Town Sports International Holdings, Inc. (CLUBQ) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
1001 US NORTH HIGHWAY 1 JUPITER, FL 33477 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7997 - Membership Sports and Recreation Clubs (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2020 MRQ | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 18,808 | 48,088 | 30,321 | 45,596 | 76,217 | 93,452 | |||
| Cash and cash equivalents | 18,808 | 48,088 | 30,321 | 45,596 | 76,217 | 93,452 | |||
| Receivables | 2,980 | 3,050 | 2,216 | 1,221 | 1,923 | 3,656 | |||
| Inventory, net of allowances, customer advances and progress billings | 238 | 337 | 573 | ||||||
| Inventory | 238 | 337 | 573 | ||||||
| Prepaid expense | 3,075 | 809 | 22,716 | 1,505 | 6,895 | 11,588 | |||
| Other undisclosed current assets | 7,938 | 9,984 | 12,894 | 10,274 | 14,719 | 13,617 | |||
| Total current assets: | 32,801 | 61,931 | 68,147 | 58,834 | 100,091 | 122,886 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 563,372 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Property, plant and equipment | 146,884 | 157,677 | 151,498 | 170,580 | 195,341 | 233,644 | |||
| Intangible assets, net (including goodwill) | 41,208 | 31,316 | 11,351 | 1,143 | 1,196 | 32,987 | |||
| Goodwill | 32,988 | 21,877 | 6,217 | 1,008 | 1,025 | 32,593 | |||
| Intangible assets, net (excluding goodwill) | 8,220 | 9,439 | 5,134 | 135 | 171 | 394 | |||
| Other noncurrent assets | 9,004 | 8,727 | 4,716 | 4,229 | 5,484 | 12,920 | |||
| Other undisclosed noncurrent assets | 1,009 | 1,803 | 959 | 1,092 | 3,248 | 7,396 | |||
| Total noncurrent assets: | 761,477 | 199,523 | 168,524 | 177,044 | 205,269 | 286,947 | |||
| TOTAL ASSETS: | 794,278 | 261,454 | 236,671 | 235,878 | 305,360 | 409,833 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 39,053 | 36,253 | 27,034 | 28,503 | 28,873 | 30,242 | |||
| Interest and dividends payable | 27 | 34 | 118 | 119 | 219 | 667 | |||
| Accounts payable | 4,458 | 3,672 | 2,247 | 2,477 | 2,615 | 2,873 | |||
| Accrued liabilities | 34,568 | 32,547 | 24,669 | 25,907 | 26,039 | 26,702 | |||
| Deferred revenue | 36,047 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Debt | 252,909 | 21,080 | 2,242 | 2,082 | 2,810 | 3,114 | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | 33,473 | 34,572 | 40,225 | 36,950 | ||
| Deferred tax liabilities | ✕ | ✕ | 236 | 300 | |||||
| Contract with customer, liability | ✕ | ✕ | 37,459 | ✕ | ✕ | ✕ | ✕ | ||
| Other undisclosed current liabilities | 314 | ||||||||
| Total current liabilities: | 328,009 | 95,106 | 62,749 | 65,157 | 72,144 | 70,606 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 542,374 | 222,376 | 241,303 | 244,403 | 317,325 | 350,604 | |||
| Long-term debt, excluding current maturities | 9,397 | 178,002 | 193,947 | 194,743 | 266,189 | 296,757 | |||
| Capital lease obligations | ✕ | ✕ | 44,374 | 47,356 | 49,660 | 51,136 | 53,847 | ||
| Liabilities, other than long-term debt | 12,240 | 11,556 | 10,576 | 11,988 | 12,108 | 23,096 | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | 351 | 440 | 319 | 2,455 | ||
| Deferred revenue | 89 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Contract with customer, liability | ✕ | ✕ | 258 | ✕ | ✕ | ✕ | ✕ | ||
| Deferred tax liabilities, net | ✕ | ✕ | 93 | 61 | 1,593 | 11,999 | |||
| Other liabilities | 12,151 | 11,298 | 10,132 | 11,487 | 10,196 | 8,642 | |||
| Operating lease, liability | 532,977 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Other undisclosed noncurrent liabilities | 5,113 | 28 | 83,611 | ||||||
| Total noncurrent liabilities: | 554,614 | 239,045 | 251,879 | 256,391 | 329,461 | 457,311 | |||
| Total liabilities: | 882,623 | 334,151 | 314,628 | 321,548 | 401,605 | 527,917 | |||
| Equity | |||||||||
| Equity, attributable to parent | (87,916) | (72,990) | (77,957) | (85,670) | (96,245) | (118,084) | |||
| Common stock | 26 | 25 | 25 | 24 | 24 | 24 | |||
| Additional paid in capital | 1,919 | (1,644) | (4,290) | (6,261) | (8,386) | (10,055) | |||
| Accumulated other comprehensive income (loss) | 1,909 | 1,841 | 1,201 | (168) | (523) | 395 | |||
| Accumulated deficit | (91,770) | (73,212) | (74,893) | (79,265) | (87,360) | (108,448) | |||
| Equity, attributable to noncontrolling interest | (429) | 293 | |||||||
| Total equity: | (88,345) | (72,697) | (77,957) | (85,670) | (96,245) | (118,084) | |||
| TOTAL LIABILITIES AND EQUITY: | 794,278 | 261,454 | 236,671 | 235,878 | 305,360 | 409,833 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2020 TTM | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 466,760 | 443,094 | 403,042 | 396,921 | 424,323 | 453,842 | ||
| Revenue, net | ✕ | ✕ | ✕ | 403,042 | 396,921 | 424,323 | 453,842 | |
| Cost of revenue | (415,641) | (383,280) | (353,839) | (364,736) | (395,026) | (398,790) | ||
| Gross profit: | 51,119 | 59,814 | 49,203 | 32,185 | 29,297 | 55,052 | ||
| Operating expenses | (57,570) | (47,295) | (42,266) | (38,568) | (22,183) | (54,300) | ||
| Operating income (loss): | (6,451) | 12,519 | 6,937 | (6,383) | 7,114 | 752 | ||
| Nonoperating income (expense) | 65 | 133 | 78 | 2 | (1,482) | |||
| Investment income, nonoperating | 65 | 133 | 78 | 2 | ||||
| Loss on contract termination | (1,482) | |||||||
| Interest and debt expense | (12,982) | (13,478) | (12,665) | 23,953 | (2,668) | (19,532) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (19,368) | (826) | (5,650) | 17,572 | 4,446 | (20,262) | ||
| Other undisclosed income from continuing operations before income taxes | 299 | 344 | 333 | 242 | 2,361 | |||
| Income (loss) from continuing operations before income taxes: | (19,069) | (482) | (5,317) | 17,814 | 6,807 | (20,262) | ||
| Income tax expense (benefit) | (212) | 357 | 9,686 | (9,771) | 14,351 | (52,611) | ||
| Income (loss) from continuing operations: | (19,281) | (125) | 4,369 | 8,043 | 21,158 | (72,873) | ||
| Income (loss) before gain (loss) on sale of properties: | (19,281) | (125) | 4,369 | 8,043 | 21,158 | (72,873) | ||
| Net income (loss): | (19,281) | (125) | 4,369 | 8,043 | 21,158 | (72,873) | ||
| Net income attributable to noncontrolling interest | 723 | 202 | ||||||
| Other undisclosed net income attributable to parent | 3,884 | |||||||
| Net income (loss) available to common stockholders, diluted: | (18,558) | 77 | 4,369 | 8,043 | 21,158 | (68,989) | ||
Comprehensive Income ($ in thousands)
| 3/31/2020 TTM | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | 12/31/2014 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (19,281) | (125) | 4,369 | 8,043 | 21,158 | (72,873) | ||
| Other comprehensive income (loss) | 68 | 1,327 | 531 | (753) | (1,112) | |||
| Other undisclosed comprehensive income | 640 | |||||||
| Comprehensive income (loss): | (19,213) | 515 | 5,696 | 8,574 | 20,405 | (73,985) | ||
| Comprehensive income, net of tax, attributable to noncontrolling interest | 723 | 202 | ||||||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 42 | (176) | (165) | 3,339 | ||||
| Comprehensive income (loss), net of tax, attributable to parent: | (18,490) | 717 | 5,738 | 8,398 | 20,240 | (70,646) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.