are significantly higher than normal. We exclude from a particular month’s calculation units previously included in the same-store sales base that have closed temporarily for more than 15 days until its next full quarter of operations. We also exclude from the same-store sales base units that are being reconcepted or are closed due to renovations or remodels. Acquired units are included in the same-store sales calculation as long as they qualify based on the definitions stated above. Revenues outside of our Nightclubs and Bombshells reportable segments’ core business are excluded from same-store sales calculation.
Our goal is to use our Company’s assets—our brands, financial strength, and the talent and strong commitment of our management and employees—to become more competitive and to accelerate growth.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Management’s discussion and analysis of financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of these consolidated financial statements requires our management to make assumptions and estimates about future events and apply judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These estimates are based on management’s historical and industry experience and on various other assumptions that are believed to be reasonable under the circumstances. On a regular basis, we evaluate these accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results may differ from our estimates, and such differences could be material.
25
Table of Contents
A full discussion of our significant accounting policies is contained in Note 2 to our consolidated financial statements, which is included in Item 8 – “Financial Statements and Supplementary Data” of this report. We believe that the following accounting estimates are the most critical to aid in fully understanding and evaluating our financial results. These estimates require our most difficult, subjective or complex judgments because they relate to matters that are inherently uncertain. We have reviewed these critical accounting policies and estimates and related disclosures with our Audit Committee.
Impairment of Long-Lived Assets
We review long-lived assets, such as property and equipment, and intangible assets subject to amortization, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. These events or changes in circumstances include, but are not limited to, significant underperformance relative to historical or projected future operating results, significant changes in the manner of use of the acquired assets or the strategy for the overall business, and significant negative industry or economic trends. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset group to the estimated undiscounted cash flows over the estimated remaining useful life of the primary asset included in the asset group. If the asset group is not recoverable, the impairment loss is calculated as the excess of the carrying value over the fair value. We define our asset group as an operating club or restaurant location, which is also our reporting unit or the lowest level for which cash flows can be identified. Key estimates in the undiscounted cash flow model include management’s estimate of the projected revenues and operating margins. If fair value is used to determine an impairment loss, an additional key assumption is the selection of a weighted-average cost of capital to discount cash flows. Assets to be disposed of are separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell and are no longer depreciated. During the third quarter of 2022, we impaired two properties for a total of $1.0 million one due to eminent domain by the state of Texas and the other due to underperformance. During the second quarter of 2021, we impaired one property that was reclassified to assets held for sale for $1.4 million, and during the fourth quarter of 2021, we impaired four clubs for $584,000. During the second quarter of 2020, we impaired one club and one Bombshells unit for a total of $302,000, and during the third quarter of 2020, we impaired one club for its operating lease right-of-use asset for $104,000.
Goodwill and Other Intangible Assets
Goodwill and other intangible assets that have indefinite useful lives are tested annually for impairment during our fourth fiscal quarter and are tested for impairment more frequently if events and circumstances indicate that the asset might be impaired.
Our impairment calculations require management to make assumptions and to apply judgment in order to estimate fair values. If our actual results are not consistent with our estimates and assumptions, we may be exposed to impairments that could be material. We do not believe that there is a reasonable likelihood that there will be a change in the estimates or assumptions we used that could cause a material change in our calculated impairment charges.
For our goodwill impairment review, we have the option to first perform a qualitative assessment to determine if it is more likely than not that the fair value of the reporting unit is less than its carrying value. This assessment is based on several factors, including industry and market conditions, overall financial performance, including an assessment of cash flows in comparison to actual and projected results of prior periods. If it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying value based on our qualitative analysis, or if we elect to skip this step, we perform a Step 1 quantitative analysis to determine the fair value of the reporting unit. The fair value is determined using market-related valuation models, including discounted cash flows and comparable asset market values. Key estimates in the discounted cash flow model include management’s estimate of the projected revenues and operating margins, along with the selection of a weighted-average cost of capital to discount cash flows. We recognize goodwill impairment in the amount that the carrying value of the reporting unit exceeds the fair value of the reporting unit, not to exceed the amount of goodwill allocated to the reporting unit, based on the results of our Step 1 analysis. For the year ended September 30, 2022, we identified one reporting unit that was impaired and recognized a goodwill impairment loss of $566,000. For the year ended September 30, 2021, we identified seven reporting units that were impaired and recognized a goodwill impairment loss totaling $6.3 million. For the year ended September 30, 2020, we identified seven reporting units that were impaired and recognized a goodwill impairment loss totaling $7.9 million.
For indefinite-lived intangibles, specifically SOB licenses, we determine fair value by estimating the multiperiod excess earnings of the asset with key assumptions being similar to those used in the goodwill impairment valuation model. For indefinite-lived tradename, we determine fair value by using the relief from royalty method. The fair value is then compared to the carrying value and an impairment charge is recognized by the amount by which the carrying amount
26
Table of Contents
exceeds the fair value of the asset. We recorded impairment charges for SOB licenses amounting to $293,000 in 2022 related to one club, $5.3 million in 2021 related to three clubs, and $2.3 million in 2020 related to two clubs.
Business Combinations
The Company accounts for business combinations under the acquisition method of accounting, which requires the recognition of acquired tangible and identifiable intangible assets and assumed liabilities at their acquisition date fair values. The excess of the acquisition price over the fair value of assets acquired and liabilities assumed is recorded as goodwill. Results of operations related to acquired entities are included prospectively beginning with the date of acquisition. Acquisition-related costs are expensed as incurred.
Stock-based Compensation
We recognize expense for stock-based compensation awards, which is equal to the fair value of the awards at grant date, ratably in selling, general and administrative expenses in our consolidated statements of operations over their requisite service period. Calculating the grant date fair value of stock-based compensation awards requires the input of subjective assumptions. We determine the fair value of each stock option grant using the Black-Scholes option-pricing model with assumptions based primarily on historical data. Specific inputs to the model include the expected term of the stock options, stock price volatility, dividend yield, and risk-free interest rate.
We used our historical exercise and post-vesting expiration behavior of grantees on stock options awarded prior to the 2022 Plan which may not be reflective of current stock market environment and current mix of grantees. We estimated expected volatility based on historical volatility of the Company's stock price for a period equal to the award's expected term. We estimated expected dividend yield based on the current dividend payout activity and the exercise price (that is, the expected dividends that would likely be reflected in an amount at which the stock option would be exchanged). The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant. We recognize forfeitures when they occur.
Income Taxes
We estimate certain components of our provision for income taxes including the recoverability of deferred tax assets that arise from temporary differences between the tax and book carrying amounts of existing assets and liabilities and their respective tax bases. These estimates include depreciation and amortization expense allowable for tax purposes, allowable tax credits for items such as taxes paid on employee tip income, effective rates for state and local income taxes, and the deductibility of certain other items, among others. We adjust our annual effective income tax rate as additional information on outcomes or events becomes available. When necessary, we record a valuation allowance to reduce deferred tax assets to a balance that is more likely than not to be realized.
Legal and Other Contingencies
As mentioned in Item 3 – “Legal Proceedings” and in a more detailed discussion in Note 11 to our consolidated financial statements, we are involved in various suits and claims in the normal course of business. We record a liability when it is probable that a loss has been incurred and the amount is reasonably estimable. There is significant judgment required in both the probability determination and as to whether an exposure can be reasonably estimated. In the opinion of management, there was not at least a reasonable possibility that we may have incurred a material loss, or a material loss in excess of a recorded accrual, with respect to loss contingencies for asserted legal and other claims. However, the outcome of legal proceedings and claims brought against the Company is subject to significant uncertainty. Therefore, although management considers the likelihood of such an outcome to be remote, if one or more of these legal matters were resolved against the Company in a reporting period for amounts in excess of management’s expectations, the Company’s consolidated financial statements for that reporting period could be materially adversely affected. In matters where there is insurance coverage, in the event we incur any liability, we believe it is unlikely we would incur losses in connection with these claims in excess of our insurance coverage.
27
Table of Contents
OPERATIONS REVIEW
Highlights of operations from fiscal 2022, 2021, and 2020 are as follows (in thousands, except percentages and per share amounts):
| 2022 | Inc (Dec) | 2021 | Inc (Dec) | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Consolidated | $ | 267,620 | 37.1 | % | $ | 195,258 | 47.6 | % | $ | 132,327 | ||||||
| Nightclubs | $ | 206,251 | 50.2 | % | $ | 137,348 | 55.4 | % | $ | 88,373 | ||||||
| Bombshells | $ | 59,925 | 5.8 | % | $ | 56,621 | 31.0 | % | $ | 43,215 | ||||||
| Same-store sales | ||||||||||||||||
| Consolidated | +5.6 | % | +1.5 | % | ||||||||||||
| Nightclubs | +10.1 | % | -2.1 | % | ||||||||||||
| Bombshells | -4.6 | % | +7.7 | % | ||||||||||||
| Income from operations | ||||||||||||||||
| Consolidated | $ | 71,459 | 85.4 | % | $ | 38,548 | 1,303.8 | % | $ | 2,746 | ||||||
| Nightclubs | $ | 82,798 | 89.0 | % | $ | 43,815 | 235.6 | % | $ | 13,056 | ||||||
| Bombshells | $ | 11,504 | (13.3) | % | $ | 13,264 | 43.6 | % | $ | 9,237 | ||||||
| Diluted earnings (loss) per share | $ | 4.91 | $ | 3.37 | $ | (0.66) | ||||||||||
| Net cash provided by operating activities | $ | 64,509 | 53.6 | % | $ | 41,991 | 168.6 | % | $ | 15,632 | ||||||
| Free cash flow* | $ | 58,911 | 63.3 | % | $ | 36,084 | 167.7 | % | $ | 13,481 |
*Reconciliation and discussion of non-GAAP financial measures are included under the “Non-GAAP Financial Measures” section of this Item. These measures should be considered in addition to, rather than as a substitute for, U.S. GAAP measures.
28
Table of Contents
The following common size tables present a comparison of our results of operations as a percentage of total revenues for the three most recently completed fiscal years:
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Sales of alcoholic beverages | 42.3 | % | 44.4 | % | 44.6 | % | ||
| Sales of food and merchandise | 16.6 | % | 21.1 | % | 18.5 | % | ||
| Service revenues | 35.1 | % | 28.4 | % | 31.1 | % | ||
| Other | 6.0 | % | 6.1 | % | 5.8 | % | ||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||
| Operating expenses | ||||||||
| Cost of goods sold | ||||||||
| Alcoholic beverages sold | 17.8 | % | 18.3 | % | 18.8 | % | ||
| Food and merchandise sold | 35.1 | % | 33.6 | % | 33.0 | % | ||
| Service and other | 0.3 | % | 0.6 | % | 0.5 | % | ||
| Total cost of goods sold (exclusive of items shown separately below) | 13.5 | % | 15.4 | % | 14.7 | % | ||
| Salaries and wages | 25.6 | % | 25.9 | % | 29.5 | % | ||
| Selling, general and administrative | 29.5 | % | 28.0 | % | 39.1 | % | ||
| Depreciation and amortization | 4.6 | % | 4.2 | % | 6.7 | % | ||
| Other charges, net | 0.2 | % | 6.8 | % | 8.0 | % | ||
| Total operating expenses | 73.3 | % | 80.3 | % | 97.9 | % | ||
| Income from operations | 26.7 | % | 19.7 | % | 2.1 | % | ||
| Other income (expenses) | ||||||||
| Interest expense | (4.5) | % | (5.1) | % | (7.4) | % | ||
| Interest income | 0.2 | % | 0.1 | % | 0.2 | % | ||
| Non-operating gains (losses), net | 0.1 | % | 2.7 | % | 0.0 | % | ||
| Income (loss) before income taxes | 22.5 | % | 17.5 | % | (5.1) | % | ||
| Income tax expense (benefit) | 5.3 | % | 2.0 | % | (0.4) | % | ||
| Net income (loss) | 17.2 | % | 15.4 | % | (4.8) | % |
†Percentages may not foot due to rounding in this and in all of the succeeding tables presenting percentages in this report. Percentage of revenue for individual cost of goods sold items pertains to their respective revenue line.
29
Table of Contents
Below is a table presenting the changes in each line item of the income statement for the last three fiscal years (dollar amounts in thousands)
| Better (Worse) | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 vs. 2021 | 2021 vs. 2020 | ||||||||||||
| Amount | % | Amount | % | ||||||||||
| Revenues | |||||||||||||
| Sales of alcoholic beverages | $ | 26,631 | 30.7 | % | $ | 27,605 | 46.7 | % | |||||
| Sales of food and merchandise | 3,183 | 7.7 | % | 16,651 | 68.1 | % | |||||||
| Service revenues | 38,427 | 69.3 | % | 14,299 | 34.7 | % | |||||||
| Other | 4,121 | 34.3 | % | 4,376 | 57.4 | % | |||||||
| Total revenues | 72,362 | 37.1 | % | 62,931 | 47.6 | % | |||||||
| Operating expenses | |||||||||||||
| Cost of goods sold | |||||||||||||
| Alcoholic beverages sold | (4,272) | (26.9) | % | (4,786) | (43.1) | % | |||||||
| Food and merchandise sold | (1,743) | (12.6) | % | (5,723) | (70.9) | % | |||||||
| Service and other | 57 | 15.2 | % | (107) | (40.1) | % | |||||||
| Total cost of goods sold (exclusive of items shown separately below) | (5,958) | (19.8) | % | (10,616) | (54.6) | % | |||||||
| Salaries and wages | (17,820) | (35.2) | % | (11,557) | (29.6) | % | |||||||
| Selling, general and administrative | (24,239) | (44.4) | % | (2,916) | (5.6) | % | |||||||
| Depreciation and amortization | (4,153) | (50.4) | % | 598 | 6.8 | % | |||||||
| Other charges, net | 12,719 | 96.5 | % | (2,638) | (25.0) | % | |||||||
| Total operating expenses | (39,451) | (25.2) | % | (27,129) | (20.9) | % | |||||||
| Income from operations | 32,911 | 85.4 | % | 35,802 | 1,303.8 | % | |||||||
| Other income/expenses | |||||||||||||
| Interest expense | (1,958) | (19.6) | % | (181) | (1.8) | % | |||||||
| Interest income | 158 | 62.5 | % | (71) | (21.9) | % | |||||||
| Non-operating gains/losses, net | (5,119) | (96.0) | % | 5,394 | * | ||||||||
| Income/loss before income taxes | 25,992 | 76.1 | % | 40,944 | 601.7 | % | |||||||
| Income tax expense/benefit | (10,082) | (252.7) | % | (4,482) | * | ||||||||
| Net income/loss | $ | 15,910 | 52.8 | % | $ | 36,462 | * |
*Not meaningful.
Revenues
Our consolidated revenues continued their upward trend from 2020 to 2021 (with an increase of 47.6%) rebounding from the heavily COVID-19 affected 2020 to a more stable increase from 2021 to 2022 (with an increase of 37.1%) aided by acquisitions. Consolidated same-store sales increased by 5.6% from 2021 to 2022 and by 1.5% from 2020 to 2021. New units contributed $47.6 million, or 24.4% of total prior-year revenue, to the total revenue increase from 2021 to 2022 (mostly from club acquisitions) and $4.2 million, or 3.1% of total prior-year revenue, to the total consolidated revenue increase from 2020 to 2021 (all from new Bombshells). Closed units in the comparable prior year contributed $13.9 million, or 7.1% of total prior-year revenue, to the total revenue increase from 2021 to 2022 and $56.8 million, or 42.9% of total prior-year revenue, to the total consolidated revenue increase from 2020 to 2021.
30
Table of Contents
Segment contribution to total revenues was as follows (dollar amounts in thousands):
| 2022 | Inc (Dec) | 2021 | Inc (Dec) | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | ||||||||||||||||
| Sales of alcoholic beverages | $ | 80,001 | 47.3 | % | $ | 54,305 | 70.0 | % | $ | 31,950 | ||||||
| Sales of food and merchandise | 18,289 | 6.2 | % | 17,221 | 101.2 | % | 8,561 | |||||||||
| Service revenues | 93,481 | 69.5 | % | 55,146 | 34.5 | % | 41,004 | |||||||||
| Other revenues | 14,480 | 35.6 | % | 10,676 | 55.7 | % | 6,858 | |||||||||
| 206,251 | 50.2 | % | 137,348 | 55.4 | % | 88,373 | ||||||||||
| Bombshells | ||||||||||||||||
| Sales of alcoholic beverages | 33,315 | 2.9 | % | 32,380 | 19.4 | % | 27,130 | |||||||||
| Sales of food and merchandise | 26,005 | 8.9 | % | 23,890 | 50.3 | % | 15,899 | |||||||||
| Service revenues | 407 | 29.2 | % | 315 | 99.4 | % | 158 | |||||||||
| Other revenues | 198 | 450.0 | % | 36 | 28.6 | % | 28 | |||||||||
| 59,925 | 5.8 | % | 56,621 | 31.0 | % | 43,215 | ||||||||||
| Other | ||||||||||||||||
| Other revenues | 1,444 | 12.0 | % | 1,289 | 74.4 | % | 739 | |||||||||
| $ | 267,620 | 37.1 | % | $ | 195,258 | 47.6 | % | $ | 132,327 |
Nightclubs segment revenues. Nightclubs revenues increased by 50.2% from 2021 to 2022 and by 55.4% from 2020 to 2021. A breakdown of the changes compared to total change in Nightclubs revenues is as follows:
| 2022 vs. 2021 | 2021 vs. 2020 | ||||
|---|---|---|---|---|---|
| Impact of 10.1% increase and 2.1% decrease in same-store sales, respectively, to total revenues | 9.5 | % | (1.2) | % | |
| Newly acquired units | 30.5 | % | — | % | |
| Closed units | 10.1 | % | 56.4 | % | |
| Other | 0.1 | % | 0.2 | % | |
| 50.2 | % | 55.4 | % |
Nightclubs segment sales mix for the three fiscal years, below:
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 38.8 | % | 39.5 | % | 36.2 | % | ||
| Sales of food and merchandise | 8.9 | % | 12.5 | % | 9.7 | % | ||
| Service revenues | 45.3 | % | 40.2 | % | 46.4 | % | ||
| Other | 7.0 | % | 7.8 | % | 7.7 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
The 2022 new units include 15 clubs, of which eleven were acquired in October 2021, one acquired in November 2021, one acquired in May 2022, and two acquired in July 2022. See Note 16 to our consolidated financial statements. In total, these newly acquired clubs contributed $41.9 million in revenues during 2022 since their acquisition dates. No new clubs were acquired in 2020 and 2021.
Included in other revenues of the Nightclubs segment is real estate rental revenue amounting to $1.6 million in 2022, $1.5 million in 2021, and $1.3 million in 2020.
31
Table of Contents
Bombshells segment revenues. Bombshells revenues increased by 5.8% from 2021 to 2022 and by 31.0% from 2020 to 2021. A breakdown of the changes compared to total changes in Bombshells revenues is as follows:
| 2022 vs. 2021 | 2021 vs. 2020 | ||||
|---|---|---|---|---|---|
| Impact of 4.6% decrease and 7.7% increase in same-store sales, respectively, to total revenues | (4.6) | % | 5.2 | % | |
| New units | 10.1 | % | 9.6 | % | |
| Closed units | — | % | 16.2 | % | |
| Other | 0.3 | % | — | % | |
| 5.8 | % | 31.0 | % |
Bombshells segment sales mix for the three fiscal years is as follows:
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 55.6 | % | 57.2 | % | 62.8 | % | ||
| Sales of food and merchandise | 43.4 | % | 42.2 | % | 36.8 | % | ||
| Service and other revenues | 1.0 | % | 0.6 | % | 0.4 | % | ||
| 100.0 | % | 100.0 | % | 100.0 | % |
Bombshells Katy was opened in the first quarter of 2020, while Bombshells 59 was opened in the second quarter of 2020. No new Bombshells location was opened in 2021. Bombshells Arlington was opened in the first quarter of 2022.
Other segment revenues. Other revenues included revenues from Drink Robust in all three fiscal years presented. Drink Robust sales were $201,000, $249,000, and $150,000 in fiscal 2022, 2021, and 2020, respectively, which excludes intercompany sales to Nightclubs and Bombshells units amounting to $261,000, $141,000, and $70,000 in fiscal 2022, 2021, and 2020, respectively. Media business revenues were $1.2 million, $1.0 million, and $589,000 in fiscal 2022, 2021, and 2020, respectively. Due to the COVID-19 pandemic, the 2020 ED EXPO that was supposed to be held in August 2020 (fiscal 2020) was canceled. All unearned sponsorship and advertising revenues related to the event were either further deferred or refunded and no revenue was recognized.
Operating Expenses
Total operating expenses, as a percent of consolidated revenues, were 73.3%, 80.3%, and 97.9% for the fiscal year 2022, 2021, and 2020, respectively. Significant contributors to the change in operating expenses as a percent of revenues are explained below.
Cost of goods sold. Cost of goods sold includes cost of alcoholic and non-alcoholic beverages, food, cigars and cigarettes, merchandise, media printing/binding, and Drink Robust. As a percentage of consolidated revenues, consolidated cost of goods sold was 13.5%, 15.4%, and 14.7% for fiscal 2022, 2021, and 2020, respectively. See page 29 above for the breakdown of percentages for each line item of consolidated cost of goods sold as it relates to the respective consolidated revenue line. For the Nightclubs segment, cost of goods sold was 10.5%, 11.8%, and 10.7% for fiscal 2022, 2021, and 2020, respectively, which was primarily caused by shifts in sales mix. Bombshells cost of goods sold was 23.5%, 23.8%, and 22.6% for fiscal 2022, 2021, and 2020, respectively, which was mainly driven by menu price increases in 2022 in response to inflation, the shift in sales mix to lower-margin food sales in 2021, and to higher-margin alcoholic beverage sales in 2020.
Salaries and wages. Consolidated salaries and wages increased by $17.8 million, or 35.2%, from 2021 to 2022 and increased by $11.6 million, or 29.6%, from 2020 to 2021. The dollar decrease from 2020 to 2021 was mainly from personnel hiring and rehiring after easing restrictions from COVID-19, and the dollar increase from 2021 to 2022 was mainly from new employees caused by the fifteen new club acquisitions and one Bombshells opening. As a percentage of revenues, consolidated salaries and wages were 25.6%, 25.9%, and 29.5% in 2022, 2021, and 2020, respectively, mainly due to sales trend and the impact of fixed salaries on increasing sales. Corporate salary pay cuts made in 2020 during the height of the pandemic restrictions were paid back in 2021.
32
Table of Contents
By reportable segment, salaries and wages are broken down as follows (dollar amounts in thousands):
| 2022 | Inc (Dec) | 2021 | Inc (Dec) | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 40,859 | 51.4 | % | $ | 26,986 | 37.8 | % | $ | 19,590 | ||||||
| Bombshells | 14,585 | 11.8 | % | 13,041 | 25.1 | % | 10,427 | |||||||||
| Other | 601 | 3.3 | % | 582 | 18.5 | % | 491 | |||||||||
| Corporate | 12,402 | 23.8 | % | 10,018 | 17.0 | % | 8,562 | |||||||||
| $ | 68,447 | 35.2 | % | $ | 50,627 | 29.6 | % | $ | 39,070 |
Unit-level manager payroll is included in salaries and wages of each location, while payroll for regional manager and above are included in general corporate.
Salaries and wages as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 19.8 | % | 19.6 | % | 22.2 | % | ||
| Bombshells | 24.3 | % | 23.0 | % | 24.1 | % | ||
| Other | 41.6 | % | 45.2 | % | 66.4 | % | ||
| Corporate | 4.6 | % | 5.1 | % | 6.5 | % | ||
| 25.6 | % | 25.9 | % | 29.5 | % |
Selling, general and administrative expenses. The components of consolidated selling, general and administrative expenses are in the tables below (dollar amounts in thousands):
| 2022 | 2021 | 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | % | Amount | % | Amount | % | |||||||||||||||
| Taxes and permits | $ | 9,468 | 3.5 | % | $ | 8,701 | 4.5 | % | $ | 8,071 | 6.1 | % | ||||||||
| Advertising and marketing | 9,860 | 3.7 | % | 6,676 | 3.4 | % | 5,367 | 4.1 | % | |||||||||||
| Supplies and services | 8,614 | 3.2 | % | 6,190 | 3.2 | % | 4,711 | 3.6 | % | |||||||||||
| Insurance | 10,152 | 3.8 | % | 5,676 | 2.9 | % | 5,777 | 4.4 | % | |||||||||||
| Lease | 6,706 | 2.5 | % | 3,942 | 2.0 | % | 4,060 | 3.1 | % | |||||||||||
| Legal | 1,995 | 0.7 | % | 3,997 | 2.0 | % | 4,725 | 3.6 | % | |||||||||||
| Utilities | 4,585 | 1.7 | % | 3,366 | 1.7 | % | 2,945 | 2.2 | % | |||||||||||
| Charge card fees | 6,292 | 2.4 | % | 3,376 | 1.7 | % | 2,382 | 1.8 | % | |||||||||||
| Security | 4,404 | 1.6 | % | 3,892 | 2.0 | % | 2,582 | 2.0 | % | |||||||||||
| Accounting and professional fees | 3,909 | 1.5 | % | 2,031 | 1.0 | % | 3,463 | 2.6 | % | |||||||||||
| Repairs and maintenance | 3,754 | 1.4 | % | 2,767 | 1.4 | % | 2,289 | 1.7 | % | |||||||||||
| Stock-based compensation | 2,353 | 0.9 | % | — | — | % | — | — | % | |||||||||||
| Other | 6,755 | 2.5 | % | 3,994 | 2.0 | % | 5,320 | 4.0 | % | |||||||||||
| $ | 78,847 | 29.5 | % | $ | 54,608 | 28.0 | % | $ | 51,692 | 39.1 | % |
33
Table of Contents
By reportable segment, selling, general and administrative expenses are broken down as follows (dollar amounts in thousands):
| 2022 | Inc (Dec) | 2021 | Inc (Dec) | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 51,285 | 56.7 | % | $ | 32,725 | 8.7 | % | $ | 30,105 | ||||||
| Bombshells | 17,295 | 16.2 | % | 14,883 | 26.8 | % | 11,735 | |||||||||
| Other | 418 | 76.4 | % | 237 | (11.6) | % | 268 | |||||||||
| Corporate | 9,849 | 45.6 | % | 6,763 | (29.4) | % | 9,584 | |||||||||
| $ | 78,847 | 44.4 | % | $ | 54,608 | 5.6 | % | $ | 51,692 |
Selling, general and administrative expenses as a percentage of segment revenue (except Corporate, which is based on consolidated revenues):
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Nightclubs | 24.9 | % | 23.8 | % | 34.1 | % | ||
| Bombshells | 28.9 | % | 26.3 | % | 27.2 | % | ||
| Other | 28.9 | % | 18.4 | % | 36.3 | % | ||
| Corporate | 3.7 | % | 3.5 | % | 7.2 | % | ||
| 29.5 | % | 28.0 | % | 39.1 | % |
The significant variances in selling, general and administrative expenses are as follows:
As a percentage of revenues, relatively fixed expenses were high in rate due to lower sales in fiscal 2020, while more discretionary/controllable expenses such as advertising and marketing were kept to a minimum. Conversely, due to the increase in revenues in 2021 from 2020, almost all selling, general and administrative expenses consequently increased except accounting and professional fees, insurance, leases, and legal. Accounting and legal fees primarily decreased from prior year’s SEC matters; lease expense decreased due to lease credits we received from certain landlords; while insurance decreased due to credits given by insurers for unused coverage due to COVID-19 closures in 2020. Most of the selling, general and administrative expense increases in 2022 came from the Nightclub acquisitions we made. We also incurred stock-based compensation expense from a new 2022 Stock Option Plan.
Depreciation and amortization. Depreciation and amortization increased by $4.2 million, or 50.4%, from 2021 to 2022 and decreased by $598,000, or 6.8%, from 2020 to 2021. The decrease from 2020 to 2021 was mainly from significantly low capital expenditure in 2020 while the increase from 2021 to 2022 was mainly caused by the growth in our depreciable asset base and amortizable intangibles caused by acquired clubs and a new Bombshells unit.
Other charges, net. The components of other charges, net are in the table below (dollars in thousands):
| 2022 | Inc (Dec) | 2021 | Inc (Dec) | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impairment of assets | $ | 1,888 | (86.1) | % | $ | 13,612 | 28.2 | % | $ | 10,615 | ||||||
| Settlement of lawsuits | 1,417 | 5.0 | % | 1,349 | 675.3 | % | 174 | |||||||||
| Gain on sale of businesses and assets | (2,375) | 355.0 | % | (522) | (21.0) | % | (661) | |||||||||
| Loss (gain) on insurance | (463) | (63.0) | % | (1,253) | (398.3) | % | 420 | |||||||||
| $ | 467 | (96.5) | % | $ | 13,186 | 25.0 | % | $ | 10,548 |
The significant variances in other charges, net are discussed below:
During 2022, we recorded aggregate impairment charges amounting to $1.9 million related to goodwill of one club ($566,000), SOB license of one club ($293,000), and property and equipment of one club and one Bombshells unit ($1.0 million). During 2021, we recorded aggregate impairment charges amounting to $13.6 million related to goodwill of seven clubs ($6.3 million), SOB licenses of three clubs ($5.3 million), and property and equipment of five clubs, one of which is held for sale ($2.0 million). During 2020, we recorded aggregate impairment charges amounting to $10.6 million related to goodwill of seven clubs ($7.9 million), SOB licenses of two clubs ($2.3 million), and $406,000 of long-lived assets of one
34
Table of Contents
club and one Bombshells restaurant (including impairment on operating lease right-of-use assets of $104,000). See Notes 2 and 16 to our consolidated financial statements.
In 2021, we settled a case with one of our Bombshells landlords for $1.0 million. See Note 11 to our consolidated financial statements. In 2022, we settled several cases including the image infringement lawsuit and the securities class actions part of which was paid by insurance.
Refer to dispositions in Note 16 to our consolidated financial statement for details on gains or losses on sale of businesses and assets.
In relation to insurance claims and recoveries, we recognized a $463,000 gain in 2022, $1.3 million gain in 2021, and a $420,000 loss in 2020 mainly related to a fire in one of our clubs in Washington Park, Illinois toward the end of fiscal 2018 and a hurricane that damaged one of our clubs in Sulphur, Louisiana in August 2020. The rest of the claims for the Sulphur club were received in 2022. Gains related to insurance recoveries are recognized when the contingencies related to the insurance claims have been resolved, which may be in a subsequent reporting period. See Note 15 to our consolidated financial statements.
Income from Operations
During fiscal 2022, 2021, and 2020, our consolidated operating margin was 26.7%, 19.7%, and 2.1%, respectively.
Below is a table which reflects segment contribution to income from operations (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 82,798 | $ | 43,815 | $ | 13,056 | ||||
| Bombshells | 11,504 | 13,264 | 9,237 | |||||||
| Other | 57 | 35 | (614) | |||||||
| Corporate | (22,900) | (18,566) | (18,933) | |||||||
| $ | 71,459 | $ | 38,548 | $ | 2,746 |
Nightclubs operating margin was 40.1%, 31.9%, and 14.8% in 2022, 2021, and 2020, respectively, primarily due to the impact of the COVID-19 pandemic in 2020 and the closure of underperforming units, fixed expense leverage on increasing sales, and impairment of assets of $1.2 million, $13.6 million, and $10.4 million for 2022, 2021, and 2020, respectively. Bombshells operating margin was 19.2%, 23.4%, and 21.4% in 2022, 2021, and 2020, respectively, mainly due to one new unit and same-store sales decrease in 2022, two new units and same-store sales increase in 2021, partially offset by COVID-19 impact in 2020.
Excluding certain items, non-GAAP operating income (loss) and non-GAAP operating margin are computed in the tables below (dollars in thousands). Refer to discussion of Non-GAAP Financial Measures on page 37.
| 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 82,798 | $ | 11,504 | $ | 57 | $ | (22,900) | $ | 71,459 | ||||||||
| Amortization of intangibles | 2,042 | 6 | 61 | 9 | 2,118 | |||||||||||||
| Settlement of lawsuits | 1,287 | 18 | — | 112 | 1,417 | |||||||||||||
| Impairment of assets | 1,238 | 650 | — | — | 1,888 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (2,010) | 17 | — | (382) | (2,375) | |||||||||||||
| Gain on insurance | (463) | — | — | — | (463) | |||||||||||||
| Stock-based compensation | — | — | — | 2,353 | 2,353 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 84,892 | $ | 12,195 | $ | 118 | $ | (20,808) | $ | 76,397 | ||||||||
| GAAP operating margin | 40.1 | % | 19.2 | % | 3.9 | % | (8.6) | % | 26.7 | % | ||||||||
| Non-GAAP operating margin | 41.2 | % | 20.4 | % | 8.2 | % | (7.8) | % | 28.5 | % |
35
Table of Contents
| 2021 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 43,815 | $ | 13,264 | $ | 35 | $ | (18,566) | $ | 38,548 | ||||||||
| Amortization of intangibles | 187 | 14 | 57 | — | 258 | |||||||||||||
| Settlement of lawsuits | 275 | 59 | 5 | 1,010 | 1,349 | |||||||||||||
| Impairment of assets | 13,612 | — | — | — | 13,612 | |||||||||||||
| Costs and charges related to debt refinancing | 17 | — | — | 40 | 57 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (580) | 72 | — | (14) | (522) | |||||||||||||
| Gain on insurance | (1,209) | — | — | (44) | (1,253) | |||||||||||||
| Non-GAAP operating income (loss) | $ | 56,117 | $ | 13,409 | $ | 97 | $ | (17,574) | $ | 52,049 | ||||||||
| GAAP operating margin | 31.9 | % | 23.4 | % | 2.7 | % | (9.5) | % | 19.7 | % | ||||||||
| Non-GAAP operating margin | 40.9 | % | 23.7 | % | 7.5 | % | (9.0) | % | 26.7 | % |
| 2020 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||
| Income (loss) from operations | $ | 13,056 | $ | 9,237 | $ | (614) | $ | (18,933) | $ | 2,746 | ||||||||
| Amortization of intangibles | 211 | 15 | 383 | — | 609 | |||||||||||||
| Settlement of lawsuits | 174 | — | — | — | 174 | |||||||||||||
| Impairment of assets | 10,370 | 245 | — | — | 10,615 | |||||||||||||
| Loss (gain) on sale of businesses and assets | (639) | 16 | — | (38) | (661) | |||||||||||||
| Loss (gain) on insurance | 433 | — | — | (13) | 420 | |||||||||||||
| Non-GAAP operating income (loss) | $ | 23,605 | $ | 9,513 | $ | (231) | $ | (18,984) | $ | 13,903 | ||||||||
| GAAP operating margin | 14.8 | % | 21.4 | % | (83.1) | % | (14.3) | % | 2.1 | % | ||||||||
| Non-GAAP operating margin | 26.7 | % | 22.0 | % | (31.3) | % | (14.3) | % | 10.5 | % |
Other Income/Expenses
Interest expense increased by $2.0 million from 2021 to 2022 and by $181,000 from 2020 to 2021. The increase in interest expense in 2022 was primarily caused by the significantly higher average debt balance from borrowings to finance our acquisitions. The net increase in interest expense in 2021 was primarily caused by the expensed loan costs and written off unamortized debt issuance costs related to the September 2021 Refinancing Note (see Note 9 to our consolidated financial statements), partially offset by the impact of a lower average debt balance. During 2020, with the onset of the COVID-19 pandemic, certain debt principal and interest payments were deferred, but we continued to accrue interest on these debts. At the end of 2021, we refinanced several of our existing bank and seller-financed real estate debt with the issuance of a $99.1 million 5.25% note with a term of 10 years.
We consider lease plus interest expense as our occupancy costs since most of our debts are for real properties where our clubs and restaurants are located. For occupancy cost purposes, we exclude non-real-estate-related interest expense. Total occupancy cost rate (total occupancy cost as a percentage of revenues) was high in 2020 due to lower sales activity caused by the pandemic, as shown below.
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Lease | 2.5 | % | 2.0 | % | 3.1 | % | ||
| Interest | 4.5 | % | 4.8 | % | 7.4 | % | ||
| Total occupancy cost | 7.0 | % | 6.8 | % | 10.5 | % |
36
Table of Contents
The 2021 interest expense rate above excludes certain costs and charges related to the September 2021 Refinancing Note amounting to approximately $637,000, or 0.3% of consolidated revenues. The $637,000 interest expense includes $103,000 in unamortized debt issuance costs that were written off and $228,000 in expensed new loan costs.
In fiscal 2021, we received 11 notices of forgiveness for our PPP loans approving the forgiveness of 100% of each of the 11 PPP loans amounting to $5.3 million in principal and interest, which were included in non-operating gains (losses), net. In November 2021, we received a partial forgiveness of the remaining $124,000 PPP loan for $85,000 in principal and interest. See Note 9 to our consolidated financial statements.
Income Taxes
Income taxes were an expense of approximately $14.1 million in 2022, $4.0 million in 2021, and a benefit of $493,000 in 2020. Our effective income tax rate was a 23.4% expense in 2022, 11.7% expense in 2021, and 7.2% benefit in 2020. The components of our annual effective income tax rate are the following:
| 2022 | 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|---|
| Federal statutory income tax expense/benefit | 21.0 | % | 21.0 | % | 21.0 | % | ||
| State income taxes, net of federal benefit | 3.0 | % | 2.1 | % | (3.7) | % | ||
| Permanent differences | 0.2 | % | (1.3) | % | (5.8) | % | ||
| Change in state tax rate | 1.5 | % | (2.4) | % | — | % | ||
| Change in valuation allowance | 0.6 | % | (1.9) | % | (18.7) | % | ||
| Tax credits | (3.0) | % | (3.5) | % | 13.9 | % | ||
| Other | 0.2 | % | (2.4) | % | 0.6 | % | ||
| Total effective income tax rate | 23.4 | % | 11.7 | % | 7.2 | % |
*Positive or negative percentages are in relation to income or loss before income taxes of the respective fiscal year.
The effective income tax rate difference from the statutory federal corporate tax rate of 21% comes from offsetting impact of state income tax, net of federal benefit, and tax credits that are mostly FICA tip credits. The effective income tax rate for fiscal 2020 was also affected by the pre-tax loss mostly caused by the pandemic and the changes in the deferred tax asset valuation allowance in all three fiscal years presented.
Non-GAAP Financial Measures
In addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Non-GAAP Operating Income and Non-GAAP Operating Margin. We calculate non-GAAP operating income and non-GAAP operating margin by excluding the following items from income from operations and operating margin: (a) amortization of intangibles, (b) impairment of assets, (c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) settlement of lawsuits, (f) costs and charges related to debt refinancing, and (g) stock-based compensation. We believe that excluding these items assists investors in evaluating period-over-period changes in our operating income and operating margin without the impact of items that are not a result of our day-to-day business and operations.
Non-GAAP Net Income and Non-GAAP Net Income per Diluted Share. We calculate non-GAAP net income and non-GAAP net income per diluted share by excluding or including certain items to net income attributable to RCIHH common stockholders and diluted earnings per share. Adjustment items are: (a) amortization of intangibles, (b) impairment of assets,
37
Table of Contents
(c) gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) unrealized loss on equity securities, (f) settlement of lawsuits, (g) gain on debt extinguishment, (h) costs and charges related to debt refinancing, (i) stock-based compensation, (j) the income tax effect of the above-described adjustments, and (k) change in deferred tax asset valuation allowance. Included in the income tax effect of the above adjustments is the net effect of the non-GAAP provision for income taxes, calculated at 22.8%, 13.5%, and 26.0% effective tax rate of the pre-tax non-GAAP income before taxes for the 2022, 2021, and 2020, respectively, and the GAAP income tax expense (benefit). We believe that excluding and including such items help management and investors better understand our operating activities.
Adjusted EBITDA. We calculate adjusted EBITDA by excluding the following items from net income attributable to RCIHH common stockholders: (a) depreciation and amortization, (b) income tax expense (benefit), (c) net interest expense, (d) gains or losses on sale of businesses and assets, (e) gains or losses on insurance (f) unrealized gains or losses on equity securities, (g) impairment of assets, (h) settlement of lawsuits, (i) gain on debt extinguishment, and (j) stock-based compensation. We believe that adjusting for such items helps management and investors better understand our operating activities. Adjusted EBITDA provides a core operational performance measurement that compares results without the need to adjust for federal, state and local taxes which have considerable variation between domestic jurisdictions. The results are, therefore, without consideration of financing alternatives of capital employed. We use adjusted EBITDA as one guideline to assess the unleveraged performance return on our investments. Adjusted EBITDA multiple is also used as a target benchmark for our acquisitions of nightclubs.
We also use certain non-GAAP cash flow measures such as free cash flow. See “Liquidity and Capital Resources” section for further discussion.
38
Table of Contents
The following tables present our non-GAAP performance measures for the periods indicated (in thousands, except per share amounts and percentages):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP net income (loss) to Adjusted EBITDA | ||||||||||
| Net income (loss) attributable to RCIHH common stockholders | $ | 46,041 | $ | 30,336 | $ | (6,085) | ||||
| Income tax expense (benefit) | 14,071 | 3,989 | (493) | |||||||
| Interest expense, net | 11,539 | 9,739 | 9,487 | |||||||
| Settlement of lawsuits | 1,417 | 1,349 | 174 | |||||||
| Impairment of assets | 1,888 | 13,612 | 10,615 | |||||||
| Gain on sale of businesses and assets | (2,375) | (522) | (661) | |||||||
| Depreciation and amortization | 12,391 | 8,238 | 8,836 | |||||||
| Unrealized loss on equity securities | — | 84 | 64 | |||||||
| Gain on debt extinguishment | (138) | (5,329) | — | |||||||
| Loss (gain) on insurance | (463) | (1,253) | 420 | |||||||
| Stock-based compensation | 2,353 | — | — | |||||||
| Adjusted EBITDA | $ | 86,724 | $ | 60,243 | $ | 22,357 | ||||
| Reconciliation of GAAP net income (loss) to non-GAAP net income | ||||||||||
| Net income (loss) attributable to RCIHH common stockholders | $ | 46,041 | $ | 30,336 | $ | (6,085) | ||||
| Amortization of intangibles | 2,118 | 258 | 609 | |||||||
| Settlement of lawsuits | 1,417 | 1,349 | 174 | |||||||
| Impairment of assets | 1,888 | 13,612 | 10,615 | |||||||
| Gain on sale of businesses and assets | (2,375) | (522) | (661) | |||||||
| Costs and charges related to debt refinancing* | — | 694 | — | |||||||
| Unrealized loss on equity securities | — | 84 | 64 | |||||||
| Gain on debt extinguishment | (138) | (5,329) | — | |||||||
| Loss (gain) on insurance | (463) | (1,253) | 420 | |||||||
| Stock-based compensation | 2,353 | — | — | |||||||
| Change in deferred tax asset valuation allowance | 343 | (632) | 1,273 | |||||||
| Net income tax effect | (729) | (1,845) | (1,700) | |||||||
| Non-GAAP net income | $ | 50,455 | $ | 36,752 | $ | 4,709 |
39
Table of Contents
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Reconciliation of GAAP diluted earnings (loss) per share to non-GAAP diluted earnings per share | ||||||||||
| Diluted shares | 9,383,445 | 9,004,744 | 9,199,225 | |||||||
| GAAP diluted earnings (loss) per share | $ | 4.91 | $ | 3.37 | $ | (0.66) | ||||
| Amortization of intangibles | 0.23 | 0.03 | 0.07 | |||||||
| Settlement of lawsuits | 0.15 | 0.15 | 0.02 | |||||||
| Impairment of assets | 0.20 | 1.51 | 1.15 | |||||||
| Gain on sale of businesses and assets | (0.25) | (0.06) | (0.07) | |||||||
| Costs and charges related to debt refinancing* | — | 0.08 | — | |||||||
| Unrealized loss on equity securities | — | 0.01 | 0.01 | |||||||
| Gain on debt extinguishment | (0.01) | (0.59) | — | |||||||
| Loss (gain) on insurance | (0.05) | (0.14) | 0.05 | |||||||
| Stock-based compensation | 0.25 | — | — | |||||||
| Change in deferred tax asset valuation allowance | 0.04 | (0.07) | 0.14 | |||||||
| Net income tax effect | (0.08) | (0.20) | (0.18) | |||||||
| Non-GAAP diluted earnings per share | $ | 5.38 | $ | 4.08 | $ | 0.51 | ||||
| Reconciliation of GAAP operating income to non-GAAP operating income | ||||||||||
| Income from operations | $ | 71,459 | $ | 38,548 | $ | 2,746 | ||||
| Amortization of intangibles | 2,118 | 258 | 609 | |||||||
| Settlement of lawsuits | 1,417 | 1,349 | 174 | |||||||
| Impairment of assets | 1,888 | 13,612 | 10,615 | |||||||
| Costs and charges related to debt refinancing* | — | 57 | — | |||||||
| Gain on sale of businesses and assets | (2,375) | (522) | (661) | |||||||
| Loss (gain) on insurance | (463) | (1,253) | 420 | |||||||
| Stock-based compensation | 2,353 | — | — | |||||||
| Non-GAAP operating income | $ | 76,397 | $ | 52,049 | $ | 13,903 | ||||
| 2022 | 2021 | 2020 | ||||||||
| Reconciliation of GAAP operating margin to non-GAAP operating margin | ||||||||||
| GAAP operating margin | 26.7 | % | 19.7 | % | 2.1 | % | ||||
| Amortization of intangibles | 0.8 | % | 0.1 | % | 0.5 | % | ||||
| Settlement of lawsuits | 0.5 | % | 0.7 | % | 0.1 | % | ||||
| Impairment of assets | 0.7 | % | 7.0 | % | 8.0 | % | ||||
| Costs and charges related to debt refinancing* | — | % | 0.0 | % | — | % | ||||
| Gain on sale of businesses and assets | (0.9) | % | (0.3) | % | (0.5) | % | ||||
| Loss (gain) on insurance | (0.2) | % | (0.6) | % | 0.3 | % | ||||
| Stock-based compensation | 0.9 | % | — | % | — | % | ||||
| Non-GAAP operating margin | 28.5 | % | 26.7 | % | 10.5 | % |
| Column 1 | Column 2 |
|---|---|
| * | Costs and charges related to debt refinancing in 2021 consist of $637,000 in interest expense and $57,000 in legal and professional fees. The $637,000 interest expense portion above includes $103,000 in unamortized debt issuance costs that were written off and $228,000 in expensed new loan costs. |
40
Table of Contents
The adjustments to reconcile net income attributable to RCIHH common stockholders to non-GAAP net income exclude the impact of adjustments related to noncontrolling interests, which is immaterial.
LIQUIDITY AND CAPITAL RESOURCES
At September 30, 2022, our cash and cash equivalents were approximately $36.0 million as compared to $35.7 million at September 30, 2021. Because of the large volume of cash we handle, we have very stringent cash controls. As of September 30, 2022, we had working capital of $18.6 million compared to working capital of $26.1 million as of September 30, 2021, excluding net assets held for sale (net of associated liabilities of $0 and $1.1 million, respectively) amounting to $1.0 million and $3.8 million as of September 30, 2022 and 2021, respectively. Since the pandemic hard hit fiscal 2020, we have since recovered and have seen a more normal stream of operations in 2021 and 2022. Geopolitical and macroeconomic events are still developing. In the event global inflation leads to a major economic downturn, our business operations and cash flow could be significantly affected. We believe that we can borrow capital if needed but currently we do not have unused credit facilities so there can be no guarantee that additional liquidity will be readily available or available on favorable terms.
We have not recently raised capital through the issuance of equity securities although we have used equity recently in one of our acquisitions. Instead, we use debt financing to lower our overall cost of capital and increase our return on stockholders’ equity. We have a history of borrowing funds in private transactions and from sellers in acquisition transactions and have secured traditional bank financing on our new development projects and refinancing of our existing notes payable, but there can be no assurance that any of these financing options would be presently available on favorable terms, if at all. We also have historically utilized these cash flows to invest in property and equipment, adult nightclubs, and restaurants/sports bars.
During 2022, we acquired fifteen clubs at an aggregate acquisition price of $132.6 million, of which $55.3 million was in cash, $49.0 million in debt, and $30.0 million in equity (500,000 shares of our common stock with an acquisition date fair value of $29.9 million, discounted for lack of marketability due to the lock-up period).
We expect to generate adequate cash flows from operations for the next 12 months from the issuance of this report.
The following table presents a summary of our net cash flows from operating, investing, and financing activities (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating | $ | 64,509 | $ | 41,991 | $ | 15,632 | ||||
| Investing | (67,797) | (6,814) | (994) | |||||||
| Financing | 3,582 | (15,096) | (13,130) | |||||||
| Net increase in cash and cash equivalents | $ | 294 | $ | 20,081 | $ | 1,508 |
We require capital principally for the acquisition of new clubs, construction of new Bombshells, renovation of older units, and investments in technology. We also utilize capital to repurchase our common stock as part of our share repurchase program, based on our capital allocation strategy guidelines, and to pay our quarterly dividends.
41
Table of Contents
Cash Flows from Operating Activities
Following are our summarized cash flows from operating activities (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | $ | 46,060 | $ | 30,150 | $ | (6,312) | ||||
| Depreciation and amortization | 12,391 | 8,238 | 8,836 | |||||||
| Deferred tax expense (benefit) | 3,080 | (1,253) | (1,268) | |||||||
| Stock-based compensation expense | 2,353 | — | — | |||||||
| Impairment of assets | 1,888 | 13,612 | 10,615 | |||||||
| Gain on debt extinguishment | (83) | (5,298) | — | |||||||
| Net change in operating assets and liabilities | (1,421) | (3,451) | 1,380 | |||||||
| Other | 241 | (7) | 2,381 | |||||||
| Net cash provided by operating activities | $ | 64,509 | $ | 41,991 | $ | 15,632 |
Net cash flows from operating activities increased from 2021 to 2022 mainly due to the operating results of the fifteen acquired clubs and one Bombshells opened. Net cash flows from operating activities increased from 2020 to 2021 mainly due to significantly higher income from operations partially offset by higher interest payments, which included deferred debt interest payments from 2020, and higher income taxes paid.
Cash Flows from Investing Activities
Following are our summarized cash flows from investing activities (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from sale of businesses and assets | $ | 10,669 | $ | 5,415 | $ | 2,221 | ||||
| Proceeds from notes receivable | 182 | 130 | 1,576 | |||||||
| Proceeds from insurance | 648 | 1,152 | 945 | |||||||
| Payments for property and equipment and intangible assets | (24,003) | (13,511) | (5,736) | |||||||
| Acquisition of businesses, net of cash acquired | (55,293) | — | — | |||||||
| Net cash used in investing activities | $ | (67,797) | $ | (6,814) | $ | (994) |
In 2022, we acquired fifteen clubs with an aggregate acquisition price of $132.6 million, of which $55.3 million in cash, $49.0 million in debt, and 500,000 shares of our common stock in equity. We also purchased an aircraft and six real estate properties, of which, four are for future Bombshells locations, one for a club that we were leasing, and another to replace a club location which was taken by eminent domain. Also in 2022, we received payment for four real estate properties. We did not receive payment for the eminent domain property mentioned above until November 2022. In 2021, we acquired four real estate properties either for future club or restaurant locations or for corporate use. On one of the real properties purchased, we opened a Bombshells restaurant on December 6, 2021 in Arlington, Texas. There were no new Bombshells units opened in 2021. We also sold two real estate properties in 2021. We opened two new Bombshells units in 2020 (one in Katy, Texas and another on U.S. Highway 59 in Houston, Texas) and sold three real estate properties. As of September 30, 2022, 2021, and 2020, we had $1.5 million, $3.4 million, and $20,000 in construction-in-progress related mostly to Bombshells opening in the subsequent fiscal year. See Note 16 to our consolidated financial statements.
42
Table of Contents
Following is a reconciliation of our additions to property and equipment for the years ended September 30, 2022, 2021, and 2020 (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| New capital expenditures in new clubs and Bombshells units and equipment* | $ | 18,405 | $ | 7,604 | $ | 3,585 | ||||
| Maintenance capital expenditures | 5,598 | 5,907 | 2,151 | |||||||
| Total capital expenditures, excluding business acquisitions | $ | 24,003 | $ | 13,511 | $ | 5,736 |
*Includes real estate except those acquired through business acquisitions.
See discussion of acquisitions and dispositions subsequent to September 30, 2022 in Note 16 to our consolidated financial statements.
Cash Flows from Financing Activities
Following are our summarized cash flows from financing activities (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Proceeds from debt obligations | $ | 35,820 | $ | 38,490 | $ | 6,503 | ||||
| Payments on debt obligations | (14,894) | (49,178) | (8,832) | |||||||
| Purchase of treasury stock | (15,097) | (1,794) | (9,484) | |||||||
| Payment of dividends | (1,784) | (1,440) | (1,286) | |||||||
| Payment of loan origination costs | (463) | (1,174) | — | |||||||
| Distribution to noncontrolling interests | — | — | (31) | |||||||
| Net cash provided by (used in) financing activities | $ | 3,582 | $ | (15,096) | $ | (13,130) |
See Note 9 to our consolidated financial statements for a detailed discussion of our debt obligations.
We purchased shares of our common stock representing 268,185 shares, 74,659 shares, and 516,102 shares in 2022, 2021, and 2020, respectively. We paid quarterly dividends of $0.03 per share in fiscal 2020, except in the second and fourth quarter of 2020 where we paid $0.04 per share. We paid quarterly dividends of $0.04 per share in fiscal 2021 through the first quarter of 2022. Then starting in the second quarter of 2022, we increased our quarterly dividends to $0.05 per share.
Non-GAAP Cash Flow Measure
Management also uses certain non-GAAP cash flow measures such as free cash flow. We define free cash flow as net cash provided by operating activities less maintenance capital expenditures. We use free cash flow as the baseline for the implementation of our capital allocation strategy. See table below (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 64,509 | $ | 41,991 | $ | 15,632 | ||||
| Less: Maintenance capital expenditures | 5,598 | 5,907 | 2,151 | |||||||
| Free cash flow | $ | 58,911 | $ | 36,084 | $ | 13,481 |
We do not include total capital expenditures as a reduction from net cash flow from operating activities to arrive at free cash flow. This is because, based on our capital allocation strategy, acquisitions and development of our own clubs and restaurants are our primary uses of free cash flow.
43
Table of Contents
Debt Financing
See Note 9 to our consolidated financial statements for more details regarding our debt activity.
Contractual Obligations and Commitments
We have long-term contractual obligations primarily in the form of debt obligations and operating leases. The following table (in thousands) summarizes our contractual obligations and their aggregate maturities as well as future minimum rent payments. Future interest payments related to debt were estimated using the interest rate in effect as of September 30, 2022.
| Payments Due by Period | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | 2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | ||||||||||||||||||||
| Debt obligations - regular(a) | $ | 106,102 | $ | 10,216 | $ | 9,663 | $ | 9,527 | $ | 9,825 | $ | 10,424 | $ | 56,447 | ||||||||||||
| Debt obligations - balloon(a) | 99,738 | 2,226 | 2,195 | 20,457 | — | — | 74,860 | |||||||||||||||||||
| Interest payments on debt | 78,616 | 12,792 | 11,987 | 9,468 | 8,418 | 7,820 | 28,131 | |||||||||||||||||||
| Operating leases(b) | 52,789 | 4,895 | 4,944 | 5,024 | 5,089 | 4,895 | 27,942 |
(a)See Note 9 to our consolidated financial statements.
(b)See Note 20 to our consolidated financial statements.
Other than the ongoing impact of the COVID-19 pandemic, the current geopolitical and macroeconomic events happening globally, and the notes payable financing described above, we are not aware of any event or trend that would adversely impact our liquidity. In our opinion, working capital is not a true indicator of our financial status. Typically, businesses in our industry carry current liabilities in excess of current assets because businesses in our industry receive substantially immediate payment for sales, with nominal receivables, while inventories and other current liabilities normally carry longer payment terms. Vendors and purveyors often remain flexible with payment terms, providing businesses in our industry with opportunities to adjust to short-term business downturns. We consider the primary indicators of financial status to be the long-term trend of revenue growth, the mix of sales revenues, overall cash flow, profitability from operations and the level of long-term debt.
The following table presents a summary of such indicators (dollars in thousands):
| 2022 | Inc (Dec) | 2021 | Inc (Dec) | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | $ | 113,316 | 30.7 | % | $ | 86,685 | 46.7 | % | $ | 59,080 | ||||||
| Sales of food and merchandise | 44,294 | 7.7 | % | 41,111 | 68.1 | % | 24,460 | |||||||||
| Service revenues | 93,888 | 69.3 | % | 55,461 | 34.7 | % | 41,162 | |||||||||
| Other revenues | 16,122 | 34.3 | % | 12,001 | 57.4 | % | 7,625 | |||||||||
| Total revenues | $ | 267,620 | 37.1 | % | $ | 195,258 | 47.6 | % | $ | 132,327 | ||||||
| Net income (loss) attributable to RCIHH common stockholders | $ | 46,041 | 51.8 | % | $ | 30,336 | (598.5) | % | $ | (6,085) | ||||||
| Net cash provided by operating activities | $ | 64,509 | 53.6 | % | $ | 41,991 | 168.6 | % | $ | 15,632 | ||||||
| Adjusted EBITDA* | $ | 86,724 | 44.0 | % | $ | 60,243 | 169.5 | % | $ | 22,357 | ||||||
| Free cash flow* | $ | 58,911 | 63.3 | % | $ | 36,084 | 167.7 | % | $ | 13,481 | ||||||
| Debt (end of period) | $ | 202,463 | 61.8 | % | $ | 125,168 | (11.5) | % | $ | 141,435 |
*See definition and calculation of Adjusted EBITDA and Free Cash Flow under Non-GAAP Financial Measures and Liquidity and Capital Resources above.
We have not established financing other than the notes payable discussed in Note 9 to the consolidated financial statements. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise.
44
Table of Contents
Share Repurchase
As part of our capital allocation strategy, we buy back shares in the open market or through negotiated purchases, as authorized by our Board of Directors. During fiscal years 2022, 2021, and 2020, we paid for treasury stock amounting to $15.1 million, $1.8 million, and $9.5 million representing 268,185 shares, 74,659 shares, and 516,102 shares, respectively. On May 24, 2022, the Board of Directors approved a $25.0 million increase in the Company's share repurchase program. We have approximately $18.9 million remaining to purchase additional shares as of September 30, 2022.
For additional details regarding our Board approved share repurchase plans, please refer to Item 5 – Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
IMPACT OF INFLATION
To the extent permitted by competition, we have managed to recover increased costs through price increases and may continue to do so. However, there can be no assurance that we will be able to do so in the future.
SEASONALITY
Our nightclub operations are affected by seasonal factors. Historically, we have experienced reduced revenues from April through September (our fiscal third and fourth quarters) with the strongest operating results occurring during October through March (our fiscal first and second quarters), but in fiscal 2020, due to the COVID-19 pandemic, revenues during the second through the fourth quarter were significantly reduced. Our revenues in certain markets are also affected by sporting events that cause unusual changes in sales from year to year.
GROWTH STRATEGY
We believe that we can continue to grow organically and through careful entry into markets with high growth potential. Our growth strategy includes acquiring existing units, opening new units after market analysis, developing new club concepts that are consistent with our management and marketing skills, franchising our Bombshells brand, and developing and opening our Bombshells concept as our capital and manpower allow.
All eleven of the existing Bombshells as of September 30, 2022 are located in Texas. Our growth strategy is to diversify our operations with these units which do not require SOB licenses, which are sometimes difficult to obtain. While we are searching for adult nightclubs to acquire, we are able to also search for restaurant/sports bar locations that are consistent with our income targets.
We opened two new Bombshells units in fiscal 2020.
In 2022, we acquired fifteen clubs with an aggregate acquisition price of $132.6 million, of which $55.3 million in cash, $49.0 million in debt, and 500,000 shares of our common stock in equity. See Note 16 to our consolidated financial statements. We also opened a new Bombshells location in Arlington, Texas in December 2021 and our first franchised location in San Antonio, Texas opened in June 2022.
On October 26, 2022, subsequent to the current reporting date, the Company completed the acquisition of a club in Dickinson, Texas for a total acquisition price of $9.0 million. The acquisition includes (1) $2.5 million for the adult entertainment business covered in a stock purchase agreement paid fully in cash at closing and (2) $6.5 million for the real estate property covered in a real estate purchase agreement paid $1.5 million in cash at closing and $5.0 million under a 6% 15-year promissory note payable in 180 equal monthly payments of $42,193 in principal and interest.
We continue to evaluate opportunities to acquire new nightclubs and anticipate acquiring new locations that fit our business model as we have done in the past. The acquisition of additional clubs may require us to take on additional debt or issue our common stock, or both. There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise. An inability to obtain such additional financing could have an adverse effect on our growth strategy.
45
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0001493152-21-031404.
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
OVERVIEW
The
following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended
to help the reader understand RCI Hospitality Holdings, Inc., our operations and our present business environment. MD&A is provided
as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying notes thereto
contained in Item 8 – “Financial Statements and Supplementary Data” of this report. This overview summarizes the MD&A,
which includes the following sections:
| ● | Our Business — a general description of our business and the adult nightclub industry, our objective, our strategic priorities, our core capabilities, and challenges and risks of our business. | |
|---|---|---|
| ● | Critical Accounting Policies and Estimates — a discussion of accounting policies that require critical judgments and estimates. | |
| ● | Operations Review — an analysis of our Company’s consolidated results of operations for the three years presented in our consolidated financial statements. | |
| ● | Liquidity and Capital Resources — an analysis of cash flows, aggregate contractual obligations, and an overview of financial position. |
Ongoing
Impact of COVID-19 Pandemic
Since
the U.S. declaration of COVID-19 as a pandemic in March 2020, we have had a major disruption in our business operations that threatened
to significantly impact our cash flow. The declaration resulted in a significant reduction in customer traffic in our clubs and restaurants
due to changes in consumer behavior as social distancing practices, dining room closures, and other restrictions that were mandated
or encouraged by federal, state, and local governments. To adapt to the situation, we took significant steps to augment an anticipated
decline in operating cash flows, including negotiating deferment of some of our debts, reducing the number of our employees and related
payroll costs where necessary, and deferring or modifying certain fixed and variable monthly expenses, among others.
The
temporary closure of our clubs and restaurants caused by the COVID-19 pandemic presented operational challenges. Our strategy is to open
locations and operate in accordance with local and state guidelines. We believe that we can borrow capital if needed but currently
we do not have unused credit facilities so there can be no guarantee that additional liquidity will be readily available or available
on favorable terms, especially the longer the COVID-19 pandemic lasts.
Compared
to fiscal 2020, which showed a significant impact of the pandemic in terms of revenues and bottom line, in fiscal 2021 our operations
exhibited tremendous recovery. Revenues were up by 47.6% from prior year and up by 7.8% from pre-pandemic fiscal 2019. Net income increased
by 47.5% from fiscal 2019 (fiscal 2020 had a net loss) and free cash flow increased by 167.7% from fiscal 2020 and by 8.3% from
fiscal 2019.
As
of the release of this report, we do not know the future extent and duration of the impact of COVID-19 on our businesses. Closures and
operating restrictions, as caused by local, state, and national guidelines, could lead to adverse financial results. However, we will
continually monitor and evaluate the situation and will determine any further measures to be instituted.
OUR
BUSINESS
The
following are our operating segments:
| Nightclubs | Our wholly-owned subsidiaries own and/or operate upscale adult nightclubs serving primarily businessmen and professionals. These nightclubs are in Houston, Austin, San Antonio, Dallas, Fort Worth, Beaumont, Longview, Harlingen, Edinburg, Tye, Lubbock, Aledo, Round Rock, El Paso and Odessa, Texas; Charlotte, North Carolina; Minneapolis, Minnesota; New York, New York; Miami Gardens and Pembroke Park, Florida; Pittsburgh, Pennsylvania; Phoenix, Arizona; and Washington Park, Kappa and Chicago, Illinois. No sexual contact is permitted at any of our locations. We also own and operate a Studio 80 dance club in Fort Worth, Texas. We also own and lease to third parties real properties that are adjacent to (or used to be locations of) our clubs. In relation to acquisitions that closed in October and November 2021, we now have club locations in Denver, Colorado; Louisville, Kentucky; Raleigh, North Carolina; Portland, Maine; Indianapolis, Indiana; Sauget, Illinois; and Newburgh, New York. |
|---|---|
| Bombshells | Our wholly-owned subsidiaries own and operate restaurants and sports bars in Houston, Dallas, Austin, Spring, Pearland, Tomball and Katy, Texas under the brand name Bombshells Restaurant & Bar. |
| Other | Our wholly-owned subsidiaries own a media division (“Media Group”), including the leading trade magazine serving the multibillion-dollar adult nightclubs industry and the adult retail products industry. We also own an industry trade show, an industry trade publication and more than a dozen industry and social media websites. Included here is Drink Robust, which is licensed to sell Robust Energy Drink in the United States. |
Our
revenues are derived from the sale of liquor, beer, wine, food, merchandise; service revenues such as cover charges, membership fees,
and facility use fees; and other revenues such as commissions from vending and ATM machines, real estate rental, valet parking, and other
products and services for both nightclub and restaurant/sports bar operations. Other revenues include Media Group revenues for the sale
of advertising content and revenues from our annual Expo convention, and Drink Robust sales. Our fiscal year-end is September 30.
24
Same-Store
Sales. We calculate same-store sales by comparing year-over-year revenues from nightclubs and restaurants/sports bars starting in
the first full quarter of operations after at least 12 full months for Nightclubs and at least 18 full months for Bombshells. We consider
the first six months of operations of a Bombshells unit to be the “honeymoon period” where sales are significantly higher
than normal. We exclude from a particular month’s calculation units previously included in the same-store sales base that have
closed temporarily for more than 15 days until its next full month of operations. We also exclude from the same-store sales base units
that are being reconcepted or are closed due to renovations or remodels. Acquired units are included in the same-store sales calculation
as long as they qualify based on the definitions stated above. Revenues outside of our Nightclubs and Bombshells reportable segments’
core business are excluded from same-store sales calculation.
Adjusted
Same-Store Sales. Due to the disruption created by the COVID-19 pandemic and in an effort to minimize the complexity in the calculation
of same-store sales caused by closing and opening again our locations, we are presenting two alternative same-store sales results calculated
with and without the impact of closures caused by state and local government mandates. In the alternative calculation, a comparable location
will remain in the same-store sales base regardless of closing and reopening due to COVID-19 restrictions.
Our
goal is to use our Company’s assets—our brands, financial strength, and the talent and strong commitment of our management
and employees—to become more competitive and to accelerate growth.
CRITICAL
ACCOUNTING POLICIES AND ESTIMATES
Management’s
discussion and analysis of financial condition and results of operations are based upon our financial statements, which have been prepared
in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of these consolidated
financial statements requires our management to make assumptions and estimates about future events and apply judgments that affect the
reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These estimates
are based on management’s historical and industry experience and on various other assumptions that are believed to be reasonable
under the circumstances. On a regular basis, we evaluate these accounting policies, assumptions, estimates and judgments to ensure that
our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be
determined with certainty, actual results may differ from our estimates, and such differences could be material.
A
full discussion of our significant accounting policies is contained in Note 2 to our consolidated financial statements, which is included
in Item 8 – “Financial Statements and Supplementary Data” of this report. We believe that the following accounting
estimates are the most critical to aid in fully understanding and evaluating our financial results. These estimates require our most
difficult, subjective or complex judgments because they relate to matters that are inherently uncertain. We have reviewed these critical
accounting policies and estimates and related disclosures with our Audit Committee.
Long-Lived
Assets
We
review long-lived assets, such as property and equipment, and intangible assets subject to amortization, for impairment whenever events
or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. These events or changes
in circumstances include, but are not limited to, significant underperformance relative to historical or projected future operating results,
significant changes in the manner of use of the acquired assets or the strategy for the overall business, and significant negative industry
or economic trends. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset group
to the estimated undiscounted cash flows over the estimated remaining useful life of the primary asset included in the asset group. If
the asset group is not recoverable, the impairment loss is calculated as the excess of the carrying value over the fair value. We define
our asset group as an operating club or restaurant location, which is also our reporting unit or the lowest level for which cash flows
can be identified. Key estimates in the undiscounted cash flow model include management’s estimate of the projected revenues and
operating margins. If fair value is used to determine an impairment loss, an additional key assumption is the selection of a weighted-average
cost of capital to discount cash flows. Assets to be disposed of are separately presented in the balance sheet and reported at the lower
of the carrying amount or fair value less costs to sell and are no longer depreciated. During the second quarter of 2021, we impaired
one property that was reclassified to assets held for sale for $1.4 million, and during the fourth quarter of 2021, we impaired four
clubs for $584,000. During the second quarter of 2020, we impaired one club and one Bombshells unit for a total
of $302,000, and during the third quarter of 2020, we impaired one club for its operating lease right-of-use asset for $104,000. During
the fourth quarter of 2019, we impaired two clubs for a total of $4.2 million.
Goodwill
and Other Intangible Assets
Goodwill
and other intangible assets that have indefinite useful lives are tested annually for impairment during our fourth fiscal quarter and
are tested for impairment more frequently if events and circumstances indicate that the asset might be impaired.
25
Our
impairment calculations require management to make assumptions and to apply judgment in order to estimate fair values. If our actual
results are not consistent with our estimates and assumptions, we may be exposed to impairments that could be material. We do not believe
that there is a reasonable likelihood that there will be a change in the estimates or assumptions we used that could cause a material
change in our calculated impairment charges.
For
our goodwill impairment review, we have the option to first perform a qualitative assessment to determine if it is more likely than not
that the fair value of the reporting unit is less than its carrying value. This assessment is based on several factors, including industry
and market conditions, overall financial performance, including an assessment of cash flows in comparison to actual and projected results
of prior periods. If it is determined that it is more likely than not that the fair value of a reporting unit is less than its carrying
value based on our qualitative analysis, or if we elect to skip this step, we perform a Step 1 quantitative analysis to determine the
fair value of the reporting unit. The fair value is determined using market-related valuation models, including discounted
cash flows and comparable asset market values. Key estimates in the discounted cash flow model include management’s estimate of
the projected revenues and operating margins, along with the selection of a weighted-average cost of capital to discount cash flows.
We recognize goodwill impairment in the amount that the carrying value of the reporting unit exceeds the fair value of the reporting
unit, not to exceed the amount of goodwill allocated to the reporting unit, based on the results of our Step 1 analysis. For the year
ended September 30, 2021, we identified seven reporting units that were impaired and recognized a goodwill impairment loss totaling
$6.3 million. For the year ended September 30, 2020, we identified seven reporting units that were impaired and recognized a goodwill
impairment loss totaling $7.9 million. For the year ended September 30, 2019, we identified four reporting units that were impaired and
recognized a goodwill impairment loss totaling $1.6 million.
For
indefinite-lived intangibles, specifically SOB licenses, we determine fair value by estimating the multiperiod excess earnings of the
asset with key assumptions being similar to those used in the goodwill impairment valuation model. For indefinite-lived tradename, we
determine fair value by using the relief from royalty method. The fair value is then compared to the carrying value and an impairment
charge is recognized by the amount by which the carrying amount exceeds the fair value of the asset. We recorded impairment charges for
SOB licenses amounting to $5.3 million in 2021 related to three clubs, $2.3 million in 2020 related to two clubs, and $178,000
in 2019 related to one club.
Income
Taxes
We
estimate certain components of our provision for income taxes including the recoverability of deferred tax assets that arise from temporary
differences between the tax and book carrying amounts of existing assets and liabilities and their respective tax bases. These estimates
include depreciation and amortization expense allowable for tax purposes, allowable tax credits for items such as taxes paid on employee
tip income, effective rates for state and local income taxes, and the deductibility of certain other items, among others. We adjust our
annual effective income tax rate as additional information on outcomes or events becomes available. When necessary, we record a valuation
allowance to reduce deferred tax assets to a balance that is more likely than not to be realized.
Legal
and Other Contingencies
As
mentioned in Item 3 – “Legal Proceedings” and in a more detailed discussion in Note 11 to our consolidated financial
statements, we are involved in various suits and claims in the normal course of business. We record a liability when it is probable that
a loss has been incurred and the amount is reasonably estimable. There is significant judgment required in both the probability determination
and as to whether an exposure can be reasonably estimated. In the opinion of management, there was not at least a reasonable possibility
that we may have incurred a material loss, or a material loss in excess of a recorded accrual, with respect to loss contingencies for
asserted legal and other claims. However, the outcome of legal proceedings and claims brought against the Company is subject to significant
uncertainty. Therefore, although management considers the likelihood of such an outcome to be remote, if one or more of these legal matters
were resolved against the Company in a reporting period for amounts in excess of management’s expectations, the Company’s
consolidated financial statements for that reporting period could be materially adversely affected. In matters where there is insurance
coverage, in the event we incur any liability, we believe it is unlikely we would incur losses in connection with these claims in excess
of our insurance coverage.
26
OPERATIONS
REVIEW
Highlights
of operations from fiscal 2021, 2020, and 2019 are as follows (in thousands, except percentages and per share amounts):
| 2021 | Inc (Dec) | 2020 | Inc (Dec) | 2019 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Consolidated | $ | 195,258 | 47.6 | % | $ | 132,327 | (26.9 | )% | $ | 181,059 | |||||||||
| Nightclubs | $ | 137,348 | 55.4 | % | $ | 88,373 | (40.5 | )% | $ | 148,606 | |||||||||
| Bombshells | $ | 56,621 | 31.0 | % | $ | 43,215 | 40.2 | % | $ | 30,828 | |||||||||
| Same-store sales | |||||||||||||||||||
| Consolidated | 1.5 | % | (4.4 | )% | |||||||||||||||
| Nightclubs | (2.1 | )% | (9.0 | )% | |||||||||||||||
| Bombshells | 7.7 | % | 18.3 | % | |||||||||||||||
| Income from operations | |||||||||||||||||||
| Consolidated | $ | 38,548 | 1,303.8 | % | $ | 2,746 | (92.1 | )% | $ | 34,701 | |||||||||
| Nightclubs | $ | 43,815 | 235.6 | % | $ | 13,056 | (74.3 | )% | $ | 50,724 | |||||||||
| Bombshells | $ | 13,264 | 43.6 | % | $ | 9,237 | 300.4 | % | $ | 2,307 | |||||||||
| Diluted earnings (loss) per share | $ | 3.37 | $ | (0.66 | ) | $ | 2.10 | ||||||||||||
| Net cash provided by operating activities | $ | 41,991 | 168.6 | % | $ | 15,632 | (57.9 | )% | $ | 37,174 | |||||||||
| Free cash flow* | $ | 36,084 | 167.7 | % | $ | 13,481 | (59.5 | )% | $ | 33,316 |
| Column 1 | Column 2 |
|---|---|
| * | Reconciliation and discussion of non-GAAP financial measures are included under the “Non-GAAP Financial Measures” section of this Item. These measures should be considered in addition to, rather than as a substitute for, U.S. GAAP measures. |
The
following common size tables present a comparison of our results of operations as a percentage of total revenues for the three most recently
completed fiscal years:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Sales of alcoholic beverages | 44.4 | % | 44.6 | % | 41.5 | % | ||||||
| Sales of food and merchandise | 21.1 | % | 18.5 | % | 14.3 | % | ||||||
| Service revenues | 28.4 | % | 31.1 | % | 37.6 | % | ||||||
| Other | 6.1 | % | 5.8 | % | 6.6 | % | ||||||
| Total revenues | 100.0 | % | 100.0 | % | 100.0 | % | ||||||
| Cost of goods sold | ||||||||||||
| Alcoholic beverages | 18.3 | % | 18.8 | % | 20.4 | % | ||||||
| Food and merchandise | 33.6 | % | 33.0 | % | 35.1 | % | ||||||
| Service and other | 0.6 | % | 0.5 | % | 0.7 | % | ||||||
| Total cost of goods sold (exclusive of items shown separately below) | 15.4 | % | 14.7 | % | 13.8 | % | ||||||
| Salaries and wages | 25.9 | % | 29.5 | % | 27.5 | % | ||||||
| Selling, general and administrative | 28.0 | % | 39.1 | % | 33.1 | % | ||||||
| Depreciation and amortization | 4.2 | % | 6.7 | % | 5.0 | % | ||||||
| Other charges, net | 6.8 | % | 8.0 | % | 1.4 | % | ||||||
| Total operating expenses | 80.3 | % | 97.9 | % | 80.8 | % | ||||||
| Income from operations | 19.7 | % | 2.1 | % | 19.2 | % | ||||||
| Other income (expenses) | ||||||||||||
| Interest expense | (5.1 | )% | (7.4 | )% | (5.6 | )% | ||||||
| Interest income | 0.1 | % | 0.2 | % | 0.2 | % | ||||||
| Non-operating gains (losses), net | 2.7 | % | (0.0 | )% | (0.3 | )% | ||||||
| Income (loss) before income taxes | 17.5 | % | (5.1 | )% | 13.4 | % | ||||||
| Income tax expense (benefit) | 2.0 | % | (0.4 | )% | 2.1 | % | ||||||
| Net income (loss) | 15.4 | % | (4.8 | )% | 11.3 | % |
| Column 1 | Column 2 |
|---|---|
| † | Percentages may not foot due to rounding. Percentage of revenue for individual cost of goods sold items pertains to their respective revenue line. |
27
Below
is a table presenting the changes in each line item of the income statement for the last three fiscal years (dollar amounts in thousands)
| Better (Worse) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||
| Amount | % | Amount | % | |||||||||||||
| Sales of alcoholic beverages | $ | 27,605 | 46.7 | % | $ | (16,060 | ) | (21.4 | )% | |||||||
| Sales of food and merchandise | 16,651 | 68.1 | % | (1,370 | ) | (5.3 | )% | |||||||||
| Service revenues | 14,299 | 34.7 | % | (26,893 | ) | (39.5 | )% | |||||||||
| Other | 4,376 | 57.4 | % | (4,409 | ) | (36.6 | )% | |||||||||
| Total revenues | 62,931 | 47.6 | % | (48,732 | ) | (26.9 | )% | |||||||||
| Cost of goods sold | ||||||||||||||||
| Alcoholic beverages | (4,786 | ) | (43.1 | )% | 4,206 | 27.5 | % | |||||||||
| Food and merchandise | (5,653 | ) | (69.4 | )% | 915 | 10.1 | % | |||||||||
| Service and other | (177 | ) | (89.8 | )% | 381 | 65.9 | % | |||||||||
| Total cost of goods sold (exclusive of items shown separately below) | (10,616 | ) | (54.6 | )% | 5,502 | 22.1 | % | |||||||||
| Salaries and wages | (11,557 | ) | (29.6 | )% | 10,763 | 21.6 | % | |||||||||
| Selling, general and administrative | (2,916 | ) | (5.6 | )% | 8,204 | 13.7 | % | |||||||||
| Depreciation and amortization | 598 | 6.8 | % | 236 | 2.6 | % | ||||||||||
| Other charges, net | (2,638 | ) | (25.0 | )% | (7,928 | ) | (302.6 | )% | ||||||||
| Total operating expenses | (27,129 | ) | (20.9 | )% | 16,777 | 11.5 | % | |||||||||
| Income from operations | 35,802 | 1,303.8 | % | (31,955 | ) | (92.1 | )% | |||||||||
| Other income/expenses | ||||||||||||||||
| Interest expense | (181 | ) | (1.8 | )% | 398 | 3.9 | % | |||||||||
| Interest income | (71 | ) | (21.9 | )% | (15 | ) | (4.9 | )% | ||||||||
| Non-operating gains (losses), net | 5,394 | * | 548 | 89.5 | % | |||||||||||
| Income/loss before income taxes | 40,944 | 601.7 | % | (30,994 | ) | (128.1 | )% | |||||||||
| Income tax expense/benefit | (4,482 | ) | * | 4,237 | 113.2 | % | ||||||||||
| Net income/loss | $ | 36,462 | * | $ | (26,757 | ) | (130.9 | )% |
*
Not meaningful.
Revenues
Overall, our consolidated revenues trended significantly
better in fiscal 2021 compared to the more pandemic impacted fiscal 2020 with a 47.6% increase. But even though 2021 was still affected
by the pandemic, revenues grew 7.8% compared to pre-pandemic fiscal 2019. Excluding COVID-19 impact, consolidated same-store sales increase
in 2021 was 1.5%. Including the impact of COVID-19 on comparable units (see definition of Adjusted Same-Store Sales on page 25), adjusted
same-store sales in 2021 would be an increase of 48.7%. Consolidated revenues decreased by $48.7 million, or 26.9%, from 2019
to 2020. The decrease from 2019 to 2020 was mainly caused by significantly
lower traffic due to the COVID-19 restrictions. Excluding COVID-19 impact, consolidated same-store sales decrease in 2020 was 4.4%. Including
the impact of COVID-19 on comparable units, adjusted same-store sales in 2020 would be a decrease of 34.7%.
28
Segment
contribution to total revenues was as follows (in thousands):
| 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | |||||||||||
| Sales of alcoholic beverages | $ | 54,305 | $ | 31,950 | $ | 57,277 | |||||
| Sales of food and merchandise | 17,221 | 8,561 | 13,051 | ||||||||
| Service revenues | 55,146 | 41,004 | 67,893 | ||||||||
| Other revenues | 10,676 | 6,858 | 10,385 | ||||||||
| 137,348 | 88,373 | 148,606 | |||||||||
| Bombshells | |||||||||||
| Sales of alcoholic beverages | 32,380 | 27,130 | 17,863 | ||||||||
| Sales of food and merchandise | 23,890 | 15,899 | 12,779 | ||||||||
| Service revenues | 315 | 158 | 162 | ||||||||
| Other revenues | 36 | 28 | 24 | ||||||||
| 56,621 | 43,215 | 30,828 | |||||||||
| Other | |||||||||||
| Other revenues | 1,289 | 739 | 1,625 | ||||||||
| $ | 195,258 | $ | 132,327 | $ | 181,059 |
Nightclubs
segment revenues. Nightclubs revenues increased by 55.4% from 2020 to 2021 and decreased by 40.5% from 2019 to 2020. A breakdown
of the changes compared to total change in Nightclubs revenues is as follows:
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Impact of 2.1% and 9.0% decrease in same-store sales, respectively, to total revenues (excluding COVID-19 impact) | (1.2 | )% | (4.9 | )% | ||||
| Newly acquired and reconcepted units | - | 0.9 | % | |||||
| Closed units (including COVID-19 impact) | 56.4 | % | (36.3 | )% | ||||
| Other | 0.2 | % | (0.2 | )% | ||||
| 55.4 | % | (40.5 | )% |
Including
the impact of COVID-19 on comparable Nightclubs locations (see Adjusted Same-Store Sales on page 25), the breakdown would have
been:
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Impact of 59.2% increase and 41.7% decrease in same-store sales, respectively, to total revenues (including COVID-19 impact) | 56.9 | % | (40.3 | )% | ||||
| Newly acquired and reconcepted units | - | 0.9 | % | |||||
| Closed units (excluding COVID-19 impact) | (1.8 | )% | (0.9 | )% | ||||
| Other | 0.2 | % | (0.2 | )% | ||||
| 55.4 | % | (40.5 | )% |
By
type of revenue line item, changes in Nightclubs segment revenue dollars are broken down as:
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 70.0 | % | (44.2 | )% | ||||
| Sales of food and merchandise | 101.2 | % | (34.4 | )% | ||||
| Service revenues | 34.5 | % | (39.6 | )% | ||||
| Other | 55.7 | % | (34.0 | )% |
Nightclubs
segment sales mix did not change much through the three fiscal years:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 39.5 | % | 36.2 | % | 38.5 | % | ||||||
| Sales of food and merchandise | 12.5 | % | 9.7 | % | 8.8 | % | ||||||
| Service revenues | 40.2 | % | 46.4 | % | 45.7 | % | ||||||
| Other | 7.8 | % | 7.7 | % | 7.0 | % | ||||||
| 100.0 | % | 100.0 | % | 100.0 | % |
Included
in the 2019 new units are Rick’s Cabaret Chicago and Rick’s Cabaret Pittsburgh, which were acquired in November 2018 (see
Note 15 to our consolidated financial statements) and contributed $5.0 million and $4.6 million in revenues for 2019 since acquisition
date. No new clubs were acquired or constructed in 2020 and 2021.
Included
in other revenues of the Nightclubs segment is real estate rental revenue amounting to $1.5 million in 2021, $1.3 million in 2020, and
$1.7 million in 2019.
29
Bombshells
segment revenues. Bombshells revenues increased by 31.0% from 2020 to 2021 and by 40.2% from 2019 to 2020. A breakdown of the changes
compared to total changes in Bombshells revenues is as follows:
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Impact of 7.7% and 18.3% increase in same-store sales, respectively, to total revenues (excluding COVID-19 impact) | 5.2 | % | 9.7 | % | ||||
| New units | 9.6 | % | 35.0 | % | ||||
| Closed units (including COVID-19 impact) | 16.2 | % | (4.5 | )% | ||||
| 31.0 | % | 40.2 | % |
Including
the impact of COVID-19 on comparable Bombshells locations (see Adjusted Same-Store Sales on page 25), the breakdown would have
been:
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Impact of 24.8% and 6.5% increase in same-store sales, respectively, to total revenues (including COVID-19 impact) | 21.4 | % | 5.1 | % | ||||
| New units | 9.6 | % | 35.0 | % | ||||
| Closed units (excluding COVID-19 impact) | - | 0.1 | % | |||||
| 31.0 | % | 40.2 | % |
By
type of revenue line item, changes in Bombshells segment revenues are broken down as:
| 2021 vs. 2020 | 2020 vs. 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 19.4 | % | 51.9 | % | ||||
| Sales of food and merchandise | 50.3 | % | 24.4 | % | ||||
| Service and other revenues | 88.7 | % | 0.0 | % |
Bombshells
segment sales mix for the three fiscal years is as follows:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales of alcoholic beverages | 57.2 | % | 62.8 | % | 57.9 | % | ||||||
| Sales of food and merchandise | 42.2 | % | 36.8 | % | 41.5 | % | ||||||
| Service and other revenues | 0.6 | % | 0.4 | % | 0.6 | % | ||||||
| 100.0 | % | 100.0 | % | 100.0 | % |
Bombshells
I-10 was opened in the first quarter of 2019, while Bombshells 249 was opened in the second quarter of 2019. Bombshells Katy was opened
in the first quarter of 2020, while Bombshells 59 was opened in the second quarter of 2020. No new Bombshells location was opened in
2021.
Other
segment revenues. Other revenues included revenues from Drink Robust in all three fiscal years presented. Drink Robust sales were
$249,000, $150,000, and $231,000 in fiscal 2021, 2020, and 2019, respectively, which excludes intercompany sales to Nightclubs and Bombshells
units amounting to $141,000, $70,000, and $140,000 in fiscal 2021, 2020, and 2019, respectively. Media business revenues were $1.0 million,
$589,000, and $1.4 million in fiscal 2021, 2020, and 2019, respectively. Due to the COVID-19 pandemic, the 2020 ED EXPO that was supposed
to be held in August 2020 (fiscal 2020) was canceled. All unearned sponsorship and advertising revenues related to the event were either
further deferred or refunded and no revenue was recognized.
Operating
Expenses
Total
operating expenses, as a percent of consolidated revenues, were 80.3%, 97.9%, and 80.8% for the fiscal year 2021, 2020, and 2019,
respectively. Significant contributors to the change in operating expenses as a percent of revenues are explained below.
Cost
of goods sold includes cost of alcoholic and non-alcoholic beverages, food, cigars and cigarettes, merchandise, media printing/binding,
and Drink Robust. As a percentage of consolidated revenues, consolidated cost of goods sold was 15.4%, 14.7%, and 13.8% for fiscal 2021,
2020, and 2019, respectively. See above for breakdown of percentages for each line item of consolidated cost of goods sold as it relates
to the respective consolidated revenue line. For the Nightclubs segment, cost of goods sold was 11.8%, 10.7%, and 11.2% for fiscal 2021,
2020, and 2019, respectively, which was primarily caused by shifts in sales mix. Bombshells cost of goods sold was 23.8%, 22.6%,
and 25.3% for fiscal 2021, 2020, and 2019, respectively, which was mainly driven by the shift in sales mix to lower-margin food sales
in 2021, to higher-margin alcoholic beverage sales in 2020, and from food cost inflation in 2019.
30
Consolidated salaries and wages increased by $11.6
million, or 29.6%, from 2020 to 2021 and decreased by $10.8 million, or 21.6%, from 2019 to 2020. The dollar decrease from
2019 to 2020 was mainly from furloughed employees due to COVID-19, which increased back in 2021 due to hiring and rehiring after
easing restrictions. As a percentage of revenues, consolidated salaries and wages were 25.9%, 29.5%, and 27.5% in 2021, 2020, and 2019,
respectively, mainly due to sales trend and the impact of fixed salaries on lower sales. Corporate salary pay cuts made in 2020 during
the height of the pandemic restrictions were paid back in 2021.
By
reportable segment, salaries and wages are broken down as follows (in thousands):
| 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 26,986 | $ | 19,590 | $ | 32,267 | |||||
| Bombshells | 13,041 | 10,427 | 8,887 | ||||||||
| Other | 582 | 491 | 617 | ||||||||
| General corporate | 10,018 | 8,562 | 8,062 | ||||||||
| $ | 50,627 | $ | 39,070 | $ | 49,833 |
Unit-level
manager payroll is included in salaries and wages of each location, while payroll for regional manager and above are included in general
corporate.
The
components of consolidated selling, general and administrative expenses are in the tables below (dollars in thousands):
| Years Ended September 30, | Percentage of Revenues | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | |||||||||||||||||||
| Taxes and permits | $ | 8,701 | $ | 8,071 | $ | 10,779 | 4.5 | % | 6.1 | % | 6.0 | % | ||||||||||||
| Advertising and marketing | 6,676 | 5,367 | 8,392 | 3.4 | % | 4.1 | % | 4.6 | % | |||||||||||||||
| Supplies and services | 6,190 | 4,711 | 5,911 | 3.2 | % | 3.6 | % | 3.3 | % | |||||||||||||||
| Insurance | 5,676 | 5,777 | 5,429 | 2.9 | % | 4.4 | % | 3.0 | % | |||||||||||||||
| Lease | 3,942 | 4,060 | 3,896 | 2.0 | % | 3.1 | % | 2.2 | % | |||||||||||||||
| Legal | 3,997 | 4,725 | 5,180 | 2.0 | % | 3.6 | % | 2.9 | % | |||||||||||||||
| Utilities | 3,366 | 2,945 | 3,165 | 1.7 | % | 2.2 | % | 1.7 | % | |||||||||||||||
| Charge card fees | 3,376 | 2,382 | 3,803 | 1.7 | % | 1.8 | % | 2.1 | % | |||||||||||||||
| Security | 3,892 | 2,582 | 2,973 | 2.0 | % | 2.0 | % | 1.6 | % | |||||||||||||||
| Accounting and professional fees | 2,031 | 3,463 | 2,815 | 1.0 | % | 2.6 | % | 1.6 | % | |||||||||||||||
| Repairs and maintenance | 2,767 | 2,289 | 2,980 | 1.4 | % | 1.7 | % | 1.6 | % | |||||||||||||||
| Other | 3,994 | 5,320 | 4,573 | 2.0 | % | 4.0 | % | 2.5 | % | |||||||||||||||
| $ | 54,608 | $ | 51,692 | $ | 59,896 | 28.0 | % | 39.1 | % | 33.1 | % |
By
reportable segment, selling, general and administrative expenses are broken down as follows (in thousands):
| 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 32,725 | $ | 30,105 | $ | 40,033 | |||||
| Bombshells | 14,883 | 11,735 | 10,441 | ||||||||
| Other | 237 | 268 | 356 | ||||||||
| General corporate | 6,763 | 9,584 | 9,066 | ||||||||
| $ | 54,608 | $ | 51,692 | $ | 59,896 |
31
The
significant variances in selling, general and administrative expenses are as follows:
In
light of decreased sales activity caused by the COVID-19 pandemic from 2019 to 2020, most of our selling, general and administrative
expenses for 2020 decreased, except for relatively fixed expenses such as insurance, rent, and accounting and professional fees. As a
percentage of revenues, relatively fixed expenses increased in rate due to lower sales, while more discretionary/controllable expenses
such as advertising and marketing were kept to a minimum. Conversely, due to the increase in revenues in 2021 from 2020, almost all selling,
general and administrative expenses consequently increased except accounting and professional fees, insurance, leases, and legal. Accounting
and legal fees primarily decreased from prior year’s SEC matters; lease expense decreased due to lease credits we received from
certain landlords; while insurance decreased due to credits given by insurers for unused coverage due to COVID-19 closures in 2020.
Depreciation
and amortization decreased by $598,000, or 6.8%, from 2020 to 2021 and by $236,000, or 2.6%, from 2019 to 2020. The decrease from 2019
to 2020 was mainly due to properties sold or disposed during the current and prior year, while the decrease from 2020 to 2021 was mainly
from significantly low capital expenditure in 2020.
The
components of other charges, net are in the table below (dollars in thousands):
| Years Ended September 30, | Percentage of Revenues | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | |||||||||||||||||||
| Impairment of assets | $ | 13,612 | $ | 10,615 | $ | 6,040 | 7.0 | % | 8.0 | % | 3.3 | % | ||||||||||||
| Settlement of lawsuits | 1,349 | 174 | 225 | 0.7 | % | 0.1 | % | 0.1 | % | |||||||||||||||
| Gain on sale of businesses and assets | (522 | ) | (661 | ) | (2,877 | ) | (0.3 | )% | (0.5 | )% | (1.6 | )% | ||||||||||||
| Loss (gain) on insurance | (1,253 | ) | 420 | (768 | ) | (0.6 | )% | 0.3 | % | (0.4 | )% | |||||||||||||
| Total other charges, net | $ | 13,186 | $ | 10,548 | $ | 2,620 | 6.8 | % | 8.0 | % | 1.4 | % |
The
significant variances in other charges, net are discussed below:
During 2021, we recorded aggregate impairment charges
amounting to $13.6 million related to goodwill of seven clubs ($6.3 million), SOB licenses of three clubs ($5.3 million),
and property and equipment of five clubs, one of which is held for sale ($2.0 million). During 2020, we recorded aggregate
impairment charges amounting to $10.6 million related to goodwill of seven clubs ($7.9 million), SOB licenses of two clubs ($2.3 million),
and $406,000 of long-lived assets of one club and one Bombshells restaurant (including impairment on operating lease right-of-use assets
of $104,000). During 2019, we recorded aggregate impairment charges amounting to $6.0 million related to goodwill of four clubs ($1.6
million), SOB license of one club ($178,000), and property and equipment of two clubs ($4.2 million). See Notes 2 and 15 to our consolidated
financial statements.
In
2021, we settled a case with one of our Bombshells landlord for $1.0 million. See Note 11 to our consolidated financial statements.
In
relation to insurance claims and recoveries, we recognized a $1.3 million gain in 2021, a $420,000 loss in 2020, and a $768,000 gain
in 2019 mainly related to a fire in one of our clubs in Washington Park, Illinois toward the end of fiscal 2018 and a hurricane that
damaged one of our clubs in Sulphur, Louisiana in August 2020. Gains related to insurance recoveries were recognized when the contingencies
related to the insurance claims have been resolved, which may be in a subsequent reporting period. See Note 14 to our consolidated
financial statements.
Income
from Operations
During
fiscal 2021, 2020, and 2019, our consolidated operating margin was 19.7%, 2.1%, and 19.2%, respectively.
Below
is a table which reflects segment contribution to income from operations (in thousands):
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | $ | 43,815 | $ | 13,056 | $ | 50,724 | ||||||
| Bombshells | 13,264 | 9,237 | 2,307 | |||||||||
| Other | 35 | (614 | ) | (309 | ) | |||||||
| General corporate | (18,566 | ) | (18,933 | ) | (18,021 | ) | ||||||
| $ | 38,548 | $ | 2,746 | $ | 34,701 |
Nightclubs operating margin was 31.9%,
14.8%, and 34.1% in 2021, 2020, and 2019, respectively, primarily due to the impact of the COVID-19 pandemic in 2020 and the closure
of underperforming units, fixed expense leverage on increasing sales, and impairment of assets of $13.6 million, $10.4 million,
and $5.9 million for 2021, 2020, and 2019, respectively. Bombshells operating margin was 23.4%, 21.4%, and 7.5% in 2021, 2020, and 2019,
respectively, mainly due to two new units and same-store sales increase in 2021, partially offset by COVID-19 impact in 2020, and pre-opening
expenses in 2019 (particularly in salaries and wages and selling, general and administrative expenses.
32
Excluding
certain items, non-GAAP operating income (loss) and non-GAAP operating margin are computed in the tables below (dollars in thousands).
Refer to discussion of Non-GAAP Financial Measures on page 35.
| For the Year Ended September 30, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||||
| Income (loss) from operations | $ | 43,815 | $ | 13,264 | $ | 35 | $ | (18,566 | ) | $ | 38,548 | |||||||||
| Amortization of intangibles | 187 | 14 | 57 | - | 258 | |||||||||||||||
| Settlement of lawsuits | 275 | 59 | 5 | 1,010 | 1,349 | |||||||||||||||
| Impairment of assets | 13,612 | - | - | - | 13,612 | |||||||||||||||
| Costs and charges related to debt refinancing | 17 | - | - | 40 | 57 | |||||||||||||||
| Loss (gain) on sale of businesses and assets | (580 | ) | 72 | - | (14 | ) | (522 | ) | ||||||||||||
| Gain on insurance | (1,209 | ) | - | - | (44 | ) | (1,253 | ) | ||||||||||||
| Non-GAAP operating income (loss) | $ | 56,117 | $ | 13,409 | $ | 97 | $ | (17,574 | ) | $ | 52,049 | |||||||||
| GAAP operating margin | 31.9 | % | 23.4 | % | 2.7 | % | (9.5 | )% | 19.7 | % | ||||||||||
| Non-GAAP operating margin | 40.9 | % | 23.7 | % | 7.5 | % | (9.0 | )% | 26.7 | % |
| For the Year Ended September 30, 2020 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||||
| Income (loss) from operations | $ | 13,056 | $ | 9,237 | $ | (614 | ) | $ | (18,933 | ) | $ | 2,746 | ||||||||
| Amortization of intangibles | 211 | 15 | 383 | - | 609 | |||||||||||||||
| Settlement of lawsuits | 174 | - | - | - | 174 | |||||||||||||||
| Impairment of assets | 10,370 | 245 | - | - | 10,615 | |||||||||||||||
| Loss (gain) on sale of businesses and assets | (639 | ) | 16 | - | (38 | ) | (661 | ) | ||||||||||||
| Loss (gain) on insurance | 433 | - | - | (13 | ) | 420 | ||||||||||||||
| Non-GAAP operating income (loss) | $ | 23,605 | $ | 9,513 | $ | (231 | ) | $ | (18,984 | ) | $ | 13,903 | ||||||||
| GAAP operating margin | 14.8 | % | 21.4 | % | (83.1 | )% | (14.3 | )% | 2.1 | % | ||||||||||
| Non-GAAP operating margin | 26.7 | % | 22.0 | % | (31.3 | )% | (14.3 | )% | 10.5 | % |
| For the Year Ended September 30, 2019 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nightclubs | Bombshells | Other | Corporate | Total | ||||||||||||||||
| Income (loss) from operations | $ | 50,724 | $ | 2,307 | $ | (309 | ) | $ | (18,021 | ) | $ | 34,701 | ||||||||
| Amortization of intangibles | 230 | 11 | 383 | - | 624 | |||||||||||||||
| Settlement of lawsuits | 169 | 3 | - | 53 | 225 | |||||||||||||||
| Impairment of assets | 5,920 | - | - | 120 | 6,040 | |||||||||||||||
| Loss (gain) on sale of businesses and assets | (2,858 | ) | 27 | - | (46 | ) | (2,877 | ) | ||||||||||||
| Gain on insurance | (654 | ) | - | - | (114 | ) | (768 | ) | ||||||||||||
| Non-GAAP operating income (loss) | $ | 53,531 | $ | 2,348 | $ | 74 | $ | (18,008 | ) | $ | 37,945 | |||||||||
| GAAP operating margin | 34.1 | % | 7.5 | % | (19.0 | )% | (10.0 | )% | 19.2 | % | ||||||||||
| Non-GAAP operating margin | 36.0 | % | 7.6 | % | 4.6 | % | (9.9 | )% | 21.0 | % |
Other
Income/Expenses
Interest
expense increased by $181,000 from 2020 to 2021 and decreased by $398,000 from 2019 to 2020. The net increase in interest expense in
2021 was primarily caused by the expensed loan costs and written off unamortized debt issuance costs related to the September 2021 Refinancing
Note (see Note 9 to our consolidated financial statements), partially offset by the impact of a lower average debt balance. The decrease
in interest expense in 2020 was primarily due to the lower average debt balance. During 2019, our debt repayments were significantly
higher than our borrowing, excluding borrowings from acquisitions, thereby reducing interest expense as a percentage of revenue. During
2020, with the onset of the COVID-19 pandemic, certain debt principal and interest payments were deferred, but we continue to
accrue interest on these debts. At the end of 2021, we refinanced several of our existing bank and seller-financed real estate debt with
the issuance of a $99.1 million 5.25% note with a term of 10 years.
33
We
consider rent plus interest expense as our occupancy costs since most of our debts are for real properties where our clubs and restaurants
are located. For occupancy cost purposes, we exclude non-real-estate-related interest expense. Total occupancy cost rate (total occupancy
cost as a percentage of revenues) increased in 2020 due to lower sales activity caused by the pandemic as shown below.
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rent | 2.0 | % | 3.1 | % | 2.2 | % | ||||||
| Interest | 4.8 | % | 7.4 | % | 5.6 | % | ||||||
| Total occupancy cost | 6.8 | % | 10.5 | % | 7.8 | % |
The
2021 interest expense rate above excludes certain costs and charges related to the September 2021 Refinancing Note amounting to
approximately $637,000, or 0.3% of consolidated revenues. The $637,000 interest expense includes $103,000 in unamortized debt issuance
costs that were written off and $228,000 in expensed new loan costs.
In
fiscal 2021, we received 11 notices of forgiveness for our PPP loans approving the forgiveness of 100% of each of the 11 PPP loans amounting
to $5.3 million in principal and interest, which were included in non-operating gains (losses), net. In November 2021, we received
a partial forgiveness of the remaining $124,000 PPP loan for $85,000 in principal and interest. See Note 9 to our consolidated financial
statements.
Income
Taxes
Income taxes were an expense of approximately
$4.0 million in 2021, a benefit of $493,000 in 2020, and an expense of $3.7 million in 2019. Our effective income tax rate was a
11.7% expense in 2021, 7.2% benefit in 2020, and a 15.5% expense in 2019. The components of our annual effective income tax rate
are the following:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Federal statutory income tax expense/benefit | 21.0 | % | 21.0 | % | 21.0 | % | ||||||
| State income taxes, net of federal benefit | 2.1 | % | (3.7 | )% | 2.8 | % | ||||||
| Permanent differences | (1.3 | )% | (5.8 | )% | 0.2 | % | ||||||
| Change in state tax rate | (2.4 | )% | - | - | ||||||||
| Change in valuation allowance | (1.9 | )% | (18.7 | )% | - | |||||||
| Tax credits | (3.5 | )% | 13.9 | % | (3.7 | )% | ||||||
| Other | (2.4 | )% | 0.6 | % | (4.8 | )% | ||||||
| Total effective income tax rate | 11.7 | % | 7.2 | % | 15.5 | % |
* Positive or negative percentages are in relation
to income or loss before income taxes of the respective fiscal year. Percentages may not foot due to rounding.
The effective income tax rate difference from
the statutory federal corporate tax rate of 21% comes from offsetting impact of state income tax, net of federal benefit, and
tax credits that are mostly FICA tip credits. The effective income tax rate for fiscal 2020 was also affected by the pre-tax loss mostly
caused by the pandemic and the changes in the deferred tax asset valuation allowance in fiscal 2021 and 2020.
34
Non-GAAP
Financial Measures
In
addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within
the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally,
a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial position or cash flows that
excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance
with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management
and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative
of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated
and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Non-GAAP
Operating Income and Non-GAAP Operating Margin. We calculate non-GAAP operating income and non-GAAP operating margin by excluding
the following items from income from operations and operating margin: (a) amortization of intangibles, (b) impairment of assets, (c)
gains or losses on sale of businesses and assets, (d) gains or losses on insurance, (e) settlement of lawsuits, and (f) costs and
charges related to debt refinancing. We believe that excluding these items assists investors in evaluating period-over-period changes
in our operating income and operating margin without the impact of items that are not a result of our day-to-day business and operations.
Non-GAAP
Net Income and Non-GAAP Net Income per Diluted Share. We calculate non-GAAP net income and non-GAAP net income per diluted share
by excluding or including certain items to net income attributable to RCIHH common stockholders and diluted earnings per share. Adjustment
items are: (a) amortization of intangibles, (b) impairment of assets, (c) costs and charges related to debt refinancing, (d) gains or
losses on sale of businesses and assets, (e) gains or losses on insurance, (f) unrealized loss on equity securities, (g) settlement of
lawsuits, (h) gain on debt extinguishment, (i) costs and charges related to debt refinancing, (j) the income tax effect of the
above-described adjustments, and (k) change in deferred tax asset valuation allowance. Included in the income tax effect of the
above adjustments is the net effect of the non-GAAP provision for income taxes, calculated at 13.5%, 26.0%, and 15.5% effective
tax rate of the pre-tax non-GAAP income before taxes for the 2021, 2020, and 2019, respectively, and the GAAP income tax expense (benefit).
We believe that excluding and including such items help management and investors better understand our operating activities.
Adjusted
EBITDA. We calculate adjusted EBITDA by excluding the following items from net income attributable to RCIHH common stockholders:
(a) depreciation and amortization, (b) income tax expense (benefit), (c) net interest expense, (d) gains or losses on sale of businesses
and assets, (e) gains or losses on insurance (f) unrealized gains or losses on equity securities, (g) impairment of assets, (h) settlement
of lawsuits, and (i) gain on debt extinguishment. We believe that adjusting for such items helps management and investors better understand
our operating activities. Adjusted EBITDA provides a core operational performance measurement that compares results without the need
to adjust for federal, state and local taxes which have considerable variation between domestic jurisdictions. The results are, therefore,
without consideration of financing alternatives of capital employed. We use adjusted EBITDA as one guideline to assess the unleveraged
performance return on our investments. Adjusted EBITDA multiple is also used as a target benchmark for our acquisitions of nightclubs.
We
also use certain non-GAAP cash flow measures such as free cash flow. See “Liquidity and Capital Resources” section for further
discussion.
35
The
following tables present our non-GAAP performance measures for the periods indicated (in thousands, except per share amounts and percentages):
| For the Year Ended September 30, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Reconciliation of GAAP net income (loss) to Adjusted EBITDA | ||||||||||||
| Net income (loss) attributable to RCIHH common stockholders | $ | 30,336 | $ | (6,085 | ) | $ | 20,294 | |||||
| Income tax expense (benefit) | 3,989 | (493 | ) | 3,744 | ||||||||
| Interest expense, net | 9,739 | 9,487 | 9,900 | |||||||||
| Settlement of lawsuits | 1,349 | 174 | 225 | |||||||||
| Impairment of assets | 13,612 | 10,615 | 6,040 | |||||||||
| Gain on sale of businesses and assets | (522 | ) | (661 | ) | (2,877 | ) | ||||||
| Depreciation and amortization | 8,238 | 8,836 | 9,072 | |||||||||
| Unrealized loss on equity securities | 84 | 64 | 612 | |||||||||
| Gain on debt extinguishment | (5,329 | ) | - | - | ||||||||
| Loss (gain) on insurance | (1,253 | ) | 420 | (768 | ) | |||||||
| Adjusted EBITDA | $ | 60,243 | $ | 22,357 | $ | 46,242 | ||||||
| Reconciliation of GAAP net income (loss) to non-GAAP net income | ||||||||||||
| Net income (loss) attributable to RCIHH common stockholders | $ | 30,336 | $ | (6,085 | ) | $ | 20,294 | |||||
| Amortization of intangibles | 258 | 609 | 624 | |||||||||
| Settlement of lawsuits | 1,349 | 174 | 225 | |||||||||
| Impairment of assets | 13,612 | 10,615 | 6,040 | |||||||||
| Gain on sale of businesses and assets | (522 | ) | (661 | ) | (2,877 | ) | ||||||
| Costs and charges related to debt refinancing** | 694 | - | - | |||||||||
| Unrealized loss on equity securities | 84 | 64 | 612 | |||||||||
| Gain on debt extinguishment | (5,329 | ) | - | - | ||||||||
| Loss (gain) on insurance | (1,253 | ) | 420 | (768 | ) | |||||||
| Change in deferred tax asset valuation allowance | (632 | ) | 1,273 | - | ||||||||
| Net income tax effect | (1,845 | ) | (1,700 | ) | (580 | ) | ||||||
| Non-GAAP net income | $ | 36,752 | $ | 4,709 | $ | 23,570 |
| For the Year Ended September 30, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Reconciliation of GAAP diluted earnings (loss) per share to non-GAAP diluted earnings per share | ||||||||||||
| Diluted shares | 9,005 | 9,199 | 9,657 | |||||||||
| GAAP diluted earnings (loss) per share | $ | 3.37 | $ | (0.66 | ) | $ | 2.10 | |||||
| Amortization of intangibles | 0.03 | 0.07 | 0.06 | |||||||||
| Settlement of lawsuits | 0.15 | 0.02 | 0.02 | |||||||||
| Impairment of assets | 1.51 | 1.15 | 0.63 | |||||||||
| Gain on sale of businesses and assets | (0.06 | ) | (0.07 | ) | (0.30 | ) | ||||||
| Costs and charges related to debt refinancing** | 0.08 | - | - | |||||||||
| Unrealized loss on equity securities | 0.01 | 0.01 | 0.06 | |||||||||
| Gain on debt extinguishment | (0.59 | ) | - | - | ||||||||
| Loss (gain) on insurance | (0.14 | ) | 0.05 | (0.08 | ) | |||||||
| Change in deferred tax asset valuation allowance | (0.07 | ) | 0.14 | - | ||||||||
| Net income tax effect | (0.20 | ) | (0.18 | ) | (0.05 | ) | ||||||
| Non-GAAP diluted earnings per share | $ | 4.08 | $ | 0.51 | $ | 2.44 | ||||||
| Reconciliation of GAAP operating income to non-GAAP operating income | ||||||||||||
| Income from operations | $ | 38,548 | $ | 2,746 | $ | 34,701 | ||||||
| Amortization of intangibles | 258 | 609 | 624 | |||||||||
| Settlement of lawsuits | 1,349 | 174 | 225 | |||||||||
| Impairment of assets | 13,612 | 10,615 | 6,040 | |||||||||
| Gain on sale of businesses and assets | (522 | ) | (661 | ) | (2,877 | ) | ||||||
| Costs and charges related to debt refinancing** | 57 | - | - | |||||||||
| Loss (gain) on insurance | (1,253 | ) | 420 | (768 | ) | |||||||
| Non-GAAP operating income | $ | 52,049 | $ | 13,903 | $ | 37,945 | ||||||
| Reconciliation of GAAP operating margin to non-GAAP operating margin | ||||||||||||
| GAAP operating margin | 19.7 | % | 2.1 | % | 19.2 | % | ||||||
| Amortization of intangibles | 0.1 | % | 0.5 | % | 0.3 | % | ||||||
| Settlement of lawsuits | 0.7 | % | 0.1 | % | 0.1 | % | ||||||
| Impairment of assets | 7.0 | % | 8.0 | % | 3.3 | % | ||||||
| Gain on sale of businesses and assets | (0.3 | )% | (0.5 | )% | (1.6 | )% | ||||||
| Costs and charges related to debt refinancing** | 0.0 | % | - | - | ||||||||
| Loss (gain) on insurance | (0.6 | )% | 0.3 | % | (0.4 | )% | ||||||
| Non-GAAP operating margin | 26.7 | % | 10.5 | % | 21.0 | % |
*
Per share amounts and percentages may not foot due to rounding.
**
Costs and charges related to debt refinancing consist of $637,000 in interest expense and $57,000 in legal and professional fees. The
$637,000 interest expense portion above includes $103,000 in unamortized debt issuance costs that were written off and $228,000 in expensed
new loan costs.
The
adjustments to reconcile net income attributable to RCIHH common stockholders to non-GAAP net income exclude the impact of adjustments
related to noncontrolling interests, which is immaterial.
36
LIQUIDITY
AND CAPITAL RESOURCES
At September 30, 2021, our cash and cash equivalents
were approximately $35.7 million compared to $15.6 million at September 30, 2020. Because of the large volume of cash we handle, we have
very stringent cash controls. As of September 30, 2021, we had working capital of $26.1 million compared to a negative working
capital of $5.9 million as of September 30, 2020, excluding net assets held for sale (net of associated liabilities of $1.1 million and
$0, respectively) amounting to $3.8 million and $0 as of September 30, 2021 and 2020, respectively. Although we believe that our ability
to generate cash from operating activities is one of our fundamental financial strengths, the temporary closure of our clubs and restaurants
caused by the COVID-19 pandemic presented operational challenges. Our strategy was to open locations and operate in accordance
with local and state guidelines. Revenues seem favorable now that all our locations are not under pandemic-related closure mandates.
We believe that we can borrow capital if needed but currently we do not have unused credit facilities so there can be no guarantee
that additional liquidity will be readily available or available on favorable terms.
In fiscal 2020, to adapt to the situation,
we took significant steps to augment an anticipated decline in operating cash flows, including negotiating deferment of some of our debts,
reducing the number of our employees and related payroll costs where necessary, and deferring or modifying certain fixed and variable
monthly expenses, among others.
On May 8, 2020, the Company received approval and
funding under the Paycheck Protection Program of the CARES Act for its restaurants, shared service entity and lounge. Ten of our restaurant
subsidiaries received amounts ranging from $271,000 to $579,000 for an aggregate amount of $4.2 million; our shared-services subsidiary
received $1.1 million; and one of our lounges received $124,000. None of our adult nightclub and other non-core business subsidiaries
received funding under the PPP. The Company believes it used the entire loan amount for qualifying expenses. Under the terms of the PPP,
certain amounts of the loan may be forgiven if they are used for qualifying expenses as described in the CARES Act. The Company utilized
all of the PPP funds and submitted its forgiveness applications. During the year ended September 30, 2021, we received 11 Notices of
PPP Forgiveness Payment from the Small Business Administration out of the 12 of our PPP loans granted. All of the notices received forgave
100% of each of the 11 PPP loans totaling the amount of $5.3 million in principal and interest during the period and were included
in non-operating gains (losses), net in our consolidated statement of operations. In November 2021, we received a partial forgiveness
of the remaining $124,000 PPP loan for $85,000 in principal and interest. The remaining unforgiven portion of approximately $41,000 in principal will be repaid as debt plus accrued interest.
As
of the release of this report, we do not know the future extent and duration of the impact of COVID-19 on our businesses. Closures and
operating restrictions, as caused by local, state and national guidelines, could lead to adverse financial results. However, we will
continually monitor and evaluate our cash flow situation and will determine any further measures to be instituted.
We
continue to adhere to state and local government mandates regarding the pandemic and, since March 2020, have closed and reopened a number
of our locations depending on changing government mandates, including operating hour and limited occupancy restrictions, where applicable.
Currently, all of our locations are open except two clubs that are being renovated and/or remodeled.
We
have not recently raised capital through the issuance of equity securities. Instead, we use debt financing to lower our overall cost
of capital and increase our return on stockholders’ equity. We have a history of borrowing funds in private transactions and from
sellers in acquisition transactions and have secured traditional bank financing on our new development projects and refinancing of our
existing notes payable, but with the significant global impact of the COVID-19 pandemic, there can be no assurance that any of these
financing options would be presently available on favorable terms, if at all. We also have historically utilized these cash flows to
invest in property and equipment, adult nightclubs, and restaurants/sports bars.
On October 18, 2021, we and certain of our
subsidiaries completed our acquisition of eleven gentlemen’s clubs, six related real estate properties, and associated
intellectual property for a total agreed acquisition price of $88.0 million (with a total consideration preliminary fair value of
$88.4 million based on the Company’s stock price at acquisition date and discounted due to the lock-up period). The
acquisition gives the Company presence in six additional states. We paid for the acquisition with $36.8 million in cash, $21.2
million in four seller-financed notes, and 500,000 shares of our common stock.
We
expect to generate adequate cash flows from operations for the next 12 months from the issuance of this report.
The
following table presents a summary of our net cash flows from operating, investing, and financing activities (in thousands):
| Year Ended September 30, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Operating activities | $ | 41,991 | $ | 15,632 | $ | 37,174 | ||||||
| Investing activities | (6,814 | ) | (994 | ) | (27,147 | ) | ||||||
| Financing activities | (15,096 | ) | (13,130 | ) | (13,656 | ) | ||||||
| Net increase (decrease) in cash and cash equivalents | $ | 20,081 | $ | 1,508 | $ | (3,629 | ) |
We
require capital principally for the acquisition of new clubs, construction of new Bombshells, renovation of older units, and investments
in technology. We also utilize capital to repurchase our common stock as part of our share repurchase program, based on our capital allocation
strategy guidelines, and to pay our quarterly dividends.
37
Cash
Flows from Operating Activities
Following
are our summarized cash flows from operating activities (in thousands):
| Year Ended September 30, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Net income (loss) | $ | 30,150 | $ | (6,312 | ) | $ | 20,445 | |||||
| Depreciation and amortization | 8,238 | 8,836 | 9,072 | |||||||||
| Deferred tax expense (benefit) | (1,253 | ) | (1,268 | ) | 821 | |||||||
| Impairment of assets | 13,612 | 10,615 | 6,040 | |||||||||
| Gain on debt extinguishment | (5,298 | ) | - | - | ||||||||
| Net change in operating assets and liabilities | (3,451 | ) | 1,380 | 2,822 | ||||||||
| Other | (7 | ) | 2,381 | (2,026 | ) | |||||||
| Net cash provided by operating activities | $ | 41,991 | $ | 15,632 | $ | 37,174 |
Net
cash flows from operating activities increased from 2020 to 2021 mainly due to significantly higher income from operations partially
offset by higher interest payments, which included deferred debt interest payments from 2020, and higher income taxes paid. Net cash
flows from operating activities significantly decreased in 2020 mainly due to the impact of the COVID-19 pandemic on our operations and
partially offset by lower interest and income taxes paid.
Cash
Flows from Investing Activities
Following
are our summarized cash flows from investing activities (in thousands):
| Year Ended September 30, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Proceeds from sale of businesses and assets | $ | 5,415 | $ | 2,221 | $ | 7,223 | ||||||
| Proceeds from insurance and notes receivable | 1,282 | 2,521 | 258 | |||||||||
| Issuance of notes receivable | - | - | (420 | ) | ||||||||
| Payments for property and equipment and intangible assets | (13,511 | ) | (5,736 | ) | (20,708 | ) | ||||||
| Acquisition of businesses, net of cash acquired | - | - | (13,500 | ) | ||||||||
| Net cash used in investing activities | $ | (6,814 | ) | $ | (994 | ) | $ | (27,147 | ) |
In 2021, we acquired four real estate properties
either for future club or restaurant locations or for corporate use. On one of the real properties purchased, we opened a Bombshells
restaurant on December 6, 2021 in Arlington, Texas. There were no new Bombshells units opened in 2021. We also sold two real estate properties
in 2021. We opened two new Bombshells units in 2020 (one in Katy, Texas and another on U.S. Highway 59 in
Houston, Texas) and sold three real estate properties. In 2019, we opened four new units (acquired two clubs in Chicago, Illinois
and Pittsburgh, Pennsylvania, and built two new Bombshells in Houston, Texas) and seven real estate properties sold. As of September
30, 2021, 2020, and 2019, we had $3.4 million, $20,000, and $8.9 million in construction-in-progress related mostly to Bombshells
opening in the subsequent fiscal year. In 2019, we acquired two clubs (one in Pittsburgh and another in Chicago) where
we paid a total of $13.5 million at closing. See Note 15 to our consolidated financial statements.
Following
is a reconciliation of our additions to property and equipment for the years ended September 30, 2021, 2020, and 2019 (in thousands):
| Year Ended September 30, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| New capital expenditures in new clubs and Bombshells units and equipment* | $ | 7,604 | $ | 3,585 | $ | 16,850 | |||||
| Maintenance capital expenditures | 5,907 | 2,151 | 3,858 | ||||||||
| Total capital expenditures, excluding business acquisitions | $ | 13,511 | $ | 5,736 | $ | 20,708 |
*
Includes real estate except those acquired through business acquisitions.
See discussion of acquisitions subsequent to September
30, 2021 in Note 15 to our consolidated financial statements, the most significant of which is our acquisition of eleven clubs on October
18, 2021 for which part of the total acquisition price was paid with $36.8 million in cash at closing.
38
Cash
Flows from Financing Activities
Following
are our summarized cash flows from financing activities (in thousands):
| Year Ended September 30, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| Proceeds from long-term debt | $ | 38,490 | $ | 6,503 | $ | 13,511 | ||||||
| Payments on long-term debt | (49,178 | ) | (8,832 | ) | (22,924 | ) | ||||||
| Payment of dividends | (1,440 | ) | (1,286 | ) | (1,252 | ) | ||||||
| Purchase of treasury stock | (1,794 | ) | (9,484 | ) | (2,901 | ) | ||||||
| Payment of loan origination costs | (1,174 | ) | - | (20 | ) | |||||||
| Distribution to noncontrolling interests | - | (31 | ) | (70 | ) | |||||||
| Net cash used in financing activities | $ | (15,096 | ) | $ | (13,130 | ) | $ | (13,656 | ) |
See Note 9 to our consolidated financial statements
for a detailed discussion of our debt obligations.
We
purchased shares of our common stock representing 74,659 shares, 516,102 shares, and 128,040 shares in 2021, 2020, and 2019, respectively.
We paid quarterly dividends of $0.03 per share in fiscal 2020 and 2019, except for the fourth quarter of 2019 and the second and fourth
quarter of 2020 where we paid $0.04 per share. We paid quarterly dividends of $0.04 per share in fiscal 2021.
Non-GAAP
Cash Flow Measure
Management
also uses certain non-GAAP cash flow measures such as free cash flow. We define free cash flow as net cash provided by operating activities
less maintenance capital expenditures. We use free cash flow as the baseline for the implementation of our capital allocation strategy.
See table below (in thousands):
| 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 41,991 | $ | 15,632 | $ | 37,174 | |||||
| Less: Maintenance capital expenditures | 5,907 | 2,151 | 3,858 | ||||||||
| Free cash flow | $ | 36,084 | $ | 13,481 | $ | 33,316 |
We
do not include total capital expenditures as a reduction from net cash flow from operating activities to arrive at free cash flow. This
is because, based on our capital allocation strategy, acquisitions and development of our own clubs and restaurants are our primary uses
of free cash flow.
Debt
Financing
Significant
financing activities were as follows:
| ● | $99.1 million bank refinancing loan on September 30, 2021 | |
|---|---|---|
| ● | $17.0 million borrowings from private investors on October 12, 2021 (subsequent to year-end) | |
| ● | $21.2 million seller-financed notes related to the October 18, 2021 acquisition (subsequent to year-end) |
See
Note 9 to our consolidated financial statements for more details regarding our debt activity.
39
Contractual
Obligations and Commitments
We
have long-term contractual obligations primarily in the form of debt obligations and operating leases. The following table (in thousands)
summarizes our contractual obligations and their aggregate maturities as well as future minimum rent payments. Future interest payments
related to debt were estimated using the interest rate in effect as of September 30, 2021.
| Payments Due by Period | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | 2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | |||||||||||||||||||||
| Long-term debt – regular(a) | $ | 60,843 | $ | 6,625 | $ | 4,825 | $ | 5,094 | $ | 5,409 | $ | 5,745 | $ | 33,145 | |||||||||||||
| Long-term debt – balloon(a) | 65,953 | - | 3,676 | - | - | - | 62,277 | ||||||||||||||||||||
| Interest payments on debt | 52,213 | 6,933 | 6,324 | 5,996 | 5,681 | 5,345 | 21,934 | ||||||||||||||||||||
| Operating leases(b) | 36,766 | 3,296 | 3,173 | 3,177 | 3,245 | 3,304 | 20,571 |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | See Note 9 to our consolidated financial statements. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | See Note 19 to our consolidated financial statements. |
Other
than the potentially prolonged effect of the COVID-19 pandemic and the notes payable financing described above, we are not aware of any
event or trend that would adversely impact our liquidity. In our opinion, working capital is not a true indicator of our financial status.
Typically, businesses in our industry carry current liabilities in excess of current assets because businesses in our industry receive
substantially immediate payment for sales, with nominal receivables, while inventories and other current liabilities normally carry longer
payment terms. Vendors and purveyors often remain flexible with payment terms, providing businesses in our industry with opportunities
to adjust to short-term business downturns. We consider the primary indicators of financial status to be the long-term trend of revenue
growth, the mix of sales revenues, overall cash flow, profitability from operations and the level of long-term debt.
The
following table presents a summary of such indicators (dollars in thousands):
| Increase | Increase | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | (Decrease) | 2020 | (Decrease) | 2019 | |||||||||||||||
| Sales of alcoholic beverages | $ | 86,685 | 46.7 | % | $ | 59,080 | (21.4 | )% | $ | 75,140 | |||||||||
| Sales of food and merchandise | 41,111 | 68.1 | % | 24,460 | (5.3 | )% | 25,830 | ||||||||||||
| Service revenues | 55,461 | 34.7 | % | 41,162 | (39.5 | )% | 68,055 | ||||||||||||
| Other | 12,001 | 57.4 | % | 7,625 | (36.6 | )% | 12,034 | ||||||||||||
| Total revenues | $ | 195,258 | 47.6 | % | $ | 132,327 | (26.9 | )% | $ | 181,059 | |||||||||
| Net cash provided by operating activities | $ | 41,991 | 168.6 | % | $ | 15,632 | (57.9 | )% | $ | 37,174 | |||||||||
| Adjusted EBITDA* | $ | 60,243 | 169.5 | % | $ | 22,357 | (51.7 | )% | $ | 46,242 | |||||||||
| Free cash flow* | $ | 36,084 | 167.7 | % | $ | 13,481 | (59.5 | )% | $ | 33,316 | |||||||||
| Debt (end of period) | $ | 125,168 | (11.5 | )% | $ | 141,435 | (1.5 | )% | $ | 143,528 |
*
See definition and calculation of Adjusted EBITDA and Free Cash Flow under Non-GAAP Financial Measures and Liquidity and Capital Resources
above.
40
We
have not established financing other than the notes payable discussed in Note 9 to the consolidated financial statements. There can be
no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the need arise.
Share
Repurchase
As
part of our capital allocation strategy, we buy back shares in the open market or through negotiated purchases, as authorized by our
Board of Directors. During fiscal years 2021, 2020, and 2019, we paid for treasury stock amounting to $1.8 million, $9.5 million, and
$2.9 million representing 74,659 shares, 516,102 shares, and 128,040 shares, respectively. On February 6, 2020, the Board of Directors
increased the repurchase authorization by an additional $10.0 million. We have approximately $9.0 million remaining to purchase additional
shares as of September 30, 2021.
For
additional details regarding our Board approved share repurchase plans, please refer to Item 5 – Market for Registrant’s
Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
IMPACT
OF INFLATION
To the extent permitted by competition, we have
managed to recover increased costs through price increases and may continue to do so. However, there can be no assurance that we will
be able to do so in the future.
SEASONALITY
Our
nightclub operations are affected by seasonal factors. Historically, we have experienced reduced revenues from April through September
(our fiscal third and fourth quarters) with the strongest operating results occurring during October through March (our fiscal first
and second quarters), but in fiscal 2020, due to the COVID-19 pandemic, revenues during the second through the fourth quarter were significantly
reduced. Our revenues in certain markets are also affected by sporting events that cause unusual changes in sales from year to year.
GROWTH
STRATEGY
We
believe that our nightclub operations can continue to grow organically and through careful entry into markets and demographic segments
with high growth potential. Our growth strategy involves the following: (i) to acquire existing units in locations that are consistent
with our growth and income targets and which appear receptive to the upscale club formula we have developed; (ii) to open new units after
market analysis; (iii) to franchise our Bombshells brand; (iv) to form joint ventures or partnerships to reduce start-up and operating
costs, with us contributing equity in the form of our brand name and management expertise; (v) to develop new club concepts that are
consistent with our management and marketing skills; (vi) to develop and open our restaurant concepts as our capital and manpower allow;
and (vii) to control the real estate in connection with club operations, although some units may be in leased premises.
We
believe that Bombshells can grow organically and through careful entry into markets and demographic segments with high growth potential.
All ten of the existing Bombshells as of September 30, 2021 are located in Texas. Our growth strategy is to diversify our operations
with these units which do not require SOB licenses, which are sometimes difficult to obtain. While we are searching for adult nightclubs
to acquire, we are able to also search for restaurant/sports bar locations that are consistent with our income targets.
41
During
fiscal 2019, we acquired two clubs, one in Illinois (rebranded as Rick’s Cabaret Chicago) and another in Pennsylvania (rebranded
as Rick’s Cabaret Pittsburgh) for an aggregate purchase price of $25.5 million. See Note 15 to the consolidated financial statements
for details of the transactions.
We
opened two new Bombshells units in fiscal 2019.
In
October 2018, the Company sold its nightclub in Philadelphia for a total sales price of $1.0 million, payable $375,000 in cash at closing
and a 9% note payable over a 10-year period. See Note 15 to the consolidated financial statements for details of the disposition.
We
opened two new Bombshells units in fiscal 2020.
On
October 18, 2021, we and certain of our subsidiaries completed our acquisition of eleven gentlemen’s clubs, six related real
estate properties, and associated intellectual property for a total agreed acquisition price of $88.0 million (with
a total consideration preliminary fair value of $88.4 million based on the Company’s stock price at acquisition date and
discounted due to the lock-up period). See Note 15 to our consolidated financial statements for details of the
transaction.
On
November 8, 2021, the Company acquired a club and related real estate in Newburgh, New York for a total purchase price of $3.5 million,
by which $2.5 million was paid in cash at closing and $1.0 million through a seller-financed 7-year promissory note with an interest
rate of 4.0% per annum. The note is payable $13,669 per month, including principal and interest. See Note 15 to our consolidated financial
statements.
In December 2021, we opened a new Bombshells location in Arlington,
Texas.
We
continue to evaluate opportunities to acquire new nightclubs and anticipate acquiring new locations that fit our business model as we
have done in the past. The acquisition of additional clubs may require us to take on additional debt or issue our common stock, or both.
There can be no assurance that we will be able to obtain additional financing on reasonable terms in the future, if at all, should the
need arise. An inability to obtain such additional financing could have an adverse effect on our growth strategy.