XML 23 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows provided by (used in) operating activities:      
Net loss $ (138,696,000) $ (46,344,000) $ (24,197,000)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 28,993,000 1,517,000 1,341,000
Amortization of gaming license 5,784,000 0 0
Amortization of debt issuance costs 4,645,000 2,091,000 105,000
Provision / (Recovery) for doubtful accounts (21,000) 0 0
Non-cash interest expense 1,203,000 3,846,000 231,000
Loss on disposal of property and equipment 10,000 42,000 5,000
Stock-based compensation 7,748,000 2,755,000 2,722,000
Changes in operating assets and liabilities:      
Inventories (762,000) 0 0
Accounts receivable (4,672,000) (352,000) 235,000
Prepaid expenses and other current assets (4,650,000) 785,000 506,000
Accounts payable 7,208,000 418,000 1,024,000
Accrued expenses and other current liabilities 26,512,000 938,000 4,839,000
Net cash used in operating activities (66,698,000) (34,304,000) (13,189,000)
Cash flows provided by (used in) investing activities:      
Purchase of property and equipment (1,012,000) (2,007,000) (1,974,000)
Capitalized Development Projects costs (204,524,000) (300,277,000) (157,305,000)
Refund/(payment) of cash collateral for deposit bond 35,000,000 (20,000,000) (15,000,000)
License fee payment for the Casino 0 0 (51,000,000)
Net change in investments for Development Projects 94,450,000 (94,449,000) 0
Other (3,000) 11,000 0
Net cash used in investing activities (76,089,000) (416,722,000) (225,279,000)
Cash flows provided by (used in) financing activities:      
Proceeds from related party long-term loan 30,000,000 0 0
Proceeds from related party equity contribution 0 32,000,000 0
Proceeds from issuance of common stock 0 0 286,003,000
Series F Preferred Stock issuance 11,880,000 0 0
Series E Preferred Stock and dividend redemption 0 0 (30,711,000)
Series B Preferred Stock dividend payment (128,000) (128,000) (263,000)
Proceeds from exercise of stock options and option matching rights 50,000 16,000 54,000
Payment of debt issuance costs and Interest Rate Cap fees (598,000) (23,877,000) (1,278,000)
Other payments (968,000) (275,000) (88,000)
Net cash provided by financing activities 139,482,000 465,607,000 253,717,000
Net (decrease)/ increase in cash, cash equivalents and restricted cash (3,305,000) 14,581,000 15,249,000
Cash, cash equivalents and restricted cash, beginning of year 53,055,000 38,474,000 23,225,000
Cash, cash equivalents and restricted cash, end of year 49,750,000 53,055,000 38,474,000
Supplemental disclosures of cash flow information:      
Interest paid 43,121,000 38,755,000 407,000
Non-cash investing and financing activities:      
Conversion of long-term loan, related party into equity 0 35,875,000 17,426,000
Project development costs included in accrued expenses 4,922,000 71,713,000 40,783,000
Term Loan Facility, Term B Loan [Member]      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of debt 0 441,871,000 0
Term Loan Facility, Term A Loan [Member]      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of debt 70,000,000 0 0
Revolving Credit Agreement [Member]      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of debt 15,000,000 0 0
Term Loan Facility, Term Loans [Member]      
Cash flows provided by (used in) financing activities:      
Principal payments on long-term debt (8,625,000) 0 0
Equipment Loans [Member]      
Cash flows provided by (used in) financing activities:      
Principal payments on long-term debt (10,711,000) 0 0
Bangkok Bank Loan [Member]      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of debt 4,000,000 16,000,000 0
bet365 [Member]      
Cash flows provided by (used in) financing activities:      
Proceeds from issuance of common stock $ 29,582,000 $ 0 $ 0