These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Mark One)
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the Quarterly Period Ended September 30, 2016
|
|
OR
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from
to
|
|
Commission File Number
001-37379
|
|
THE ONE GROUP HOSPITALITY, INC.
|
|
Delaware
|
|
14-1961545
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
411 W. 14
th
Street, 2
nd
Floor, New York, New York
|
|
10014
|
|
(Address of principal executive offices)
|
|
Zip Code
|
|
646-624-2400
|
|
(Registrant’s telephone number, including area code)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
Smaller reporting company
x
|
|
|
|
(do not check if a smaller
reporting company)
|
|
|
|
Page
|
|
|
|
|
|
|
|
||
|
Consolidated Balance Sheets as of September 30, 2016 (unaudited) and December 31, 2015
|
|
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three and Nine Months Ended September 30, 2016 and 2015 (unaudited)
|
|
|
|
Consolidated Statement of Changes in Stockholders’ Equity for the Nine Months Ended September 30, 2016 (unaudited)
|
6
|
|
|
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2016 and 2015 (unaudited)
|
7
|
|
|
8
|
|
|
|
21
|
|
|
|
39
|
|
|
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
40
|
|
|
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
1,791,250
|
|
|
$
|
1,841,872
|
|
|
Accounts receivable, net
|
4,558,524
|
|
|
4,063,516
|
|
||
|
Inventory
|
1,162,934
|
|
|
1,152,119
|
|
||
|
Other current assets
|
2,283,859
|
|
|
3,559,053
|
|
||
|
Due from related parties, net
|
732,666
|
|
|
1,232,356
|
|
||
|
Total current assets
|
10,529,233
|
|
|
11,848,916
|
|
||
|
|
|
|
|
||||
|
Property and equipment, net
|
35,716,490
|
|
|
27,952,327
|
|
||
|
Investments
|
3,133,722
|
|
|
2,910,362
|
|
||
|
Deferred tax assets
|
13,839,416
|
|
|
10,093,672
|
|
||
|
Security deposits
|
2,484,227
|
|
|
2,444,482
|
|
||
|
Other assets
|
1,008,600
|
|
|
691,551
|
|
||
|
Total assets
|
$
|
66,711,688
|
|
|
$
|
55,941,310
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
||
|
Cash overdraft
|
$
|
404,543
|
|
|
$
|
973,754
|
|
|
Long term debt, current portion
|
3,149,633
|
|
|
2,680,116
|
|
||
|
Accounts payable
|
3,581,691
|
|
|
2,396,622
|
|
||
|
Accrued expenses
|
5,274,617
|
|
|
4,635,584
|
|
||
|
Derivative liability
|
—
|
|
|
100,000
|
|
||
|
Deferred revenue
|
662,184
|
|
|
204,033
|
|
||
|
Total current liabilities
|
13,072,668
|
|
|
10,990,109
|
|
||
|
|
|
|
|
||||
|
Deferred license revenue, long-term
|
1,197,081
|
|
|
1,099,570
|
|
||
|
Long term debt, net of current portion
|
12,031,122
|
|
|
9,956,647
|
|
||
|
Deferred rent payable
|
16,445,310
|
|
|
14,290,010
|
|
||
|
Total liabilities
|
42,746,181
|
|
|
36,336,336
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Stockholders’ equity:
|
|
|
|
|
|
||
|
Common stock, $0.0001 par value, 75,000,000 shares authorized; 25,050,628 and 24,972,515 shares issued and outstanding at September 30, 2016 (unaudited) and December 31, 2015, respectively
|
2,505
|
|
|
2,497
|
|
||
|
Preferred stock, $0.0001 par value, 10,000,000 shares authorized; 0 shares issued and outstanding at September 30, 2016 (unaudited) and December 31, 2015, respectively
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
36,869,681
|
|
|
31,778,266
|
|
||
|
Accumulated deficit
|
(11,614,217
|
)
|
|
(11,074,708
|
)
|
||
|
Accumulated other comprehensive loss
|
(570,999
|
)
|
|
(420,383
|
)
|
||
|
Total stockholders’ equity
|
24,686,970
|
|
|
20,285,672
|
|
||
|
Noncontrolling interest
|
(721,463
|
)
|
|
(680,698
|
)
|
||
|
Total stockholders’ equity including noncontrolling interest
|
23,965,507
|
|
|
19,604,974
|
|
||
|
|
|
|
|
||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
66,711,688
|
|
|
$
|
55,941,310
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned unit net revenues
|
$
|
16,317,636
|
|
|
$
|
13,314,507
|
|
|
$
|
45,980,270
|
|
|
$
|
35,818,733
|
|
|
Management and incentive fee revenue
|
2,061,964
|
|
|
1,939,376
|
|
|
6,019,967
|
|
|
6,112,629
|
|
||||
|
Total revenue
|
18,379,600
|
|
|
15,253,883
|
|
|
52,000,237
|
|
|
41,931,362
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Food and beverage costs
|
4,119,652
|
|
|
3,346,841
|
|
|
11,427,202
|
|
|
9,082,231
|
|
||||
|
Unit operating expenses
|
10,795,629
|
|
|
8,800,774
|
|
|
29,663,446
|
|
|
23,694,424
|
|
||||
|
General and administrative
|
2,634,585
|
|
|
2,642,743
|
|
|
8,178,840
|
|
|
7,777,058
|
|
||||
|
Depreciation and amortization
|
758,282
|
|
|
630,249
|
|
|
1,828,359
|
|
|
1,620,009
|
|
||||
|
Management and royalty fees
|
—
|
|
|
310
|
|
|
—
|
|
|
46,959
|
|
||||
|
Pre-opening expenses
|
2,035,541
|
|
|
1,634,171
|
|
|
4,481,144
|
|
|
4,399,192
|
|
||||
|
Transaction costs
|
505,000
|
|
|
405,797
|
|
|
505,000
|
|
|
506,131
|
|
||||
|
Equity in income of investee companies
|
(178,342
|
)
|
|
(205,273
|
)
|
|
(492,130
|
)
|
|
(728,504
|
)
|
||||
|
Derivative income
|
—
|
|
|
(1,139,000
|
)
|
|
(100,000
|
)
|
|
(3,917,000
|
)
|
||||
|
Interest expense, net of interest income
|
79,768
|
|
|
1,210
|
|
|
277,251
|
|
|
(3,980
|
)
|
||||
|
Other expense (income)
|
(1,973
|
)
|
|
102,406
|
|
|
127,000
|
|
|
(402,342
|
)
|
||||
|
Total costs and expenses
|
20,748,142
|
|
|
16,220,228
|
|
|
55,896,112
|
|
|
42,074,178
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations before provision for income taxes
|
(2,368,542
|
)
|
|
(966,345
|
)
|
|
(3,895,875
|
)
|
|
(142,816
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Provision (benefit) for income taxes
|
(4,046,961
|
)
|
|
922,427
|
|
|
(3,567,299
|
)
|
|
(5,619,504
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations
|
1,678,419
|
|
|
(1,888,772
|
)
|
|
(328,576
|
)
|
|
5,476,688
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations, net of taxes
|
(2,885
|
)
|
|
(62,501
|
)
|
|
(1,287
|
)
|
|
(23,929
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
1,681,304
|
|
|
(1,826,271
|
)
|
|
(327,289
|
)
|
|
5,500,617
|
|
||||
|
Less: net income attributable to noncontrolling interest
|
200,443
|
|
|
189,698
|
|
|
212,220
|
|
|
217,039
|
|
||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
$
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
$
|
5,283,578
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to The ONE Group Hospitality, Inc.:
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations
|
$
|
1,477,976
|
|
|
(2,078,470
|
)
|
|
$
|
(540,796
|
)
|
|
5,259,649
|
|
||
|
Income from discontinued operations, net of taxes
|
(2,885
|
)
|
|
(62,501
|
)
|
|
(1,287
|
)
|
|
(23,929
|
)
|
||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
$
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
$
|
5,283,578
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
5,283,578
|
|
||
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Currency translation adjustment
|
(132,236
|
)
|
|
(30,900
|
)
|
|
(150,616
|
)
|
|
(261,743
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income (loss)
|
$
|
1,348,625
|
|
|
$
|
(2,046,869
|
)
|
|
$
|
(690,125
|
)
|
|
$
|
5,021,835
|
|
|
Basic and diluted loss per share:
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
0.06
|
|
|
$
|
(0.08
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.21
|
|
|
Discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net income (loss) per share attributable to The ONE Group Hospitality, Inc.
|
$
|
0.06
|
|
|
$
|
(0.08
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.21
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Shares used in computing basic and diluted loss per share
|
25,022,749
|
|
|
24,972,515
|
|
|
25,087,341
|
|
|
24,956,177
|
|
||||
|
|
Common stock
|
|
Additional
paid-in
capital
|
|
Accumulated
deficit
|
|
Accumulated
other
comprehensive
(loss) income
|
|
Total
stockholders'
(loss) income
equity
|
|
Noncontrolling
interest
|
|
Total
stockholders'
equity
including
noncontrolling
interest
|
|||||||||||||||||
|
|
Shares
|
|
Par value
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at December 31, 2015
|
24,972,515
|
|
|
$
|
2,497
|
|
|
$
|
31,778,266
|
|
|
$
|
(11,074,708
|
)
|
|
$
|
(420,383
|
)
|
|
$
|
20,285,672
|
|
|
$
|
(680,698
|
)
|
|
$
|
19,604,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Stock based compensation expense
|
61,068
|
|
|
6
|
|
|
723,427
|
|
|
|
|
|
|
723,433
|
|
|
|
|
723,433
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Cancellation of shares upon expiration of warrants
|
(1,437,500
|
)
|
|
(143
|
)
|
|
143
|
|
|
|
|
|
|
—
|
|
|
|
|
—
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Rights Offering
|
1,454,545
|
|
|
145
|
|
|
3,862,845
|
|
|
|
|
|
|
3,862,990
|
|
|
|
|
3,862,990
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Issuance of detachable warrants
|
|
|
|
|
505,000
|
|
|
|
|
|
|
505,000
|
|
|
|
|
505,000
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Distributions to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(252,985
|
)
|
|
(252,985
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Loss on foreign currency translation, net
|
|
|
|
|
|
|
|
|
|
|
|
|
(150,616
|
)
|
|
(150,616
|
)
|
|
|
|
|
(150,616
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
(539,509
|
)
|
|
|
|
|
(539,509
|
)
|
|
212,220
|
|
|
(327,289
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at September 30, 2016
|
25,050,628
|
|
|
$
|
2,505
|
|
|
$
|
36,869,681
|
|
|
$
|
(11,614,217
|
)
|
|
$
|
(570,999
|
)
|
|
$
|
24,686,970
|
|
|
$
|
(721,463
|
)
|
|
$
|
23,965,507
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
||||
|
Operating activities:
|
|
|
|
|
|
||
|
Net income (loss)
|
$
|
(327,289
|
)
|
|
$
|
5,500,617
|
|
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
1,828,359
|
|
|
1,620,009
|
|
||
|
Deferred rent payable
|
2,155,300
|
|
|
2,452,009
|
|
||
|
Deferred taxes
|
(3,745,744
|
)
|
|
(5,526,146
|
)
|
||
|
Equity in income of investee companies
|
(492,130
|
)
|
|
(728,504
|
)
|
||
|
Derivative income
|
(100,000
|
)
|
|
(3,917,000
|
)
|
||
|
Stock-based compensation
|
723,433
|
|
|
666,853
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Accounts receivable
|
(495,008
|
)
|
|
123,178
|
|
||
|
Inventory
|
(10,815
|
)
|
|
72,740
|
|
||
|
Prepaid expenses and other current assets
|
1,275,194
|
|
|
(679,436
|
)
|
||
|
Due from related parties, net
|
604,690
|
|
|
(232,269
|
)
|
||
|
Security deposits
|
(39,745
|
)
|
|
10,444
|
|
||
|
Other assets
|
(317,050
|
)
|
|
3,784
|
|
||
|
Accounts payable
|
1,080,069
|
|
|
(386,199
|
)
|
||
|
Accrued expenses
|
640,926
|
|
|
114,788
|
|
||
|
Deferred revenue
|
555,662
|
|
|
(7,148
|
)
|
||
|
Net cash provided by (used in) operating activities
|
3,335,852
|
|
|
(912,280
|
)
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
|
|
||
|
Purchase of property and equipment
|
(8,601,376
|
)
|
|
(9,003,733
|
)
|
||
|
Distributions from equity investees
|
268,770
|
|
|
539,340
|
|
||
|
Net cash used in investing activities
|
(8,332,606
|
)
|
|
(8,464,393
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
|
|
||
|
Cash overdraft
|
(569,211
|
)
|
|
523,171
|
|
||
|
Proceeds from term loan
|
—
|
|
|
4,215,000
|
|
||
|
Proceeds from promissory note
|
4,000,000
|
|
|
502,548
|
|
||
|
Repayment of term loan
|
(1,787,916
|
)
|
|
(1,184,361
|
)
|
||
|
Repayment of equipment financing agreement
|
(154,232
|
)
|
|
|
|
||
|
Proceeds from rights offering
|
3,862,990
|
|
|
—
|
|
||
|
Distributions to noncontrolling interest
|
(252,985
|
)
|
|
(524,445
|
)
|
||
|
Net cash provided by financing activities
|
5,098,646
|
|
|
3,531,913
|
|
||
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(152,514
|
)
|
|
(264,397
|
)
|
||
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
(50,622
|
)
|
|
(6,109,157
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
1,841,872
|
|
|
7,905,004
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
1,791,250
|
|
|
$
|
1,795,847
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow data:
|
|
|
|
|
|
||
|
Interest paid
|
$
|
585,138
|
|
|
$
|
246,745
|
|
|
Income taxes paid
|
$
|
149,065
|
|
|
$
|
80,148
|
|
|
|
|
|
|
||||
|
Noncash investing and financing activities:
|
|
|
|
||||
|
Noncash property and equipment additions
|
$
|
991,141
|
|
|
$
|
502,548
|
|
|
Noncash loan discount attributable to issuance of warrant
|
$
|
505,000
|
|
|
$
|
—
|
|
|
|
At September 30,
2016 |
|
At December 31,
2015 |
||||
|
|
|
|
|
||||
|
Food
|
$
|
207,980
|
|
|
$
|
208,452
|
|
|
Beverages
|
954,954
|
|
|
943,667
|
|
||
|
Totals
|
$
|
1,162,934
|
|
|
$
|
1,152,119
|
|
|
|
At September 30,
|
|
At December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
||||
|
Income tax receivable
|
$
|
391,830
|
|
|
$
|
706,650
|
|
|
Landlord receivable
|
1,148,804
|
|
|
1,476,502
|
|
||
|
Prepaid expenses
|
716,877
|
|
|
1,171,488
|
|
||
|
Other
|
26,348
|
|
|
204,413
|
|
||
|
|
|
|
|
||||
|
Totals
|
$
|
2,283,859
|
|
|
$
|
3,559,053
|
|
|
|
At September 30,
2016 |
|
At December 31,
2015 |
||||
|
|
|
|
|
||||
|
Furniture, fixtures and equipment
|
$
|
9,279,750
|
|
|
$
|
8,053,787
|
|
|
Leasehold improvements
|
36,790,647
|
|
|
26,175,472
|
|
||
|
Less accumulated depreciation and amortization
|
14,999,194
|
|
|
15,476,430
|
|
||
|
|
31,071,203
|
|
|
18,752,829
|
|
||
|
Construction in progress
|
3,292,978
|
|
|
7,967,181
|
|
||
|
Restaurant supplies
|
1,352,309
|
|
|
1,232,317
|
|
||
|
Total
|
$
|
35,716,490
|
|
|
$
|
27,952,327
|
|
|
|
At September 30,
2016 |
|
At December 31,
2015 |
||||
|
|
|
|
|
||||
|
Sales tax payable
|
$
|
1,297,987
|
|
|
$
|
1,045,195
|
|
|
Payroll and related
|
786,528
|
|
|
661,761
|
|
||
|
Due to hotels
|
1,541,884
|
|
|
1,396,776
|
|
||
|
Legal
|
420,000
|
|
|
947,054
|
|
||
|
Rent
|
310,982
|
|
|
—
|
|
||
|
Other
|
917,236
|
|
|
584,798
|
|
||
|
Totals
|
$
|
5,274,617
|
|
|
$
|
4,635,584
|
|
|
|
|
|
|
||||
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
|
|
|
||||
|
Term Loan Agreements
|
$
|
10,192,084
|
|
|
$
|
11,980,000
|
|
|
Equipment Financing Agreements
|
1,493,671
|
|
|
656,763
|
|
||
|
Promissory notes, net
|
3,495,000
|
|
|
—
|
|
||
|
|
15,180,755
|
|
|
12,636,763
|
|
||
|
Less: Current portion of Long Term Debt
|
3,149,633
|
|
|
2,680,116
|
|
||
|
Long Term Debt, net of Current Portion
|
$
|
12,031,122
|
|
|
$
|
9,956,647
|
|
|
|
|
|
|
||||
|
Future minimum loan payments:
|
|
|
|
||||
|
Fourth quarter of 2016
|
$
|
782,049
|
|
|
|
||
|
2017
|
3,153,666
|
|
|
|
|||
|
2018
|
3,170,311
|
|
|
|
|||
|
2019
|
3,187,808
|
|
|
|
|||
|
2020
|
1,286,357
|
|
|
|
|||
|
Thereafter
|
3,600,564
|
|
|
|
|||
|
Total
|
$
|
15,180,755
|
|
|
|
||
|
|
At September 30,
2016 |
|
At December 31,
2015 |
||||
|
|
|
|
|
||||
|
Bagatelle NY LA Investors, LLC ("Bagatelle Investors")
|
$
|
4,765
|
|
|
$
|
7,364
|
|
|
Bagatelle Little West 12th, LLC ( "Bagatelle NY")
|
2,583,886
|
|
|
2,357,927
|
|
||
|
Bagatelle La Cienega, LLC ("Bagatelle LA")
|
—
|
|
|
—
|
|
||
|
One 29 Park, LLC ("One 29 Park")
|
545,071
|
|
|
545,071
|
|
||
|
Totals
|
$
|
3,133,722
|
|
|
$
|
2,910,362
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Equity in income of investee companies
|
$
|
178,342
|
|
|
$
|
205,273
|
|
|
$
|
492,130
|
|
|
$
|
728,504
|
|
|
Period
|
|
Expense
|
|
Income
|
|
Net
Amount
|
||||||
|
Fourth quarter of 2016
|
|
$
|
2,022,046
|
|
|
$
|
(242,167
|
)
|
|
$
|
1,779,879
|
|
|
2017
|
|
7,513,214
|
|
|
(691,015
|
)
|
|
6,822,199
|
|
|||
|
2018
|
|
7,554,444
|
|
|
(690,980
|
)
|
|
6,863,464
|
|
|||
|
2019
|
|
7,613,432
|
|
|
(706,235
|
)
|
|
6,907,197
|
|
|||
|
2020
|
|
7,853,932
|
|
|
(675,768
|
)
|
|
7,178,164
|
|
|||
|
Thereafter
|
|
97,059,307
|
|
|
(121,656
|
)
|
|
96,937,651
|
|
|||
|
Total
|
|
$
|
129,616,375
|
|
|
$
|
(3,127,821
|
)
|
|
$
|
126,488,554
|
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
|
|
|
||||
|
Other current assets
|
$
|
47,556
|
|
|
$
|
48,163
|
|
|
Assets of discontinued operations - current
|
47,556
|
|
|
48,163
|
|
||
|
|
|
|
|
||||
|
Security deposits
|
75,000
|
|
|
75,000
|
|
||
|
Assets of discontinued operations - long term
|
75,000
|
|
|
75,000
|
|
||
|
|
|
|
|
||||
|
Accounts payable and accrued liabilities
|
489,639
|
|
|
409,108
|
|
||
|
Liabilities of discontinued operations - current
|
489,639
|
|
|
409,108
|
|
||
|
|
|
|
|
||||
|
Net assets
|
$
|
(367,083
|
)
|
|
$
|
(285,945
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Costs and Expenses
|
(2,885
|
)
|
|
(62,501
|
)
|
|
(1,287
|
)
|
|
(23,929
|
)
|
||||
|
Net income from discontinued operations, net of taxes
|
$
|
2,885
|
|
|
$
|
62,501
|
|
|
$
|
1,287
|
|
|
$
|
23,929
|
|
|
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|
Intrinsic
Value
|
|||||
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at December 31, 2015
|
1,672,578
|
|
|
$
|
5.01
|
|
|
|
|
|
||
|
Granted
|
560,000
|
|
|
2.73
|
|
|
|
|
|
|||
|
Cancelled, expired, or forfeited
|
(353,566
|
)
|
|
$
|
5.01
|
|
|
|
|
|
||
|
Outstanding at September 30, 2016
|
1,879,012
|
|
|
$
|
4.29
|
|
|
7.86
|
|
$
|
—
|
|
|
Exercisable at September 30, 2016
|
765,311
|
|
|
$
|
4.77
|
|
|
7.12
|
|
$
|
—
|
|
|
Expected volatility
|
37
|
%
|
|
|
Risk-free rate of return
|
1.37
|
%
|
|
|
Expected life (in years)
|
7.16 years
|
|
|
|
Dividend yield
|
—
|
|
|
|
Weighted-average fair value
|
$
|
1.12
|
|
|
|
Shares
|
|
Weighted Average
Grant Date Fair Value
|
|||
|
|
|
|
|
|||
|
Outstanding at December 31, 2015
|
—
|
|
|
|
||
|
Granted
|
795,000
|
|
|
$
|
2.73
|
|
|
Cancelled, expired, or forfeited
|
(30,000
|
)
|
|
$
|
2.73
|
|
|
Outstanding at September 30, 2016
|
765,000
|
|
|
$
|
2.73
|
|
|
|
|
|
|
|||
|
Exercisable at September 30, 2016
|
—
|
|
|
|
||
|
|
|
|
|
|||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||
|
STKs
|
$
|
16,317,636
|
|
|
$
|
13,304,698
|
|
|
$
|
45,280,770
|
|
|
$
|
35,425,710
|
|
|
F&B
|
2,061,964
|
|
|
1,939,376
|
|
|
6,019,967
|
|
|
6,112,629
|
|
||||
|
Other
|
—
|
|
|
9,809
|
|
|
699,500
|
|
|
393,023
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
$
|
18,379,600
|
|
|
$
|
15,253,883
|
|
|
$
|
52,000,237
|
|
|
$
|
41,931,362
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segment Profits (loss):
|
|
|
|
|
|
|
|
|
|||||||
|
STKs
|
$
|
1,349,879
|
|
|
$
|
1,207,645
|
|
|
$
|
4,412,029
|
|
|
$
|
3,007,330
|
|
|
F&B
|
2,061,964
|
|
|
1,939,376
|
|
|
6,019,967
|
|
|
6,112,629
|
|
||||
|
Other
|
52,476
|
|
|
(40,753
|
)
|
|
477,593
|
|
|
34,748
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total segment profit
|
3,464,319
|
|
|
3,106,268
|
|
|
10,909,589
|
|
|
9,154,707
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
General and administrative
|
2,634,585
|
|
|
2,642,743
|
|
|
8,178,840
|
|
|
7,777,058
|
|
||||
|
Depreciation and amortization
|
758,282
|
|
|
630,249
|
|
|
1,828,359
|
|
|
1,620,009
|
|
||||
|
Interest expense, net of interest income
|
79,768
|
|
|
1,210
|
|
|
277,251
|
|
|
(3,980
|
)
|
||||
|
Other
|
2,360,226
|
|
|
798,411
|
|
|
4,521,014
|
|
|
(95,564
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations before provision for income taxes
|
$
|
(2,368,542
|
)
|
|
$
|
(966,345
|
)
|
|
$
|
(3,895,875
|
)
|
|
$
|
(142,816
|
)
|
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
|
|
|
|
||||
|
Property & equipment, net:
|
|
|
|
||||
|
STKs
|
$
|
35,248,877
|
|
|
$
|
27,678,010
|
|
|
F&B
|
411,239
|
|
|
217,942
|
|
||
|
Other
|
56,374
|
|
|
56,375
|
|
||
|
Total
|
$
|
35,716,490
|
|
|
$
|
27,952,327
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
United States:
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenues - owned units
|
$
|
16,317,636
|
|
|
$
|
13,314,507
|
|
|
$
|
45,980,270
|
|
|
$
|
38,818,733
|
|
|
Management, incentive and royalty fee revenue
|
1,496,612
|
|
|
1,384,556
|
|
|
4,290,779
|
|
|
4,385,104
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign:
|
|
|
|
|
|
|
|
||||||||
|
Revenues - owned units
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Management and development fee revenue
|
565,352
|
|
|
554,820
|
|
|
1,729,188
|
|
|
1,727,525
|
|
||||
|
|
September 30,
2016 |
|
December 31,
2015 |
||||
|
United States:
|
|
|
|
|
|
||
|
Net assets
|
$
|
20,188,881
|
|
|
$
|
15,167,642
|
|
|
|
|
|
|
||||
|
Foreign:
|
|
|
|
|
|
||
|
Net assets
|
$
|
3,776,626
|
|
|
$
|
4,437,332
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
$
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
$
|
5,283,578
|
|
|
Net income attributable to noncontrolling interest
|
200,443
|
|
|
189,698
|
|
|
212,220
|
|
|
217,039
|
|
||||
|
Net income (loss)
|
1,681,304
|
|
|
(1,826,271
|
)
|
|
(327,289
|
)
|
|
5,500,617
|
|
||||
|
Interest expense, net of interest income
|
79,768
|
|
|
1,210
|
|
|
277,251
|
|
|
(3,980
|
)
|
||||
|
Provision (benefit) for income taxes
|
(4,046,961
|
)
|
|
922,427
|
|
|
(3,567,299
|
)
|
|
(5,619,504
|
)
|
||||
|
Depreciation and amortization
|
758,282
|
|
|
630,249
|
|
|
1,828,359
|
|
|
1,620,009
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
EBITDA
|
(1,527,607
|
)
|
|
(272,385
|
)
|
|
(1,788,978
|
)
|
|
1,497,142
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred rent (1)
|
(276,404
|
)
|
|
414,915
|
|
|
(407,451
|
)
|
|
575,334
|
|
||||
|
Pre-opening expenses
|
2,035,541
|
|
|
1,634,171
|
|
|
4,481,144
|
|
|
4,399,192
|
|
||||
|
Transaction costs
|
505,000
|
|
|
405,797
|
|
|
505,000
|
|
|
506,131
|
|
||||
|
Income from discontinued operations, net of taxes
|
(2,885
|
)
|
|
(62,501
|
)
|
|
(1,287
|
)
|
|
(23,929
|
)
|
||||
|
Derivative income
|
—
|
|
|
(1,139,000
|
)
|
|
(100,000
|
)
|
|
(3,917,000
|
)
|
||||
|
Stock based compensation
|
343,505
|
|
|
162,453
|
|
|
723,433
|
|
|
666,853
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
1,077,150
|
|
|
1,143,450
|
|
|
3,411,861
|
|
|
3,703,723
|
|
||||
|
Adjusted EBITDA attributable to noncontrolling interest
|
253,471
|
|
|
320,618
|
|
|
426,821
|
|
|
488,275
|
|
||||
|
Adjusted EBITDA attributable to The ONE Group Hospitality, Inc.
|
$
|
823,679
|
|
|
$
|
822,832
|
|
|
$
|
2,985,040
|
|
|
$
|
3,215,448
|
|
|
(1)
|
Deferred rent is included in unit operating expenses on the statement of income.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
$
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
$
|
5,283,578
|
|
|
Net income attributable to noncontrolling interest
|
200,443
|
|
|
189,698
|
|
|
212,220
|
|
|
217,039
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
1,681,304
|
|
|
(1,826,271
|
)
|
|
(327,289
|
)
|
|
5,500,617
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Transaction costs
|
505,000
|
|
|
405,797
|
|
|
505,000
|
|
|
506,131
|
|
||||
|
Income from discontinued operations, net of taxes
|
(2,885
|
)
|
|
(62,501
|
)
|
|
(1,287
|
)
|
|
(23,929
|
)
|
||||
|
Derivative income
|
—
|
|
|
(1,139,000
|
)
|
|
(100,000
|
)
|
|
(3,917,000
|
)
|
||||
|
Stock based compensation
|
343,505
|
|
|
162,453
|
|
|
723,433
|
|
|
666,853
|
|
||||
|
Deferred tax allowance reversal, net
|
—
|
|
|
636,426
|
|
|
—
|
|
|
(5,545,216
|
)
|
||||
|
Adjusted net loss
|
2,526,924
|
|
|
(1,823,096
|
)
|
|
799,857
|
|
|
(2,812,544
|
)
|
||||
|
Adjusted net income attributable to noncontrolling interest
|
200,443
|
|
|
189,698
|
|
|
212,220
|
|
|
217,039
|
|
||||
|
Adjusted net loss attributable to The ONE Group Hospitality, Inc.
|
$
|
2,326,481
|
|
|
$
|
(2,012,794
|
)
|
|
$
|
587,637
|
|
|
$
|
(3,029,583
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned unit net revenues
|
$
|
16,317,636
|
|
|
$
|
13,314,507
|
|
|
$
|
45,980,270
|
|
|
$
|
35,818,733
|
|
|
Management and incentive fee revenue (1)
|
2,061,964
|
|
|
1,939,376
|
|
|
6,019,967
|
|
|
6,112,629
|
|
||||
|
Total revenue
|
18,379,600
|
|
|
15,253,883
|
|
|
52,000,237
|
|
|
41,931,362
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Food and beverage costs
|
4,119,652
|
|
|
3,346,841
|
|
|
11,427,202
|
|
|
9,082,231
|
|
||||
|
Unit operating expenses
|
10,795,629
|
|
|
8,800,774
|
|
|
29,663,446
|
|
|
23,694,424
|
|
||||
|
General and administrative
|
2,634,585
|
|
|
2,642,743
|
|
|
8,178,840
|
|
|
7,777,058
|
|
||||
|
Depreciation and amortization
|
758,282
|
|
|
630,249
|
|
|
1,828,359
|
|
|
1,620,009
|
|
||||
|
Management and royalty fees
|
—
|
|
|
310
|
|
|
—
|
|
|
46,959
|
|
||||
|
Pre-opening expenses
|
2,035,541
|
|
|
1,634,171
|
|
|
4,481,144
|
|
|
4,399,192
|
|
||||
|
Transaction costs
|
505,000
|
|
|
405,797
|
|
|
505,000
|
|
|
506,131
|
|
||||
|
Equity in income of investee companies
|
(178,342
|
)
|
|
(205,273
|
)
|
|
(492,130
|
)
|
|
(728,504
|
)
|
||||
|
Derivative income
|
—
|
|
|
(1,139,000
|
)
|
|
(100,000
|
)
|
|
(3,917,000
|
)
|
||||
|
Interest expense, net of interest income
|
79,768
|
|
|
1,210
|
|
|
277,251
|
|
|
(3,980
|
)
|
||||
|
Other expense (income)
|
(1,973
|
)
|
|
102,406
|
|
|
127,000
|
|
|
(402,342
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total costs and expenses
|
20,748,142
|
|
|
16,220,228
|
|
|
55,896,112
|
|
|
42,074,178
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss (income) from continuing operations before provision for income taxes
|
(2,368,542
|
)
|
|
(966,345
|
)
|
|
(3,895,875
|
)
|
|
(142,816
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Provision (benefit) for income taxes
|
(4,046,961
|
)
|
|
922,427
|
|
|
(3,567,299
|
)
|
|
(5,619,504
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations
|
1,678,419
|
|
|
(1,888,772
|
)
|
|
(328,576
|
)
|
|
5,476,688
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income from discontinued operations, net of taxes
|
(2,885
|
)
|
|
(62,501
|
)
|
|
(1,287
|
)
|
|
(23,929
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
1,681,304
|
|
|
(1,826,271
|
)
|
|
(327,289
|
)
|
|
5,500,617
|
|
||||
|
Less: net income attributable to noncontrolling interest
|
200,443
|
|
|
189,698
|
|
|
212,220
|
|
|
217,039
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
$
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
$
|
5,283,578
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to The ONE Group Hospitality, Inc.:
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from continuing operations
|
$
|
1,477,976
|
|
|
$
|
(2,078,470
|
)
|
|
$
|
(540,796
|
)
|
|
$
|
5,259,649
|
|
|
Income from discontinued operations, net of taxes
|
(2,885
|
)
|
|
(62,501
|
)
|
|
(1,287
|
)
|
|
(23,929
|
)
|
||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
$
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
$
|
5,283,578
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
$
|
1,480,861
|
|
|
$
|
(2,015,969
|
)
|
|
$
|
(539,509
|
)
|
|
$
|
5,283,578
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Currency translation adjustment
|
(132,236
|
)
|
|
(30,900
|
)
|
|
(150,616
|
)
|
|
(261,743
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income (loss)
|
$
|
1,348,625
|
|
|
$
|
(2,046,869
|
)
|
|
$
|
(690,125
|
)
|
|
$
|
5,021,835
|
|
|
(1)
|
Such management and incentive fee revenue is based on a percentage of aggregate food and beverage sales at managed units which totaled $67,221,335 and $67,171,921 for the nine months ended
September 30, 2016
and
2015
, respectively and $23,292,906 and $23,013,359 for the three months ended
September 30, 2016
and
2015
, respectively.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30, |
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||
|
Owned unit net revenues
|
88.8
|
%
|
|
87.3
|
%
|
|
88.4
|
%
|
|
85.4
|
%
|
|
Management and incentive fee revenue
|
11.2
|
%
|
|
12.7
|
%
|
|
11.6
|
%
|
|
14.6
|
%
|
|
Total revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
||
|
Food and beverage costs (1)
|
25.2
|
%
|
|
25.1
|
%
|
|
24.9
|
%
|
|
25.4
|
%
|
|
Unit operating expenses (1)
|
66.2
|
%
|
|
66.1
|
%
|
|
64.5
|
%
|
|
66.2
|
%
|
|
General and administrative
|
14.3
|
%
|
|
17.3
|
%
|
|
15.7
|
%
|
|
18.5
|
%
|
|
Depreciation and amortization
|
4.1
|
%
|
|
4.1
|
%
|
|
3.5
|
%
|
|
3.9
|
%
|
|
Management and royalty fees
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
Pre-opening expenses
|
11.1
|
%
|
|
10.7
|
%
|
|
8.6
|
%
|
|
10.5
|
%
|
|
Transaction costs
|
2.7
|
%
|
|
2.7
|
%
|
|
1.0
|
%
|
|
1.2
|
%
|
|
Equity in income of investee companies
|
(1.0
|
)%
|
|
(1.3
|
)%
|
|
(0.9
|
)%
|
|
(1.7
|
)%
|
|
Derivative income
|
—
|
%
|
|
(7.5
|
)%
|
|
(0.2
|
)%
|
|
(9.3
|
)%
|
|
Interest expense, net of interest income
|
0.4
|
%
|
|
—
|
%
|
|
0.5
|
%
|
|
—
|
%
|
|
Other expense (income)
|
—
|
%
|
|
0.7
|
%
|
|
0.2
|
%
|
|
(1.0
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Total costs and expenses
|
112.9
|
%
|
|
106.3
|
%
|
|
107.5
|
%
|
|
100.3
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Loss (income) from continuing operations before provision for income taxes
|
(12.9
|
)%
|
|
(6.3
|
)%
|
|
(7.5
|
)%
|
|
(0.3
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Provision (benefit) for income taxes
|
(22.0
|
)%
|
|
6.0
|
%
|
|
(6.9
|
)%
|
|
(13.4
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Income (loss) from continuing operations
|
9.1
|
%
|
|
(12.4
|
)%
|
|
(0.6
|
)%
|
|
13.1
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Income from discontinued operations, net of taxes
|
—
|
%
|
|
(0.4
|
)%
|
|
—
|
%
|
|
(0.1
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss)
|
9.1
|
%
|
|
(12.0
|
)%
|
|
(0.6
|
)%
|
|
13.1
|
%
|
|
Less: net income attributable to noncontrolling interest
|
1.1
|
%
|
|
1.2
|
%
|
|
0.4
|
%
|
|
0.5
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
8.1
|
%
|
|
(13.2
|
)%
|
|
(1.0
|
)%
|
|
12.6
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Amounts attributable to The ONE Group Hospitality, Inc.:
|
|
|
|
|
|
|
|
||||
|
Income (loss) from continuing operations
|
8.0
|
%
|
|
(13.6
|
)%
|
|
(1.0
|
)%
|
|
12.5
|
%
|
|
Income from discontinued operations, net of taxes
|
—
|
%
|
|
(0.4
|
)%
|
|
—
|
%
|
|
(0.1
|
)%
|
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
8.1
|
%
|
|
(13.2
|
)%
|
|
(1.0
|
)%
|
|
12.6
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss) attributable to The ONE Group Hospitality, Inc.
|
8.1
|
%
|
|
(13.2
|
)%
|
|
(1.0
|
)%
|
|
12.6
|
%
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||
|
Currency translation adjustment
|
(0.7
|
)%
|
|
(0.2
|
)%
|
|
(0.3
|
)%
|
|
(0.6
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Comprehensive income (loss)
|
7.3
|
%
|
|
(13.4
|
)%
|
|
(1.3
|
)%
|
|
12.0
|
%
|
|
(1)
|
These expenses are being shown as a percentage of owned unit net revenues.
|
|
|
Three Months Ended September 30, 2016
|
|
Three Months Ended September 30, 2015
|
||||||||||||||||||||||||||||
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Owned unit net revenues
|
$
|
16,317,636
|
|
|
|
|
$
|
—
|
|
|
$
|
16,317,636
|
|
|
$
|
13,304,698
|
|
|
|
|
$
|
9,809
|
|
|
$
|
13,314,507
|
|
||||
|
Management and incentive fee revenue
|
|
|
$
|
2,061,964
|
|
|
|
|
2,061,964
|
|
|
|
|
$
|
1,939,376
|
|
|
|
|
1,939,376
|
|
||||||||||
|
Total revenue
|
16,317,636
|
|
|
2,061,964
|
|
|
—
|
|
|
18,379,600
|
|
|
13,304,698
|
|
|
1,939,376
|
|
|
9,809
|
|
|
15,253,883
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Food and beverage costs
|
4,119,652
|
|
|
|
|
—
|
|
|
4,119,652
|
|
|
3,343,549
|
|
|
|
|
3,292
|
|
|
3,346,841
|
|
||||||||||
|
Unit operating expenses
|
10,848,105
|
|
|
|
|
(52,476
|
)
|
|
10,795,629
|
|
|
8,753,504
|
|
|
|
|
47,270
|
|
|
8,800,774
|
|
||||||||||
|
Total costs and expenses
|
14,967,757
|
|
|
—
|
|
|
(52,476
|
)
|
|
14,915,281
|
|
|
12,097,053
|
|
|
—
|
|
|
50,562
|
|
|
12,147,615
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) from restaurant and hospitality operations
|
$
|
1,349,879
|
|
|
$
|
2,061,964
|
|
|
$
|
52,476
|
|
|
3,464,319
|
|
|
$
|
1,207,645
|
|
|
$
|
1,939,376
|
|
|
$
|
(40,753
|
)
|
|
3,106,268
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
General and administrative
|
|
|
|
|
|
|
|
|
|
2,634,585
|
|
|
|
|
|
|
|
|
|
|
|
2,642,743
|
|
||||||||
|
Transaction costs
|
|
|
|
|
|
|
505,000
|
|
|
|
|
|
|
|
|
405,797
|
|
||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
758,282
|
|
|
|
|
|
|
|
|
|
|
|
630,249
|
|
||||||||
|
Management and royalty fees
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
310
|
|
||||||||
|
Pre-opening expenses
|
|
|
|
|
|
|
|
|
|
2,035,541
|
|
|
|
|
|
|
|
|
|
|
|
1,634,171
|
|
||||||||
|
Equity in income of investee companies
|
|
|
|
|
|
|
|
|
|
(178,342
|
)
|
|
|
|
|
|
|
|
|
|
|
(205,273
|
)
|
||||||||
|
Derivative income
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
(1,139,000
|
)
|
||||||||
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
79,768
|
|
|
|
|
|
|
|
|
|
|
|
1,210
|
|
||||||||
|
Other expense (income)
|
|
|
|
|
|
|
|
|
|
(1,973
|
)
|
|
|
|
|
|
|
|
|
|
|
102,406
|
|
||||||||
|
Total costs and expenses
|
|
|
|
|
|
|
|
|
|
5,832,861
|
|
|
|
|
|
|
|
|
|
|
|
4,072,613
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) from continuing operations before provision for income taxes
|
|
|
|
|
|
|
|
|
|
$
|
(2,368,542
|
)
|
|
|
|
|
|
|
|
|
|
|
$
|
(966,345
|
)
|
||||||
|
|
Nine Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||||||||||
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Owned unit net revenues
|
$
|
45,280,770
|
|
|
|
|
$
|
699,500
|
|
|
$
|
45,980,270
|
|
|
$
|
35,425,710
|
|
|
|
|
$
|
393,023
|
|
|
$
|
35,818,733
|
|
||||
|
Management and incentive fee revenue
|
|
|
$
|
6,019,967
|
|
|
|
|
6,019,967
|
|
|
|
|
$
|
6,112,629
|
|
|
|
|
6,112,629
|
|
||||||||||
|
Total revenue
|
45,280,770
|
|
|
6,019,967
|
|
|
699,500
|
|
|
52,000,237
|
|
|
35,425,710
|
|
|
6,112,629
|
|
|
393,023
|
|
|
41,931,362
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Food and beverage costs
|
11,287,302
|
|
|
|
|
139,900
|
|
|
11,427,202
|
|
|
8,985,908
|
|
|
|
|
96,323
|
|
|
9,082,231
|
|
||||||||||
|
Unit operating expenses
|
29,581,439
|
|
|
|
|
82,007
|
|
|
29,663,446
|
|
|
23,432,472
|
|
|
|
|
261,952
|
|
|
23,694,424
|
|
||||||||||
|
Total costs and expenses
|
40,868,741
|
|
|
—
|
|
|
221,907
|
|
|
41,090,648
|
|
|
32,418,380
|
|
|
—
|
|
|
358,275
|
|
|
32,776,655
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income from restaurant and hospitality operations
|
$
|
4,412,029
|
|
|
$
|
6,019,967
|
|
|
$
|
477,593
|
|
|
10,909,589
|
|
|
$
|
3,007,330
|
|
|
$
|
6,112,629
|
|
|
$
|
34,748
|
|
|
9,154,707
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
General and administrative
|
|
|
|
|
|
|
|
|
|
8,178,840
|
|
|
|
|
|
|
|
|
|
|
|
7,777,058
|
|
||||||||
|
Transaction costs
|
|
|
|
|
|
|
505,000
|
|
|
|
|
|
|
|
|
506,131
|
|
||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
1,828,359
|
|
|
|
|
|
|
|
|
|
|
|
1,620,009
|
|
||||||||
|
Management and royalty fees
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
46,959
|
|
||||||||
|
Pre-opening expenses
|
|
|
|
|
|
|
|
|
|
4,481,144
|
|
|
|
|
|
|
|
|
|
|
|
4,399,192
|
|
||||||||
|
Equity in income of investee companies
|
|
|
|
|
|
|
|
|
|
(492,130
|
)
|
|
|
|
|
|
|
|
|
|
|
(728,504
|
)
|
||||||||
|
Derivative income
|
|
|
|
|
|
|
|
|
|
(100,000
|
)
|
|
|
|
|
|
|
|
|
|
|
(3,917,000
|
)
|
||||||||
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
277,251
|
|
|
|
|
|
|
|
|
|
|
|
(3,980
|
)
|
||||||||
|
Other expense (income)
|
|
|
|
|
|
|
|
|
|
127,000
|
|
|
|
|
|
|
|
|
|
|
|
(402,342
|
)
|
||||||||
|
Total costs and expenses
|
|
|
|
|
|
|
|
|
|
14,805,464
|
|
|
|
|
|
|
|
|
|
|
|
9,297,523
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) from continuing operations before provision for income taxes
|
|
|
|
|
|
|
|
|
|
$
|
(3,895,875
|
)
|
|
|
|
|
|
|
|
|
|
|
$
|
(142,816
|
)
|
||||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by (used in):
|
|
|
|
|
|
||
|
Operating activities
|
$
|
3,336
|
|
|
$
|
(912
|
)
|
|
Investing activities
|
(8,333
|
)
|
|
(8,464
|
)
|
||
|
Financing activities
|
5,099
|
|
|
3,532
|
|
||
|
Effect of exchange rate changes on cash
|
(153
|
)
|
|
(264
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(51
|
)
|
|
$
|
(6,108
|
)
|
|
•
|
the process may be time-consuming and may disrupt our operations and divert management’s and our employees’ attention;
|
|
•
|
perceived uncertainties as to our future direction may result in the loss of, or our inability to attract and retain, key employees or business partners;
|
|
•
|
our announcement that we are engaged in the evaluation process and any announcement that we may make regarding the results of the evaluation process may increase the volatility of the market price of our common stock;
|
|
•
|
the process will increase expenditures for professional advisors that we engage to assist in the review process; and
|
|
•
|
we may not be able to identify and consummate a strategic transaction more enhancing of long-term stockholder value than continuing to execute our current strategy.
|
|
Exhibit
|
|
Description
|
|
|
|
|
|
31.1
|
|
Certification of the Company’s Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016.
|
|
|
|
|
|
31.2
|
|
Certification of the Company’s Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016.
|
|
|
|
|
|
32
|
|
Certification of the Company’s Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.1
|
|
The following information from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 formatted in XBRL: (i) Balance Sheets as of September 30, 2016 (unaudited) and December 31, 2015; (ii) Statements of Operations for the Three and Nine Months Ended September 30, 2016 and 2015 (unaudited); (iii) Statement of Stockholders’ Equity (Deficit) for Nine Months Ended September 30, 2016 and 2015; (iv) Statements of Cash Flows for the Nine Months Ended September 30, 2016 and 2015 (unaudited) and (v) Notes to Financial Statements (unaudited).
|
|
|
THE ONE GROUP HOSPITALITY, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ SAMUEL GOLDFINGER
|
|
|
|
Samuel Goldfinger
|
|
|
|
Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|