CANTON, Ohio, May 13, 2024 /PRNewswire/ -- Hall of Fame Resort & Entertainment Company (NASDAQ: HOFV, HOFVW) (the "Company"), the only resort, entertainment and media company centered around the power of professional football, announced its first quarter 2024 results for the period ended March 31, 2024.
"The first quarter reflects our stated commitment to flatten seasonality and grow our business. Within the Village, the team has done a great job in diversifying the types and timing of events we host, adding new tenant experiences, and focusing on the necessary capital sources to continue with the development of our Gameday Bay Waterpark and Hilton Tapestry Hotel. Our Media vertical continues to create new content development, which has allowed us to have more shows in distribution on multiple platforms this year compared to the prior year," stated Michael Crawford, President and CEO of Hall of Fame Resort & Entertainment Company. "While we continue to build the necessary infrastructure to support revenue growth, we remain focused on maximizing every dollar spent. The results for the first quarter highlight a significant step towards strengthening expense management processes, which will allow the company to reach stabilization quicker. While the macro-environment remains uncertain, the Company continues to focus on investing to create unique experiences for our guests to enjoy and drive positive results for our shareholders".
Key Financial Highlights
- First quarter revenue was $4.2 million, an increase of 34% compared to the same period in the prior year, primarily driven by continued operationalization of Hall of Fame Village through event and rental revenue.
- First quarter net loss attributable to shareholders was $14.9 million, compared to a net loss of $19.6 million in the same period in the prior year, primarily driven by decreased operating expenses and partially offset by increased interest expense.
- First quarter adjusted EBITDA was a loss of $2.9 million, compared to a loss of $10.9 million in the same period in the prior year. The change was driven by decreased operating expenses including compensation-related expenses and third-party services in conjunction with the prior year period including several non-recurring items. See page 6 for a reconciliation of net loss to EBITDA and adjusted EBITDA.
- The Company finished its fiscal quarter with a cash balance of $6.9 million, including $4.2 million in restricted cash, compared to $11.8 million, including $8.6 million in restricted cash, as of December 31, 2023.
Key Business Highlights
- Hall of Fame Village hosted many large events including events in the Center for Performance ranging from the ForeverLawn Faith Leadership Event with headline speakers Craig Groeschel and Tim Tebow, conventions and trade shows, and sporting leagues and cheerleading events. The variety and type of events and subsequent increased attendance has allowed us to benefit from our synergistic revenue model.
- Opened several new tenants within Hall of Fame Village with Driven Elite Fitness facility located within the Constellation Center for Excellence and Driven Elite Performance situated in the Center for Performance along with Heggy's Nut Shop, a beloved brand renowned throughout Stark County for its premier-quality snacks.
- The Company finalized an audit of campus wide operating systems with plans to implement this year, which will enhance revenue maximization, improve operational efficiencies, all with a focus on creating a world class visitor experience.
- The Company has accelerated its expense management processes, which have saved hundreds of thousands of dollars annually to date. The continued investments in the processes will allow for the Company to reach stabilization more quickly.
- Hall of Fame Village has announced numerous large events and has curated an exciting full year calendar of entertainment and engagement options. These events range from eight-time Grammy Award winner Carrie Underwood performing at the Concert for Legends in August during the annual weeklong Enshrinement Festival to Bert Kreischer's Fully Loaded Comedy Festival in June and GridIron Gateway Gaming Tournament in July. Tom Benson Hall of Fame Stadium will also be the home for the Opendorse Bowl Series featuring four Division III conferences this winter.
Conference Call
https://ir.hofreco.com.
About Hall of Fame Resort & Entertainment Company
HOFV, HOFVW) is a resort and entertainment company leveraging the power and popularity of professional football and its legendary players in partnership with the Pro Football Hall of Fame. Headquartered in Canton, Ohio, the Hall of Fame Resort & Entertainment Company is the owner of the Hall of Fame Village a multi-use sports, entertainment and media destination centered around the Pro Football Hall of Fame's campus. Additional information on the Company can be found at www.HOFREco.com
Forward-Looking Statements HALL OF FAME RESORT & ENTERTAINMENT COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) For the Three Months Ended March 31, 2024 2023 Revenues Sponsorships, net of activation costs $ 859,731 $ 673,475 Event, rents, restaurant, and other revenues 2,054,877 908,312 Hotel revenues 1,276,707 1,538,646 Total revenues 4,191,315 3,120,433 Operating expenses Operating expenses 6,150,364 12,528,716 Hotel operating expenses 974,432 1,459,203 Impairment expense - 1,145,000 Depreciation expense 4,158,750 2,553,360 Total operating expenses 11,283,546 17,686,279 Loss from operations (7,092,231) (14,565,846) Other income (expense) Interest expense, net (6,521,534) (3,632,637) Amortization of discount on note payable (955,322) (855,891) Change in fair value of warrant liability 49,000 (238,000) Change in fair value of interest rate swap - (100,000) Loss on sale of asset (140,041) - Income from equity method investments 29,952 - Total other expense (7,537,945) (4,826,528) Net loss $ (14,630,176) $ (19,392,374) Preferred stock dividends (266,000) (266,000) Loss attributable to non-controlling interest 8,588 48,577 Net loss attributable to HOFRE stockholders $ (14,887,588) $ (19,609,797) Net loss per share, basic and diluted $ (2.30) $ (3.48) Weighted average shares outstanding, basic and diluted 6,486,044 5,629,086 HALL OF FAME RESORT & ENTERTAINMENT COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) For the Three Months Ended March 31, 2024 2023 Cash Flows From Operating Activities Net loss $ (14,630,176) $ (19,392,374) Adjustments to reconcile net loss to cash flows used in operating activities Depreciation expense 4,158,750 2,553,360 Amortization of note discount and deferred financing costs 955,322 855,891 Amortization of financing liability 1,798,295 1,681,073 Impairment of film costs - 1,145,000 Interest income on investments held to maturity - (273,523) Income from equity method investments (29,952) - Interest paid in kind 2,905,941 1,127,491 Loss on sale of asset 140,041 - Change in fair value of interest rate swap - 100,000 Change in fair value of warrant liability (49,000) 238,000 Stock-based compensation expense 96,469 651,034 Non-cash operating lease expense 124,429 128,143 Changes in operating assets and liabilities: Accounts receivable (189,474) (888,740) Prepaid expenses and other assets (3,106,777) (1,588,240) Accounts payable and accrued expenses 977,566 (875,060) Operating leases (76,608) (78,508) Due to affiliate 1,432,932 (110,903) Other liabilities 3,015,367 3,184,424 Net cash used in operating activities (2,476,875) (11,542,932) Cash Flows From Investing Activities Investments in securities held to maturity - (30,021,129) Proceeds from securities held to maturity - 15,021,129 Proceeds from sale of assets 8,126,634 - Additions to project development costs and property and equipment (11,094,441) (9,679,007) Net cash used in investing activities (2,967,807) (24,679,007) Cash Flows From Financing Activities Proceeds from notes payable 8,722,258 20,500,000 Repayments of notes payable (10,962,096) (312,431) Payment of financing costs - (1,537,342) Payment on financing liability (747,396) (1,093,750) Proceeds from financing liabilities 3,500,000 - Payment of Series B dividends - (150,000) Proceeds from sale of common stock under ATM - - Net cash provided by financing activities 512,766 17,406,477 Net decrease in cash and restricted cash (4,931,916) (18,815,462) Cash and restricted cash, beginning of year 11,816,083 33,516,382 Cash and restricted cash, end of period $ 6,884,167 $ 14,700,920 Cash $ 2,713,210 $ 7,395,025 Restricted Cash 4,170,957 7,305,895 Total cash and restricted cash $ 6,884,167 $ 14,700,920 HALL OF FAME RESORT & ENTERTAINMENT COMPANY AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS As of March 31, 2024 December 31, 2023 (unaudited) Assets Cash $ 2,713,210 $ 3,243,353 Restricted cash 4,170,957 8,572,730 Equity method investments 2,476,397 - Investments available for sale 2,000,000 2,000,000 Accounts receivable, net 1,268,174 1,108,460 Prepaid expenses and other assets 8,109,121 3,514,135 Property and equipment, net 341,626,103 344,378,835 Property and equipment held for sale - 12,325,227 Right-of-use lease assets 7,274,397 7,387,693 Project development costs 69,932,439 59,366,200 Total assets $ 439,570,798 $ 441,896,633 Liabilities and stockholders' equity Liabilities Notes payable, net $ 221,653,857 $ 219,532,941 Accounts payable and accrued expenses 23,363,469 21,825,540 Due to affiliate 2,726,806 1,293,874 Warrant liability 176,000 225,000 Financing liability 65,867,451 62,982,552 Operating lease liability 3,321,009 3,440,630 Other liabilities 8,858,499 5,858,682 Total liabilities 325,967,091 315,159,219 Commitments and contingencies (Note 6, 7, and 8) Stockholders' equity Undesignated preferred stock, $0.0001 par value; 4,917,000 shares authorized; no shares issued or outstanding at March 31, 2024 and - - Series B convertible preferred stock, $0.0001 par value; 15,200 shares designated; 200 shares issued and outstanding at March 31, - - Series C convertible preferred stock, $0.0001 par value; 15,000 shares designated; 15,000 shares issued and outstanding at March 2 2 Common stock, $0.0001 par value; 300,000,000 shares authorized; 6,502,437 and 6,437,020 shares issued and outstanding at March 31, 650 643 Additional paid-in capital 346,097,951 344,335,489 Accumulated deficit (231,531,470) (216,643,882) Total equity attributable to HOFRE 114,567,133 127,692,252 Non-controlling interest (963,426) (954,838) Total equity 113,603,707 126,737,414 Total liabilities and stockholders' equity $ 439,570,798 $ 441,896,633
December 31, 2023
2024 and December 31, 2023; liquidation preference of $222,011 as
of March 31, 2024
31, 2024 and December 31, 2023; liquidation preference of
$15,707,500 as of March 31, 2024
2024 and December 31, 2023, respectively
Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP") and corresponding metrics as non-GAAP financial measures. The press release includes references to the following non-GAAP financial measures: EBITDA and adjusted EBITDA. These are important financial measures used in the management of the business, including decisions concerning the allocation of resources and assessment of performance. Management believes that reporting these non-GAAP financial measures is useful to investors as these measures are representative of the company's performance and provide improved comparability of results. See the table below for the definitions of the non-GAAP financial measures referred to above and corresponding reconciliations of these non-GAAP financial measures to the most comparable GAAP financial measures. Non-GAAP financial measures should be viewed as additions to, and not as alternatives for the Company's results prepared in accordance with GAAP. In addition, the non-GAAP measures the Company uses may differ from non-GAAP measures used by other companies, and other companies may not define the non-GAAP measures the company uses in the same way.
For the Three Months Ended March 31, | |||
2024 | 2023 | ||
Adjusted EBITDA Reconciliation | |||
Net loss attributable to HOFRE stockholders | $ (14,887,588) | $ (19,609,797) | |
(Benefit from) provision for income taxes | - | - | |
Interest expense, net | 6,521,534 | 3,632,637 | |
Depreciation expense | 4,158,750 | 2,553,360 | |
Amortization of discount on note payable | 955,322 | 855,891 | |
EBITDA | (3,251,982) | (12,567,909) | |
Impairment expense | - | 1,145,000 | |
Change in fair value of warrant liability | (49,000) | 238,000 | |
Change in fair value of interest rate swap | - | 100,000 | |
Loss on sale of asset | 140,041 | - | |
Income from equity method investments | (29,952) | - | |
Preferred stock dividends | 266,000 | 266,000 | |
Loss attributable to non-controlling interest | (8,588) | (48,577) | |
Adjusted EBITDA | $ (2,933,481) | $ (10,867,486) | |
SOURCE Hall of Fame Resort & Entertainment Company
