XML 60 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Segment Reporting Information [Line Items]          
Net revenues $ 108,322 $ 104,226 $ 325,461 $ 297,818  
Adjusted EBITDA 15,073 12,555 43,645 36,404  
Acquisition and Merger expenses (2,975) (139) (5,041) (614)  
Share-based compensation (1,603) (1,654) (5,352) (2,509)  
Gain (loss) on disposal of property and equipment (308) 344 (308) 344  
Gain on revaluation of contingent consideration 1,719   1,719    
Preopening expenses (282) (801) (1,128) (1,893)  
Class action litigation expenses (1,530)   (1,585)    
Sign-on bonuses (166)   (166)    
Depreciation and amortization (7,539) (7,223) (21,499) (19,862)  
Income (loss) from operations 2,389 3,082 10,285 11,870  
Non-operating income (expense)          
Interest expense, net (1,885) (1,689) (5,568) (4,786)  
Other, net       18  
Total non-operating expense, net (1,885) (1,689) (5,568) (4,768)  
Income (loss) before income tax benefit (provision) 504 1,393 4,717 7,102  
Income tax benefit (provision) 8,051 (91) 10,893 (761)  
Net income 8,555 1,302 15,610 6,341  
Total assets 435,641   435,641   $ 419,078
Operating Segments [Member] | Distributed Gaming [Member]          
Segment Reporting Information [Line Items]          
Net revenues 80,746 78,253 247,192 224,602  
Adjusted EBITDA 11,169 10,483 37,753 32,065  
Gain (loss) on disposal of property and equipment (272) 14 (272) 14  
Gain on revaluation of contingent consideration 1,719   1,719    
Preopening expenses (121) (666) (730) (1,655)  
Depreciation and amortization (4,937) (4,871) (14,513) (13,166)  
Income (loss) from operations 7,558 4,960 23,957 17,258  
Non-operating income (expense)          
Interest expense, net (41) (43) (361) (118)  
Total non-operating expense, net (41) (43) (361) (118)  
Income (loss) before income tax benefit (provision) 7,517 4,917 23,596 17,140  
Income tax benefit (provision)   (60)   (60)  
Net income 7,517 4,857 23,596 17,080  
Total assets 298,734   298,734   294,822
Operating Segments [Member] | Casinos [Member]          
Segment Reporting Information [Line Items]          
Net revenues 27,484 25,909 78,002 73,031  
Adjusted EBITDA 8,928 6,511 22,164 18,118  
Gain (loss) on disposal of property and equipment (35)   (35)    
Depreciation and amortization (2,202) (2,034) (5,798) (5,720)  
Income (loss) from operations 6,691 4,477 16,331 12,398  
Non-operating income (expense)          
Interest expense, net (5) (3) 34 (4)  
Total non-operating expense, net (5) (3) 34 (4)  
Income (loss) before income tax benefit (provision) 6,686 4,474 16,365 12,394  
Net income 6,686 4,474 16,365 12,394  
Total assets 109,352   109,352   108,418
Corporate and Other [Member]          
Segment Reporting Information [Line Items]          
Net revenues 92 64 267 185  
Adjusted EBITDA (5,024) (4,439) (16,272) (13,779)  
Acquisition and Merger expenses (2,975) (139) (5,041) (614)  
Share-based compensation (1,603) (1,654) (5,352) (2,509)  
Gain (loss) on disposal of property and equipment (1) 330 (1) 330  
Preopening expenses (161) (135) (398) (238)  
Class action litigation expenses (1,530)   (1,585)    
Sign-on bonuses (166)   (166)    
Depreciation and amortization (400) (318) (1,188) (976)  
Income (loss) from operations (11,860) (6,355) (30,003) (17,786)  
Non-operating income (expense)          
Interest expense, net (1,839) (1,643) (5,241) (4,664)  
Other, net       18  
Total non-operating expense, net (1,839) (1,643) (5,241) (4,646)  
Income (loss) before income tax benefit (provision) (13,699) (7,998) (35,244) (22,432)  
Income tax benefit (provision) 8,051 (31) 10,893 (701)  
Net income (5,648) $ (8,029) (24,351) $ (23,133)  
Total assets 80,953   80,953   69,236
Consolidation, Eliminations [Member]          
Non-operating income (expense)          
Total assets $ (53,398)   $ (53,398)   $ (53,398)