UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Mark One)
For the quarterly period ended
For the transition period from ___ to ___
Commission file number:
(Exact Name of Registrant as Specified in its Charter)
| ||
(State or other jurisdiction of |
| (I.R.S. Employer |
|
|
|
| ||
(Address of principal executive offices) |
| (Zip Code) |
(Registrant’s Telephone Number, Including Area Code):
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
| Trading Symbol(s) |
| Name of each exchange on which registered |
|
| The |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer | ◻ | Accelerated filer | ◻ |
⌧ | Smaller reporting company | ||
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
As of November 5, 2021,
XpresSpa Group, Inc. and Subsidiaries
Table of Contents
| Page | ||
3 | |||
3 | |||
Management’s Discussion and Analysis of Financial Condition and Results of Operations | 30 | ||
40 | |||
40 | |||
42 | |||
42 | |||
42 | |||
42 | |||
42 | |||
42 | |||
43 | |||
44 |
2
PART I - FINANCIAL INFORMATION
Item 1.Condensed Consolidated Financial Statements (Unaudited)
XpresSpa Group, Inc. and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share and per share data)
| September 30, |
| December 31, | |||
2021 | 2020 | |||||
Current assets |
|
|
|
| ||
Cash and cash equivalents (including $ | $ | | $ | | ||
Accounts receivable, net | | - | ||||
Inventory |
| |
| | ||
Other current assets |
| |
| | ||
Total current assets |
| |
| | ||
Restricted cash |
| |
| | ||
Property and equipment, net |
| |
| | ||
Intangible assets, net |
| |
| | ||
Operating lease right of use assets |
| |
| | ||
Other assets |
| |
| | ||
Total assets | $ | | $ | | ||
Current liabilities |
|
|
|
| ||
Accounts payable, accrued expenses and other | $ | | $ | | ||
Current portion of operating lease liabilities | | | ||||
Deferred revenue | | | ||||
Current portion of promissory note, unsecured | | | ||||
Total current liabilities |
| |
| | ||
Long-term liabilities |
|
| ||||
Promissory note, unsecured | - | | ||||
Operating lease liabilities |
| |
| | ||
Total liabilities | |
| | |||
Commitments and contingencies (see Note 14) |
|
|
|
| ||
Equity |
|
|
|
| ||
Series A Convertible Preferred Stock, $ |
|
| ||||
Series C Junior Preferred Stock, $ |
|
| ||||
Series D Convertible Preferred Stock, $ |
|
| ||||
Series E Convertible Preferred Stock, $ |
| - |
| - | ||
Series F Convertible Preferred Stock, $ | ||||||
Common Stock, $ | | | ||||
Additional paid-in capital |
| |
| | ||
Accumulated deficit |
| ( |
| ( | ||
Accumulated other comprehensive loss |
| ( |
| ( | ||
Total equity attributable to XpresSpa Group, Inc. |
| |
| | ||
Noncontrolling interests |
| |
| | ||
Total equity |
| |
| | ||
Total liabilities and equity | $ | | $ | |
The accompanying notes form an integral part of these unaudited condensed consolidated financial statements.
3
XpresSpa Group, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
(In thousands, except share and per share data)
Three months ended September 30, | Nine months ended September 30, | |||||||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 |
| ||||||
Revenue, net |
|
|
|
|
|
|
|
|
| |||||
Managed services fees | $ | - | $ | - | $ | | $ | - | ||||||
Patient services revenue | | - | | - | ||||||||||
Services | | | | | ||||||||||
Products |
| |
| |
| |
| |
| |||||
Other | - | | | | ||||||||||
Total revenue, net |
| |
| |
| |
| |
| |||||
Cost of sales |
|
|
|
|
|
|
|
|
| |||||
Labor |
| |
| |
| |
| |
| |||||
Occupancy |
| |
| |
| |
| |
| |||||
Products and other operating costs |
| |
| |
| |
| |
| |||||
Total cost of sales |
| |
| |
| |
| |
| |||||
Depreciation and amortization |
| |
| |
| |
| |
| |||||
Impairment/disposal of assets | - | | | | ||||||||||
General and administrative |
| |
| |
| |
| |
| |||||
Total operating expenses |
| |
| |
| |
| |
| |||||
Operating income (loss) |
| |
| ( |
| |
| ( |
| |||||
Interest income (expense), net |
| |
| ( |
| |
| ( |
| |||||
Gain (loss) on revaluation of warrants and conversion options | - | | - | ( | ||||||||||
Other non-operating expense, net |
| ( |
| ( |
| ( |
| ( |
| |||||
Income (loss) before income taxes |
| |
| ( |
| |
| ( |
| |||||
Income tax expense |
| ( |
| ( |
| ( |
| ( |
| |||||
Net income (loss) | | ( | | ( | ||||||||||
Net (income) loss attributable to noncontrolling interests |
| ( |
| |
| ( |
| |
| |||||
Net income (loss) attributable to XpresSpa Group, Inc. | $ | | $ | ( | $ | | $ | ( | ||||||
Net income (loss) | $ | | $ | ( | $ | | $ | ( | ||||||
Other comprehensive (loss) income from operations |
| ( |
| |
| ( |
| | ||||||
Comprehensive income (loss) | $ | | $ | ( | $ | | $ | ( | ||||||
Earnings / Loss per share |
|
|
|
|
|
|
|
| ||||||
Basic and diluted net earnings / loss per share | $ | | $ | ( | $ | - | $ | ( | ||||||
Weighted-average number of shares outstanding during the period |
|
|
|
|
|
|
|
| ||||||
Basic |
| |
| |
| |
| | ||||||
Diluted |
| |
| |
| |
| |
The accompanying notes form an integral part of these unaudited condensed consolidated financial statements.
4
XpresSpa Group, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
(Unaudited)
(In thousands, except share and per share data)
|
|
|
| Accumulated |
|
|
| ||||||||||||||||||||||||||
Series E | Series F | Additional | other | Total | Non- | ||||||||||||||||||||||||||||
Preferred stock | Preferred stock | Common stock | paid- | Accumulated | comprehensive | Company | controlling | Total | |||||||||||||||||||||||||
| Shares |
| Amount |
| Shares |
| Amount |
| Shares |
| Amount |
| in capital |
| deficit |
| loss |
| equity |
| interests |
| equity | ||||||||||
December 31, 2020 | — | $ | — | — | $ | — | | $ | | $ | | $ | ( | $ | ( | $ | | $ | | $ | | ||||||||||||
Warrant exercises, net of costs | — | — | — | — | | | | — | — | | — | | |||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | | — | — | | | | |||||||||||||||||||||
Net loss for the period | — | — | — | — | — | — | — | ( | — | ( | | ( | |||||||||||||||||||||
Foreign currency translation | — | — | — | — | — | — | — | — | ( | ( | — | ( | |||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | — | — | — | — | | | |||||||||||||||||||||
March 31, 2021 | — | $ | — | — | $ | — | | $ | | $ | | $ | ( | $ | ( | $ | | $ | | $ | | ||||||||||||
Issuance of Common Stock for services | — | — | — | — | | | | — | — | | — | | |||||||||||||||||||||
Issuance of restricted stock | — | — | — | — | | — | — | — | — | ` | — | — | — | ||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | | — | — | | | | |||||||||||||||||||||
Net loss for the period | — | — | — | — | — | — | — | ( | — | ( | ( | ( | |||||||||||||||||||||
Foreign currency translation | — | — | — | — | — | — | — | — | | | — | | |||||||||||||||||||||
Redemptions of certain noncontrolling interests | — | — | — | — | — | — | — | — | — | — | ( | ( | |||||||||||||||||||||
June 30, 2021 | — | $ | — | — | $ | — | | $ | | $ | | $ | ( | $ | ( | $ | | $ | | $ | | ||||||||||||
Stock-based compensation | — | — | — | — | — | — | | — | — | | | | |||||||||||||||||||||
Stock Grant for services | — | — | — | — | — | — | | — | — | | — | | |||||||||||||||||||||
Consolidation of Variable Interest Entities | — | — | — | — | — | — | — | — | — | — | | | |||||||||||||||||||||
Issuance of restricted stock | — | — | — | — | | — | — | — | — | — | — | — | |||||||||||||||||||||
Net income for the period | — | — | — | — | — | — | — | | — | | | | |||||||||||||||||||||
Foreign currency translation | — | — | — | — | — | — | — | — | ( | ( | — | ( | |||||||||||||||||||||
Repurchase and retirement of common stock | — | — | — | — | ( | ( | ( | — | — | ( | — | ( | |||||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | — | — | — | — | — | ( | ( | |||||||||||||||||||||
Stock option exercises | — | — | — | — | | — | | — | — | | — | | |||||||||||||||||||||
September 30, 2021 | — | $ | — | — | $ | — | | $ | | $ | | $ | ( | $ | ( | $ | | $ | | $ | |
The accompanying notes form an integral part of these unaudited condensed consolidated financial statements.
5
XpresSpa Group, Inc. and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) (Continued)
(Unaudited)
(In thousands, except share and per share data)
|
|
|
| Accumulated |
|
|
| ||||||||||||||||||||||||||
Series E | Series F | Additional | other | Total | Non- | ||||||||||||||||||||||||||||
Preferred stock | Preferred stock | Common stock | paid- | Accumulated | comprehensive | Company | controlling | Total | |||||||||||||||||||||||||
| Shares |
| Amount |
| Shares |
| Amount |
| Shares * |
| Amount * |
| in capital * |
| deficit |
| loss |
| equity (deficit) |
| interests |
| equity (deficit) | ||||||||||
December 31, 2019 | | $ | | | $ | — | | $ | | $ | | $ | ( | $ | ( | $ | ( | $ | | $ | ( | ||||||||||||
Issuances of Common Stock for payment of interest on B3D Note | — | — | — | — | | | | — | — | | — | | |||||||||||||||||||||
Issuance of Series E Preferred Stock for payment of interest on Calm Note | | — | — | — | — | — | | — | — | | — | | |||||||||||||||||||||
Conversion of Series F Preferred Stock into Common Stock | — | — | ( | — | | | ( | — | — | | — | | |||||||||||||||||||||
Direct offerings of Common Stock and pre-funded warrants, net of costs | — | — | - | — | | | | — | — | | — | | |||||||||||||||||||||
Exercise of May 2018 Class A Warrants into Common Stock | — | — | — | — | | | | — | — | | — | | |||||||||||||||||||||
Conversion of B3D Note to Common Stock | — | — | — | — | | | | — | — | | — | | |||||||||||||||||||||
Issuance of Common Stock for services | — | — | — | — | | | | — | — | | — | | |||||||||||||||||||||
Stock-based compensation | — | — | — | — | — | — | | — | — | | — | | |||||||||||||||||||||
Net loss for the period | — | — | — | — | — | — | — | ( | — | ( | ( | ( | |||||||||||||||||||||
Foreign currency translation | — | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||
Contributions from noncontrolling interests | — | — | — | — | — | — | — | — | — | — | | | |||||||||||||||||||||
March 31, 2020 | | $ | | | $ | — | | $ | | $ | | $ | ( | $ | ( | $ | ( | $ | | $ | ( | ||||||||||||
Issuance of Common Stock for payment of interest on B3D Note | — | — | — | — | | | | — | — | | — | | |||||||||||||||||||||
Conversion of Series E Preferred Stock into Common Stock | ( | ( | — | — | | | | — | — | — | — | — | |||||||||||||||||||||
Conversion of Series F Preferred Stock into Common Stock | — | — | ( | — | | | ( | — | — |