|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7011
(Primary Standard Industrial
Classification Code Number) |
| |
88-2870098
(I.R.S. Employer
Identification No.) |
|
|
Copies to:
|
| |||
|
Sony Ben-Moshe, Esq.
Senet Bischoff, Esq. John Slater, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 (212) 906-1200 |
| |
Oscar David, Esq.
Timothy Kincaid, Esq. Michael Blankenship, Esq. Winston & Strawn LLP 35 W. Wacker Drive Chicago, IL 60601 (212) 294-6700 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Per Class A-1 Interest
|
| |
Total
|
| ||||||
Number of shares sold
|
| | | | | | | | | | | | |
Initial public offering price
|
| | | $ | 250 | | | | | $ | | | |
Subordinated loan(1)
|
| | | $ | 24,750 | | | | | $ | | | |
Placement agent fees(2)
|
| | | $ | | | | | $ | | | ||
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | |
| | |
Per Class A-2 Interest
|
| |
Total
|
| ||||||
Number of shares sold
|
| | | | | | | | | | | | |
Initial public offering price
|
| | | $ | 2,500 | | | | | $ | | | |
Subordinated loan(1)
|
| | | $ | 22,500 | | | | | $ | | | |
Placement agent fees(2)
|
| | | $ | | | | | $ | | | ||
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | |
| | |
Per Class A-3 Interest
|
| |
Total
|
| ||||||
Number of shares sold
|
| | | | | | | | | | | | |
Initial public offering price
|
| | | $ | 5,000 | | | | | $ | | | |
Subordinated loan(1)
|
| | | $ | 20,000 | | | | | $ | | | |
Placement agent fees(2)
|
| | | $ | | | | | $ | | | ||
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | |
| | |
Per Class A-4 Interest
|
| |
Total
|
| ||||||
Number of shares sold
|
| | | | | | | | | | | | |
Initial public offering price
|
| | | $ | 25,000 | | | | | $ | | | |
Subordinated loan(1)
|
| | | $ | 0 | | | | | $ | | | |
Placement agent fees(2)
|
| | | $ | | | | | $ | | | ||
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 32 | | | |
| | | | | 39 | | | |
| | | | | 49 | | | |
| | | | | 90 | | | |
| | | | | 93 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 110 | | | |
| | | | | 128 | | | |
| | | | | 151 | | | |
| | | | | 158 | | | |
| | | | | 160 | | | |
| | | | | 164 | | | |
| | | | | 168 | | | |
| | | | | 170 | | | |
| | | | | 174 | | | |
| | | | | 176 | | | |
| | | | | 181 | | | |
| | | | | 182 | | | |
| | | | | 188 | | | |
| | | | | 191 | | | |
| | | | | 193 | | | |
| | | | | 193 | | | |
| | | | | 193 | | | |
| | | | | F-1 | | |
($ in MM)
|
| |
Scenario
#1 |
| |
Scenario
#2 |
| |
Scenario
#3 |
| |
Scenario
#4 |
| ||||||||||||
Slot Machines
|
| | | | 3,400 | | | | | | 3,400 | | | | | | 3,400 | | | | | | 3,400 | | |
Slots WPUPD
|
| | | $ | 350 | | | | | $ | 400 | | | | | $ | 450 | | | | | $ | 500 | | |
Slots AGR
|
| | | $ | 434 | | | | | $ | 496 | | | | | $ | 558 | | | | | $ | 621 | | |
Table Games
|
| | | | 173 | | | | | | 173 | | | | | | 173 | | | | | | 173 | | |
Table Games WPUPD
|
| | | $ | 3,500 | | | | | $ | 4,000 | | | | | $ | 4,500 | | | | | $ | 4,500 | | |
Table Games AGR
|
| | | $ | 221 | | | | | $ | 253 | | | | | $ | 284 | | | | | $ | 284 | | |
Gaming AGR
|
| | | $ | 655 | | | | | $ | 749 | | | | | $ | 843 | | | | | $ | 905 | | |
Hotel ADR
|
| | | | 250 | | | | | | 300 | | | | | | 350 | | | | | | 400 | | |
Rooms
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | | | | | 500 | | |
Occupancy
|
| | | | 65.0% | | | | | | 70.0% | | | | | | 75.0% | | | | | | 80.0% | | |
Hotel Room Revenue
|
| | | $ | 30 | | | | | $ | 38 | | | | | $ | 48 | | | | | $ | 58 | | |
AGR Pull-through(1)
|
| | | $ | 47 | | | | | $ | 51 | | | | | $ | 55 | | | | | $ | 58 | | |
Hospitality AGR
|
| | | $ | 77 | | | | | $ | 89 | | | | | $ | 103 | | | | | $ | 117 | | |
Percentage of Gaming AGR
|
| | | | 12.5% | | | | | | 15.0% | | | | | | 17.5% | | | | | | 20.0% | | |
F&B AGR
|
| | | $ | 82 | | | | | $ | 112 | | | | | $ | 147 | | | | | $ | 181 | | |
Total AGR
|
| | | $ | 814 | | | | | $ | 951 | | | | | $ | 1,093 | | | | | $ | 1,202 | | |
| | |
Comparable Properties for 2023(2)
|
| |||||||||||||||||||||
($ in MM)
|
| |
MGM
National Harbor |
| |
Encore
Boston |
| |
Hard Rock
Northern Indiana |
| |
Rivers
Casino Illinois |
| ||||||||||||
Slot Machines
|
| | | | 2,265 | | | | | | 2,550 | | | | | | 1,743 | | | | | | 1,516 | | |
WPUPD
|
| | | $ | 589 | | | | | $ | 448 | | | | | $ | 486 | | | | | $ | 598 | | |
Table Games
|
| | | | 209 | | | | | | 191 | | | | | | 76 | | | | | | 120 | | |
WPUPD
|
| | | $ | 4,572 | | | | | $ | 4,848 | | | | | $ | 4,202 | | | | | $ | 4,744 | | |
Total AGR
|
| | | $ | 834 | | | | | $ | 755 | | | | | $ | 426 | | | | | $ | 539 | | |
| | | | | | | | |
2023(2)
|
| |||||||||||||||
| | |
# Slots
|
| |
Admissions
|
| |
AGR
|
| |
WPU
|
| ||||||||||||
Ameristar East Chicago
|
| | | | 1,162 | | | | | | N/A | | | | | $ | 154 | | | | | $ | 362 | | |
Grand Victoria Casino
|
| | | | 762 | | | | | | 943 | | | | | $ | 119 | | | | | $ | 427 | | |
Hard Rock Northern Indiana
|
| | |
|
1,743
|
| | | |
|
N/A
|
| | | |
$
|
309
|
| | | |
$
|
486
|
| |
Harrah’s Joliet Casino & Hotel
|
| | | | 777 | | | | | | 738 | | | | | $ | 113 | | | | | $ | 400 | | |
Hollywood Casino Aurora
|
| | | | 832 | | | | | | 852 | | | | | $ | 77 | | | | | $ | 255 | | |
Hollywood Casino Joliet
|
| | | | 937 | | | | | | 683 | | | | | $ | 80 | | | | | $ | 233 | | |
Horseshoe Hammond
|
| | | | 1,688 | | | | | | N/A | | | | | $ | 235 | | | | | $ | 381 | | |
Rivers Casino Des Plaines
|
| | |
|
1,516
|
| | | |
|
3,088
|
| | | |
$
|
331
|
| | | |
$
|
598
|
| |
Average | | | | | 1,177 | | | | | | 1,261 | | | | | $ | 177 | | | | | $ | 393 | | |
Median | | | | | 1,050 | | | | | | 852 | | | | | $ | 136 | | | | | $ | 390 | | |
Top Performers – Averages | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
2023(2)
|
| |||||||||||||||
| | |
# Slots
|
| |
Admissions
|
| |
AGR
|
| |
WPU
|
| ||||||||||||
Top Performer Average
|
| | |
|
1,705
|
| | | |
|
2,230
|
| | | |
$
|
316
|
| | | |
$
|
519
|
| |
| | | | | | | | |
2023(2)
|
| |||||||||||||||
| | |
# Tables
|
| |
Admissions
|
| |
AGR
|
| |
WPU
|
| ||||||||||||
Ameristar East Chicago
|
| | | | 44 | | | | | | N/A | | | | | $ | 35 | | | | | $ | 2,168 | | |
Grand Victoria Casino
|
| | | | 45 | | | | | | 943 | | | | | $ | 31 | | | | | $ | 1,896 | | |
Hard Rock Northern Indiana
|
| | |
|
76
|
| | | |
|
N/A
|
| | | |
$
|
117
|
| | | |
$
|
4,202
|
| |
Harrah’s Joliet Casino & Hotel
|
| | | | 21 | | | | | | 738 | | | | | $ | 18 | | | | | $ | 2,344 | | |
Hollywood Casino Aurora
|
| | | | 34 | | | | | | 852 | | | | | $ | 20 | | | | | $ | 1,616 | | |
Hollywood Casino Joliet
|
| | | | 13 | | | | | | 683 | | | | | $ | 12 | | | | | $ | 2,367 | | |
Horseshoe Hammond
|
| | | | 81 | | | | | | N/A | | | | | $ | 68 | | | | | $ | 2,289 | | |
Rivers Casino Des Plaines
|
| | |
|
120
|
| | | |
|
3,088
|
| | | |
$
|
208
|
| | | |
$
|
4,744
|
| |
Average | | | | | 54 | | | | | | 1,261 | | | | | $ | 64 | | | | | $ | 2,703 | | |
Median | | | | | 45 | | | | | | 852 | | | | | $ | 33 | | | | | $ | 2,316 | | |
Top Performers – Averages | | | | | | | | | | | | | | | | | | | | | | | | | |
Top Performer Average
|
| | |
|
93
|
| | | |
|
2,230
|
| | | |
$
|
144
|
| | | |
$
|
4,365
|
| |
Date
|
| |
Key Milestone
|
|
September 9, 2023
|
| | Grand opening of our temporary casino | |
July 5, 2024
|
| | Tribune surrenders and vacates proposed site of our permanent resort and casino | |
July 5, 2024
|
| | Decommission and demolition of building on site of our permanent resort and casino | |
Q1 2025
|
| | Commencement of construction of our permanent resort and casino | |
Q3 2026
|
| | Grand opening of our permanent resort and casino(2) | |
Class of
Interests |
| |
Assumed
Aggregate Class A Distributions per Year, beginning in Year 3(1) |
| |
Balance of
corresponding Subordinated Loans Interest as of the Closing of this Offering |
| |
Illustrative Mathematical Examples, taking into
account compounding interest and assumed distribution amounts: Resulting Balance of Subordinated Loans per corresponding share at the End of Fiscal Year(1)(2) |
| |
Assumed
Payoff date taking into account compounding interest and assumed distribution amounts: |
| ||||||||||||||||||||||||||||||||||||
|
Year 1(1)
|
| |
Year 2(1)
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |||||||||||||||||||||||||||||
A-1
|
| | | $ | 0 | | | |
$24,750
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||
| | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||||
| | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||||
A-2
|
| | | $ | 0 | | | |
$22,500
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||
| | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||||
| | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||||
A-3
|
| | | $ | 0 | | | |
$20,000
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||
| | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |||||||
| | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |
Class of Interests
|
| |
Assumed
Aggregate Class A Distributions per Year, beginning in Year 4(1) |
| |
Balance of
corresponding Subordinated Loans Interest as of the Closing of this Offering |
| |
Illustrative Mathematical Examples, taking into
account compounding interest and assumed distribution amounts: Resulting Balance of Subordinated Loans per corresponding share at the End of Fiscal Year(1)(2) |
| |
Assumed
Payoff date taking into account compounding interest and assumed distribution amounts: |
| |||||||||||||||||||||||||||||||||
|
Year 1(1)
|
| |
Year 2(1)
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| ||||||||||||||||||||||||||
A-1
|
| | | $ | 0 | | | |
$24,750
|
| |
$
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
| | | | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
| | | | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
A-2
|
| | | $ | 0 | | | |
$22,500
|
| |
$
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
| | | | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
| | | | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
A-3
|
| | | $ | 0 | | | |
$20,000
|
| |
$
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
| | | | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | ||||
| | | | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | | |
Class of
Interests |
| |
Assumed
Aggregate Class A Distributions per Year, beginning in Year 5(1) |
| |
Balance of
corresponding Subordinated Loans Interest as of the Closing of this Offering |
| |
Illustrative Mathematical Examples, taking into
account compounding interest and assumed distribution amounts: Resulting Balance of Subordinated Loans per corresponding share at the End of Fiscal Year(1)(2) |
| |
Assumed
Payoff date taking into account compounding interest and assumed distribution amounts: |
| ||||||||||||||||||||||||||||||
|
Year 1(1)
|
| |
Year 2(1)
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |||||||||||||||||||||||
A-1
|
| | | $ | 0 | | | |
$24,750
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
| | | | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
| | | | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
A-2
|
| | | $ | 0 | | | |
$22,500
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
| | | | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
| | | | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
A-3
|
| | | $ | 0 | | | |
$20,000
|
| |
$
|
| |
$
|
| |
$
|
| |
$
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
| | | | $ | (3) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | | |||
| | | | $ | (4) | | | |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| |
Same as above
|
| | | $ | | | | | $ | | | | | $ | | | | | | |
|
Illustrative Mathematical Examples, taking into account assumed total senior indebtedness, compounding interest and
assumed distribution amounts beginning Year 3 after our permanent resort and casino begins operations: |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Assumed
Aggregate Class A Distributions per Year, beginning in Year 3 |
| |
Assumed Price
Paid in Connection with the Sale of the Company(1) |
| |
Assumed Total
Senior Indebtedness Outstanding of Bally’s Chicago OpCo at the Time of the Sale of the Company |
| |
Amount
Remaining After Payment of Senior Indebtedness Outstanding of Bally’s Chicago OpCo |
| |
Amount
Distributed to Bally’s Chicago, Inc.(2) |
| |
Assumed Total
Subordinated Loans Outstanding at the Time of the Sale of the Company(2) |
| |
Amount
Remaining After Payment of Subordinated Loans Outstanding |
| |
Amount
Distributed to Class A Interests |
| |
Amount
Distributed per Class A Interest(1) |
| ||||||||||||||||||||||||
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
Illustrative Mathematical Examples, taking into account assumed total senior indebtedness, compounding interest and
assumed distribution amounts beginning Year 4 after our permanent resort and casino begins operations: |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Assumed
Aggregate Class A Distributions per Year, beginning in Year 4 |
| |
Assumed Price
Paid in Connection with the Sale of the Company(1) |
| |
Assumed Total
Senior Indebtedness Outstanding of Bally’s Chicago OpCo at the Time of the Sale of the Company |
| |
Amount
Remaining After Payment of Senior Indebtedness Outstanding of Bally’s Chicago OpCo |
| |
Amount
Distributed to Bally’s Chicago, Inc.(2) |
| |
Assumed Total
Subordinated Loans Outstanding at the Time of the Sale of the Company(2) |
| |
Amount
Remaining After Payment of Subordinated Loans Outstanding |
| |
Amount
Distributed to Class A Interests |
| |
Amount
Distributed per Class A Interest(1) |
| ||||||||||||||||||||||||
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
Illustrative Mathematical Examples, taking into account assumed total senior indebtedness, compounding interest and
assumed distribution amounts beginning Year 5 after our permanent resort and casino begins operations:: |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Assumed
Aggregate Class A Distributions per Year, beginning in Year 5 |
| |
Assumed Price
Paid in Connection with the Sale of the Company(1) |
| |
Assumed Total
Senior Indebtedness Outstanding of Bally’s Chicago OpCo at the Time of the Sale of the Company |
| |
Amount
Remaining After Payment of Senior Indebtedness Outstanding of Bally’s Chicago OpCo |
| |
Amount
Distributed to Bally’s Chicago, Inc.(2) |
| |
Assumed Total
Subordinated Loans Outstanding at the Time of the Sale of the Company(2) |
| |
Amount
Remaining After Payment of Subordinated Loans Outstanding |
| |
Amount
Distributed to Class A Interests |
| |
Amount
Distributed per Class A Interest(1) |
| ||||||||||||||||||||||||
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
$
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
| | |
Bally’s Chicago, Inc.
Pro Forma |
| |
Bally’s Chicago, Inc. Historical
|
| ||||||||||||||||||||||||||||||
| | |
Nine Months
ended September 30, |
| |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |
Period from
May 24, 2022 to December 31, |
| |||||||||||||||||||||
$ In thousands, except share and per
share data |
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||
Summary Statements of Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | | | | | $ | | | | | $ | 86,851 | | | | | $ | 6,493 | | | | | $ | 28,734 | | | | | $ | — | | | ||
Non-gaming
|
| | | | | | | | | | | | | | | | 9,786 | | | | | | 687 | | | | | | 3,443 | | | | | | — | | |
Total revenue
|
| | | | | | | | | | | | | | | | 96,637 | | | | | | 7,180 | | | | | | 32,177 | | | | | | — | | |
| | |
Bally’s Chicago, Inc.
Pro Forma |
| |
Bally’s Chicago, Inc. Historical
|
| ||||||||||||||||||||||||||||||
| | |
Nine Months
ended September 30, |
| |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| |
Period from
May 24, 2022 to December 31, |
| |||||||||||||||||||||
$ In thousands, except share and per
share data |
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||||||||
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | | | | | | | | | | | | | | 44,322 | | | | | | 3,022 | | | | | | 13,430 | | | | | | — | | |
Non-gaming
|
| | | | | | | | | | | | | | | | 5,928 | | | | | | 312 | | | | | | 2,138 | | | | | | — | | |
General and administrative
|
| | | | | | | | | | | | | | | | 45,398 | | | | | | 25,418 | | | | | | 36,441 | | | | | | 15,057 | | |
Management fees to Bally’s Corporation
|
| | | | | | | | | | | | | | | | 45,000 | | | | | | 5,659 | | | | | | 20,680 | | | | | | 424 | | |
Loss on sale-leaseback
|
| | | | | | | | | | | | | | | | 150,000 | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation and
amortization |
| | | | | | | | | | | | | | | | 13,633 | | | | | | 1,420 | | | | | | 5,705 | | | | | | — | | |
Total operating costs and expenses
|
| | | | | | | | | | | | | | | | 304,281 | | | | | | 35,831 | | | | | | 78,394 | | | | | | 15,481 | | |
Loss from operations
|
| | | | | | | | | | | | | | | | (207,644) | | | | | | (28,651) | | | | | | (46,217) | | | | | | (15,481) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | | | | | | | | | | | | | 1,466 | | | | | | 2,084 | | | | | | 2,778 | | | | | | — | | |
Interest expense, net of amounts capitalized
|
| | | | | | | | | | | | | | | | (6,891) | | | | | | (10,514) | | | | | | (13,819) | | | | | | (2,031) | | |
Other non-operating income (expenses), net
|
| | | | | | | | | | | | | | | | — | | | | | | 893 | | | | | | 893 | | | | | | 414 | | |
Total other expense, net
|
| | | | | | | | | | | | | | | | (5,425) | | | | | | (7,537) | | | | | | (10,184) | | | | | | (1,617) | | |
Loss before provision for income taxes
|
| | | | | | | | | | | | | | | | (213,069) | | | | | | (36,188) | | | | | | (56,365) | | | | | | (17,098) | | |
Benefit for income taxes
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | | | | | | | | | | | | | (213,069) | | | | | | (36,188) | | | | | | (56,365) | | | | | | (17,098) | | |
Net (loss) attributable to non-controlling interest
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) attributable to Bally’s
Chicago, Inc. |
| | | $ | | | | | $ | | | | | $ | (213,069) | | | | | $ | (36,188) | | | | | $ | (56,365) | | | | | $ | (17,098) | | | ||
Loss per share – basic and diluted
|
| | | | | | | | | | | | | | | $ | (2,130,690) | | | | | $ | (361,880) | | | | | $ | (563,650) | | | | | $ | (170,980) | | |
Weighted average common
shares outstanding, basic and diluted |
| | | | | | | | | | | | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Class A-1, Class A-2, Class A-3,
Class A-4 Interests, basic and diluted loss per share |
| | | $ | | | | | $ | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Weighted average Class A-1, Class A-2, Class A-3, Class A-4 Interests outstanding, basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Bally’s Chicago, Inc.
Pro Forma |
| |
Bally’s Chicago, Inc. Historical
|
| ||||||||||||||||||
| | |
As of September 30,
|
| |
As of September 30,
|
| |
As of December 31,
|
| |||||||||||||||
$ In thousands
|
| |
2024
|
| |
2024
|
| |
2023
|
| |
2022
|
| ||||||||||||
Summary Balance Sheet Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | | | | | $ | 17,557 | | | | | $ | 14,027 | | | | | $ | 1,092 | | | |
Total assets
|
| | | | | | | | | | 586,255 | | | | | | 737,267 | | | | | | 286,868 | | |
Total current liabilities
|
| | | | | | | | | | 33,440 | | | | | | 600,789 | | | | | | 28,045 | | |
Total liabilities
|
| | | | | | | | | | 871,813 | | | | | | 809,756 | | | | | | 240,501 | | |
Redeemable noncontrolling interest
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | |
Total stockholder’s deficit
|
| | | | | | | | | | (285,558) | | | | | | (72,489) | | | | | | 46,367 | | |
| | |
Nine Months ended
September 30, |
| |
Year ended
December 31, |
| |
Period from
May 24, 2022 to December 31 |
| |||||||||||||||
$ In thousands
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Summary Statements of Cash Flows Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | $ | (47,218) | | | | | $ | (34,162) | | | | | $ | (47,927) | | | | | $ | (17,704) | | |
Net cash used in investing activities
|
| | | | (110,253) | | | | | | (163,664) | | | | | | (326,428) | | | | | | (208,511) | | |
Net cash provided by financing activities
|
| | | | 103,723 | | | | | | 265,974 | | | | | | 444,568 | | | | | | 227,307 | | |
| | |
Nine Months ended
September 30, |
| |
Year ended
December 31, |
| |
Period from
May 24, 2022 to December 31 |
| |||||||||||||||
$ In thousands
|
| |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| ||||||||||||
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino Adjusted EBITDAR
|
| | | $ | 8,877 | | | | | $ | 3,540 | | | | | $ | 7,721 | | | | | $ | — | | |
Permanent Casino Loss from Operations
|
| | | $ | (156,591) | | | | | $ | (788) | | | | | $ | (2,227) | | | | | $ | — | | |
| | |
As of September 30, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro
Forma As Adjusted |
| |||||||||
| | |
(in thousands, except share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 17,557 | | | | | $ | | | | | $ | | | ||
Debt: | | | | | | | | | | | | | | | | | | | |
Pre-IPO Intercompany Notes
|
| | | | 631,040 | | | | | | | | | | | | | | |
Long-term lease liabilities
|
| | | | 207,333 | | | | | | | | | | | | | | |
IPO Expenses Note
|
| | | | — | | | | | | | | | | | | | | |
Class A-1 Subordinated Loans
|
| | | | — | | | | | | | | | | | | | | |
Class A-2 Subordinated Loans
|
| | | | — | | | | | | | | | | | | | | |
Class A-3 Subordinated Loans
|
| | | | — | | | | | ||||||||||
Total debt
|
| | | | 871,813 | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | — | | | | | | — | | | | | | — | | |
Stock, $0.001 par value; shares authorized, actual; shares authorized, pro forma, as adjusted:
|
| | | | | | | | | | | | | | | | | | |
Class A-1 Interests; shares designated, issued and outstanding, actual; shares authorized, pro forma, as adjusted
|
| | | | — | | | | | | | | | | | | | | |
Class A-2 Interests; shares designated, issued and outstanding, actual; shares authorized, pro forma, as adjusted
|
| | | | — | | | | | | | | | | | | | | |
Class A-3 Interests; shares designated, issued and outstanding, actual; shares authorized, pro forma, as adjusted
|
| | | | — | | | | | | | | | | | | | | |
| | |
As of September 30, 2024
|
| ||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro
Forma As Adjusted |
| ||||||
| | |
(in thousands, except share data)
|
| ||||||||||||
Class A-4 Interests; shares designated, issued and outstanding, actual; interests authorized, pro forma, as adjusted
|
| | | | — | | | | | | | | | | | |
Class B Interests; shares designated, issued and outstanding,
actual; shares authorized, pro forma, as adjusted |
| | | | — | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 974 | | | |
|
| |
|
| |||
Accumulated deficit
|
| | | | (286,532) | | | | | | | | | | | |
Total stockholders’ (deficit) equity
|
| | | | (285,558) | | | | | | | | | | | |
Total capitalization
|
| | | $ | 586,255 | | | | | $ | | | | | | |
|
|
Assumed aggregate offering proceeds
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Assumed initial public offering price per share
|
| | | $ | | | | | | $ | | | | | $ | | | ||
|
Pro forma net tangible book value (deficit) per share as of September 30, 2024
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Increase in pro forma net tangible book value (deficit) per share attributable to this offering and the concurrent private placements
|
| | | $ | | | | | | $ | | | | | $ | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
and the concurrent private placements |
| | | $ | | | | | | $ | | | | | $ | | | | |
|
Dilution per share to investors in this offering and the concurrent private placements
|
| | | $ | | | | | | $ | | | | | $ | | | |
| | |
Bally’s
Chicago, Inc. |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Offering
Adjustments |
| |
Note
|
| |
Pro
Forma |
| | ||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash
|
| | | $ | 17,557 | | | | | | | | | | | | | | $ | | | |
(b)
|
| | | $ | | | | ||||
Accounts receivable
|
| | | | 1,857 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Inventory
|
| | | | 2,086 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Due from related party (Bally’s Corporation)
|
| | | | 974 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Prepaid expenses and other current assets
|
| | | | 5,062 | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | |
Total current assets
|
| | | | 27,536 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Property and equipment, net
|
| | | | 156,481 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Right of use assets, net
|
| | | | 210,962 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Intangible assets
|
| | | | 186,250 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Other assets
|
| | | | 5,026 | | | | | | — | | | | | | | | | | | | |
(f)
|
| | | | | | | | ||
Total assets
|
| | | $ | 586,255 | | | | | | — | | | | | | | | $ | | | | | | | | $ | | | | | | ||
Liabilities and Stockholder’s deficit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Current portion of lease liabilities
|
| | | | 4,517 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Accounts payable
|
| | | | 8,490 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Accrued liabilities
|
| | | | 20,042 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Promissory notes to related party (Bally’s Chicago HoldCo)
|
| | | | — | | | | | | | | | | | | | | | | | | |
(c)
|
| | | | | | | | ||
Promissory notes to related party (Bally’s Corporation)
|
| | | | — | | | | | | | | | |
(a)
|
| | | | | | | | | | | | | | | | | ||
Due to related party (Bally’s Corporation)
|
| | | | 391 | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Due to related party (Bally’s Chicago HoldCo)
|
| | | | — | | | | | | | | |
(a)(d)
|
| | | | | | |
(b)(c)
|
| | | | | | | |||||
Total current liabilities
|
| | | | 33,440 | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Long-term portion of financing obligation
|
| | | | 207,333 | | | | | | | | | | | | | | | — | | | | | | | | | | | | | ||
Long-term portion of lease liabilities
|
| | | | — | | | | | | | | | | | | | | | — | | | | | | | | | | | | | ||
Long–term promissory notes to related party
|
| | | | 631,040 | | | | | | | | | | | | | | | | | | |
(c)
|
| | | | | | | |||
Total liabilities
|
| | | | 871,813 | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Redeemable noncontrolling interest
|
| | | | | | | | | | | | | |
(d)
|
| | | | | | | | | | | | |||||||
Stockholder’s deficit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Common Stock, $0.01 par value, 100 shares authorized, issued and
outstanding |
| | |
|
—
|
| | | | | | | | |
(e)
|
| | | | | | | | | | | | |||||||
Class B Interests, par value 0.0001 per 30,000 shares authorized, issued, and outstanding as of September 30, 2024
|
| | |
|
—
|
| | | | | | | | |
(e)
|
| | | | — | | | | | | | | |||||||
Class A-1 Interests, par value 0.0001 per shares authorized, issued, and outstanding as of September 30, 2024
|
| | |
|
—
|
| | | | | — | | | | | | | | | | | | |
(b)
|
| | | | | | | | ||
Class A-2 Interests, par value 0.0001 per shares authorized, issued, and outstanding as of September 30, 2024
|
| | |
|
—
|
| | | | | — | | | | | | | | | | | | |
(b)
|
| | | | | | | | ||
Class A-3 Interests, par value 0.0001 per shares authorized, issued, and outstanding as of September 30, 2024
|
| | |
|
—
|
| | | | | | | | | | | | | | | | | |
(b)
|
| | | | | | | | ||
Class A-4 Interests, par value 0.0001 per shares authorized, issued, and outstanding as of September 30, 2024
|
| | | | — | | | | | | — | | | | | | | | | | | | |
(b)
|
| | | | | | | | ||
Stockholders’ note
|
| | | | — | | | | | | | | | |
(d)
|
| | | | — | | | | | | | | | | | | | ||
Additional paid-in-capital
|
| | | | 974 | | | | | | — | | | | | | | | | | | | |
(b)(f)
|
| | | | | | | | ||
Accumulated deficit
|
| | | | (286,532) | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | ||
Total stockholder’s deficit
|
| | | | (285,558) | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total liabilities, redeemable noncontrolling interest and stockholder’s
deficit |
| | | $ | 586,255 | | | | | $ | — | | | | | | | | $ | | | | | | | | | | | | |
| | |
As Reported
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Offering
Adjustments |
| |
Note
|
| |
Proforma
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 86,851 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Non-gaming
|
| | | | 9,786 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Total revenue
|
| | | | 96,637 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | | 44,322 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Non-gaming
|
| | | | 5,928 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
General and administrative
|
| | | | 45,398 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Management fees to Bally’s Corporation
|
| | | | 45,000 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 13,633 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Loss on Sale-leaseback
|
| | | | 150,000 | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total operating costs and expenses
|
| | | | 304,281 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Loss from operations
|
| | | | (207,644) | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Other income (expenses):
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Interest income
|
| | | | 1,466 | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Interest expense, net of amounts capitalized
|
| | | | (6,891) | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Other non-operating income (expenses), net
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Total other expense, net
|
| | | | (5,425) | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Loss before provision for income taxes
|
| | | | (213,069) | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Benefit for income taxes
|
| | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Net loss
|
| | | $ | (213,069) | | | | | | — | | | | | | | | | — | | | | | | | | | | | |
Net (loss) attributable to non-controlling interest
|
| | | | — | | | | | | | | | |
(g)
|
| | | | | | | | | | | | | | | |
Net (loss) attributable to Bally’s Chicago, Inc.
|
| | | $ | (213,069) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | $ | (2,130,690) | | | | | | | | | |
(h)
|
| | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 100 | | | | | | | | | |
(h)
|
| | | | | | | | | | | | | | | |
Class A-1, Class A-2, Class A-3, Class A-4 Interests, basic and diluted loss per share
|
| | | | — | | | | | | | | | | | | | | | | | | |
(h)
|
| | | | | | |
Weighted average Class A-1, Class A-2, Class A-3,
Class A-4 Interests outstanding, basic and diluted |
| | | | — | | | | | | | | | | | | | | | | | | |
(h)
|
| | | | | | |
| | |
As Reported
|
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Offering
Adjustments |
| |
Note
|
| |
Pro
Forma |
| ||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 28,734 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Non-gaming
|
| | | | 3,433 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Total revenue
|
| | | | 32,177 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | | 13,430 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Non-gaming
|
| | | | 2,138 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
General and administrative
|
| | | | 36,441 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Management fees to Bally’s Corporation
|
| | | | 20,680 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,705 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Total operating costs and expenses
|
| | | | 78,394 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Loss from operations
|
| | | | (46,217) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 2,778 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Interest expense, net of amounts capitalized
|
| | | | (13,819) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Other non-operating income (expenses), net
|
| | | | 893 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Total other expense, net
|
| | | | (10,148) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Loss before provision for income taxes
|
| | | | (56,365) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Benefit for income taxes
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (56,365) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Net (loss) attributable to non-controlling interest
|
| | | | — | | | | | | | | | | | | (g) | | | | | | | | | | | | | | | | | | | | |
Net (loss) attributable to Bally’s Chicago,
Inc. |
| | | $ | (56,365) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share
|
| | | $ | (563,650) | | | | | | | | | | | | (h) | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 100 | | | | | | | | | | | | (h) | | | | | | | | | | | | | | | | | | | | |
Class A-1, Class A-2, Class A-3, Class A-4 Interests, basic and diluted loss per share
|
| | | | — | | | | | | | | | | | | | | | | | $ | | | | | | (h) | | | | | | | | | |
Weighted average Class A-1, Class A-2, Class A-3, Class A-4 Interests outstanding, basic and diluted
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | (h) | | | | | | | | |
($ in thousands)
|
| |
Pro forma
Balance Sheet as of September 30, 2024 |
| |
All Class
A-1 Interests(1) |
| |
All Class
A-4 Interests(2) |
| |||||||||
Cash
|
| | | $ | | | | | $ | | | | | $ | | | |||
Total assets
|
| | | $ | | | | | $ | | | | | | | | | ||
Subordinated debt
|
| | | $ | | | | | $ | | | | | | | — | | | |
Total liabilities
|
| | | $ | | | | | $ | | | | | $ | | | |||
Total stockholder’s deficit
|
| | | $ | | | | | $ | | | | | $ | | | |
Dollar amount is presented in thousands except share and per
share data. |
| |
Nine Months Ended
September 30, 2024 |
| |
Twelve Months Ended
December 31, 2023 |
| ||||||
Net loss attributable to Bally’s Chicago, Inc.
|
| | | $ | | | | | $ | | | ||
Weighted average Class A Interests outstanding, basic and diluted
|
| | | | | | | | | | | | |
Net Loss per Class A Interest, basic and diluted
|
| | | $ | | | | | $ | | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 32,471 | | | | | $ | 7,180 | | | | | $ | 96,637 | | | | | $ | 7,180 | | |
Permanent Casino
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total revenue
|
| | | $ | 32,471 | | | | | $ | 7,180 | | | | | $ | 96,637 | | | | | $ | 7,180 | | |
Permanent Casino Loss from Operations
|
| | | $ | (153,388) | | | | | $ | (788) | | | | | $ | (156,591) | | | | | $ | (788) | | |
Temporary Casino Adjusted EBITDAR(1)
|
| | | $ | 3,191 | | | | | $ | 3,540 | | | | | $ | 8,877 | | | | | $ | 3,540 | | |
Temporary Casino Operating costs and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (4,563) | | | | | | (1,419) | | | | | | (13,633) | | | | | | (1,420) | | |
Expansion costs(2)
|
| | | | — | | | | | | (7,030) | | | | | | (112) | | | | | | (22,259) | | |
Management fees to Bally’s Corporation
|
| | | | (15,000) | | | | | | (5,000) | | | | | | (45,000) | | | | | | (5,000) | | |
Total Temporary Casino operating costs and
expenses |
| | | | (16,372) | | | | | | (9,909) | | | | | | (49,868) | | | | | | (25,139) | | |
Total other expense, net(3)
|
| | | | (1,479) | | | | | | (2,085) | | | | | | (5,425) | | | | | | (7,537) | | |
Other adjustments
|
| | | | (17) | | | | | | (2,955) | | | | | | (1,185) | | | | | | (2,724) | | |
Total Net loss
|
| | | $ | (171,256) | | | | | $ | (15,737) | | | | | $ | (213,069) | | | | | $ | (36,188) | | |
(in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Revenue | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 32,177 | | | | | $ | — | | |
Permanent Casino
|
| | | | — | | | | | | — | | |
Total revenue
|
| | | $ | 32,177 | | | | | $ | — | | |
Permanent Casino Loss from Operations
|
| | | $ | (2,227) | | | | | $ | — | | |
Temporary Casino Adjusted EBITDAR(1)
|
| | | $ | 7,721 | | | | | $ | — | | |
Temporary Casino Operating costs and expenses:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (5,705) | | | | | | — | | |
Expansion costs(2)
|
| | | | (22,865) | | | | | | (15,057) | | |
Management fees to Bally’s Corporation
|
| | | | (20,000) | | | | | | (424) | | |
Total Temporary Casino operating costs and expenses
|
| | | | (40,849) | | | | | | (15,481) | | |
Total other expense, net(3)
|
| | | | (10,148) | | | | | | (1,617) | | |
Other adjustments
|
| | | | (3,141) | | | | | | — | | |
Total Net loss
|
| | | $ | (56,365) | | | | | $ | (17,098) | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
% Change
|
| |
2024
|
| |
2023
|
| |
% Change
|
| ||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 29,235 | | | | | $ | 6,493 | | | | | | 350% | | | | | $ | 86,851 | | | | | $ | 6,493 | | | | | | 1238% | | |
Non-gaming
|
| | | | 3,236 | | | | | | 687 | | | | | | 371% | | | | | | 9,786 | | | | | | 687 | | | | | | 1324% | | |
Total revenue
|
| | | | 32,471 | | | | | | 7,180 | | | | | | 352% | | | | | | 96,637 | | | | | | 7,180 | | | | | | 1246% | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | | 15,078 | | | | | | 3,022 | | | | | | 399% | | | | | | 44,322 | | | | | | 3,022 | | | | | | 1367% | | |
Non-gaming
|
| | | | 2,132 | | | | | | 312 | | | | | | 583% | | | | | | 5,928 | | | | | | 312 | | | | | | 1800% | | |
General and administrative
|
| | | | 15,475 | | | | | | 10,912 | | | | | | 42% | | | | | | 45,398 | | | | | | 25,418 | | | | | | 79% | | |
Management fees to Bally’s Corporation
|
| | | | 15,000 | | | | | | 5,167 | | | | | | 190% | | | | | | 45,000 | | | | | | 5,659 | | | | | | 695% | | |
Loss on sale-leaseback
|
| | | | 150,000 | | | | | | — | | | | | | 100% | | | | | | 150,000 | | | | | | — | | | | | | 100% | | |
Depreciation and amortization
|
| | | | 4,563 | | | | | | 1,419 | | | | | | 222% | | | | | | 13,633 | | | | | | 1,420 | | | | | | 860% | | |
Total operating costs and expenses
|
| | | | 202,248 | | | | | | 20,832 | | | | | | 871% | | | | | | 304,281 | | | | | | 35,831 | | | | | | 749% | | |
Loss from operations
|
| | | | (169,777) | | | | | | (13,652) | | | | | | 1144% | | | | | | (207,644) | | | | | | (28,651) | | | | | | 625% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 71 | | | | | | 718 | | | | | | (90)% | | | | | | 1,466 | | | | | | 2,084 | | | | | | (30)% | | |
Interest expense, net of amounts
capitalized |
| | | | (1,550) | | | | | | (2,803) | | | | | | (45)% | | | | | | (6,891) | | | | | | (10,514) | | | | | | (34)% | | |
Other non-operating income (expenses),
net |
| | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | 893 | | | | | | (100)% | | |
Total other expense, net
|
| | | | (1,479) | | | | | | (2,085) | | | | | | (29)% | | | | | | (5,425) | | | | | | (7,537) | | | | | | (28)% | | |
Loss before provision for income taxes
|
| | | | (171,256) | | | | | | (15,737) | | | | | | 988% | | | | | | (213,069) | | | | | | (36,188) | | | | | | 489% | | |
Benefit for income taxes
|
| | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | —% | | |
Net loss
|
| | | $ | (171,256) | | | | | $ | (15,737) | | | | | | 988% | | | | | $ | (213,069) | | | | | $ | (36,188) | | | | | | 489% | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| ||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 29,235 | | | | | $ | 6,493 | | | | | $ | 22,742 | | | | | $ | 86,851 | | | | | $ | 6,493 | | | | | $ | 80,358 | | |
Non-gaming revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | | 3,236 | | | | | | 687 | | | | | | 2,549 | | | | | | 9,786 | | | | | | 687 | | | | | | 9,099 | | |
Total revenue
|
| | | $ | 32,471 | | | | | $ | 7,180 | | | | | $ | 25,291 | | | | | $ | 96,637 | | | | | $ | 7,180 | | | | | $ | 89,457 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 15,078 | | | | | $ | 3,022 | | | | | $ | 12,056 | | | | | $ | 44,322 | | | | | $ | 3,022 | | | | | $ | 41,300 | | |
Non-gaming expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| ||||||||||||||||||
Temporary Casino
|
| | | | 2,132 | | | | | | 312 | | | | | | 1,820 | | | | | | 5,928 | | | | | | 312 | | | | | | 5,616 | | |
Total gaming and non-gaming
expenses |
| | | $ | 17,210 | | | | | $ | 3,334 | | | | | $ | 13,876 | | | | | $ | 50,250 | | | | | $ | 3,334 | | | | | $ | 46,916 | | |
General and administrative | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | | 12,070 | | | | | | 7,336 | | | | | | 4,734 | | | | | | 37,622 | | | | | | 22,565 | | | | | | 15,057 | | |
Permanent Casino
|
| | | | 3,388 | | | | | | 788 | | | | | | 2,600 | | | | | | 6,591 | | | | | | 788 | | | | | | 5,803 | | |
Other
|
| | | | 17 | | | | | | 2,788 | | | | | | (2,771) | | | | | | 1,185 | | | | | | 2,065 | | | | | | (880) | | |
Total general and administrative
|
| | | $ | 15,475 | | | | | $ | 10,912 | | | | | $ | 4,563 | | | | | $ | 45,398 | | | | | $ | 25,418 | | | | | $ | 19,980 | | |
|
| | |
Year Ended
December 31, 2023 |
| |
Period from May 24, 2022
(date of inception) to December 31, 2022 |
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 28,734 | | | | | $ | — | | | | | $ | 28,734 | | | | | | N/A | | |
Non-gaming
|
| | | | 3,443 | | | | | | — | | | | | | 3,443 | | | | | | N/A | | |
Total revenue
|
| | | | 32,177 | | | | | | — | | | | | | 32,177 | | | | | | N/A | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | | 13,430 | | | | | | — | | | | | | 13,430 | | | | | | N/A | | |
Non-gaming
|
| | | | 2,138 | | | | | | — | | | | | | 2,138 | | | | | | N/A | | |
General and administrative
|
| | | | 36,441 | | | | | | 15,057 | | | | | | 21,384 | | | | | | 142% | | |
Management fees to Bally’s Corporation
|
| | | | 20,680 | | | | | | 424 | | | | | | 20,256 | | | | | | 4,777% | | |
Depreciation and amortization
|
| | | | 5,705 | | | | | | — | | | | | | 5,705 | | | | | | N/A | | |
Total operating costs and expenses
|
| | | | 78,394 | | | | | | 15,481 | | | | | | 62,913 | | | | | | 406% | | |
Loss from operations
|
| | | | (46,217) | | | | | | (15,481) | | | | | | (30,736) | | | | | | 199% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended
December 31, 2023 |
| |
Period from May 24, 2022
(date of inception) to December 31, 2022 |
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | | | | | | | |||||||||
Interest income
|
| | | | 2,778 | | | | | | — | | | | | | 2,778 | | | | | | N/A | | |
Interest expense, net of amounts
capitalized |
| | | | (13,819) | | | | | | (2,031) | | | | | | 11,788 | | | | | | 580% | | |
Other non-operating income (expenses),
net |
| | | | 893 | | | | | | 414 | | | | | | 479 | | | | | | 116% | | |
Total other expense, net
|
| | | | (10,148) | | | | | | (1,617) | | | | | | (8,531) | | | | | | 528% | | |
Loss before provision for income taxes
|
| | | | (56,365) | | | | | | (17,098) | | | | | | (39,267) | | | | | | 230% | | |
Benefit for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
Net loss
|
| | | $ | (56,365) | | | | | $ | (17,098) | | | | | $ | (39,267) | | | | | | 230% | | |
|
(in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| |
$ Change
|
| |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
Gaming revenue | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 28,734 | | | | | $ | — | | | | | $ | 28,734 | | |
Non-gaming revenue | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | | 3,443 | | | | | | — | | | | | | 3,443 | | |
Total revenue
|
| | | $ | 32,177 | | | | | $ | — | | | | | $ | 32,177 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Gaming expenses | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 13,430 | | | | | $ | — | | | | | $ | 13,430 | | |
Non-gaming expenses | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | | 2,138 | | | | | | — | | | | | | 2,138 | | |
Total gaming and non-gaming expenses
|
| | | $ | 15,568 | | | | | $ | — | | | | | $ | 15,568 | | |
General and administrative | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 31,753 | | | | | $ | 15,057 | | | | | $ | 16,696 | | |
Permanent Casino
|
| | | | 2,227 | | | | | | — | | | | | | 2,227 | | |
Other
|
| | | | 2,461 | | | | | | — | | | | | | 2,461 | | |
Total general and administrative
|
| | | $ | 36,441 | | | | | $ | 15,057 | | | | | $ | 21,384 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Net cash used in operating activities
|
| | | $ | (47,218) | | | | | $ | (34,162) | | |
Net cash used in investing activities
|
| | | | (110,253) | | | | | | (163,664) | | |
Net cash provided by financing activities
|
| | | | 103,723 | | | | | | 265,974 | | |
Net change in cash and restricted cash
|
| | | | (53,748) | | | | | | 68,148 | | |
Cash and restricted cash, beginning of period
|
| | | | 71,305 | | | | | | 1,092 | | |
Cash and restricted cash, end of period
|
| | | $ | 17,557 | | | | | $ | 69,240 | | |
($ in MM)
|
| |
Scenario
#1 |
| |
Scenario
#2 |
| |
Scenario
#3 |
| |
Scenario
#4 |
| ||||||||||||
Slot Machines
|
| | | | 3,400 | | | | | | 3,400 | | | | | | 3,400 | | | | | | 3,400 | | |
Slots WPUPD
|
| | | $ | 350 | | | | | $ | 400 | | | | | $ | 450 | | | | | $ | 500 | | |
Slots AGR
|
| | | $ | 434 | | | | | $ | 496 | | | | | $ | 558 | | | | | $ | 621 | | |
Table Games
|
| | | | 173 | | | | | | 173 | | | | | | 173 | | | | | | 173 | | |
Table Games WPUPD
|
| | | $ | 3,500 | | | | | $ | 4,000 | | | | | $ | 4,500 | | | | | $ | 4,500 | | |
Table Games AGR
|
| | | $ | 221 | | | | | $ | 253 | | | | | $ | 284 | | | | | $ | 284 | | |
Gaming AGR
|
| | | $ | 655 | | | | | $ | 749 | | | | | $ | 843 | | | | | $ | 905 | | |
Hotel ADR
|
| | | | 250 | | | | | | 300 | | | | | | 350 | | | | | | 400 | | |
Rooms
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | | | | | 500 | | |
Occupancy
|
| | | | 65.0% | | | | | | 70.0% | | | | | | 75.0% | | | | | | 80.0% | | |
Hotel Room Revenue
|
| | | $ | 30 | | | | | $ | 38 | | | | | $ | 48 | | | | | $ | 58 | | |
AGR Pull-through(1)
|
| | | $ | 47 | | | | | $ | 51 | | | | | $ | 55 | | | | | $ | 58 | | |
Hospitality AGR
|
| | | $ | 77 | | | | | $ | 89 | | | | | $ | 103 | | | | | $ | 117 | | |
Percentage of Gaming AGR
|
| | | | 12.5% | | | | | | 15.0% | | | | | | 17.5% | | | | | | 20.0% | | |
F&B AGR
|
| | | $ | 82 | | | | | $ | 112 | | | | | $ | 147 | | | | | $ | 181 | | |
Total AGR
|
| | | $ | 814 | | | | | $ | 951 | | | | | $ | 1,093 | | | | | $ | 1,202 | | |
| | |
Comparable Properties for 2023(2)
|
| |||||||||||||||||||||
($ in MM)
|
| |
MGM
National Harbor |
| |
Encore
Boston |
| |
Hard Rock
Northern Indiana |
| |
Rivers
Casino Illinois |
| ||||||||||||
Slot Machines
|
| | | | 2,265 | | | | | | 2,550 | | | | | | 1,743 | | | | | | 1,516 | | |
WPUPD
|
| | | $ | 589 | | | | | $ | 448 | | | | | $ | 486 | | | | | $ | 598 | | |
Table Games
|
| | | | 209 | | | | | | 191 | | | | | | 76 | | | | | | 120 | | |
| | |
Comparable Properties for 2023(2)
|
| |||||||||||||||||||||
($ in MM)
|
| |
MGM
National Harbor |
| |
Encore
Boston |
| |
Hard Rock
Northern Indiana |
| |
Rivers
Casino Illinois |
| ||||||||||||
WPUPD
|
| | | $ | 4,572 | | | | | $ | 4,848 | | | | | $ | 4,202 | | | | | $ | 4,744 | | |
Total AGR
|
| | | $ | 834 | | | | | $ | 755 | | | | | $ | 426 | | | | | $ | 539 | | |
|
| | | | | | | | |
2023(2)
|
| |||||||||||||||
| | |
# Slots
|
| |
Admissions
|
| |
AGR
|
| |
WPU
|
| ||||||||||||
Ameristar East Chicago
|
| | | | 1,162 | | | | | | N/A | | | | | $ | 154 | | | | | $ | 362 | | |
Grand Victoria Casino
|
| | | | 762 | | | | | | 943 | | | | | $ | 119 | | | | | $ | 427 | | |
Hard Rock Northern Indiana
|
| | |
|
1,743
|
| | | |
|
N/A
|
| | | |
$
|
309
|
| | | |
$
|
486
|
| |
Harrah’s Joliet Casino & Hotel
|
| | | | 777 | | | | | | 738 | | | | | $ | 113 | | | | | $ | 400 | | |
Hollywood Casino Aurora
|
| | | | 832 | | | | | | 852 | | | | | $ | 77 | | | | | $ | 255 | | |
Hollywood Casino Joliet
|
| | | | 937 | | | | | | 683 | | | | | $ | 80 | | | | | $ | 233 | | |
Horseshoe Hammond
|
| | | | 1,688 | | | | | | N/A | | | | | $ | 235 | | | | | $ | 381 | | |
Rivers Casino Des Plaines
|
| | |
|
1,516
|
| | | |
|
3,088
|
| | | |
$
|
331
|
| | | |
$
|
598
|
| |
Average | | | | | 1,177 | | | | | | 1,261 | | | | | $ | 177 | | | | | $ | 393 | | |
Median | | | | | 1,050 | | | | | | 852 | | | | | $ | 136 | | | | | $ | 390 | | |
Top Performers – Averages | | | | | | | | | | | | | | | | | | | | | | | | | |
Top Performer Average
|
| | |
|
1,705
|
| | | |
|
2,230
|
| | | |
$
|
316
|
| | | |
$
|
519
|
| |
| | | | | | | | |
2023(2)
|
| |||||||||||||||
| | |
# Tables
|
| |
Admissions
|
| |
AGR
|
| |
WPU
|
| ||||||||||||
Ameristar East Chicago
|
| | | | 44 | | | | | | N/A | | | | | $ | 35 | | | | | $ | 2,168 | | |
Grand Victoria Casino
|
| | | | 45 | | | | | | 943 | | | | | $ | 31 | | | | | $ | 1,896 | | |
Hard Rock Northern Indiana
|
| | |
|
76
|
| | | |
|
N/A
|
| | | |
$
|
117
|
| | | |
$
|
4,202
|
| |
Harrah’s Joliet Casino & Hotel
|
| | | | 21 | | | | | | 738 | | | | | $ | 18 | | | | | $ | 2,344 | | |
Hollywood Casino Aurora
|
| | | | 34 | | | | | | 852 | | | | | $ | 20 | | | | | $ | 1,616 | | |
Hollywood Casino Joliet
|
| | | | 13 | | | | | | 683 | | | | | $ | 12 | | | | | $ | 2,367 | | |
Horseshoe Hammond
|
| | | | 81 | | | | | | N/A | | | | | $ | 68 | | | | | $ | 2,289 | | |
Rivers Casino Des Plaines
|
| | |
|
120
|
| | | |
|
3,088
|
| | | |
$
|
208
|
| | | |
$
|
4,744
|
| |
Average | | | | | 54 | | | | | | 1,261 | | | | | $ | 64 | | | | | $ | 2,703 | | |
Median | | | | | 45 | | | | | | 852 | | | | | $ | 33 | | | | | $ | 2,316 | | |
Top Performers – Averages | | | | | | | | | | | | | | | | | | | | | | | | | |
Top Performer Average
|
| | |
|
93
|
| | | |
|
2,230
|
| | | |
$
|
144
|
| | | |
$
|
4,365
|
| |
Date
|
| |
Key Milestone
|
|
September 9, 2023
|
| | Grand opening of our temporary casino | |
July 5, 2024
|
| | Tribune surrenders and vacates proposed site of our permanent resort and casino | |
July 5, 2024
|
| | Decommission and demolition of building on site of our permanent resort and casino | |
Q1 2025
|
| | Commencement of construction of our permanent resort and casino | |
Q3 2026
|
| | Grand opening of our permanent resort and casino(2) | |
Property
|
| |
Operator
|
| |
Location
|
| |
Year of
Opening |
| |
Existing /
Development |
| |
#
Slots |
| |
#
Tables |
| |
Poker
Tables |
| |
S.F.
Gaming Area |
| |
#
Hotel Keys |
| |
~Miles
to Bally’s Chicago |
| |||||||||||||||
American Place
|
| | Full House Resorts | | | Waukegan, IL | | |
2023
|
| | Development | | | | | 937 | | | | | | 43 | | | |
No
|
| | | | 70,000 | | | | | | — | | | | | | 41 | | |
Ameristar Casino East Chicago
|
| | Penn Entertainment / Gaming & Leisure Properties | | | East Chicago, IN | | |
1997
|
| | Existing | | | | | 1,000 | | | | | | 60 | | | |
No
|
| | | | 56,000 | | | | | | 288 | | | | | | 25 | | |
Blue Chip Casino Hotel Spa
|
| | Boyd Gaming | | | Michigan City, IN | | |
1997
|
| | Existing | | | | | 1,668 | | | | | | 64 | | | |
Yes
|
| | | | 65,000 | | | | | | 486 | | | | | | 60 | | |
Four Winds New Buffalo
|
| | Four Winds Casinos | | | New Buffalo, MI | | |
2007
|
| | Existing | | | | | 2,477 | | | | | | 47 | | | |
No
|
| | | | 130,000 | | | | | | 415 | | | | | | 71 | | |
Four Winds Casino South Bend
|
| | Four Winds Casinos | | | South Bend, IN | | |
2018
|
| | Existing | | | | | 1,425 | | | | | | 12 | | | |
Yes
|
| | | | 175,000 | | | | | | — | | | | | | 90 | | |
Grand Victoria Casino Elgin
|
| | Caesars Entertainment | | | Elgin, IL | | |
1994
|
| | Existing | | | | | 745 | | | | | | 45 | | | |
Yes
|
| | | | 29,850 | | | | | | — | | | | | | 39 | | |
Hard Rock Casino Rockford
|
| | Hard Rock International | | | Rockford, IL | | |
2021
|
| | Development | | | | | 582 | | | | | | 10 | | | |
No
|
| | | | 20,000 | | | | | | — | | | | | | 77 | | |
Hard Rock Casino Northern Indiana
|
| | Hard Rock International | | | Gary, IN | | |
2021
|
| | Existing | | | | | 2,000 | | | | | | 127 | | | |
No
|
| | | | N/A | | | | | | — | | | | | | 34 | | |
Hard Rock Casino Kenosha
|
| | Hard Rock International | | | Kenosha, WI | | |
TBD
|
| | Development | | | | | 1,500 | | | | | | 50 | | | |
TBD
|
| | | | TBD | | | | | | 150 | | | | | | 64 | | |
Harrah’s Joliet
|
| | Caesars Entertainment | | | Joliet, IL | | |
1993
|
| | Existing | | | | | 760 | | | | | | 20 | | | |
Yes
|
| | | | 39,000 | | | | | | 200 | | | | | | 41 | | |
Ho-Chunk Casino Beloit
|
| | Ho-Chunk Nation of Wisconsin | | | Beloit, IL | | |
~2024
|
| | Development | | | | | 1,650 | | | | | | 44 | | | |
TBD
|
| | | | TBD | | | | | | 312 | | | | | | 95 | | |
Hollywood Casino Aurora
|
| | Penn Entertainment | | | Aurora, IL | | |
1993
|
| | Existing | | | | | 836 | | | | | | 41 | | | |
Yes
|
| | | | 41,384 | | | | | | 100 | | | | | | 40 | | |
Hollywood Casino & Hotel Joliet
|
| | Penn Entertainment | | | Joliet, IL | | |
2010
|
| | Existing | | | | | 921 | | | | | | 14 | | | |
No
|
| | | | 50,000 | | | | | | — | | | | | | 49 | | |
Horseshoe Hammond
|
| | Caesars Entertainment | | | Hammond, IN | | |
1996
|
| | Existing | | | | | 1,800 | | | | | | 60 | | | |
Yes
|
| | | | 350,000 | | | | | | — | | | | | | 18 | | |
Potawatomi Hotel & Casino
|
| |
Forest County Potawatomi
Community |
| | Milwaukee, WI | | |
1991
|
| | Existing | | | | | 2,000 | | | | | | 118 | | | |
Yes
|
| | | | 150,000 | | | | | | 500 | | | | | | 89 | | |
Rivers Casino Des Plaines
|
| |
Churchill Downs
Incorporated / Rush Street Gaming |
| | Des Plaines, IL | | |
2011
|
| | Existing | | | | | 1,517 | | | | | | 120 | | | |
Yes
|
| | | | 78,500 | | | | | | — | | | | | | 15 | | |
Wind Creek Chicago Southland
|
| | Wind Creek Hospitality | | |
East Hazel Crest, IL
|
| |
~2024
|
| | Development | | | | | 1,400 | | | | | | 56 | | | |
Yes
|
| | | | 73,000 | | | | | | 252 | | | | | | 27 | | |
Illinois Distributed Gaming Video Gaming Terminals “VGTs”
|
| | N/A | | | N/A | | |
N/A
|
| | N/A | | | | | 48,176 | | | | | | — | | | |
—
|
| | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Ameet Patel(4) | | |
57
|
| | President and Director | |
H. C. Charles Diao | | |
67
|
| | Chief Financial Officer | |
Christopher Jewett | | |
37
|
| | Chief Development Officer | |
Kim M. Barker(4) | | |
57
|
| | Secretary and Director | |
Non-Employee Board Members | | | | | | | |
Wanda Y. Wilson | | |
74
|
| | Chairperson of the Board | |
Renee Bradford(5) | | |
74
|
| | Director Nominee | |
Blanton Canady(5) | | |
76
|
| | Director Nominee | |
Ezequiel (Zeke) Flores(5) | | |
46
|
| | Director Nominee | |
Edward Lou(5) | | |
53
|
| | Director Nominee | |
Sharon Thomas Parrott(5) | | |
75
|
| | Director Nominee | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Stock
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
|
| ||||||||||||||||||
Ameet Patel
President |
| | | | 2023 | | | | | | 462,740(1) | | | | | | 60,239 | | | | | | 312,627 | | | | | | 33,214 | | | | | | 867,820 | | |
| | | 2022 | | | | | | 409,615 | | | | | | 108,303 | | | | | | 262,510 | | | | | | 14,396 | | | | | | 794,471 | | |
Stock Awards
|
| ||||||||||||||||||||||||
Name
|
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($)(1) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ( $)(1) |
| ||||||||||||
Ameet Patel
|
| | | | 3,020(2) | | | | | | 42,099 | | | | | | — | | | | | | — | | |
| | | | | — | | | | | | — | | | | | | 6,041(3) | | | | | | 175,622 | | |
| | |
Number of shares
of stock beneficially owned before the offering and the concurrent private placements |
| |
Percentage of shares
of stock beneficially owned before the offering and the concurrent private placements |
| |
Number of shares
of stock beneficially owned after the offering and the concurrent private placements |
| |
Percentage of
shares of stock beneficially owned after the offering and the concurrent private placements |
| |
Percentage of
total voting power after the offering and the concurrent private placements |
| |||||||||||||||||||||||||||||||||
Name of beneficial owner
|
| |
Class A
Interests |
| |
Class B
Interests |
| |
Class A
Interests |
| |
Class B
Interests |
| |
Class A
Interests |
| |
Class B
Interests |
| |
Class A
Interests |
| |
Class B
Interests |
| | | | | | | ||||||||||||||||||
Executive Officers, Directors and Director Nominees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ameet Patel
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
H. C. Charles Diao
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Christopher Jewett
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Kim M. Barker
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Wanda Y. Wilson
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Renee Bradford
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Blanton Canady
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Ezequiel (Zeke) Flores
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Edward Lou
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
Sharon Thomas Parrott
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
All executive officers, directors and director
nominees (10 persons)(1) |
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
5% Stockholders of Bally’s | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bally’s Corporation(2)
|
| | | | — | | | | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | | % | | | | | | % | | | | | | % | | |
| | |
Page No.
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 14,027 | | | | | $ | 1,092 | | |
Restricted cash
|
| | | | 57,278 | | | | | | — | | |
Accounts receivable
|
| | | | 1,874 | | | | | | — | | |
Inventory
|
| | | | 466 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 6,235 | | | | | | 784 | | |
Due from related party (Bally’s Corporation) (Note 3)
|
| | | | 974 | | | | | | 974 | | |
Total current assets
|
| | | | 80,854 | | | | | | 2,850 | | |
Property and equipment, net
|
| | | | 453,674 | | | | | | 217,572 | | |
Right of use assets, net
|
| | | | 12,111 | | | | | | 15,446 | | |
Intangible assets
|
| | | | 186,250 | | | | | | 51,000 | | |
Other assets
|
| | | | 4,378 | | | | | | — | | |
Total assets
|
| | | $ | 737,267 | | | | | $ | 286,868 | | |
Liabilities and Stockholder’s (Deficit) Equity
|
| | | | | | | | | | | | |
Current portion of lease liabilities
|
| | | | 3,678 | | | | | | 3,247 | | |
Accounts payable
|
| | | | 9,869 | | | | | | 7,568 | | |
Accrued liabilities
|
| | | | 60,012 | | | | | | 1,414 | | |
Promissory notes to related party (Bally’s Corporation) (Note 3)
|
| | | | 527,230 | | | | | | — | | |
Due to related party (Bally’s Corporation) (Note 3)
|
| | | | — | | | | | | 15,816 | | |
Total current liabilities
|
| | | | 600,789 | | | | | | 28,045 | | |
Long-term portion of financing obligation
|
| | | | 200,000 | | | | | | 200,000 | | |
Long-term portion of lease liabilities
|
| | | | 8,967 | | | | | | 12,456 | | |
Total liabilities
|
| | | | 809,756 | | | | | | 240,501 | | |
Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
Stockholder’s (deficit) equity: | | | | | | | | | | | | | |
Common stock ($0.01 par value; 100 shares authorized; 100 and 100 shares issued; 100 and 100 shares outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in-capital
|
| | | | 974 | | | | | | 63,465 | | |
Accumulated deficit
|
| | | | (73,463) | | | | | | (17,098) | | |
Total stockholder’s (deficit) equity
|
| | | | (72,489) | | | | | | 46,367 | | |
Total liabilities and stockholder’s (deficit) equity
|
| | | $ | 737,267 | | | | | $ | 286,868 | | |
| | |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Revenue: | | | | | | | | | | | | | |
Gaming
|
| | | $ | 28,734 | | | | | $ | — | | |
Non-gaming
|
| | | | 3,443 | | | | | | — | | |
Total revenue
|
| | | | 32,177 | | | | | | — | | |
Operating costs and expenses: | | | | | | | | | | | | | |
Gaming
|
| | | | 13,430 | | | | | | — | | |
Non-gaming
|
| | | | 2,138 | | | | | | — | | |
General and administrative
|
| | | | 36,441 | | | | | | 15,057 | | |
Management fees to Bally’s Corporation
|
| | | | 20,680 | | | | | | 424 | | |
Depreciation and amortization
|
| | | | 5,705 | | | | | | — | | |
Total operating costs and expenses
|
| | | | 78,394 | | | | | | 15,481 | | |
Loss from operations
|
| | | | (46,217) | | | | | | (15,481) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 2,778 | | | | | | — | | |
Interest expense, net of amounts capitalized
|
| | | | (13,819) | | | | | | (2,031) | | |
Other non-operating income (expenses), net
|
| | | | 893 | | | | | | 414 | | |
Total other expense, net
|
| | | | (10,148) | | | | | | (1,617) | | |
Loss before provision for income taxes
|
| | | | (56,365) | | | | | | (17,098) | | |
Benefit for income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (56,365) | | | | | $ | (17,098) | | |
Basic loss per share
|
| | | $ | (563,650) | | | | | $ | (170,980) | | |
Weighted average common shares outstanding, basic
|
| | | | 100 | | | | | | 100 | | |
Diluted loss per share
|
| | | $ | (563,650) | | | | | $ | (170,980) | | |
Weighted average common shares outstanding, diluted
|
| | | | 100 | | | | | | 100 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
deficit |
| |
Total
Stockholder’s (Deficit) Equity |
| ||||||||||||||||||
| | |
Shares
Outstanding |
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of May 24, 2022 (date of inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of common stock
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capital contributions from Bally’s Corporation
|
| | | | — | | | | | | — | | | | | | 63,465 | | | | | | — | | | | | | 63,465 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (17,098) | | | | | | (17,098) | | |
Balance as of December 31, 2022
|
| | | | 100 | | | | | | — | | | | | | 63,465 | | | | | | (17,098) | | | | | | 46,367 | | |
Return of capital to Bally’s Corporation
|
| | | | — | | | | | | — | | | | | | (62,491) | | | | | | — | | | | | | (62,491) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (56,365) | | | | | | (56,365) | | |
Balance as of December 31, 2023
|
| | | | 100 | | | | | $ | — | | | | | $ | 974 | | | | | $ | (73,463) | | | | | $ | (72,489) | | |
| | |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (56,365) | | | | | $ | (17,098) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,705 | | | | | | — | | |
Non-cash lease expense
|
| | | | 3,589 | | | | | | 310 | | |
Changes in current operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,874) | | | | | | — | | |
Inventory
|
| | | | (466) | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | (5,451) | | | | | | (784) | | |
Accounts payable
|
| | | | (2,642) | | | | | | 5,799 | | |
Current portion of lease liabilities
|
| | | | (3,312) | | | | | | (53) | | |
Accrued liabilities
|
| | | | 12,889 | | | | | | (5,878) | | |
Net cash used in operating activities
|
| | | | (47,927) | | | | | | (17,704) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of land
|
| | | | — | | | | | | (200,000) | | |
Capital expenditures
|
| | | | (191,178) | | | | | | (8,511) | | |
Acquisition of gaming licenses
|
| | | | (135,250) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (326,428) | | | | | | (208,511) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from land financing obligation
|
| | | | — | | | | | | 200,000 | | |
Issuance costs
|
| | | | (3,914) | | | | | | — | | |
Financing from Bally’s Corporation
|
| | | | 448,482 | | | | | | 27,307 | | |
Net cash provided by financing activities
|
| | | | 444,568 | | | | | | 227,307 | | |
Net change in cash and restricted cash
|
| | | | 70,213 | | | | | | 1,092 | | |
Cash and restricted cash, beginning of period
|
| | | | 1,092 | | | | | | — | | |
Cash and restricted cash, end of period
|
| | | $ | 71,305 | | | | | $ | 1,092 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest, net of amounts capitalized
|
| | | $ | 13,819 | | | | | $ | 2,031 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Unpaid property and equipment
|
| | | $ | 11,951 | | | | | $ | 9,061 | | |
Land development liability
|
| | | | 47,739 | | | | | | — | | |
Return of capital to Bally’s Corporation
|
| | | | 62,491 | | | | | | — | | |
Promissory notes to related party (Bally’s Corporation)
|
| | | | (62,491) | | | | | | — | | |
Gaming license – capital contribution
|
| | | | — | | | | | | (51,000) | | |
Tax receivable – capital contribution
|
| | | | — | | | | | | (974) | | |
Short term lease deposit – capital contribution
|
| | | | — | | | | | | (4,500) | | |
Expenses paid by Bally’s Corporation – capital contribution
|
| | | | — | | | | | | (6,991) | | |
(in thousands)
|
| |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Cash
|
| | | $ | 14,027 | | | | | $ | 1,092 | | |
Restricted cash
|
| | | | 57,278 | | | | | | — | | |
Total cash and restricted cash
|
| | | $ | 71,305 | | | | | $ | 1,092 | | |
| | |
December 31,
|
| |||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Gaming receivables
|
| | | $ | 1,570 | | | | | $ | — | | |
Non-gaming receivables
|
| | | | 304 | | | | | | — | | |
Accounts receivable
|
| | | $ | 1,874 | | | | | $ | — | | |
| | |
Years
|
|
Building and improvements
|
| |
2 – 50
|
|
Equipment
|
| |
2 – 10
|
|
Furniture and fixtures
|
| |
2 – 10
|
|
($ in thousands)
|
| |
Loan Balance
|
| |
Due Date(3)
|
| |
Interest Rate
|
| ||||||
Promissory notes payable by Bally’s Chicago Operating Company, LLC:
|
| | | | | | | | | | | | | | | |
Bally’s Chicago Holding Company, LLC(1)(2)
|
| | | $ | 419,221 | | | |
December 30, 2024
|
| | | | —% | | |
Bally’s Management Group, LLC(1)
|
| | | | 43,256 | | | |
December 30, 2024
|
| | | | —% | | |
| | | | $ | 462,477 | | | | | | | | | | | |
Promissory notes payable by Bally’s Chicago, Inc.: | | | | | | | | | | | | | | | | |
Bally’s Chicago Holding Company, LLC(1)(2)
|
| | | $ | 64,784 | | | |
December 30, 2024
|
| | | | —% | | |
Promissory notes receivable by Bally’s Chicago, Inc.: | | | | | | | | | | | | | | | | |
Bally’s Management Group, LLC(1)
|
| | | $ | 31 | | | |
December 30, 2024
|
| | | | —% | | |
Consolidated promissory notes payable to related party (Bally’s Corporation)
|
| | | $ | 527,230 | | | | | | | | | | | |
(in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Food and beverage
|
| | | $ | 679 | | | | | $ | — | | |
| | |
Year Ended
December 31, 2023 |
| |||
Gaming
|
| | | $ | 28,734 | | |
Non-gaming: | | | | | | | |
Food and beverage
|
| | | | 2,688 | | |
Other
|
| | | | 755 | | |
Total non-gaming revenue
|
| | | | 3,443 | | |
Total revenue
|
| | | $ | 32,177 | | |
| | |
December 31,
2023 |
| |||
Unpaid wagers
|
| | | $ | 6,505 | | |
Loyalty programs
|
| | | | — | | |
Advanced deposits from customers
|
| | | | 1 | | |
Total
|
| | | $ | 6,506 | | |
| | |
December 31,
|
| |||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Prepaid taxes and license fees
|
| | | $ | 3,478 | | | | | $ | — | | |
Prepaid ground lease payments
|
| | | | 1,167 | | | | | | — | | |
Services and license agreements
|
| | | | 784 | | | | | | 126 | | |
Prepaid rent
|
| | | | 500 | | | | | | 348 | | |
Prepaid insurance
|
| | | | — | | | | | | 308 | | |
Other
|
| | | | 306 | | | | | | 2 | | |
Total prepaid expenses and other current assets
|
| | | $ | 6,235 | | | | | $ | 784 | | |
| | |
December 31,
|
| |||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Land
|
| | | $ | 200,000 | | | | | $ | 200,000 | | |
Land improvements
|
| | | | 147,741 | | | | | | — | | |
Building and improvements
|
| | | | 39,703 | | | | | | — | | |
Equipment
|
| | | | 22,972 | | | | | | — | | |
Furniture and fixtures
|
| | | | 205 | | | | | | — | | |
Construction in process
|
| | | | 48,754 | | | | | | 17,572 | | |
Total property and equipment
|
| | | | 459,375 | | | | | | 217,572 | | |
Less: Accumulated depreciation(1)
|
| | | | (5,701) | | | | | | — | | |
Property and equipment, net
|
| | | $ | 453,674 | | | | | $ | 217,572 | | |
| | |
December 31,
|
| |||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Land development liability
|
| | | $ | 47,739 | | | | | $ | — | | |
Construction
|
| | | | 4,913 | | | | | | 150 | | |
Property taxes
|
| | | | 2,872 | | | | | | 53 | | |
Compensation
|
| | | | 1,417 | | | | | | 70 | | |
Professional service fees
|
| | | | 1,017 | | | | | | 125 | | |
Legal
|
| | | | 31 | | | | | | 664 | | |
Unearned rental income
|
| | | | — | | | | | | 289 | | |
Other
|
| | | | 2,023 | | | | | | 63 | | |
Total accrued liabilities
|
| | | $ | 60,012 | | | | | $ | 1,414 | | |
(in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Operating lease cost
|
| | | $ | 4,547 | | | | | $ | 405 | | |
Short-term lease expense
|
| | | | 889 | | | | | | — | | |
Total operating lease expense
|
| | | $ | 5,436 | | | | | $ | 405 | | |
($ in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
|
Cash paid for amounts included in the lease liability − operating cash flows from operating leases
|
| |
$4,272
|
| |
$148
|
|
Right of use assets obtained in exchange for operating lease liabilities
|
| |
$254
|
| |
$15,757
|
|
Weighted average remaining lease term
|
| |
2.9 years
|
| |
3.9 years
|
|
Weighted average discount rate
|
| |
6.7%
|
| |
6.6%
|
|
(in thousands)
|
| | | | | | |
2024
|
| | | $ | 4,411 | | |
2025
|
| | | | 4,789 | | |
2026
|
| | | | 4,715 | | |
2027
|
| | | | 94 | | |
Total lease payments
|
| | | | 14,009 | | |
Less: present value discount
|
| | | | (1,364) | | |
Lease obligations
|
| | | $ | 12,645 | | |
(in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Income tax benefit at statutory federal rate
|
| | | $ | (11,837) | | | | | $ | (3,592) | | |
State income taxes, net of federal effect
|
| | | | (5,219) | | | | | | (1,565) | | |
Nondeductible professional fees
|
| | | | 172 | | | | | | — | | |
Other permanent differences including lobbying expense
|
| | | | 127 | | | | | | 134 | | |
Change in valuation allowance
|
| | | | 16,757 | | | | | | 5,023 | | |
Total (benefit) provision for income taxes
|
| | | $ | — | | | | | $ | — | | |
Effective income tax rate on continuing operations
|
| | | | —% | | | | | | —% | | |
(in thousands)
|
| |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Intangible assets
|
| | | $ | 2,475 | | | | | $ | 3,789 | | |
Net operating loss carryforwards
|
| | | | 29,592 | | | | | | 1,391 | | |
Valuation allowance
|
| | | | (21,780) | | | | | | (5,023) | | |
Total deferred tax assets, net
|
| | | $ | 10,287 | | | | | $ | 157 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Accrued liabilities and other
|
| | | $ | (692) | | | | | $ | (157) | | |
Property and equipment
|
| | | | (9,595) | | | | | | — | | |
Total deferred tax liabilities
|
| | | $ | (10,287) | | | | | $ | (157) | | |
Net deferred tax liabilities
|
| | | $ | — | | | | | $ | — | | |
(in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Revenue | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 32,177 | | | | | $ | — | | |
Permanent Casino
|
| | | | — | | | | | | — | | |
Total revenue
|
| | | $ | 32,177 | | | | | $ | — | | |
Permanent Casino Loss from Operations
|
| | | $ | (2,227) | | | | | $ | — | | |
Temporary Casino Adjusted EBITDAR(1)
|
| | | $ | 7,721 | | | | | $ | — | | |
Temporary Casino Operating costs and expenses:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (5,705) | | | | | | — | | |
Expansion costs(2)
|
| | | | (22,865) | | | | | | (15,057) | | |
Management fees to Bally’s Corporation
|
| | | | (20,000) | | | | | | (424) | | |
Total Temporary Casino operating costs and expenses
|
| | | | (40,849) | | | | | | (15,481) | | |
Total other expense, net(3)
|
| | | | (10,148) | | | | | | (1,617) | | |
Other adjustments
|
| | | | (3,141) | | | | | | — | | |
Total Net loss
|
| | | $ | (56,365) | | | | | $ | (17,098) | | |
(in thousands)
|
| |
Year Ended
December 31, 2023 |
| |
Period from
May 24, 2022 (date of inception) to December 31, 2022 |
| ||||||
Capital Expenditures | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 66,637 | | | | | $ | 4,764 | | |
Permanent Casino
|
| | | | 124,541 | | | | | | 3,747 | | |
Total
|
| | | $ | 191,178 | | | | | $ | 8,511 | | |
| | |
December 31,
|
| |||||||||
(in thousands)
|
| |
2023
|
| |
2022
|
| ||||||
Total assets | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 141,870 | | | | | $ | 35,868 | | |
Permanent Casino
|
| | | | 591,019 | | | | | | 251,000 | | |
Other
|
| | | | 4,378 | | | | | | — | | |
Total
|
| | | $ | 737,267 | | | | | $ | 286,868 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 17,557 | | | | | $ | 14,027 | | |
Restricted cash
|
| | | | — | | | | | | 57,278 | | |
Accounts receivable, net
|
| | | | 1,857 | | | | | | 1,874 | | |
Inventory
|
| | | | 2,086 | | | | | | 466 | | |
Prepaid expenses and other current assets
|
| | | | 5,062 | | | | | | 6,235 | | |
Due from related party (Bally’s Corporation) (Note 3)
|
| | | | 974 | | | | | | 974 | | |
Total current assets
|
| | | | 27,536 | | | | | | 80,854 | | |
Property and equipment, net
|
| | | | 156,481 | | | | | | 453,674 | | |
Right of use assets, net
|
| | | | 210,962 | | | | | | 12,111 | | |
Intangible assets
|
| | | | 186,250 | | | | | | 186,250 | | |
Other assets
|
| | | | 5,026 | | | | | | 4,378 | | |
Total assets
|
| | | $ | 586,255 | | | | | $ | 737,267 | | |
Liabilities and Stockholder’s (Deficit) Equity
|
| | | | | | | | | | | | |
Current portion of lease liabilities
|
| | | $ | 4,517 | | | | | $ | 3,678 | | |
Accounts payable
|
| | | | 8,490 | | | | | | 9,869 | | |
Accrued liabilities
|
| | | | 20,042 | | | | | | 60,012 | | |
Promissory notes to related party (Bally’s Corporation) (Note 3)
|
| | | | — | | | | | | 527,230 | | |
Due to related party (Bally’s Corporation) (Note 3)
|
| | | | 391 | | | | | | — | | |
Total current liabilities
|
| | | | 33,440 | | | | | | 600,789 | | |
Long-term portion of financing obligation
|
| | | | — | | | | | | 200,000 | | |
Long-term portion of lease liabilities
|
| | | | 207,333 | | | | | | 8,967 | | |
Long-term promissory notes to related party (Bally’s Corporation) (Note 3)
|
| | | | 631,040 | | | | | | — | | |
Total liabilities
|
| | | | 871,813 | | | | | | 809,756 | | |
Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
Stockholder’s (deficit) equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, 100 shares authorized, 100 and 100 shares issued; 100 and 100 shares outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 974 | | | | | | 974 | | |
Accumulated deficit
|
| | | | (286,532) | | | | | | (73,463) | | |
Total stockholder’s (deficit) equity
|
| | | | (285,558) | | | | | | (72,489) | | |
Total liabilities and stockholder’s (deficit) equity
|
| | | $ | 586,255 | | | | | $ | 737,267 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | $ | 29,235 | | | | | $ | 6,493 | | | | | $ | 86,851 | | | | | $ | 6,493 | | |
Non-gaming
|
| | | | 3,236 | | | | | | 687 | | | | | | 9,786 | | | | | | 687 | | |
Total revenue
|
| | | | 32,471 | | | | | | 7,180 | | | | | | 96,637 | | | | | | 7,180 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gaming
|
| | | | 15,078 | | | | | | 3,022 | | | | | | 44,322 | | | | | | 3,022 | | |
Non-gaming
|
| | | | 2,132 | | | | | | 312 | | | | | | 5,928 | | | | | | 312 | | |
General and administrative
|
| | | | 15,475 | | | | | | 10,912 | | | | | | 45,398 | | | | | | 25,418 | | |
Management fees to Bally’s Corporation
|
| | | | 15,000 | | | | | | 5,167 | | | | | | 45,000 | | | | | | 5,659 | | |
Loss on sale-leaseback
|
| | | | 150,000 | | | | | | — | | | | | | 150,000 | | | | | | — | | |
Depreciation and amortization
|
| | | | 4,563 | | | | | | 1,419 | | | | | | 13,633 | | | | | | 1,420 | | |
Total operating costs and expenses
|
| | | | 202,248 | | | | | | 20,832 | | | | | | 304,281 | | | | | | 35,831 | | |
Loss from operations
|
| | | | (169,777) | | | | | | (13,652) | | | | | | (207,644) | | | | | | (28,651) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 71 | | | | | | 718 | | | | | | 1,466 | | | | | | 2,084 | | |
Interest expense, net of amounts capitalized
|
| | | | (1,550) | | | | | | (2,803) | | | | | | (6,891) | | | | | | (10,514) | | |
Other non-operating income (expenses), net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 893 | | |
Total other expense, net
|
| | | | (1,479) | | | | | | (2,085) | | | | | | (5,425) | | | | | | (7,537) | | |
Loss before provision for income taxes
|
| | | | (171,256) | | | | | | (15,737) | | | | | | (213,069) | | | | | | (36,188) | | |
Benefit for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (171,256) | | | | | $ | (15,737) | | | | | $ | (213,069) | | | | | $ | (36,188) | | |
Basic loss per share
|
| | | $ | (1,712,560) | | | | | $ | (157,370) | | | | | $ | (2,130,690) | | | | | $ | (361,880) | | |
Weighted average common shares outstanding, basic
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Diluted loss per share
|
| | | $ | (1,712,560) | | | | | $ | (157,370) | | | | | $ | (2,130,690) | | | | | $ | (361,880) | | |
Weighted average common shares outstanding, diluted
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s (Deficit) Equity |
| ||||||||||||||||||
| | |
Shares
Outstanding |
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of December 31, 2023
|
| | | | 100 | | | | | $ | — | | | | | $ | 974 | | | | | $ | (73,463) | | | | | $ | (72,489) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (21,549) | | | | | | (21,549) | | |
Balance as of March 31, 2024
|
| | | | 100 | | | | | $ | — | | | | | $ | 974 | | | | | $ | (95,012) | | | | | $ | (94,038) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (20,264) | | | | | | (20,264) | | |
Balance as of June 30, 2024
|
| | | | 100 | | | | | $ | — | | | | | $ | 974 | | | | | $ | (115,276) | | | | | $ | (114,302) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (171,256) | | | | | | (171,256) | | |
Balance as of September 30, 2024
|
| | | | 100 | | | | | $ | — | | | | | $ | 974 | | | | | $ | (286,532) | | | | | $ | (285,558) | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s (Deficit) Equity |
| ||||||||||||||||||
| | |
Shares
Outstanding |
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | | | 100 | | | | | $ | — | | | | | $ | 63,465 | | | | | $ | (17,098) | | | | | $ | 46,367 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,143) | | | | | | (9,143) | | |
Balance as of March 31, 2023
|
| | | | 100 | | | | | $ | — | | | | | $ | 63,465 | | | | | $ | (26,241) | | | | | $ | 37,224 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,308) | | | | | | (11,308) | | |
Balance as of June 30, 2023
|
| | | | 100 | | | | | $ | — | | | | | $ | 63,465 | | | | | $ | (37,549) | | | | | $ | 25,916 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (15,737) | | | | | | (15,737) | | |
Balance as of September 30, 2023
|
| | | | 100 | | | | | $ | — | | | | | $ | 63,465 | | | | | $ | (53,286) | | | | | $ | 10,179 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (213,069) | | | | | $ | (36,188) | | |
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | — | | |
Depreciation and amortization
|
| | | | 13,633 | | | | | | 1,420 | | |
Non-cash lease expense
|
| | | | 2,855 | | | | | | 2,665 | | |
Loss on sale-leaseback
|
| | | | 150,000 | | | | | | — | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 17 | | | | | | (1,816) | | |
Inventory
|
| | | | (1,620) | | | | | | (425) | | |
Prepaid expenses and other current assets
|
| | | | 1,173 | | | | | | (6,614) | | |
Right of use assets
|
| | | | (778) | | | | | | — | | |
Accounts payable
|
| | | | (1,455) | | | | | | (2,406) | | |
Current portion of lease liabilities
|
| | | | (1,723) | | | | | | (2,471) | | |
Accrued liabilities
|
| | | | 3,749 | | | | | | 11,673 | | |
Net cash used in operating activities
|
| | | | (47,218) | | | | | | (34,162) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (110,253) | | | | | | (163,664) | | |
Net cash used in investing activities
|
| | | | (110,253) | | | | | | (163,664) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Financing from Bally’s Corporation
|
| | | | 112,941 | | | | | | 269,545 | | |
Repayment of promissory notes to Bally’s Corporation
|
| | | | (8,739) | | | | | | — | | |
Issuance costs
|
| | | | (479) | | | | | | (3,571) | | |
Net cash provided by financing activities
|
| | | | 103,723 | | | | | | 265,974 | | |
Net change in cash and restricted cash
|
| | | | (53,748) | | | | | | 68,148 | | |
Cash and restricted cash, beginning of period
|
| | | | 71,305 | | | | | | 1,092 | | |
Cash and restricted cash, end of period
|
| | | $ | 17,557 | | | | | $ | 69,240 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest, net of amounts capitalized
|
| | | $ | 10,101 | | | | | $ | 12,971 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Unpaid property and equipment
|
| | | | 15,878 | | | | | | 6,739 | | |
Land development liability
|
| | | | — | | | | | | 46,802 | | |
Gaming license payable
|
| | | | — | | | | | | 135,250 | | |
Receipt of fixed assets from Bally’s Corporation
|
| | | | — | | | | | | 16,760 | | |
(in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Cash
|
| | | $ | 17,557 | | | | | $ | 14,027 | | |
Restricted cash
|
| | | | — | | | | | | 57,278 | | |
Total cash and restricted cash
|
| | | $ | 17,557 | | | | | $ | 71,305 | | |
(in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Gaming receivables
|
| | | $ | 1,629 | | | | | $ | 1,570 | | |
Non-gaming receivables
|
| | | | 243 | | | | | | 304 | | |
Accounts receivable
|
| | | | 1,872 | | | | | | 1,874 | | |
Less: Allowance for doubtful accounts
|
| | | | (15) | | | | | | — | | |
Accounts receivable, net
|
| | | $ | 1,857 | | | | | $ | 1,874 | | |
($ in thousands)
|
| |
Loan Balance
As of September 30, 2024 |
| |
Loan Balance
As of December 31, 2023 |
| |
Due Date
|
| |
Interest Rate
|
| ||||||
Promissory notes payable by Bally’s Chicago
Operating Company, LLC: |
| | | | | | | | | | | | | | | | | | |
Bally’s Chicago Holding Company, LLC(1)(2)
|
| | | $ | 526,397 | | | | | $ | 419,221 | | | |
December 31, 2025
|
| |
—%
|
|
Bally’s Management Group, LLC(1)
|
| | | | 38,935 | | | | | | 43,256 | | | |
December 31, 2025
|
| |
—%
|
|
| | | | $ | 565,332 | | | | | $ | 462,477 | | | | | | | | |
Promissory notes payable by Bally’s Chicago,
Inc.: |
| | | | | | | | | | | | | | | | | | |
Bally’s Chicago Holding Company, LLC(1)(2)
|
| | | $ | 65,739 | | | | | $ | 64,784 | | | |
December 31, 2025
|
| |
—%
|
|
Promissory notes receivable by Bally’s Chicago, Inc.:
|
| | | | | | | | | | | | | | | | | | |
Bally’s Management Group, LLC(1)
|
| | | $ | 31 | | | | | $ | 31 | | | |
December 31, 2025
|
| |
—%
|
|
Consolidated promissory notes payable to related party (Bally’s Corporation)
|
| | | $ | 631,040 | | | | | $ | 527,230 | | | | | | | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Food and beverage
|
| | | $ | 1,297 | | | | | $ | 45 | | | | | | 3,747 | | | | | $ | 45 | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Gaming
|
| | | $ | 29,235 | | | | | $ | 6,493 | | | | | $ | 86,851 | | | | | $ | 6,493 | | |
Non-gaming: | | | | | | | | | | | | | | | | | | | | | | | | | |
Food and beverage
|
| | | | 2,498 | | | | | | 530 | | | | | | 7,612 | | | | | | 530 | | |
Other
|
| | | | 738 | | | | | | 157 | | | | | | 2,174 | | | | | | 157 | | |
Total non-gaming revenue
|
| | | | 3,236 | | | | | | 687 | | | | | | 9,786 | | | | | | 687 | | |
Total revenue
|
| | | $ | 32,471 | | | | | $ | 7,180 | | | | | $ | 96,637 | | | | | $ | 7,180 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Unpaid wagers
|
| | | $ | 1,430 | | | | | $ | 6,505 | | |
Loyalty programs
|
| | | | 122 | | | | | | — | | |
Advanced deposits from customers
|
| | | | 1 | | | | | | 1 | | |
Total
|
| | | $ | 1,553 | | | | | $ | 6,506 | | |
(in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Prepaid taxes and license fees
|
| | | $ | 4,214 | | | | | $ | 3,478 | | |
Services and license agreements
|
| | | | 550 | | | | | | 784 | | |
Prepaid ground lease payments
|
| | | | — | | | | | | 1,167 | | |
Prepaid rent
|
| | | | — | | | | | | 500 | | |
Other
|
| | | | 298 | | | | | | 306 | | |
Total prepaid expenses and other assets
|
| | | $ | 5,062 | | | | | $ | 6,235 | | |
(in thousands)
|
| |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Land and improvements
|
| | | $ | — | | | | | $ | 347,741 | | |
Building and improvements
|
| | | | 42,059 | | | | | | 39,703 | | |
Equipment
|
| | | | 27,983 | | | | | | 22,972 | | |
Furniture and fixtures
|
| | | | 393 | | | | | | 205 | | |
Construction in process
|
| | | | 105,380 | | | | | | 48,754 | | |
Total property and equipment
|
| | | | 175,815 | | | | | | 459,375 | | |
Less: Accumulated deprecation
|
| | | | (19,334) | | | | | | (5,701) | | |
Total property and equipment, net
|
| | | $ | 156,481 | | | | | $ | 453,674 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Construction
|
| | | $ | 8,695 | | | | | $ | 4,913 | | |
Gaming liabilities
|
| | | | 4,384 | | | | | | 923 | | |
Compensation
|
| | | | 2,775 | | | | | | 1,417 | | |
Property taxes
|
| | | | 1,677 | | | | | | 2,872 | | |
Legal
|
| | | | 965 | | | | | | 31 | | |
Professional service fees
|
| | | | 548 | | | | | | 1,017 | | |
Land development liability
|
| | | | — | | | | | | 47,739 | | |
Other
|
| | | | 998 | | | | | | 1,100 | | |
Total accrued liabilities
|
| | | $ | 20,042 | | | | | $ | 60,012 | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Operating lease cost
|
| | | $ | 2,200 | | | | | $ | 1,144 | | | | | $ | 4,488 | | | | | $ | 3,403 | | |
Variable lease cost
|
| | | | 1 | | | | | | — | | | | | | 24 | | | | | | — | | |
Operating lease expense
|
| | | | 2,201 | | | | | | 1,144 | | | | | | 4,512 | | | | | | 3,403 | | |
Short-term lease expense
|
| | | | 884 | | | | | | 6 | | | | | | 2,571 | | | | | | 89 | | |
Total operating lease expense
|
| | | $ | 3,085 | | | | | $ | 1,150 | | | | | $ | 7,083 | | | | | $ | 3,492 | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Cash paid for amounts included in the lease liability – operating
cash flows from operating leases |
| | | $ | 1,095 | | | | | $ | 1,045 | | | | | $ | 3,356 | | | | | $ | 3,210 | | |
Right of use assets obtained in exchange for operating lease liabilities
|
| | | $ | 201,706 | | | | | $ | 254 | | | | | $ | 201,706 | | | | | $ | 254 | | |
Derecognition of financing obligation
|
| | | $ | (200,000) | | | | | $ | — | | | | | $ | (200,000) | | | | | $ | — | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
|
Weighted average remaining lease term
|
| |
92.7 years
|
| |
2.9 years
|
|
Weighted average discount rate
|
| |
9.8%
|
| |
6.7%
|
|
(in thousands)
|
| | | | | | |
Remaining 2024
|
| | | $ | 6,389 | | |
2025
|
| | | | 24,789 | | |
2026
|
| | | | 24,714 | | |
2027
|
| | | | 20,094 | | |
2028
|
| | | | 20,000 | | |
Thereafter
|
| | | | 1,857,667 | | |
Total lease payments
|
| | | | 1,953,653 | | |
Less: present value discount
|
| | | | (1,741,803) | | |
Lease obligations
|
| | | $ | 211,850 | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | $ | 32,471 | | | | | $ | 7,180 | | | | | $ | 96,637 | | | | | $ | 7,180 | | |
Permanent Casino
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total revenue
|
| | | $ | 32,471 | | | | | $ | 7,180 | | | | | $ | 96,637 | | | | | $ | 7,180 | | |
Permanent Casino Loss from Operations
|
| | | $ | (153,388) | | | | | $ | (788) | | | | | $ | (156,591) | | | | | $ | (788) | | |
Temporary Casino Adjusted EBITDAR(1)
|
| | | $ | 3,191 | | | | | $ | 3,540 | | | | | $ | 8,877 | | | | | $ | 3,540 | | |
Temporary Casino Operating costs and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | (4,563) | | | | | | (1,419) | | | | | | (13,633) | | | | | | (1,420) | | |
Expansion costs(2)
|
| | | | — | | | | | | (7,030) | | | | | | (112) | | | | | | (22,259) | | |
Management fees to Bally’s Corporation
|
| | | | (15,000) | | | | | | (5,000) | | | | | | (45,000) | | | | | | (5,000) | | |
Total Temporary Casino operating costs and expenses
|
| | | | (16,372) | | | | | | (9,909) | | | | | | (49,868) | | | | | | (25,139) | | |
Total other expense, net(3)
|
| | | | (1,479) | | | | | | (2,085) | | | | | | (5,425) | | | | | | (7,537) | | |
Other adjustments
|
| | | | (17) | | | | | | (2,955) | | | | | | (1,185) | | | | | | (2,724) | | |
Total Net loss
|
| | | $ | (171,256) | | | | | $ | (15,737) | | | | | $ | (213,069) | | | | | $ | (36,188) | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Capital Expenditures | | | | | | | | | | | | | | | | | | | | | | | | | |
Temporary Casino
|
| | | | 250 | | | | | | 14,500 | | | | | | 389 | | | | | | 43,167 | | |
Permanent Casino
|
| | | | 71,362 | | | | | | 93,233 | | | | | | 109,864 | | | | | | 120,497 | | |
Total
|
| | | | 71,612 | | | | | | 107,733 | | | | | | 110,253 | | | | | | 163,664 | | |
| | |
Amount
|
| |||
Securities and Exchange Commission registration fee
|
| | | $ | 7,655 | | |
FINRA filing fee
|
| | | | 8,000 | | |
Accountants’ fees and expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Blue Sky fees and expenses
|
| | | | * | | |
Print and engraving expenses
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Exhibit No.
|
| |
Description
|
|
| 1.1** | | | Form of Placement Agent Agreement | |
| 1.2** | | | Form of Subscription Agreement | |
| 3.1*** | | | | |
| 3.2** | | | Form of Amended and Restated Certificate of Incorporation of Bally’s Chicago, Inc., to be in effect prior to the closing of this offering | |
| 3.3*** | | | | |
| 3.4** | | | Form of Amended and Restated Bylaws of Bally’s Chicago, Inc., to be in effect prior to the closing of this offering | |
| 5.1** | | | Opinion of Latham & Watkins LLP | |
| 10.1** | | | Form of Subordinated Loan Agreement, by and between Bally’s Chicago, Inc., as borrower, and Bally’s Chicago Operating Company, LLC, as lender | |
| 10.2*** | | | | |
| 10.3*** | | | Services Agreement, dated as of January 27, 2023, by and between Bally’s Management Group, LLC (f/k/a Twin River Management Group, Inc.) and UTGR, Inc., Mile High USA, LLC, Premier Entertainment Biloxi LLC, Twin River — Tiverton, LLC, Dover Downs, Inc., Premier Entertainment Black Hawk, LLC, IOC Kansas City, Inc, Premier Entertainment Vicksburg, LLC, Premier Entertainment Shreveport, LLC, Premier Entertainment Ac, LLC, Premier Entertainment Tahoe, LLC, Aztar Indiana Gaming Company, LLC, The Rock Island Boatworks, LLC, Tropicana Las Vegas, Inc., and Bally’s Chicago Operating Company, LLC | |
| 10.4†*** | | | | |
| 10.5†*** | | | | |
| 10.6*** | | | | |
| 10.7*** | | | | |
| 10.8*** | | | | |
| 10.9*** | | | | |
| 10.10*** | | | | |
| 10.11*** | | | | |
| 10.12*** | | | | |
| 10.13*** | | | | |
| 10.14*** | | | | |
| 10.15** | | | Form of Promissory Note to be issued by Bally’s Chicago, Inc. in favor of Bally’s Chicago Operating Company, LLC in favor of Bally’s Corporation | |
| 10.16^*** | | | |
|
Exhibit No.
|
| |
Description
|
|
| 10.17^*** | | | | |
| 10.18^*** | | | | |
|
10.19#^***
|
| | | |
| 10.20** | | | Lease Agreement, dated , by and between GLP Capital, L.P. and Bally’s Chicago Operating Company, LLC | |
| 10.21** | | | Development Agreement, dated , by and between GLP Capital, L.P. and Bally’s Chicago Operating Company, LLC | |
| 10.22*** | | |
Host Community Agreement, dated June 9, 2022, by and between the City of Chicago, Illinois and Bally’s Chicago Operating Company, LLC
|
|
| 10.23†*** | | | | |
| 10.24†*** | | | | |
| 10.25†*** | | | | |
| 10.26†*** | | | | |
| 10.27**† | | | Form of Non-Employee Director Compensation Program | |
| 10.28**† | | | Form of Indemnification Agreement | |
| 10.29** | | | Form of Amended and Restated Limited Liability Company Agreement of Bally’s Chicago Operating Company, LLC, to be in effect prior to the closing of this offering | |
| 10.30** | | | Form of Private Placement Subscription Agreement | |
| 10.31** | | | Agreement to Provide Future Guarantee, by and between Bally’s Corporation and Bally’s Chicago, Inc. | |
| 10.32** | | | Stockholders Agreement, dated as of , 2025, by and between Bally’s Chicago, Inc. and Bally’s Chicago Holding Company, LLC | |
| 21.1*** | | | | |
| 23.1* | | | | |
| 23.3** | | | Consent of Latham & Watkins LLP (included in Exhibit 5.1) | |
| 24.1*** | | | Power of Attorney (included on the signature page of the initial filing of the Registration Statement) | |
| 99.1*** | | | | |
| 99.2*** | | | | |
| 99.3*** | | | | |
| 99.4*** | | | | |
| 99.5*** | | | | |
| 107*** | | | |
|
Signature
|
| |
Title
|
|
|
/s/ Ameet Patel
Ameet Patel
|
| |
President (Principal Executive Officer)
and Director |
|
|
/s/ H. C. Charles Diao
H. C. Charles Diao
|
| |
Chief Financial Officer (Principal
Financial Officer and Principal Accounting Officer) |
|
|
*
Wanda Y. Wilson
|
| |
Director, Chairperson
|
|
|
*
Kim M. Barker
|
| |
Director
|
|
| *By: | | |
/s/ Ameet Patel
Ameet Patel
Attorney-in-fact |
|