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 June 30, 2017
|
|
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
¨
|
(do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
|
|
Emerging growth company
¨
|
|
|
Page
|
|
|
|
|
|
|
|
||
|
Consolidated Balance Sheets as of June 30, 2017 (unaudited) and December 31, 2016
|
|
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three and Six Months Ended June 30, 2017 and 2016 (unaudited)
|
|
|
|
Consolidated Statement of Changes in Stockholders’ Equity for the Six Months Ended June 30, 2017 (unaudited)
|
6
|
|
|
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2017 and 2016 (unaudited)
|
7
|
|
|
8
|
|
|
|
21
|
|
|
|
39
|
|
|
|
39
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
40
|
|
|
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
1,540,936
|
|
|
$
|
1,597,782
|
|
|
|
Accounts receivable, net
|
4,515,429
|
|
|
4,959,822
|
|
||
|
Inventory
|
1,412,091
|
|
|
1,308,851
|
|
||
|
Other current assets
|
1,743,819
|
|
|
1,811,787
|
|
||
|
Due from related parties, net
|
—
|
|
|
415,773
|
|
||
|
Total current assets
|
9,212,275
|
|
|
10,094,015
|
|
||
|
|
|
|
|
||||
|
Property and equipment, net
|
39,067,118
|
|
|
36,815,239
|
|
||
|
Investments
|
2,957,278
|
|
|
3,065,557
|
|
||
|
Deferred tax assets
|
—
|
|
|
51,031
|
|
||
|
Security deposits
|
2,211,952
|
|
|
2,203,837
|
|
||
|
Other assets
|
733,593
|
|
|
661,936
|
|
||
|
Total assets
|
$
|
54,182,216
|
|
|
$
|
52,891,615
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
||
|
Cash overdraft
|
$
|
620,905
|
|
|
$
|
679,938
|
|
|
Long term debt, current portion
|
3,745,901
|
|
|
3,153,666
|
|
||
|
Accounts payable
|
6,166,044
|
|
|
3,761,823
|
|
||
|
Accrued expenses
|
6,139,657
|
|
|
5,549,638
|
|
||
|
Deferred license revenue
|
109,957
|
|
|
109,957
|
|
||
|
Due to related parties, net
|
359,302
|
|
|
—
|
|
||
|
Deferred revenue
|
403,221
|
|
|
612,574
|
|
||
|
Total current liabilities
|
17,544,987
|
|
|
13,867,596
|
|
||
|
|
|
|
|
||||
|
Deferred license revenue, long-term
|
1,523,354
|
|
|
1,109,635
|
|
||
|
Due to related parties, long term
|
1,197,375
|
|
|
1,197,375
|
|
||
|
Long term debt, net of current portion
|
11,671,400
|
|
|
13,167,867
|
|
||
|
Deferred rent
|
17,044,305
|
|
|
16,170,605
|
|
||
|
Total liabilities
|
48,981,421
|
|
|
45,513,078
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Stockholders’ equity:
|
|
|
|
|
|
||
|
Common stock, $0.0001 par value, 75,000,000 shares authorized; 25,228,278 and 25,050,628 shares issued and outstanding at June 30, 2017 (unaudited) and December 31, 2016
|
2,522
|
|
|
2,505
|
|
||
|
Preferred stock, $0.0001 par value, 10,000,000 shares authorized; 0 shares issued and outstanding at June 30, 2017 (unaudited) and December 31, 2016
|
—
|
|
|
—
|
|
||
|
Additional paid-in capital
|
37,928,645
|
|
|
37,384,243
|
|
||
|
Accumulated deficit
|
(30,465,407
|
)
|
|
(27,763,194
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,460,419
|
)
|
|
(1,543,951
|
)
|
||
|
Total stockholders’ equity
|
6,005,341
|
|
|
8,079,603
|
|
||
|
Noncontrolling interest
|
(804,546
|
)
|
|
(701,066
|
)
|
||
|
Total stockholders’ equity including noncontrolling interest
|
5,200,795
|
|
|
7,378,537
|
|
||
|
|
|
|
|
||||
|
Total liabilities and stockholders’ equity
|
$
|
54,182,216
|
|
|
$
|
52,891,615
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned unit net revenues
|
$
|
17,113,844
|
|
|
$
|
15,282,704
|
|
|
$
|
35,226,826
|
|
|
$
|
29,662,634
|
|
|
Management and incentive fee revenue
|
2,784,659
|
|
|
1,943,952
|
|
|
5,098,375
|
|
|
3,958,003
|
|
||||
|
Total revenue
|
19,898,503
|
|
|
17,226,656
|
|
|
40,325,201
|
|
|
33,620,637
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Food and beverage costs
|
4,381,150
|
|
|
3,778,797
|
|
|
9,055,211
|
|
|
7,307,550
|
|
||||
|
Unit operating expenses
|
11,180,079
|
|
|
9,509,838
|
|
|
22,687,853
|
|
|
18,757,493
|
|
||||
|
General and administrative
|
4,086,192
|
|
|
2,813,056
|
|
|
7,007,089
|
|
|
5,496,752
|
|
||||
|
Depreciation and amortization
|
804,680
|
|
|
547,438
|
|
|
1,670,550
|
|
|
1,070,077
|
|
||||
|
Lease termination expense
|
—
|
|
|
—
|
|
|
28,161
|
|
|
—
|
|
||||
|
Transaction costs
|
254,011
|
|
|
—
|
|
|
254,011
|
|
|
—
|
|
||||
|
Pre-opening expenses
|
931,013
|
|
|
1,545,417
|
|
|
1,645,355
|
|
|
2,445,603
|
|
||||
|
Income of equity method investees
|
152,914
|
|
|
(231,203
|
)
|
|
107,603
|
|
|
(313,788
|
)
|
||||
|
Derivative income
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
||||
|
Interest expense, net of interest income
|
220,183
|
|
|
99,314
|
|
|
479,173
|
|
|
197,483
|
|
||||
|
Other (income) expense
|
(130,250
|
)
|
|
61,766
|
|
|
(118,302
|
)
|
|
286,800
|
|
||||
|
Total costs and expenses
|
21,879,972
|
|
|
18,124,423
|
|
|
42,816,704
|
|
|
35,147,970
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations before provision for income taxes
|
(1,981,469
|
)
|
|
(897,767
|
)
|
|
(2,491,503
|
)
|
|
(1,527,333
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income tax
|
203,203
|
|
|
545,613
|
|
|
186,457
|
|
|
479,662
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations
|
(2,184,672
|
)
|
|
(1,443,380
|
)
|
|
(2,677,960
|
)
|
|
(2,006,995
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
(Loss) income from discontinued operations, net of taxes
|
(142
|
)
|
|
(237
|
)
|
|
(106,372
|
)
|
|
1,598
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
(2,184,814
|
)
|
|
(1,443,617
|
)
|
|
(2,784,332
|
)
|
|
(2,005,397
|
)
|
||||
|
Less: net income (loss) attributable to noncontrolling interest
|
115,633
|
|
|
116,654
|
|
|
(82,119
|
)
|
|
11,777
|
|
||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
(2,300,447
|
)
|
|
$
|
(1,560,271
|
)
|
|
(2,702,213
|
)
|
|
$
|
(2,017,174
|
)
|
||
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to The ONE Group Hospitality, Inc.:
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations
|
(2,300,305
|
)
|
|
(1,560,034
|
)
|
|
(2,595,841
|
)
|
|
(2,018,772
|
)
|
||||
|
(Loss) income from discontinued operations, net of taxes
|
(142
|
)
|
|
(237
|
)
|
|
(106,372
|
)
|
|
1,598
|
|
||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
(2,300,447
|
)
|
|
$
|
(1,560,271
|
)
|
|
(2,702,213
|
)
|
|
$
|
(2,017,174
|
)
|
||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
(2,300,447
|
)
|
|
(1,560,271
|
)
|
|
(2,702,213
|
)
|
|
(2,017,174
|
)
|
||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
||||||||
|
Currency translation adjustment
|
139,709
|
|
|
3,025
|
|
|
83,532
|
|
|
(18,380
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive loss
|
$
|
(2,160,738
|
)
|
|
$
|
(1,557,246
|
)
|
|
(2,618,681
|
)
|
|
$
|
(2,035,554
|
)
|
|
|
Basic and diluted loss per share:
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
(0.09
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.08
|
)
|
|
Discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net loss per share attributable to The ONE Group Hospitality, Inc.
|
$
|
(0.09
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Shares used in computing basic and diluted loss per share
|
25,144,932
|
|
|
24,989,560
|
|
|
25,098,040
|
|
|
25,119,992
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Common stock
|
|
Additional
paid-in
capital
|
|
Accumulated
deficit
|
|
Accumulated
other
comprehensive
loss
|
|
Total
stockholders'
equity
|
|
Noncontrolling
interest
|
|
Total
stockholders'
equity
including
noncontrolling
interest
|
|||||||||||||||||
|
|
Shares
|
|
Par value
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at December 31, 2016
|
25,050,628
|
|
|
$
|
2,505
|
|
|
$
|
37,384,243
|
|
|
$
|
(27,763,194
|
)
|
|
$
|
(1,543,951
|
)
|
|
$
|
8,079,603
|
|
|
$
|
(701,066
|
)
|
|
$
|
7,378,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Stock based compensation expense
|
177,650
|
|
|
17
|
|
|
544,402
|
|
|
|
|
|
|
544,419
|
|
|
|
|
544,419
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Distributions to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(21,361
|
)
|
|
(21,361
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Gain on foreign currency translation, net
|
|
|
|
|
|
|
|
|
|
|
|
|
83,532
|
|
|
83,532
|
|
|
|
|
|
83,532
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
(2,702,213
|
)
|
|
|
|
|
(2,702,213
|
)
|
|
(82,119
|
)
|
|
(2,784,332
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at June 30, 2017
|
25,228,278
|
|
|
$
|
2,522
|
|
|
$
|
37,928,645
|
|
|
$
|
(30,465,407
|
)
|
|
$
|
(1,460,419
|
)
|
|
$
|
6,005,341
|
|
|
$
|
(804,546
|
)
|
|
$
|
5,200,795
|
|
|
|
Six months ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Operating activities:
|
|
|
|
|
|
||
|
Net loss
|
$
|
(2,784,332
|
)
|
|
$
|
(2,005,397
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
1,670,550
|
|
|
1,070,077
|
|
||
|
Amortization of discounts on warrants
|
92,572
|
|
|
—
|
|
||
|
Deferred rent
|
873,700
|
|
|
1,030,652
|
|
||
|
Deferred taxes
|
46,664
|
|
|
(125,862
|
)
|
||
|
Income of equity method investees
|
107,603
|
|
|
(313,788
|
)
|
||
|
Derivative income
|
—
|
|
|
(100,000
|
)
|
||
|
Stock-based compensation
|
544,419
|
|
|
379,928
|
|
||
|
Distributions from equity investees
|
676
|
|
|
184,450
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Accounts receivable
|
443,371
|
|
|
(88,159
|
)
|
||
|
Inventory
|
(103,240
|
)
|
|
7,390
|
|
||
|
Other current assets
|
66,666
|
|
|
759,479
|
|
||
|
Due from related parties, net
|
815,993
|
|
|
632,062
|
|
||
|
Security deposits
|
(8,115
|
)
|
|
(47,712
|
)
|
||
|
Other assets
|
(49,302
|
)
|
|
69,384
|
|
||
|
Accounts payable
|
2,387,088
|
|
|
687,881
|
|
||
|
Accrued expenses
|
565,220
|
|
|
802,317
|
|
||
|
Deferred revenue
|
204,366
|
|
|
378,198
|
|
||
|
Net cash provided by operating activities
|
4,873,899
|
|
|
3,320,900
|
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
|
|
||
|
Purchase of property and equipment
|
(3,924,909
|
)
|
|
(6,018,596
|
)
|
||
|
Net cash used in investing activities
|
(3,924,909
|
)
|
|
(6,018,596
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
|
|
||
|
Cash overdraft
|
(59,033
|
)
|
|
(353,533
|
)
|
||
|
Proceeds from promissory note
|
—
|
|
|
1,000,000
|
|
||
|
Proceeds from business loan and security agreement
|
1,000,000
|
|
|
—
|
|
||
|
Repayment of term loan
|
(1,415,972
|
)
|
|
(1,080,833
|
)
|
||
|
Repayment of equipment financing agreement
|
(164,838
|
)
|
|
(95,151
|
)
|
||
|
Repayment of business loan and security agreement
|
(415,984
|
)
|
|
—
|
|
||
|
Proceeds from rights offering
|
—
|
|
|
3,862,990
|
|
||
|
Distributions to noncontrolling interest
|
(21,361
|
)
|
|
(59,085
|
)
|
||
|
Net cash provided by (used in) financing activities
|
(1,077,188
|
)
|
|
3,274,388
|
|
||
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash and cash equivalents
|
71,352
|
|
|
(19,563
|
)
|
||
|
|
|
|
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
(56,846
|
)
|
|
557,129
|
|
||
|
Cash and cash equivalents, beginning of period
|
1,597,782
|
|
|
1,841,872
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
1,540,936
|
|
|
$
|
2,399,001
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow data:
|
|
|
|
|
|
||
|
Interest paid
|
$
|
308,595
|
|
|
$
|
330,959
|
|
|
Income taxes paid
|
$
|
31,737
|
|
|
$
|
228,353
|
|
|
|
|
|
|
||||
|
Noncash investing and financing activities:
|
|
|
|
||||
|
Noncash property and equipment additions
|
$
|
—
|
|
|
$
|
278,955
|
|
|
Noncash loan discount attributable to issuance of warrant
|
$
|
—
|
|
|
$
|
125,000
|
|
|
|
At June 30,
2017 |
|
At December 31,
2016 |
||||
|
|
|
|
|
||||
|
Food
|
$
|
254,723
|
|
|
$
|
209,319
|
|
|
Beverages
|
1,157,368
|
|
|
1,099,532
|
|
||
|
Totals
|
$
|
1,412,091
|
|
|
$
|
1,308,851
|
|
|
|
At June 30,
|
|
At December 31,
|
||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Prepaid expenses
|
$
|
707,050
|
|
|
$
|
537,891
|
|
|
Landlord receivable
|
258,104
|
|
|
678,604
|
|
||
|
Deposits
|
250,000
|
|
|
250,000
|
|
||
|
Income tax receivable
|
212,252
|
|
|
212,252
|
|
||
|
Rent
|
120,601
|
|
|
68,740
|
|
||
|
Other
|
195,812
|
|
|
64,300
|
|
||
|
Totals
|
$
|
1,743,819
|
|
|
$
|
1,811,787
|
|
|
|
At June 30,
2017 |
|
At December 31,
2016 |
||||
|
|
|
|
|
||||
|
Furniture, fixtures and equipment
|
$
|
10,038,402
|
|
|
$
|
9,130,469
|
|
|
Leasehold improvements
|
40,758,041
|
|
|
36,147,135
|
|
||
|
Less accumulated depreciation and amortization
|
17,386,116
|
|
|
15,809,101
|
|
||
|
|
33,410,327
|
|
|
29,468,503
|
|
||
|
Construction in progress
|
4,234,165
|
|
|
5,992,614
|
|
||
|
Restaurant supplies
|
1,422,626
|
|
|
1,354,122
|
|
||
|
Total
|
$
|
39,067,118
|
|
|
$
|
36,815,239
|
|
|
|
At June 30,
2017 |
|
At December 31,
2016 |
||||
|
|
|
|
|
||||
|
Due to hotels
|
986,550
|
|
|
1,327,026
|
|
||
|
Rent
|
879,516
|
|
|
320,854
|
|
||
|
Legal settlement costs
|
795,000
|
|
|
—
|
|
||
|
Sales tax and VAT payable
|
780,424
|
|
|
1,386,499
|
|
||
|
Payroll and related
|
740,253
|
|
|
730,615
|
|
||
|
Professional fees
|
362,862
|
|
|
704,190
|
|
||
|
Construction
|
290,000
|
|
|
—
|
|
||
|
Interest
|
156,250
|
|
|
—
|
|
||
|
Insurance
|
150,000
|
|
|
150,000
|
|
||
|
Income taxes payable
|
33,060
|
|
|
144,452
|
|
||
|
Other
|
965,742
|
|
|
786,002
|
|
||
|
Totals
|
$
|
6,139,657
|
|
|
$
|
5,549,638
|
|
|
|
At
|
|
At
|
||||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
|
|
||||
|
Term Loan Agreements
|
$
|
8,070,833
|
|
|
$
|
9,485,000
|
|
|
Equipment Financing Agreements
|
1,256,452
|
|
|
1,421,033
|
|
||
|
American Express Loan
|
584,016
|
|
|
—
|
|
||
|
Promissory notes
|
6,250,000
|
|
|
6,250,000
|
|
||
|
|
16,161,301
|
|
|
17,156,033
|
|
||
|
Less: Current portion of Long Term Debt
|
3,745,901
|
|
|
3,153,666
|
|
||
|
Discount on warrants, net
|
744,000
|
|
|
834,500
|
|
||
|
Long Term Debt, net of Current Portion
|
$
|
11,671,400
|
|
|
$
|
13,167,867
|
|
|
|
|
|
|
||||
|
Future minimum loan payments:
|
|
|
|
||||
|
2017
|
2,162,877
|
|
|
|
|||
|
2018
|
3,170,310
|
|
|
|
|||
|
2019
|
3,187,808
|
|
|
|
|||
|
2020
|
1,278,506
|
|
|
|
|||
|
2021
|
111,800
|
|
|
|
|||
|
Thereafter
|
6,250,000
|
|
|
|
|||
|
Total
|
$
|
16,161,301
|
|
|
|
||
|
|
At June 30,
2017 |
|
At December 31,
2016 |
||||
|
|
|
|
|
||||
|
Bagatelle NY LA Investors, LLC ("Bagatelle Investors")
|
$
|
(15,535
|
)
|
|
$
|
6,569
|
|
|
Bagatelle Little West 12th, LLC ( "Bagatelle NY")
|
2,521,370
|
|
|
2,552,687
|
|
||
|
One 29 Park, LLC ("One 29 Park")
|
451,443
|
|
|
506,301
|
|
||
|
Totals
|
$
|
2,957,278
|
|
|
$
|
3,065,557
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income of equity method investees
|
$
|
152,914
|
|
|
$
|
(231,203
|
)
|
|
$
|
107,603
|
|
|
$
|
(313,788
|
)
|
|
Period
|
|
Payments
|
|
Sublease Income
|
|
Net
Amount
|
||||||
|
2017
|
|
$
|
3,738,294
|
|
|
$
|
(338,701
|
)
|
|
$
|
3,399,593
|
|
|
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
|
|
|||
|
2021
|
|
7,376,633
|
|
|
(121,656
|
)
|
|
7,254,977
|
|
|||
|
Thereafter
|
|
89,682,674
|
|
|
—
|
|
|
89,682,674
|
|
|||
|
Total
|
|
$
|
123,819,409
|
|
|
$
|
(2,533,340
|
)
|
|
$
|
121,286,069
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
|
|
|
|
||||
|
Other current assets
|
$
|
107,630
|
|
|
$
|
107,630
|
|
|
Assets of discontinued operations - current
|
107,630
|
|
|
107,630
|
|
||
|
|
|
|
|
||||
|
Security deposits
|
75,000
|
|
|
84,904
|
|
||
|
Assets of discontinued operations - long term
|
75,000
|
|
|
84,904
|
|
||
|
|
|
|
|
||||
|
Accounts payable and accrued liabilities
|
540,944
|
|
|
529,797
|
|
||
|
Liabilities of discontinued operations - current
|
540,944
|
|
|
529,797
|
|
||
|
|
|
|
|
||||
|
Net assets
|
$
|
(358,314
|
)
|
|
$
|
(337,263
|
)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Costs and Expenses
|
(142
|
)
|
|
237
|
|
|
(106,372
|
)
|
|
(1,598
|
)
|
||||
|
Net (loss) income from discontinued operations, net of taxes
|
$
|
142
|
|
|
$
|
(237
|
)
|
|
$
|
106,372
|
|
|
$
|
1,598
|
|
|
|
Number of Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|
Intrinsic
Value
|
|||||
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at December 31, 2016
|
1,857,012
|
|
|
$
|
4.28
|
|
|
|
|
|
||
|
Granted
|
960,000
|
|
|
2.13
|
|
|
|
|
|
|||
|
Cancelled, expired, or forfeited
|
656,477
|
|
|
$
|
3.21
|
|
|
|
|
|
||
|
Outstanding at June 30, 2017
|
2,160,535
|
|
|
$
|
3.65
|
|
|
7.47
|
|
$
|
35,400
|
|
|
Exercisable at June 30, 2017
|
897,718
|
|
|
$
|
4.74
|
|
|
5.15
|
|
$
|
—
|
|
|
Expected volatility
|
37
|
%
|
|
|
Risk-free rate of return
|
1.86
|
%
|
|
|
Expected life (in years)
|
6.50 years
|
|
|
|
Dividend yield
|
—
|
|
|
|
Weighted-average fair value
|
$
|
2.13
|
|
|
|
Number of Shares
|
|
Weighted Average
Grant Date Fair Value
|
|||
|
|
|
|
|
|||
|
Non-vested at December 31, 2016
|
716,250
|
|
|
$
|
2.73
|
|
|
Granted
|
410,000
|
|
|
2.13
|
|
|
|
Vested
|
(81,750
|
)
|
|
2.73
|
|
|
|
Cancelled, expired, or forfeited
|
(169,500
|
)
|
|
$
|
2.73
|
|
|
Non-vested at June 30, 2017
|
875,000
|
|
|
$
|
2.45
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||
|
STKs
|
$
|
17,022,459
|
|
|
$
|
15,282,704
|
|
|
$
|
33,391,793
|
|
|
$
|
28,963,134
|
|
|
F&B
|
2,784,659
|
|
|
1,943,952
|
|
|
5,098,375
|
|
|
3,958,003
|
|
||||
|
Other
|
91,385
|
|
|
—
|
|
|
1,835,033
|
|
|
699,500
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
$
|
19,898,503
|
|
|
$
|
17,226,656
|
|
|
$
|
40,325,201
|
|
|
$
|
33,620,637
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segment Profit (loss):
|
|
|
|
|
|
|
|
|
|||||||
|
STKs
|
$
|
1,942,838
|
|
|
$
|
1,983,811
|
|
|
$
|
3,231,228
|
|
|
$
|
3,172,474
|
|
|
F&B
|
2,784,659
|
|
|
1,943,952
|
|
|
5,098,375
|
|
|
3,958,003
|
|
||||
|
Other
|
(390,223
|
)
|
|
10,258
|
|
|
252,534
|
|
|
425,117
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total segment profit
|
4,337,274
|
|
|
3,938,021
|
|
|
8,582,137
|
|
|
7,555,594
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
General and administrative
|
4,086,192
|
|
|
2,813,056
|
|
|
7,007,089
|
|
|
5,496,752
|
|
||||
|
Depreciation and amortization
|
804,680
|
|
|
547,438
|
|
|
1,670,550
|
|
|
1,070,077
|
|
||||
|
Interest expense, net of interest income
|
220,183
|
|
|
99,314
|
|
|
479,173
|
|
|
197,483
|
|
||||
|
Other
|
1,207,688
|
|
|
1,375,980
|
|
|
1,916,828
|
|
|
2,318,615
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations before provision for income taxes
|
$
|
(1,981,469
|
)
|
|
$
|
(897,767
|
)
|
|
$
|
(2,491,503
|
)
|
|
$
|
(1,527,333
|
)
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
|
|
|
|
||||
|
Property & equipment, net:
|
|
|
|
||||
|
STKs
|
$
|
38,665,825
|
|
|
$
|
36,505,741
|
|
|
F&B
|
344,917
|
|
|
253,120
|
|
||
|
Other
|
56,376
|
|
|
56,378
|
|
||
|
Total
|
39,067,118
|
|
|
36,815,239
|
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
United States:
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenues - owned units
|
$
|
17,113,844
|
|
|
$
|
15,282,704
|
|
|
$
|
35,226,826
|
|
|
$
|
29,662,634
|
|
|
Management, incentive and royalty fee revenue
|
1,701,648
|
|
|
1,338,349
|
|
|
3,537,771
|
|
|
2,794,167
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign:
|
|
|
|
|
|
|
|
||||||||
|
Management and development fee revenue
|
1,083,011
|
|
|
605,603
|
|
|
1,560,604
|
|
|
1,163,836
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
United States:
|
|
|
|
|
|
||
|
Net assets
|
$
|
926,418
|
|
|
$
|
3,899,627
|
|
|
|
|
|
|
||||
|
Foreign:
|
|
|
|
||||
|
Net assets
|
$
|
4,274,377
|
|
|
$
|
3,478,911
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned unit net revenues
|
$
|
17,113,844
|
|
|
$
|
15,282,704
|
|
|
$
|
35,226,826
|
|
|
$
|
29,662,634
|
|
|
Management and incentive fee revenue (1)
|
2,784,659
|
|
|
1,943,952
|
|
|
5,098,375
|
|
|
3,958,003
|
|
||||
|
Total revenue
|
19,898,503
|
|
|
17,226,656
|
|
|
40,325,201
|
|
|
33,620,637
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Food and beverage costs
|
4,381,150
|
|
|
3,778,797
|
|
|
9,055,211
|
|
|
7,307,550
|
|
||||
|
Unit operating expenses
|
11,180,079
|
|
|
9,509,838
|
|
|
22,687,853
|
|
|
18,757,493
|
|
||||
|
General and administrative
|
4,086,192
|
|
|
2,813,056
|
|
|
7,007,089
|
|
|
5,496,752
|
|
||||
|
Depreciation and amortization
|
804,680
|
|
|
547,438
|
|
|
1,670,550
|
|
|
1,070,077
|
|
||||
|
Lease termination expense
|
—
|
|
|
—
|
|
|
28,161
|
|
|
—
|
|
||||
|
Pre-opening expenses
|
931,013
|
|
|
1,545,417
|
|
|
1,645,355
|
|
|
2,445,603
|
|
||||
|
Transaction expenses
|
254,011
|
|
|
|
|
254,011
|
|
|
|
||||||
|
Income of equity method investees
|
152,914
|
|
|
(231,203
|
)
|
|
107,603
|
|
|
(313,788
|
)
|
||||
|
Derivative income
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
||||
|
Interest expense, net of interest income
|
220,183
|
|
|
99,314
|
|
|
479,173
|
|
|
197,483
|
|
||||
|
Other (income) expense
|
(130,250
|
)
|
|
61,766
|
|
|
(118,302
|
)
|
|
286,800
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total costs and expenses
|
21,879,972
|
|
|
18,124,423
|
|
|
42,816,704
|
|
|
35,147,970
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations before provision for income taxes
|
(1,981,469
|
)
|
|
(897,767
|
)
|
|
(2,491,503
|
)
|
|
(1,527,333
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income tax
|
203,203
|
|
|
545,613
|
|
|
186,457
|
|
|
479,662
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations
|
(2,184,672
|
)
|
|
(1,443,380
|
)
|
|
(2,677,960
|
)
|
|
(2,006,995
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
(Loss) income from discontinued operations, net of taxes
|
(142
|
)
|
|
(237
|
)
|
|
(106,372
|
)
|
|
1,598
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
(2,184,814
|
)
|
|
(1,443,617
|
)
|
|
(2,784,332
|
)
|
|
(2,005,397
|
)
|
||||
|
Less: net income (loss) attributable to noncontrolling interest
|
115,633
|
|
|
116,654
|
|
|
(82,119
|
)
|
|
11,777
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
$
|
(2,300,447
|
)
|
|
$
|
(1,560,271
|
)
|
|
$
|
(2,702,213
|
)
|
|
(2,017,174
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to The ONE Group Hospitality, Inc.:
|
|
|
|
|
|
|
|
||||||||
|
Loss from continuing operations
|
(2,300,305
|
)
|
|
(1,560,034
|
)
|
|
(2,595,841
|
)
|
|
(2,018,772
|
)
|
||||
|
(Loss) income from discontinued operations, net of taxes
|
(142
|
)
|
|
(237
|
)
|
|
(106,372
|
)
|
|
1,598
|
|
||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
$
|
(2,300,447
|
)
|
|
$
|
(1,560,271
|
)
|
|
(2,702,213
|
)
|
|
(2,017,174
|
)
|
||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
(2,300,447
|
)
|
|
(1,560,271
|
)
|
|
(2,702,213
|
)
|
|
(2,017,174
|
)
|
||||
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Currency translation adjustment
|
139,709
|
|
|
3,025
|
|
|
83,532
|
|
|
(18,380
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive loss
|
$
|
(2,160,738
|
)
|
|
$
|
(1,557,246
|
)
|
|
$
|
(2,618,681
|
)
|
|
$
|
(2,035,554
|
)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
||
|
Owned unit net revenues
|
86.0
|
%
|
|
88.7
|
%
|
|
87.4
|
%
|
|
88.2
|
%
|
|
Management and incentive fee revenue
|
14.0
|
%
|
|
11.3
|
%
|
|
12.6
|
%
|
|
11.8
|
%
|
|
Total revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
||
|
Food and beverage costs (1)
|
25.6
|
%
|
|
24.7
|
%
|
|
25.7
|
%
|
|
24.6
|
%
|
|
Unit operating expenses (1)
|
65.3
|
%
|
|
62.2
|
%
|
|
64.4
|
%
|
|
63.2
|
%
|
|
General and administrative
|
23.9
|
%
|
|
16.3
|
%
|
|
19.9
|
%
|
|
16.3
|
%
|
|
Depreciation and amortization
|
4.7
|
%
|
|
3.2
|
%
|
|
4.7
|
%
|
|
3.2
|
%
|
|
Lease termination expense
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Pre-opening expenses
|
5.4
|
%
|
|
9.0
|
%
|
|
4.7
|
%
|
|
7.3
|
%
|
|
Income of equity method investees
|
0.9
|
%
|
|
(1.3
|
)%
|
|
0.3
|
%
|
|
(0.9
|
)%
|
|
Derivative income
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(0.3
|
)%
|
|
Interest expense, net of interest income
|
1.3
|
%
|
|
6.0
|
%
|
|
1.4
|
%
|
|
0.6
|
%
|
|
Other (income) expense
|
(0.8
|
)%
|
|
4.0
|
%
|
|
(0.3
|
)%
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Total costs and expenses
|
127.8
|
%
|
|
105.2
|
%
|
|
106.2
|
%
|
|
104.5
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Loss from continuing operations before provision for income taxes
|
(11.6
|
)%
|
|
(5.2
|
)%
|
|
(6.2
|
)%
|
|
(4.5
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Provision for income tax
|
1.2
|
%
|
|
3.2
|
%
|
|
0.5
|
%
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Loss from continuing operations
|
(12.8
|
)%
|
|
(8.4
|
)%
|
|
(6.6
|
)%
|
|
(6.0
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
(Loss) income from discontinued operations, net of taxes
|
—
|
%
|
|
—
|
%
|
|
(0.3
|
)%
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Net loss
|
(12.8
|
)%
|
|
(8.4
|
)%
|
|
(6.9
|
)%
|
|
(6.0
|
)%
|
|
Less: net income (loss) attributable to noncontrolling interest
|
0.7
|
%
|
|
0.7
|
%
|
|
(0.2
|
)%
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
(13.4
|
)%
|
|
(9.1
|
)%
|
|
(6.7
|
)%
|
|
(6.0
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Amounts attributable to The ONE Group Hospitality, Inc.:
|
|
|
|
|
|
|
|
||||
|
Loss from continuing operations
|
(13.4
|
)%
|
|
(9.1
|
)%
|
|
(6.4
|
)%
|
|
(6.0
|
)%
|
|
(Loss) income from discontinued operations, net of taxes
|
—
|
%
|
|
—
|
%
|
|
(0.3
|
)%
|
|
—
|
%
|
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
(11.6
|
)%
|
|
(9.1
|
)%
|
|
(6.7
|
)%
|
|
(6.0
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
(11.6
|
)%
|
|
(9.7
|
)%
|
|
(6.7
|
)%
|
|
(6.0
|
)%
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||
|
Currency translation adjustment
|
0.7
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
(0.1
|
)%
|
|
|
|
|
|
|
|
|
|
||||
|
Comprehensive loss
|
(10.9
|
)%
|
|
9.0
|
%
|
|
(6.5
|
)%
|
|
(6.1
|
)%
|
|
|
Three Months Ended June 30, 2017
|
|
Three Months Ended June 30, 2016
|
||||||||||||||||||||||||||||
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Owned unit net revenues
|
$
|
17,022,459
|
|
|
|
|
$
|
91,385
|
|
|
$
|
17,113,844
|
|
|
$
|
15,282,704
|
|
|
|
|
$
|
—
|
|
|
$
|
15,282,704
|
|
||||
|
Management and incentive fee revenue
|
|
|
2,784,659
|
|
|
|
|
2,784,659
|
|
|
|
|
$
|
1,943,852
|
|
|
|
|
1,943,952
|
|
|||||||||||
|
Total revenue
|
17,022,459
|
|
|
2,784,659
|
|
|
91,385
|
|
|
19,898,503
|
|
|
15,282,704
|
|
|
1,943,952
|
|
|
—
|
|
|
17,226,656
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Food and beverage costs
|
4,362,693
|
|
|
|
|
18,457
|
|
|
4,381,150
|
|
|
3,778,797
|
|
|
|
|
—
|
|
|
3,778,797
|
|
||||||||||
|
Unit operating expenses
|
10,716,928
|
|
|
|
|
463,151
|
|
|
11,180,079
|
|
|
9,520,096
|
|
|
|
|
(10,258
|
)
|
|
9,509,838
|
|
||||||||||
|
Total costs and expenses
|
15,079,621
|
|
|
—
|
|
|
481,608
|
|
|
15,561,229
|
|
|
13,298,893
|
|
|
—
|
|
|
(10,258
|
)
|
|
13,288,635
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income from restaurant and hospitality operations
|
$
|
1,942,838
|
|
|
$
|
2,784,659
|
|
|
$
|
(390,223
|
)
|
|
4,337,274
|
|
|
$
|
1,983,811
|
|
|
$
|
1,943,952
|
|
|
$
|
10,258
|
|
|
3,938,021
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
General and administrative
|
|
|
|
|
|
|
|
|
|
4,086,192
|
|
|
|
|
|
|
|
|
|
|
|
2,813,056
|
|
||||||||
|
Transaction costs
|
|
|
|
|
|
|
254,011
|
|
|
|
|
|
|
|
|
—
|
|
||||||||||||||
|
Lease termination expense
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
804,680
|
|
|
|
|
|
|
|
|
|
|
|
547,438
|
|
||||||||
|
Pre-opening expenses
|
|
|
|
|
|
|
|
|
|
931,013
|
|
|
|
|
|
|
|
|
|
|
|
1,545,417
|
|
||||||||
|
Income of equity method investees
|
|
|
|
|
|
|
|
|
|
152,914
|
|
|
|
|
|
|
|
|
|
|
|
(231,203
|
)
|
||||||||
|
Derivative income
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
||||||||
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
220,183
|
|
|
|
|
|
|
|
|
|
|
|
99,314
|
|
||||||||
|
Other (income) expense
|
|
|
|
|
|
|
|
|
|
(130,250
|
)
|
|
|
|
|
|
|
|
|
|
|
61,766
|
|
||||||||
|
Total costs and expenses
|
|
|
|
|
|
|
|
|
|
6,318,743
|
|
|
|
|
|
|
|
|
|
|
|
4,835,788
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Loss from continuing operations before provision for income taxes
|
|
|
|
|
|
|
|
|
|
$
|
(1,981,469
|
)
|
|
|
|
|
|
|
|
|
|
|
$
|
(897,767
|
)
|
||||||
|
|
Six Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||||||||||
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
|
STKS
|
|
F&B
|
|
OTHER
|
|
TOTAL
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Owned unit net revenues
|
$
|
33,391,793
|
|
|
|
|
$
|
1,835,033
|
|
|
$
|
35,226,826
|
|
|
$
|
28,963,134
|
|
|
|
|
$
|
699,500
|
|
|
$
|
29,662,634
|
|
||||
|
Management and incentive fee revenue
|
|
|
$
|
5,098,375
|
|
|
|
|
5,098,375
|
|
|
|
|
$
|
3,958,003
|
|
|
|
|
3,958,003
|
|
||||||||||
|
Total revenue
|
33,391,793
|
|
|
5,098,375
|
|
|
1,835,033
|
|
|
40,325,201
|
|
|
28,963,134
|
|
|
3,958,003
|
|
|
699,500
|
|
|
33,620,637
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cost and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Owned operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Food and beverage costs
|
8,688,024
|
|
|
|
|
367,187
|
|
|
9,055,211
|
|
|
7,167,650
|
|
|
|
|
139,900
|
|
|
7,307,550
|
|
||||||||||
|
Unit operating expenses
|
21,472,541
|
|
|
|
|
1,215,312
|
|
|
22,687,853
|
|
|
18,623,010
|
|
|
|
|
134,483
|
|
|
18,757,493
|
|
||||||||||
|
Total costs and expenses
|
30,160,565
|
|
|
—
|
|
|
1,582,499
|
|
|
31,743,064
|
|
|
25,790,660
|
|
|
—
|
|
|
274,383
|
|
|
26,065,043
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income from restaurant and hospitality operations
|
$
|
3,231,228
|
|
|
$
|
5,098,375
|
|
|
$
|
252,534
|
|
|
8,582,137
|
|
|
$
|
3,172,474
|
|
|
$
|
3,958,003
|
|
|
$
|
425,117
|
|
|
7,555,594
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
General and administrative
|
|
|
|
|
|
|
|
|
|
7,007,089
|
|
|
|
|
|
|
|
|
|
|
|
5,496,752
|
|
||||||||
|
Transaction costs
|
|
|
|
|
|
|
254,011
|
|
|
|
|
|
|
|
|
—
|
|
||||||||||||||
|
Lease termination costs
|
|
|
|
|
|
|
28,161
|
|
|
|
|
|
|
|
|
—
|
|
||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
1,670,550
|
|
|
|
|
|
|
|
|
|
|
|
1,070,077
|
|
||||||||
|
Management and royalty fees
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
||||||||
|
Pre-opening expenses
|
|
|
|
|
|
|
|
|
|
1,645,355
|
|
|
|
|
|
|
|
|
|
|
|
2,445,603
|
|
||||||||
|
Income of equity method investees
|
|
|
|
|
|
|
|
|
|
107,603
|
|
|
|
|
|
|
|
|
|
|
|
(313,788
|
)
|
||||||||
|
Derivative income
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
(100,000
|
)
|
||||||||
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
479,173
|
|
|
|
|
|
|
|
|
|
|
|
197,483
|
|
||||||||
|
Other (income) expense
|
|
|
|
|
|
|
|
|
|
(118,302
|
)
|
|
|
|
|
|
|
|
|
|
|
286,800
|
|
||||||||
|
Total costs and expenses
|
|
|
|
|
|
|
|
|
|
11,073,640
|
|
|
|
|
|
|
|
|
|
|
|
9,082,927
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Income (loss) from continuing operations before provision for income taxes
|
|
|
|
|
|
|
|
|
|
$
|
(2,491,503
|
)
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,527,333
|
)
|
||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
$
|
(2,300,447
|
)
|
|
$
|
(1,560,271
|
)
|
|
$
|
(2,702,213
|
)
|
|
$
|
(2,017,174
|
)
|
|
Net income (loss) attributable to noncontrolling interest
|
115,633
|
|
|
116,654
|
|
|
(82,119
|
)
|
|
11,777
|
|
||||
|
Net loss
|
(2,184,814
|
)
|
|
(1,443,617
|
)
|
|
(2,784,332
|
)
|
|
(2,005,397
|
)
|
||||
|
Interest expense, net of interest income
|
220,183
|
|
|
99,314
|
|
|
479,173
|
|
|
197,483
|
|
||||
|
Provision for income taxes
|
203,203
|
|
|
545,613
|
|
|
186,457
|
|
|
479,662
|
|
||||
|
Depreciation and amortization
|
804,680
|
|
|
547,438
|
|
|
1,670,550
|
|
|
1,070,077
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
EBITDA
|
(956,748
|
)
|
|
(251,252
|
)
|
|
(448,152
|
)
|
|
(258,175
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred rent (1)
|
(15,639
|
)
|
|
(191,262
|
)
|
|
(53,153
|
)
|
|
(131,047
|
)
|
||||
|
Pre-opening expenses
|
931,013
|
|
|
1,545,417
|
|
|
1,645,355
|
|
|
2,445,603
|
|
||||
|
Lease termination expense
|
—
|
|
|
—
|
|
|
28,161
|
|
|
—
|
|
||||
|
Transaction costs
|
254,011
|
|
|
—
|
|
|
254,011
|
|
|
—
|
|
||||
|
Loss (income) from discontinued operations, net of taxes
|
142
|
|
|
237
|
|
|
106,372
|
|
|
(1,598
|
)
|
||||
|
Derivative income
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
||||
|
Stock based compensation
|
391,080
|
|
|
235,961
|
|
|
544,419
|
|
|
379,928
|
|
||||
|
Legal settlement costs
|
795,000
|
|
|
—
|
|
|
795,000
|
|
|
—
|
|
||||
|
Equity share of legal settlement costs
|
269,670
|
|
|
—
|
|
|
269,670
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
|
1,668,529
|
|
|
1,339,101
|
|
|
3,141,683
|
|
|
2,334,711
|
|
||||
|
Adjusted EBITDA attributable to noncontrolling interest
|
198,382
|
|
|
244,902
|
|
|
61,220
|
|
|
173,350
|
|
||||
|
Adjusted EBITDA attributable to The ONE Group Hospitality, Inc.
|
$
|
1,470,147
|
|
|
$
|
1,094,199
|
|
|
$
|
3,080,463
|
|
|
$
|
2,161,361
|
|
|
(1)
|
Deferred rent is included in unit operating expenses on the statement of operations and comprehensive income.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss attributable to The ONE Group Hospitality, Inc.
|
$
|
(2,300,447
|
)
|
|
$
|
(1,560,271
|
)
|
|
$
|
(2,702,213
|
)
|
|
$
|
(2,017,174
|
)
|
|
Net income (loss) attributable to noncontrolling interest
|
115,633
|
|
|
116,654
|
|
|
(82,119
|
)
|
|
11,777
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss
|
(2,184,814
|
)
|
|
(1,443,617
|
)
|
|
(2,784,332
|
)
|
|
(2,005,397
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Lease termination expense
|
—
|
|
|
—
|
|
|
28,161
|
|
|
—
|
|
||||
|
Transaction costs
|
254,011
|
|
|
—
|
|
|
254,011
|
|
|
—
|
|
||||
|
Loss (income) from discontinued operations, net of taxes
|
142
|
|
|
237
|
|
|
106,372
|
|
|
(1,598
|
)
|
||||
|
Derivative income
|
—
|
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
||||
|
Stock based compensation
|
391,080
|
|
|
235,961
|
|
|
544,419
|
|
|
379,928
|
|
||||
|
Legal settlement costs
|
795,000
|
|
|
—
|
|
|
795,000
|
|
|
—
|
|
||||
|
Equity share of legal settlement costs
|
269,670
|
|
|
—
|
|
|
269,670
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted net loss
|
(474,911
|
)
|
|
(1,207,419
|
)
|
|
(786,699
|
)
|
|
(1,727,067
|
)
|
||||
|
Adjusted net loss attributable to noncontrolling interest
|
115,633
|
|
|
116,654
|
|
|
(82,119
|
)
|
|
11,777
|
|
||||
|
Adjusted net loss attributable to The ONE Group Hospitality, Inc.
|
$
|
(590,544
|
)
|
|
$
|
(1,324,073
|
)
|
|
$
|
(704,580
|
)
|
|
$
|
(1,738,844
|
)
|
|
|
Six Months Ended
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by (used in):
|
|
|
|
|
|
||
|
Operating activities
|
$
|
4,874
|
|
|
$
|
3,321
|
|
|
Investing activities
|
(3,925
|
)
|
|
(6,019
|
)
|
||
|
Financing activities
|
(1,077
|
)
|
|
3,274
|
|
||
|
Effect of exchange rate changes on cash
|
71
|
|
|
(20
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(57
|
)
|
|
$
|
556
|
|
|
Exhibit
|
|
Description
|
|
|
|
|
|
10.1
|
|
Offer Letter to Linda Siluk from The ONE Group, LLC dated May 15, 2017. (Incorporated by reference to Form 8-K filed on May 19, 2017).
|
|
|
|
|
|
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 March 31, 2017.
|
|
|
|
|
|
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 March 31, 2017.
|
|
|
|
|
|
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 June 30, 2017 formatted in XBRL: (i) Balance Sheets as of June 30, 2017 (unaudited) and December 31, 2016; (ii) Statements of Operations for the Three and Six Months Ended June 30, 2017 and 2016 (unaudited); (iii) Statement of Stockholders’ Equity (Deficit) for Six Months Ended March 31, 2017 and 2016; (iv) Statements of Cash Flows for the Six Months Ended March 31, 2017 and 2016 (unaudited) and (v) Notes to Financial Statements (unaudited).
|
|
|
THE ONE GROUP HOSPITALITY, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ LINDA SILUK
|
|
|
|
Linda Siluk
|
|
|
|
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 |
|---|