XML 116 R101.htm IDEA: XBRL DOCUMENT v3.21.1
Quarterly Selected Financial Data (as Restated) (Unaudited) - Reconciliation of Unaudited Interim Condensed Consolidated Balance Sheets (Details) - USD ($)
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Mar. 20, 2019
[1]
Mar. 19, 2019
Dec. 31, 2018
Dec. 31, 2017
Warrants and rights Outstanding $ 16,150,379 $ 61,300,000 $ 36,200,000 $ 5,600,000 $ 16,498,900 $ 46,900,000 $ 47,500,000 $ 43,900,000        
Total liabilities 381,451,000 338,816,000 319,419,000 299,482,000 333,201,000 316,517,000 329,727,000 330,535,000        
Additional paid-in capital 649,540,000 634,722,000 633,612,000 607,289,000 616,888,000 619,135,000 619,010,000 619,010,000        
Accumulated deficit (323,246,000) (250,485,000) (202,938,000) (183,631,000) (35,269,000) (27,412,000) (30,374,000) (30,383,000)        
Total OneSpaWorld shareholders' equity 320,828,000 378,459,000 424,414,000 417,897,000 582,344,000 591,398,000 588,251,000 588,372,000        
Total shareholders' equity 320,828,000 378,459,000 424,414,000 417,897,000 590,468,000 599,384,000 594,929,000 594,100,000 $ 633,590,000 $ 199,006,000 $ (127,583,000) $ 225,281,000
As Reported [Member]                        
Total liabilities 276,751,000 277,516,000 283,219,000 293,882,000 277,301,000 269,617,000 282,227,000 286,635,000        
Additional paid-in capital 727,054,000 713,622,000 712,512,000 643,489,000 653,088,000 655,335,000 655,210,000 655,210,000        
Accumulated deficit (296,060,000) (268,085,000) (245,638,000) (214,231,000) (15,569,000) (16,712,000) (19,074,000) (22,683,000)        
Total OneSpaWorld shareholders' equity   439,759,000 460,614,000 423,497,000 638,244,000 638,298,000 635,751,000 632,272,000        
Total shareholders' equity 425,528,000 439,759,000 460,614,000 423,497,000 646,368,000 646,284,000 642,429,000 638,000,000        
Restatement Impact [Member]                        
Warrants and rights Outstanding   61,300,000 36,200,000 5,600,000   46,900,000 47,500,000 43,900,000        
Total liabilities 104,700,000 61,300,000 36,200,000 5,600,000 55,900,000 46,900,000 47,500,000 43,900,000        
Additional paid-in capital (77,514,000) (78,900,000) (78,900,000) (36,200,000) (36,200,000) (36,200,000) (36,200,000) (36,200,000)        
Accumulated deficit (27,186,000) 17,600,000 42,700,000 30,600,000 (19,700,000) (10,700,000) (11,300,000) (7,700,000)        
Total OneSpaWorld shareholders' equity   (61,300,000) (36,200,000) (5,600,000) (55,900,000) (46,900,000) (47,500,000) (43,900,000)        
Total shareholders' equity $ (104,700,000) $ (61,300,000) $ (36,200,000) $ (5,600,000) $ (55,900,000) $ (46,900,000) $ (47,500,000) $ (43,900,000)        
[1] Initial equity balances of the Successor reflect the equity of the accounting acquirer, Haymaker Acquisition Corp., and the issuance of common stock, warrants and cash contributed by Haymaker in connection with the acquisition of OSW Predecessor.