AGS REPORTS RECORD SECOND QUARTER 2023 RESULTS
- Total revenue increased 17% YoY to a record $89.8 million.
- Global EGM sales reached 1,250 units, up 35% YoY and 7% ahead of Q2 2019.
- Domestic EGM recurring revenue grew 7% YoY.
- Net income was $851 thousand.
- Adjusted EBITDA increased by over 15% YoY to a record $39.6 million.
- Cash from operations exceeded $25 million.
- Free cash flow reached $12.6 million (+38% YoY).
- The company has lowered its targeted year-end 2023 net leverage range to 3.25x to 3.50x.
- None.
Second Quarter 2023 Highlights:
- Total Revenue Increased
17% Y/Y to a Record$89.8 Million - Global EGM Sales Topped 1,250 Units; Up
35% Y/Y and7% Ahead of Q2 2019 - Domestic EGM Recurring Revenue Grew
7% Y/Y; Third Consecutive All-Time Quarterly Record - Table Product Revenue Advanced
25% Y/Y to a Record$4.4 Million - Generated Net Income of
$851 Thousand - Adjusted EBITDA Increased by over
15% Y/Y to a Record$39.6 Million - Cash From Operations Eclipsed
$25 Million $12.6 Million 38% Y/Y) - Lowering Targeted Year-End 2023 Net Leverage Range to 3.25x to 3.50x
Commenting upon the Company's second quarter results, AGS President and Chief Executive Officer David Lopez said, "Our record-setting second quarter financial performance clearly demonstrates the strength of our products, team members, and strategy, which is creating significant momentum within all three segments of our business. The unique combination of a growing portfolio of high-performing products and an exceptionally talented team has me excited about what lies ahead for our Company in 2023 and beyond."
Kimo Akiona, AGS Chief Financial Officer added, "During the second quarter we delivered on our commitment to further de-lever our balance sheet through a combination of Adjusted EBITDA growth and free cash flow generation. Supported by our record-setting financial performance through the first six months of the year, the sustained operating momentum we continue to observe across all three business segments, and our confidence in our ability to leverage our capital deployment discipline and improving working capital efficiency to consistently generate free cash flow, we now expect to exit 2023 with net leverage in the range of 3.25 times to 3.50 times."
Summary of the Three Months Ended June 30, 2023 and 2022 | ||||||||||||
(In thousands, except per-share and Adjusted EBITDA margin data) | ||||||||||||
Three Months Ended June 30, | ||||||||||||
2023 | 2022 | % Change | ||||||||||
Revenues: | ||||||||||||
EGM | $ | 82,681 | $ | 70,467 | 17.3 | % | ||||||
Table Products | 4,396 | 3,514 | 25.1 | % | ||||||||
Interactive | 2,755 | 2,603 | 5.8 | % | ||||||||
Total revenues | $ | 89,832 | $ | 76,584 | 17.3 | % | ||||||
Income from operations | $ | 15,076 | $ | 9,813 | 53.6 | % | ||||||
Net income | $ | 851 | $ | 1,542 | (44.8) | % | ||||||
Basic income per share | $ | 0.02 | $ | 0.04 | (50.0) | % | ||||||
Diluted income per share | $ | 0.02 | $ | 0.04 | (50.0) | % | ||||||
Adjusted EBITDA: | ||||||||||||
EGM | $ | 36,857 | $ | 31,564 | 16.8 | % | ||||||
Table Products | 2,263 | 2,021 | 12.0 | % | ||||||||
Interactive | 473 | 545 | (13.2) | % | ||||||||
Total Adjusted EBITDA(1) | $ | 39,593 | $ | 34,130 | 16.0 | % | ||||||
Total Adjusted EBITDA margin(2) | 44.1 | % | 44.6 | % | (50 bps) | |||||||
Second Quarter 2023 Financial Results
- Total revenue increased
17% year-over-year to a record$89.8 million $76.6 million $82.7 million $4.4 million 8% over the then record$83.2 million - Gaming operations, or recurring revenue, reached a record
$61.0 million 8% versus the prior year and4% sequentially. Domestic EGM recurring revenue grew to a record$49.3 million 7% and3% ahead of the previous record of$47.7 million 18% year-over-year and increased sequentially for the twelfth consecutive quarter. Table Products and Interactive recurring revenue increased11% and6% year-over-year, respectively. Recurring revenue accounted for nearly70% of the Company's consolidated Q2 2023 revenue mix. - Equipment sales revenue advanced
45% year-over-year to a record$28.9 million $26.9 million 7% . EGM sales revenue increased by over40% versus the prior year to$28.3 million $500 thousand 18% relative to the$24.5 million 36% and17% , respectively. - Net income totaled
$851 thousand $1.5 million $6 million 50% year-over-year increase in income from operations offset a significant portion of the prevailing interest rate environment's impact on the Company's reported net income. - Total Adjusted EBITDA (non-GAAP)(1) increased
16% year-over-year to a record$39 17% and12% , respectively. Q2 2023 Total Adjusted EBITDA surpassed the$36.5 million 8% , with all three operating segments achieving quarterly sequential growth, and exceeded the prior quarterly record of$37.3 million 6% . - Total Adjusted EBITDA margin (non-GAAP)(1) was
44.1% compared to44.6% in Q2 2022 and43.9% in Q1 2023. Operating leverage realized on outsized EGM equipment sales revenue growth, further increases in higher-margin gaming operations revenue and continued improvement in EGM equipment sales gross margin combined to push the Company's Total Adjusted EBITDA margin back above the44.0% level.
(1) Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP measures, see non-GAAP reconciliation below. |
(2) Basis points ("bps"). |
EGM
Three Months Ended June 30, 2023 compared to Three Months Ended June 30, 2022
(Amounts in thousands, except unit data) | Three Months Ended June 30, | |||||||||||||||
2023 | 2022 | $ Change | % Change | |||||||||||||
EGM segment revenues: | ||||||||||||||||
Gaming operations | $ | 54,350 | $ | 50,538 | $ | 3,812 | 7.5 | % | ||||||||
Equipment sales | 28,331 | 19,929 | 8,402 | 42.2 | % | |||||||||||
Total EGM revenues | 82,681 | 70,467 | 12,214 | 17.3 | % | |||||||||||
EGM Adjusted EBITDA | $ | 36,857 | $ | 31,564 | $ | 5,293 | 16.8 | % | ||||||||
EGM Business Segment Key Performance Indicators ("KPI's") | ||||||||||||||||
EGM gaming operations: | ||||||||||||||||
EGM installed base: | ||||||||||||||||
Class II | 11,219 | 11,233 | (14) | (0.1) | % | |||||||||||
Class III | 5,203 | 4,794 | 409 | 8.5 | % | |||||||||||
Domestic installed base, end of period | 16,422 | 16,027 | 395 | 2.5 | % | |||||||||||
International installed base, end of period | 6,120 | 6,769 | (649) | (9.6) | % | |||||||||||
Total installed base, end of period | 22,542 | 22,796 | (254) | (1.1) | % | |||||||||||
EGM revenue per day ("RPD"): | ||||||||||||||||
Domestic revenue per day | $ | 33.48 | $ | 32.55 | $ | 0.93 | 2.9 | % | ||||||||
International revenue per day | $ | 8.90 | $ | 6.69 | $ | 2.21 | 33.0 | % | ||||||||
Total revenue per day | $ | 26.75 | $ | 24.79 | $ | 1.96 | 7.9 | % | ||||||||
EGM equipment sales | ||||||||||||||||
EGM units sold | 1,259 | 934 | 325 | 34.8 | % | |||||||||||
Average sales price ("ASP") | $ | 20,700 | $ | 19,703 | $ | 997 | 5.1 | % | ||||||||
EGM Quarterly Results
Domestic Gaming Operations(3)
- Domestic EGM gaming operations, or recurring revenue, increased
7% year-over-year to a record$49.3 million $47.7 million 3% . A nearly40% year-over-year increase in our higher-yielding premium EGM installed base, further deployment of our first-ever high-denomination game content and chart-topping Spectra UR43 gaming cabinet, continuous installed base optimization efforts, and a stable gaming macroeconomic backdrop drove our improved quarterly recurring revenue performance versus the prior year. Domestic EGM recurring revenue established a new record for the third consecutive quarter and topped$45 million for the fifth quarter in a row. Recurring revenue accounted for over60% of the total domestic EGM revenue generated in Q2 2023. - The domestic EGM installed base expanded to 16,422 units at the end of Q2 2023, representing an increase of 395 units versus the prior year. Outsized premium EGM footprint growth and deployment of our high-performing Spectra UR43 cabinet supported our year-over-year domestic EGM installed base expansion. The domestic EGM installed base increased by over 60 units versus the prior sequential quarter, marking the fifth consecutive quarter in which we were able to achieve quarterly sequential installed base growth. Continued penetration of the higher-yielding premium game market segment and further expansion of our Spectra UR43 gaming cabinet footprint paced our sequential domestic EGM installed base growth in Q2 2023.
- Our installed base of high-performing premium EGM units increased by nearly
40% year-over-year, accounting for over16% of our domestic EGM installed base at the end of Q2 2023 compared to approximately12% at the end of Q2 2022. Our premium EGM installed base increased by approximately8% on a quarterly sequential basis, marking our fourteenth consecutive quarter of premium unit growth. Our premium EGM product offerings continue to deliver superior per unit economics, strengthening our reported domestic EGM RPD metrics and enhancing the returns we are able to achieve on our machine-related growth capital investments. - Domestic EGM RPD increased
3% year-over-year to a record$33.48 , exceeding$30 for the ninth consecutive quarter. Outsized premium unit growth, further capital efficient installed base optimization, deployment of our high-performing Spectra UR43 cabinet and a stable gaming macroeconomic environment paced our improved Q2 2023 domestic EGM RPD performance. Domestic EGM RPD increased approximately2% relative to the$32
International Gaming Operations
- International EGM gaming operations, or recurring revenue, totaled
$5.1 million 20% versus the$4.3 million Mexico casino market, a consistent and broad-based recovery in prevailing local macroeconomic conditions inMexico , further successful implementation of our global installed base optimization initiatives, and favorable foreign exchange fluctuations. International EGM recurring revenue improved approximately8% over the$4.7 million - The international EGM installed base totaled 6,120 units at June 30, 2023, down approximately 130 units versus the prior sequential quarter. The Company intends to leverage its global fleet optimization initiatives to capital efficiently stabilize its international EGM installed base over the remainder of 2023.
- International EGM RPD increased
33% year-over-year to$8.90 $8 $8.22 8% . The Company estimates International EGM RPD grew by approximately19% year-over-year on a constant-currency basis. International EGM RPD increased approximately7% over the$8
EGM Equipment Sales
- AGS sold 1,259 EGM units globally in Q2 2023, representing an increase of approximately
35% compared to the 934 units sold in Q2 2022 and approximately7% ahead of the 1,181 units sold in Q2 2019. The sales momentum building as a result of the continued strong performance of the chart-topping Spectra UR43 cabinet; a strategic focus on broadening our customer account penetration, particularly with larger multi-site corporate operators; the ability to leverage a deeper and more diverse suite of gaming content and cabinet variety to increase average order size; continued outsized penetration of the Historical Horse Racing ("HHR") market, supported by the strength of our game performance; and relatively consistent core North American replacement unit demand contributed to our improved EGM unit sales performance versus the prior year. EGM unit sales increased by over10% relative to the 1,121 units sold in Q1 2023 and have now grown sequentially in nine of the past ten quarters. - The average sales price ("ASP") in Q2 2023 was
$20,700 $19,703 $20,000 - We sold units into 29 U.S. states, four Canadian provinces and one international jurisdiction outside of North America throughout Q2 2023, as we continue to successfully implement strategic initiatives intended to broaden our customer account penetration, particularly with larger corporate buyers. To that end, we sold units to a record 149 unique customers in Q2 2023, representing an increase of more than
65% versus the prior year and nearly60% higher than the number sold to in Q2 2019.
Product Highlights
- Our high-performing Spectra UR43 gaming cabinet remains at the top of the charts, achieving the number one ranking in the "Portrait Upright" category of the July 2023 Eilers-Fantini Cabinet Performance Report for the seventh consecutive month. The strong initial performance of the cabinet's two launch titles, Shamrock Fortunes and Long Bao Bao, continues to broaden its appeal with tribal and commercial operators alike, with each theme delivering reported performance of over 1.75 times house average, per Eilers. Spectra UR43 accounted for over 750 of the total units sold in Q2 2023, pushing our total footprint to more than 1,650 units at quarter end. Supported by the sustained strength in Spectra' UR43's launch title performance and the deep portfolio of over 30 titles under development to support the cabinet during its first year of commercialization, we expect demand for the cabinet to remain strong over the coming quarters.
- Orion Curve Premium reached a notable milestone in Q2 2023, as our installed base surpassed 1,500 units in just under two years' time. Demand for Curve Premium remains relatively robust, as evidenced by the quarterly sequential installed base growth of
13% delivered in Q2 2023. Our extensive Curve Premium game theme pipeline, featuring a number of popular AGS brands and proven game mechanics, the expanded breadth of our product configuration and merchandising offerings, and strategic targeting of latent customers should allow us to broaden Curve Premium's market penetration as we progress throughout the remainder of 2023. - The Company's initial high-denomination game themes, Mega Diamond and Gold Inferno, continue to establish themselves in the market, with strong reported game performance above 1.25 times house average landing each title in the top 25 of the "High Denom, Video Reel" category of the July 2023 Eilers-Fantini Game Performance Report. In addition to providing the Company's account executives with the means to sell into a new segment of their customers' slot floors, the games also serve as another tool to support the Company's installed base optimization initiatives and to strategically broaden its online RMG content offering into a category with high player appeal.
(3) "Domestic" includes both |
Table Products
Three Months Ended June 30, 2023 compared to Three Months Ended June 30, 2022
(Amounts in thousands, except unit data) | Three Months Ended June 30, | |||||||||||||||
2023 | 2022 | $ Change | % Change | |||||||||||||
Table Products segment revenues: | ||||||||||||||||
Gaming operations | $ | 3,868 | $ | 3,499 | $ | 369 | 10.5 | % | ||||||||
Equipment sales | 528 | 15 | 513 | 3420.0 | % | |||||||||||
Total Table Products revenues | $ | 4,396 | $ | 3,514 | $ | 882 | 25.1 | % | ||||||||
Table Products Adjusted EBITDA | $ | 2,263 | $ | 2,021 | $ | 242 | 12.0 | % | ||||||||
Table Products unit information: | ||||||||||||||||
Table products installed base, end of period(4) | 5,257 | 4,791 | 466 | 9.7 | % | |||||||||||
Average monthly lease price | $ | 241 | $ | 239 | $ | 2 | 0.8 | % | ||||||||
Table Products Quarterly Results
- Gaming operations, or recurring revenue, increased
11% year-over-year to a record$3.9 million 90% of total segment revenue. Further penetration of the single-deck specialty game card shuffler market with PAX S, an over8% year-over-year increase in revenue generated by the Company's industry-leading table game progressive product portfolio, and activation of additional AGS Arsenal site license contracts contributed to the improved recurring revenue performance versus the prior year. Gaming operations revenue advanced4% versus the$3.7 million - Equipment sales revenue reached a record
$528 thousand $410 thousand 30% and up by more than35% compared to the$388 thousand - The table products installed base totaled 5,257 units (4) at the end of Q2 2023, up by more than 450 units, or approximately
10% , versus the prior year. The full-scale commercial launch of PAX S, a near doubling of the Bonus Spin Xtreme ("BSX") progressive footprint and further adoption of the Company's all-inclusive AGS Arsenal site license offering contributed to year-over-year installed base growth in all Table Product categories, including progressives, shufflers, side bets, and premium games. The table products installed base declined by a modest 21 units on a quarterly sequential basis. - The average monthly lease price ("ALP") was relatively consistent versus the prior year at
$241 3% sequentially, supported by outsized growth of premium-priced PAX S units within the installed base. - The PAX S specialty game card shuffler footprint grew to over 265 units at the end of Q2 2023, with units live in more than 50 unique casinos across 18 states and provinces. The PAX S footprint expanded by more than 60 units, or approximately
30% , sequentially in Q2 2023, supported by initial installs into WA, IN and SK. With PAX S approved in all major North American markets and supported by the overwhelmingly positive customer feedback received on the product to date, the Company believes it remains in the very early stages of realizing PAX's true growth potential. - The table game progressive installed base surpassed 1,800 units at quarter end, representing an increase of approximately
5% versus the prior year. The Company's diverse table game progressive product portfolio continues to consistently generate over$2 million - Table Products Adjusted EBITDA increased
12% year-over-year to$2.3 million 51.6% compared to57.5% in Q2 2022, reflecting a higher allocation of field service expense to the segment to better align with the current complexion of the installed base and a greater mix of equipment sales revenue.
(4) As a result of a comprehensive review of our unit counts, the Table Products installed base and average monthly lease price have been revised in the prior period to reflect a more accurate count of the products on lease. The review resulted in no changes to revenues or Adjusted EBITDA. |
Interactive
Three Months Ended June 30, 2023 compared to Three Months Ended June 30, 2022
(Amounts in thousands) | Three Months Ended June 30, | |||||||||||||||
2023 | 2022 | $ Change | % Change | |||||||||||||
Interactive segment revenue: | ||||||||||||||||
Gaming Operations | $ | 2,755 | $ | 2,603 | $ | 152 | 5.8 | % | ||||||||
Total Interactive revenue | $ | 2,755 | $ | 2,603 | $ | 152 | 5.8 | % | ||||||||
Interactive Adjusted EBITDA | $ | 473 | $ | 545 | $ | (72) | (13.2) | % | ||||||||
Interactive Quarterly Results
- Interactive revenue totaled
$2.8 million 6% year-over-year and9% versus Q1 2023. RMG revenue accounted for over80% of Q2 2023 segment-level revenue, with the balance derived from the Company's B2C social casino platform. - RMG revenue increased
10% year-over-year and12% sequentially to a record$2.3 million $2.0 million 90% of Q2 2023 RMG revenue mix. - The Interactive segment delivered positive Adjusted EBITDA for the fourteenth consecutive quarter, as the Company remains committed to profitably scaling its RMG business. Although strategic investments intended to improve the cadence of the Company's brick-and-mortar game content releases into the North American RMG channel, expand its content offering into new game genres, including instant win and table games, and strengthen its customer account management capabilities led to a decline in Adjusted EBITDA versus the prior year, early returns on these investments paced a more than doubling of Adjusted EBITDA on a quarterly sequential basis as compared to the
$220 thousand - The Company's RMG game content catalog, consisting of over 40 proven AGS land-based titles, was live in nearly all of the most prominent regulated North American online jurisdictions and with over 60 i-gaming operators globally as of June 30, 2023. PA, MI and NJ represented the highest revenue generating end markets in Q2 2023.
- The Company plans to unveil several potentially impactful upgrades to its RMG offering during Q3 2023, including the introduction of its first games developed on its fully redesigned RMG platform, which features a complete overhaul of its user interface ("UI") and user experience ("UE") attributes.
Liquidity and Capital Expenditures
As of June 30, 2023, the Company had an available cash balance of
The total principal amount of debt outstanding, as of June 30, 2023, was
Second quarter 2023 capital expenditures totaled
2023 Net Leverage Target
Supported by its record-setting year-to-date financial performance through June 30, 2023, the people, product and process-driven operational momentum building across all three business segments, and an organizational focus on capital deployment discipline and working capital efficiency, the Company now expects to exit 2023 with net leverage in the range of 3.25 times to 3.50 times.
(5) Total Adjusted EBITDA and Total Net Debt Leverage Ratio are non-GAAP measures, see non-GAAP reconciliation below. |
Conference Call and Webcast
AGS leadership will host a conference call to review the Company's second quarter 2023 results on August 3, 2023, at 5 p.m. EDT. Participants may access a live webcast of the conference call, along with a slide presentation reviewing the quarterly results, at the Company's Investor Relations website http://investors.playags.com. A replay of the webcast will be available on the website following the live event. Those residing in the United States may access the call live by dialing +1 (833) 470-1428, while international participants may visit www.netroadshow.com/events/global-numbers?confId=51657 to access a country-specific dial-in directory. The conference call access code is 556074.
Company Overview
AGS is a global company focused on creating a diverse mix of entertaining gaming experiences for every kind of player. Our roots are firmly planted in the Class II tribal gaming market, but our customer-centric culture and remarkable growth have helped us branch out to become one of the most all-inclusive commercial gaming equipment suppliers in the world. Powered by high-performing Class II and Class III slot products, an expansive table products portfolio, highly rated social casino, real-money gaming solutions for players and operators, and best-in-class service, we offer an unmatched value proposition for our casino partners. Learn more at playags.com.
AGS Investor & Media Contacts:
Brad Boyer, Senior Vice President Corporate Operations and Investor Relations
investors@playags.com
Julia Boguslawski, Chief Marketing Officer
jboguslawski@playags.com
©2023 PlayAGS, Inc. Products referenced herein are sold by AGS LLC or other subsidiaries of PlayAGS, Inc. Solely for convenience, marks, trademarks and trade names referred to in this press release appear without the ® and TM and SM symbols, but such references are not intended to indicate, in any way, that PlayAGS, Inc. will not assert, to the fullest extent under applicable law, its rights or the rights of the applicable licensor to these marks, trademarks and trade names.
Forward-Looking Statement
This release contains, and oral statements made from time to time by our representatives may contain, forward-looking statements based on management's current expectations and projections, which are intended to qualify for the safe harbor of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements regarding the proposed public offering and other statements identified by words such as "believe," "will," "may," "might," "likely," "expect," "anticipates," "intends," "plans," "seeks," "estimates," "believes," "continues," "projects" and similar references to future periods, or by the inclusion of forecasts or projections. All forward-looking statements are based on current expectations and projections of future events.
These forward-looking statements reflect the current views, models, and assumptions of AGS, and are subject to various risks and uncertainties that cannot be predicted or qualified and could cause actual results in AGS's performance to differ materially from those expressed or implied by such forward looking statements. These risks and uncertainties include, but are not limited to, the ability of AGS to maintain strategic alliances, unit placements or installations, grow revenue, garner new market share, secure new licenses in new jurisdictions, successfully develop or place proprietary product, comply with regulations, have its games approved by relevant jurisdictions, the effects of COVID-19 on the Company's business and results of operations and other factors set forth under Item 1. "Business," Item 1A. "Risk Factors" in AGS's Annual Report on Form 10-K, filed with the Securities and Exchange Commission. All forward-looking statements made herein are expressly qualified in their entirety by these cautionary statements and there can be no assurance that the actual results, events or developments referenced herein will occur or be realized. Readers are cautioned that all forward-looking statements speak only to the facts and circumstances present as of the date of this press release. AGS expressly disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
PLAYAGS, INC. | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(amounts in thousands, except share and per share data) | ||||||||
June 30, | December 31, | |||||||
2023 | 2022 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 34,804 | $ | 37,891 | ||||
Restricted cash | 233 | 20 | ||||||
Accounts receivable, net of allowance of credit losses for | 66,884 | 59,909 | ||||||
Inventories | 38,700 | 35,394 | ||||||
Prepaid expenses | 6,796 | 4,020 | ||||||
Deposits and other | 6,983 | 8,930 | ||||||
Total current assets | 154,400 | 146,164 | ||||||
Property and equipment, net | 79,228 | 82,361 | ||||||
Goodwill | 290,215 | 287,680 | ||||||
Intangible assets | 132,735 | 142,109 | ||||||
Deferred tax asset | 8,694 | 7,893 | ||||||
Operating lease assets | 10,986 | 11,198 | ||||||
Other assets | 4,827 | 7,346 | ||||||
Total assets | $ | 681,085 | $ | 684,751 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 10,229 | $ | 15,244 | ||||
Accrued liabilities | 33,137 | 37,262 | ||||||
Current maturities of long-term debt | 6,123 | 6,060 | ||||||
Total current liabilities | 49,489 | 58,566 | ||||||
Long-term debt | 548,654 | 550,081 | ||||||
Deferred tax liability, non-current | 2,539 | 2,048 | ||||||
Operating lease liabilities, long-term | 9,875 | 10,413 | ||||||
Other long-term liabilities | 9,049 | 14,282 | ||||||
Total liabilities | 619,606 | 635,390 | ||||||
Stockholders' equity | ||||||||
Preferred stock at | - | - | ||||||
Common stock at | 379 | 378 | ||||||
Additional paid-in capital | 411,925 | 406,436 | ||||||
Accumulated deficit | (352,635) | (353,125) | ||||||
Accumulated other comprehensive loss | 1,810 | (4,328) | ||||||
Total stockholders' equity | 61,479 | 49,361 | ||||||
Total liabilities and stockholders' equity | $ | 681,085 | $ | 684,751 | ||||
PLAYAGS, INC. | ||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS | ||||||||||||||||
(amounts in thousands, except per share data) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Revenues | ||||||||||||||||
Gaming operations | $ | 60,973 | $ | 56,640 | $ | 119,615 | $ | 109,804 | ||||||||
Equipment sales | 28,859 | 19,944 | 53,392 | 39,637 | ||||||||||||
Total revenues | 89,832 | 76,584 | 173,007 | 149,441 | ||||||||||||
Operating expenses | ||||||||||||||||
Cost of gaming operations(6) | 12,028 | 10,868 | 23,784 | 21,137 | ||||||||||||
Cost of equipment sales(6) | 12,981 | 10,386 | 25,314 | 20,173 | ||||||||||||
Selling, general and administrative | 19,721 | 15,975 | 36,926 | 33,926 | ||||||||||||
Research and development | 10,956 | 10,040 | 21,745 | 20,250 | ||||||||||||
Write-downs and other charges | 431 | 342 | 635 | 435 | ||||||||||||
Depreciation and amortization | 18,639 | 19,160 | 37,781 | 38,029 | ||||||||||||
Total operating expenses | 74,756 | 66,771 | 146,185 | 133,950 | ||||||||||||
Income from operations | 15,076 | 9,813 | 26,822 | 15,491 | ||||||||||||
Other (income) expense | ||||||||||||||||
Interest expense | 14,070 | 8,087 | 27,774 | 17,560 | ||||||||||||
Interest income | (319) | (214) | (676) | (423) | ||||||||||||
Loss on extinguishment and modification of debt | - | - | - | 8,549 | ||||||||||||
Other (expense) income | (10) | 277 | (88) | 269 | ||||||||||||
Income (loss) before income taxes | 1,335 | 1,663 | (188) | (10,464) | ||||||||||||
Income tax (expense) benefit | (484) | (121) | 705 | (588) | ||||||||||||
Net income (loss) | 851 | 1,542 | 517 | (11,052) | ||||||||||||
Foreign currency translation adjustment | 2,725 | (561) | 6,138 | 443 | ||||||||||||
Total comprehensive income (loss) | $ | 3,576 | $ | 981 | $ | 6,655 | $ | (10,609) | ||||||||
Basic and diluted income (loss) per common share: | ||||||||||||||||
Basic | $ | 0.02 | $ | 0.04 | $ | 0.01 | $ | (0.30) | ||||||||
Diluted | $ | 0.02 | $ | 0.04 | $ | 0.01 | $ | (0.30) | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 37,917 | 36,998 | 37,864 | 37,051 | ||||||||||||
Diluted | 37,917 | 36,998 | 37,864 | 37,051 | ||||||||||||
(6) Exclusive of depreciation and amortization. |
PLAYAGS, INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) | ||||||||
Six Months Ended June 30, | ||||||||
2023 | 2022 | |||||||
Cash flows from operating activities | ||||||||
Net income (loss) | $ | 517 | $ | (11,052) | ||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 37,781 | 38,029 | ||||||
Accretion of contract rights under development agreements and placement fees | 3,121 | 3,198 | ||||||
Amortization of deferred loan costs and discount | 1,267 | 1,537 | ||||||
Write-off of deferred loan costs and discount | - | 1,586 | ||||||
Cash paid for debt prepayment penalties to prior debt holders | - | 848 | ||||||
Stock-based compensation expense | 5,490 | 8,231 | ||||||
Provision for bad debts | 485 | 273 | ||||||
Disposal of long-lived assets | 396 | 416 | ||||||
Impairment of assets | 239 | 19 | ||||||
Provision for deferred income tax (benefit) | 687 | 89 | ||||||
Changes in assets and liabilities that relate to operations: | ||||||||
Accounts receivable | (6,917) | (3,500) | ||||||
Inventories | (919) | (9,143) | ||||||
Prepaid expenses | (2,755) | (2,776) | ||||||
Deposits and other | 2,028 | 106 | ||||||
Other assets, non-current | 489 | 1,787 | ||||||
Accounts payable and accrued liabilities | (12,037) | 5,256 | ||||||
Net cash provided by operating activities | 29,872 | 34,904 | ||||||
Cash flows from investing activities | ||||||||
Business acquisitions, net of cash acquired | - | (4,750) | ||||||
Proceeds from payments on customer notes receivable | 3,081 | 137 | ||||||
Purchase of intangibles | (183) | - | ||||||
Software development and other expenditures | (10,834) | (9,852) | ||||||
Proceeds from disposition of assets | 11 | 8 | ||||||
Purchases of property and equipment | (18,312) | (20,401) | ||||||
Net cash used in investing activities | (26,237) | (34,858) | ||||||
Cash flows from financing activities | ||||||||
Repayment of prior first lien credit facilities | - | (521,215) | ||||||
Repayment of first lien credit facilities | (2,875) | (1,438) | ||||||
Repayment of incremental term loans | - | (93,575) | ||||||
Payment of financed placement fee obligations | (2,733) | (2,593) | ||||||
Proceeds from term loans | - | 569,250 | ||||||
Payment of deferred loan costs | - | (4,838) | ||||||
Payment of debt prepayment penalties to prior debt holders | - | (848) | ||||||
Payments of previous acquisition obligation | (146) | (287) | ||||||
Payments on finance leases and other obligations | (781) | (616) | ||||||
Repurchase of stock | (27) | (10) | ||||||
Net cash used in financing activities | (6,562) | (56,170) | ||||||
Effect of exchange rates on cash and cash equivalents | 53 | 1 | ||||||
Net increase in cash, cash equivalents and restricted cash | (2,874) | (56,123) | ||||||
Cash, cash equivalents and restricted cash, beginning of period | 37,911 | 94,997 | ||||||
Cash, cash equivalents and restricted cash, end of period | $ | 35,037 | $ | 38,874 | ||||
Supplemental cash flow information: | ||||||||
Non-cash investing and financing activities: | ||||||||
Leased assets obtained in exchange for new operating lease liabilities | $ | 882 | $ | 956 | ||||
Leased assets obtained in exchange for new finance lease liabilities | $ | 600 | $ | 242 | ||||
Non-GAAP Financial Measures
To provide investors with additional information in connection with our results as determined by generally accepted accounting principles in
Total Adjusted EBITDA
This press release and accompanying schedules provide certain information regarding Adjusted EBITDA, which is considered a non-GAAP financial measure under the rules of the Securities and Exchange Commission.
We believe that the presentation of total Adjusted EBITDA is appropriate to provide additional information to investors about certain material non-cash items that we do not expect to continue at the same level in the future, as well as other items we do not consider indicative of our ongoing operating performance. Further, we believe total Adjusted EBITDA provides a meaningful measure of operating profitability because we use it for evaluating our business performance, making budgeting decisions, and comparing our performance against that of other peer companies using similar measures. It also provides management and investors with additional information to estimate our value.
Total Adjusted EBITDA is not a presentation made in accordance with GAAP. Our use of the term total Adjusted EBITDA may vary from others in our industry. Total Adjusted EBITDA should not be considered as an alternative to operating income or net income. Total Adjusted EBITDA has important limitations as an analytical tool, and you should not consider it in isolation or as a substitute for the analysis of our results as reported under GAAP.
Our definition of total Adjusted EBITDA allows us to add back certain non-cash charges that are deducted in calculating net income and to deduct certain gains that are included in calculating net income. However, these expenses and gains vary greatly, and are difficult to predict. They can represent the effect of long-term strategies as opposed to short-term results. In addition, in the case of charges or expenses, these items can represent the reduction of cash that could be used for other corporate purposes. Due to these limitations, we rely primarily on our GAAP results, such as net income (loss), income from operations, EGM Adjusted EBITDA, Table Products Adjusted EBITDA or Interactive Adjusted EBITDA and use Total Adjusted EBITDA only supplementally.
The total Adjusted EBITDA discussion above is also applicable to its margin measure, which is calculated as total Adjusted EBITDA as a percentage of total revenues.
The following table presents a reconciliation of total Adjusted EBITDA to net loss, which is the most comparable GAAP measure:
Total Adjusted EBITDA Reconciliation
Three Months Ended June 30, | ||||||||||||||||
(Amounts in thousands) | ||||||||||||||||
2023 | 2022 | $ Change | % Change | |||||||||||||
Net income | $ | 851 | $ | 1,542 | $ | (691) | (44.8) | % | ||||||||
Income tax (benefit) expense | 484 | 121 | 363 | 300.0 | % | |||||||||||
Depreciation and amortization | 18,639 | 19,160 | (521) | (2.7) | % | |||||||||||
Interest expense, net of interest income and other | 13,741 | 8,150 | 5,591 | 68.6 | % | |||||||||||
Write-downs and other(7) | 431 | 342 | 89 | 26.0 | % | |||||||||||
Other adjustments(8) | 44 | 301 | (257) | (85.4) | % | |||||||||||
Other non-cash charges(9) | 2,457 | 2,108 | 349 | 16.6 | % | |||||||||||
Non-cash stock-based compensation(10) | 2,946 | 2,406 | 540 | 22.4 | % | |||||||||||
Total Adjusted EBITDA | $ | 39,593 | $ | 34,130 | $ | 5,463 | 16.0 | % | ||||||||
Three Months Ended June 30, | ||||||||||||||||
(Amounts in thousands, except total Adjusted EBITDA margin) | ||||||||||||||||
2023 | 2022 | $ Change | % Change | |||||||||||||
Total revenues | $ | 89,832 | $ | 76,584 | $ | 13,248 | 17.3 | % | ||||||||
Total Adjusted EBITDA | $ | 39,593 | $ | 34,130 | $ | 5,463 | 16.0 | % | ||||||||
Total Adjusted EBITDA margin | 44.1 | % | 44.6 | % | (0.5) | % | (50 bps) | |||||||||
(7) | Write-downs and other includes items related to loss on disposal or impairment of long-lived assets and fair value adjustments to contingent consideration. |
(8) | Other adjustments are primarily composed of the following: |
- Costs and inventory and receivable valuation charges associated with the COVID-19 pandemic, professional fees incurred for projects, costs incurred related to public offerings, contract cancellation fees and other transaction costs deemed to be non-operating in nature;
- Acquisition and integration related costs related to the purchase of businesses and to integrate operations and obtain costs synergies;
- Restructuring and severance costs, which primarily relate to costs incurred through the restructuring of the Company's operations from time to time and other employee severance costs recognized in the periods presented; and
- Legal and litigation related costs, which consist of payments to law firms and settlements for matters that are outside the normal course of business.
(9) | Other non-cash charges are costs related to non-cash charges and losses on the disposition of assets, non-cash charges on capitalized installation and delivery, which primarily includes the costs to acquire contracts that are expensed over the estimated life of each contract, and non-cash charges related to accretion of contract rights under development agreements. |
(10) | Non-cash stock-based compensation includes non-cash compensation expense related to grants of options, restricted stock, and other equity awards. |
Total Net Debt Leverage Ratio Reconciliation
The following table presents a reconciliation of total net debt and total net debt leverage ratio:
(Amounts in thousands, except total net debt leverage ratio) | June 30, | December 31, | ||||||
2023 | 2022 | |||||||
Total principal amount of debt | $ | 568,915 | $ | 571,376 | ||||
Less: Cash and cash equivalents | 34,804 | 37,891 | ||||||
Total net debt | $ | 534,111 | $ | 533,485 | ||||
LTM Adjusted EBITDA | $ | 147,843 | $ | 138,643 | ||||
Total net debt leverage ratio | 3.6 | 3.8 | ||||||
Free Cash Flow
This schedule provides certain information regarding Free Cash Flow, which is considered a non-GAAP financial measure under the rules of the Securities and Exchange Commission.
We define Free Cash Flow as net cash provided by operating activities and proceeds from payments on customer notes receivable less cash outlays related to capital expenditures. We define capital expenditures to include purchase of intangible assets, software development and other expenditures, and purchases of property and equipment. In arriving at Free Cash Flow, we subtract cash outlays related to capital expenditures and add proceeds from payments on customer notes receivable to net cash provided by operating activities because they represent long-term investments that are required for normal business activities. As a result, subject to the limitations described below, Free Cash Flow is a useful measure of our cash available to repay debt and/or make other investments.
Free Cash Flow adjusts for cash items that are ultimately within management's discretion to direct, and therefore, may imply that there is less or more cash that is available than the most comparable GAAP measure. Free Cash Flow is not intended to represent residual cash flow for discretionary expenditures since debt repayment requirements and other non-discretionary expenditures are not deducted. These limitations are best addressed by using Free Cash Flow in combination with the GAAP cash flow numbers.
The following table presents a reconciliation of Free Cash Flow:
(Amounts in thousands) | Six Months | Three Months | Three Months | |||||||||
Net cash provided by operating activities | $ | 29,872 | $ | 4,167 | $ | 25,705 | ||||||
Proceeds from payments on customer notes receivable | 3,081 | 598 | 2,483 | |||||||||
Purchase of intangibles | (183) | - | (183) | |||||||||
Software development and other expenditures | (10,834) | (4,973) | (5,861) | |||||||||
Purchases of property and equipment | (18,312) | (8,739) | (9,573) | |||||||||
Free Cash Flow | $ | 3,624 | $ | (8,947) | $ | 12,571 | ||||||
(Amounts in thousands) | Six Months | Three Months | Three Months | |||||||||
Net cash provided by operating activities | $ | 34,904 | $ | 7,070 | $ | 27,834 | ||||||
Proceeds from payments on customer notes receivable | 137 | 137 | - | |||||||||
Software development and other expenditures | (9,852) | (3,853) | (5,999) | |||||||||
Purchases of property and equipment | (20,401) | (7,688) | (12,713) | |||||||||
Free Cash Flow | $ | 4,788 | $ | (4,334) | $ | 9,122 | ||||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/ags-reports-record-second-quarter-2023-results-301892798.html
SOURCE AGS
FAQ
What is the total revenue for PlayAGS, Inc. in the second quarter of 2023?
How much did global EGM sales increase in the second quarter of 2023?
What was the net income for PlayAGS, Inc. in the second quarter of 2023?
What was the adjusted EBITDA for PlayAGS, Inc. in the second quarter of 2023?
What is the targeted year-end 2023 net leverage range for PlayAGS, Inc.?
