U.S. Markets open in 3 hrs 55 mins
  • S&P Futures

    3,698.25
    -33.75 (-0.90%)
     
  • Dow Futures

    29,514.00
    -236.00 (-0.79%)
     
  • Nasdaq Futures

    11,428.50
    -127.25 (-1.10%)
     
  • Russell 2000 Futures

    1,702.50
    -18.30 (-1.06%)
     
  • Crude Oil

    81.93
    -0.22 (-0.27%)
     
  • Gold

    1,653.20
    -16.80 (-1.01%)
     
  • Silver

    18.58
    -0.30 (-1.62%)
     
  • EUR/USD

    0.9684
    -0.0055 (-0.5617%)
     
  • 10-Yr Bond

    3.7050
    0.0000 (0.00%)
     
  • Vix

    31.74
    -0.86 (-2.64%)
     
  • GBP/USD

    1.0840
    -0.0046 (-0.4227%)
     
  • USD/JPY

    144.7020
    +0.5800 (+0.4024%)
     
  • BTC-USD

    19,444.67
    +788.35 (+4.23%)
     
  • CMC Crypto 200

    443.82
    +15.04 (+3.51%)
     
  • FTSE 100

    6,920.18
    -85.21 (-1.22%)
     
  • Nikkei 225

    26,422.05
    +248.07 (+0.95%)
     

Dave & Buster’s Reports Second Quarter 2022 Financial Results

·18 min read
Dave & Buster's Entertainment, Inc.
Dave & Buster's Entertainment, Inc.

DALLAS, Sept. 07, 2022 (GLOBE NEWSWIRE) -- Dave & Buster's Entertainment, Inc., (NASDAQ:PLAY), ("Dave & Buster's" or "the Company"), an owner and operator of entertainment and dining venues, today announced financial results for its second quarter ended July 31, 2022.

Key Second Quarter 2022 Highlights

  • The Company completed its acquisition of Main Event on June 29, 2022.

  • The Company implemented over $11.5 million of annualized cost synergies to date that will be realized in future quarters and increased its target annualized cost synergies from $20.0 million to $25.0 million.

  • Record second quarter revenue of $468.4 million increased 35.9% from the second quarter of 2019 and increased 24.0% from the second quarter of 2021. Main Event branded stores contributed $51.4 million of revenue during the quarter.

  • Total comparable sales at Dave & Buster’s branded stores increased 9.6% compared with the same period in 2019.

  • Total comparable sales at Main Event branded stores increased 29.7% during the period from June 29 through July 31, 2022 compared with the same period in 2019.

  • Net income totaled $29.1 million, or 59 cents per diluted share, compared with net income of $52.8 million, or $1.07 per diluted share in the second quarter of 2021 and net income of $32.4 million, or 90 cents per diluted share in the second quarter of 2019.

  • Record Adjusted EBITDA of $119.6 million increased 39.0% from the second quarter of 2019 and increased 0.3% from the second quarter of 2021.

  • During the second quarter of 2022, the Company repurchased 764,988 shares for $25 million.

  • The Company ended the quarter with $591.8 million of liquidity, which includes $100.4 in cash and $491.4 million available under its $500 million revolving credit facility.

“We are pleased to report record revenue for the second quarter,” said Chris Morris, Dave & Buster’s Chief Executive Officer. “We experienced strong guest visitation and spending across both brands this quarter. Our teams continued to deliver high levels of service to our guests, while simultaneously beginning the process of integration into one company. I want to recognize the efforts of our combined teams as we work to capture the synergies from our combination and adopt best practices across our brands. While we saw substantial headwinds during the quarter from wage and commodity inflation, we remained focused on driving revenue and strong cash flow while still working to mitigate these pressures with operational efficiencies and appropriate pricing actions. We have significant upside potential and with our continued focus on innovation, growth and value creation, we are determined to deliver on that potential. We are excited about the future of this new organization and look forward to sharing our progress in the coming quarters.”

Second Quarter 2022 Results

Total revenue was a record $468.4 million, an increase of 24.0% from $377.6 million in the second quarter of 2021 and an increase of 35.9% from $344.6 million in the second quarter of 2019. Total revenue at Dave & Buster’s branded stores was $417.0 million, an increase of 10.4% from $377.6 million in the second quarter of 2021 and an increase of 21.0% from $344.6 million from the second quarter of 2019. Total revenue at Main Event branded stores was $51.4 million for the period from June 29 through July 31, 2022.

Comparable store sales at Dave & Buster’s branded stores increased 9.6% compared with the second quarter of 2019 (the Company has chosen to continue reporting comparable store sales versus 2019 in order to provide a more meaningful comparison). Walk-in comparable store sales at Dave & Buster’s branded stores increased 13.0% while Special Event comparable store sales declined 23.1% compared with the same period in 2019. Non-comparable store revenue at Dave & Buster’s branded stores totaled $84.7 million compared with $69.2 million in the second quarter of 2021 and $40.7 million in the second quarter of 2019.

Comparable store sales at Main Event branded stores for the period from June 29 through July 31, 2022, increased 29.7% compared with the same period in 2019. Walk-in comparable store sales at Main Event branded stores during the June 29 through July 31, 2022 period increased 34.9% while Special Event comparable store sales declined 1.4% compared with the same period in 2019.   Non-comparable store revenue during this period at Main Event branded stores totaled $13.5 million.

Operating income totaled $56.5 million, or 12.1% of revenue, compared with operating income of $79.2 million, or 21.0% of revenue in the second quarter of 2021 and operating income of $46.2 million, or 13.4% of revenue in the second quarter of 2019. Operating income during the second quarter of 2022 was negatively impacted by transaction costs related to the acquisition of Main Event, increases in pre-opening and stock-based compensation expenses and an impairment charge.

Net income totaled $29.1 million, or 59 cents per diluted share, compared with net income of $52.8 million, or $1.07 per diluted share in the second quarter of 2021 and net income of $32.4 million, or 90 cents per diluted share in the second quarter of 2019.

Adjusted EBITDA totaled a record $119.6 million, or 25.5% of revenue, compared with Adjusted EBITDA of $119.2 million, or 31.6% of revenue in the second quarter of 2021 and adjusted EBITDA of $86.0 million, or 25.0% of revenue in the second quarter of 2019.

Store operating income before depreciation and amortization totaled $136.7 million, or 29.2% of revenue, compared with store operating income before depreciation and amortization of $134.2 million, or 35.5% of revenue in the second quarter of 2021 and store operating income before depreciation and amortization of $99.7 million, or 28.9% of revenue in the second quarter of 2019.

Balance Sheet, Liquidity and Cash Flow

In connection with the acquisition of Main Event, the Company refinanced its existing $500 million revolving credit facility and closed on a new $850 million term loan due June 29, 2029.

The Company generated $84.5 million in operating cash flow during the second quarter, and ended the quarter with $591.8 million of liquidity, which includes $100.4 in cash and $491.4 million available under its $500 million revolving credit facility.

During the second quarter of 2022, the Company repurchased 764,988 shares for $25 million under its $100 million authorized share repurchase program.

Third Quarter 2022 Business Update

The Company’s business has continued to improve through the first five weeks of the third quarter, during which comparable store sales on a consolidated basis increased 22.1% with increases of 17.6% at Dave & Buster’s branded stores and 42.3% at Main Event branded stores compared with the same period in 2019. Consolidated walk-in comparable store sales increased 24.7% while Special Event comparable store sales declined 4.2% for the five-week period compared with 2019. At Dave & Buster’s branded stores, walk-in comparable store sales increased 20.0% while Special Event comparable store sales declined 11.9% for the five-week period compared with 2019.   At Main Event branded stores, walk-in comparable store sales increased 48.9% while Special Event comparable store sales increased 9.3% for the five-week period compared with 2019.

Quarterly Report on Form 10-Q Available

The Company’s Quarterly Report on Form 10-Q, will be available at www.sec.gov and at the Company’s investor relations website, contains a thorough review of its financial results for the second quarter ended July 31, 2022.

Investor Conference Call and Webcast

Management will hold a conference call to report these results on Wednesday, September 7, 2022, at 4:00 p.m. Central Time (5:00 p.m. Eastern Time). Participants can access the conference call by dialing toll-free (877) 883-0383. The international dial-in for participants is (412) 902-6506. The participant entry number is 9220602. A replay will be available after the call for one year beginning at 6:00 p.m. Central Time (7:00 p.m. Eastern Time) and can be accessed by dialing toll-free (877) 344-7529 or by the international toll number (412) 317-0088; the replay access code 4030138. Additionally, a live and archived webcast of the conference call will be available under the Investor Relations section at www.daveandbusters.com/.

About Dave & Buster’s Entertainment, Inc.

Founded in 1982 and headquartered in Coppell, Texas, Dave & Buster's Entertainment, Inc., is the owner and operator of 200 venues in North America that offer premier entertainment and dining experiences to guests through two distinct brands: Dave & Buster’s and Main Event. The Company has 148 Dave & Buster’s branded stores in 41 states, Puerto Rico, and Canada and offers guests the opportunity to "Eat Drink Play and Watch," all in one location. Each store offers a full menu of entrées and appetizers, a complete selection of alcoholic and non-alcoholic beverages, and an extensive assortment of entertainment attractions centered around playing games and watching live sports and other televised events. The Company also operates 52 Main Event branded stores in 17 states across the country, and offers state-of-the-art bowling, laser tag, hundreds of arcade games and virtual reality, making it the perfect place for families to connect and make memories. For more information about each brand, visit daveandbusters.com and mainevent.com.

Forward-Looking Statements

The Company cautions that this release contains forward-looking statements, including, without limitation, statements relating to the impact on our business and operations of the coronavirus pandemic. These forward-looking statements involve risks and uncertainties and, consequently, could be affected by the uncertain and unprecedented impact of the pandemic and new coronavirus variants on our business and operations and the related impact on our liquidity needs; our ability to continue as a going concern; our ability to obtain waivers, and thereafter continue to satisfy covenant requirements, under our revolving credit facility; our ability to access other funding sources; the implementation and duration of government-mandated and voluntary shutdowns and restrictions; the speed with which our stores safely can be reopened and fully operated and the level of customer demand following reopening and full operations; the economic impact of the pandemic and related disruptions on the communities we serve; our overall level of indebtedness; general business and economic conditions, including as a result of the pandemic; the impact of competition; the seasonality of the Company’s business; adverse weather conditions; future commodity prices; guest and employee complaints and litigation; fuel and utility costs; labor costs and availability; changes in consumer and corporate spending, including as a result of the pandemic; changes in demographic trends; changes in governmental regulations; unfavorable publicity, our ability to open new stores, and acts of God. Accordingly, actual results may differ materially from the forward-looking statements, and the Company therefore cautions you against relying on such forward-looking statements. Dave & Buster’s intends these forward-looking statements to speak only as of the time of this release and does not undertake to update or revise them as more appropriate information becomes available, except as required by law.

*Non-GAAP Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with GAAP, the Company uses the following non-GAAP financial measures: EBITDA, EBITDA margin, Adjusted EBITDA, Adjusted EBITDA margin, Store operating income before depreciation and amortization, and Store operating income before depreciation and amortization margin (collectively the “non-GAAP financial measures”). The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The Company uses these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. The Company believes that they provide useful information about operating results, enhance the overall understanding of our operating performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. The non-GAAP measures used by the Company in this press release may be different from the measures used by other companies.

For Investor Relations Inquiries:

Michael Quartieri, SVP & Chief Financial Officer
Dave & Buster’s Entertainment, Inc.
(972) 813-1151
michael.quartieri@daveandbusters.com

 

 

DAVE & BUSTER'S ENTERTAINMENT, INC.

 

Condensed Consolidated Balance Sheets

 

(in thousands)

 

 

 

 

 

 

 

 

 

ASSETS

 

July 31, 2022

 

January 30, 2022

 

 

 

(unaudited)

 

(audited)

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

100,386

 

$

25,910

 

Other current assets

 

 

114,120

 

 

119,661

 

 

 

 

 

 

 

Total current assets

 

 

214,506

 

 

145,571

 

 

 

 

 

 

 

Property and equipment, net

 

 

1,149,632

 

 

778,597

 

 

 

 

 

 

 

Operating lease right of use assets

 

 

1,330,468

 

 

1,037,197

 

 

 

 

 

 

 

Intangible and other assets, net

 

 

956,134

 

 

384,425

 

 

 

 

 

 

 

Total assets

 

$

3,650,740

 

$

2,345,790

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

$

407,585

 

$

311,515

 

 

 

 

 

 

 

Operating lease liabilities

 

 

1,599,417

 

 

1,277,539

 

 

 

 

 

 

 

Other long-term liabilities

 

 

67,681

 

 

49,881

 

 

 

 

 

 

 

Long-term debt, net

 

 

1,219,678

 

 

431,395

 

 

 

 

 

 

 

Stockholders' equity

 

 

356,379

 

 

275,460

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,650,740

 

$

2,345,790

 

 

 

 

 

 

 



DAVE & BUSTER'S ENTERTAINMENT, INC.

Consolidated Statements of Operations (Unaudited)

(in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13 Weeks Ended

 

13 Weeks Ended

 

13 Weeks Ended

 

 

July 31, 2022

 

August 1, 2021

 

August 4, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Food and beverage revenue

$

156,995

 

33.5

%

 

$

123,006

 

32.6

%

 

$

137,921

 

 

40.0

%

Amusement and other revenue

 

311,364

 

66.5

%

 

 

254,632

 

67.4

%

 

 

206,678

 

 

60.0

%

Total revenue

 

 

468,359

 

100.0

%

 

 

377,638

 

100.0

%

 

 

344,599

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of food and beverage (as a percentage of food and beverage revenue)

 

 

46,461

 

29.6

%

 

 

33,127

 

26.9

%

 

 

36,934

 

 

26.8

%

Cost of amusement and other (as a percentage of amusement and other revenue)

 

 

29,075

 

9.3

%

 

 

24,584

 

9.7

%

 

 

22,689

 

 

11.0

%

Total cost of products

 

 

75,536

 

16.1

%

 

 

57,711

 

15.3

%

 

 

59,623

 

 

17.3

%

Operating payroll and benefits

 

113,674

 

24.3

%

 

 

80,623

 

21.3

%

 

 

80,927

 

 

23.5

%

Other store operating expenses

 

142,440

 

30.4

%

 

 

105,116

 

27.9

%

 

 

104,376

 

 

30.3

%

General and administrative expenses

 

 

37,710

 

8.1

%

 

 

18,470

 

4.9

%

 

 

15,991

 

 

4.6

%

Depreciation and amortization expense

 

38,614

 

8.2

%

 

 

34,875

 

9.2

%

 

 

32,745

 

 

9.5

%

Pre-opening costs

 

3,913

 

0.8

%

 

 

1,676

 

0.4

%

 

 

4,723

 

 

1.4

%

Total operating costs

 

 

411,887

 

87.9

%

 

 

298,471

 

79.0

%

 

 

298,385

 

 

86.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

56,472

 

12.1

%

 

 

79,167

 

21.0

%

 

 

46,214

 

 

13.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

17,118

 

3.7

%

 

 

13,728

 

3.7

%

 

 

4,605

 

 

1.3

%

Loss on debt refinancing

 

1,479

 

0.3

%

 

 

-

 

0.0

%

 

 

-

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

 

37,875

 

8.1

%

 

 

65,439

 

17.3

%

 

 

41,609

 

 

12.1

%

Provision for income taxes

 

 

8,787

 

1.9

%

 

 

12,669

 

3.3

%

 

 

9,253

 

 

2.7

%

Net income

 

$

29,088

 

6.2

%

 

$

52,770

 

14.0

%

 

$

32,356

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.60

 

 

 

$

1.10

 

 

 

$

0.91

 

 

 

Diluted

$

0.59

 

 

 

$

1.07

 

 

 

$

0.90

 

 

 

Weighted average shares used in per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

48,831,639

 

 

 

 

48,178,611

 

 

 

 

35,407,965

 

 

 

Diluted shares

 

49,271,521

 

 

 

 

49,229,817

 

 

 

 

36,015,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other information:

 

 

 

 

 

 

 

 

 

 

 

 

Company-owned stores at end of period

 

200

 

 

 

 

142

 

 

 

 

130

 

 

 

Store operating weeks in the period

 

2,171

 

 

 

 

1,817

 

 

 

 

1,674

 

 

 

Total revenue per store operating weeks in the period

$

216

 

 

 

$

208

 

 

 

$

206

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table sets forth a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods shown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13 Weeks Ended

 

13 Weeks Ended

 

13 Weeks Ended

 

 

July 31, 2022

 

August 1, 2021

 

August 4, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

29,088

 

6.2

%

 

$

52,770

 

14.0

%

 

$

32,356

 

 

9.4

%

Add back: Interest expense, net

 

17,118

 

 

 

 

13,728

 

 

 

 

4,605

 

 

 

   Loss on debt refinancing

 

 

1,479

 

 

 

 

-

 

 

 

 

-

 

 

 

   Provision for income taxes

 

 

8,787

 

 

 

 

12,669

 

 

 

 

9,253

 

 

 

   Depreciation and amortization expense

 

 

38,614

 

 

 

 

34,875

 

 

 

 

32,745

 

 

 

EBITDA

 

95,086

 

20.3

%

 

 

114,042

 

30.2

%

 

 

78,959

 

 

22.9

%

Add back: Loss on asset disposal

 

154

 

 

 

 

112

 

 

 

 

406

 

 

 

   Impairment of long-lived assets

 

1,841

 

 

 

 

-

 

 

 

 

-

 

 

 

   Share-based compensation

 

 

4,698

 

 

 

 

3,187

 

 

 

 

1,907

 

 

 

   Pre-opening costs

 

 

3,913

 

 

 

 

1,676

 

 

 

 

4,723

 

 

 

   Other costs (1)

 

 

13,858

 

 

 

 

135

 

 

 

 

(13

)

 

 

Adjusted EBITDA

$

119,550

 

25.5

%

 

$

119,152

 

31.6

%

 

$

85,982

 

 

25.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Fiscal year 2022 amount primarily represents costs related to the acquisition of Main Event and subsequent integration costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table sets forth a reconciliation of operating income to store operating income before depreciation and amortization for the periods shown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13 Weeks Ended

 

13 Weeks Ended

 

13 Weeks Ended

 

 

July 31, 2022

 

August 1, 2021

 

August 4, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

56,472

 

12.1

%

 

$

79,167

 

21.0

%

 

$

46,214

 

 

13.4

%

Add back: General and administrative expenses

 

37,710

 

 

 

 

18,470

 

 

 

 

15,991

 

 

 

   Depreciation and amortization expense

 

 

38,614

 

 

 

 

34,875

 

 

 

 

32,745

 

 

 

   Pre-opening costs

 

 

3,913

 

 

 

 

1,676

 

 

 

 

4,723

 

 

 

Store operating income before depreciation and amortization

$

136,709

 

29.2

%

 

$

134,188

 

35.5

%

 

$

99,673

 

 

28.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 



DAVE & BUSTER'S ENTERTAINMENT, INC.

Consolidated Statements of Operations (Unaudited)

(in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26 Weeks Ended

 

26 Weeks Ended

 

26 Weeks Ended

 

 

July 31, 2022

 

August 1, 2021

 

August 4, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Food and beverage revenue

$

308,907

 

33.6

%

 

$

208,764

 

 

32.5

%

 

$

286,142

 

40.4

%

Amusement and other revenue

 

610,553

 

66.4

%

 

 

434,214

 

 

67.5

%

 

 

422,039

 

59.6

%

Total revenue

 

 

919,460

 

100.0

%

 

 

642,978

 

 

100.0

%

 

 

708,181

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of food and beverage (as a percentage of food and beverage revenue)

 

 

89,716

 

29.0

%

 

 

56,284

 

 

27.0

%

 

 

75,688

 

26.5

%

Cost of amusement and other (as a percentage of amusement and other revenue)

 

 

55,841

 

9.1

%

 

 

41,198

 

 

9.5

%

 

 

45,660

 

10.8

%

Total cost of products

 

 

145,557

 

15.8

%

 

 

97,482

 

 

15.2

%

 

 

121,348

 

17.1

%

Operating payroll and benefits

 

207,035

 

22.5

%

 

 

130,902

 

 

20.4

%

 

 

163,800

 

23.1

%

Other store operating expenses

 

266,865

 

29.0

%

 

 

189,561

 

 

29.4

%

 

 

210,621

 

29.8

%

General and administrative expenses

 

 

66,007

 

7.2

%

 

 

35,561

 

 

5.5

%

 

 

32,837

 

4.6

%

Depreciation and amortization expense

 

71,902

 

7.8

%

 

 

69,974

 

 

10.9

%

 

 

63,886

 

9.0

%

Pre-opening costs

 

6,910

 

0.8

%

 

 

3,335

 

 

0.5

%

 

 

11,725

 

1.7

%

Total operating costs

 

 

764,276

 

83.1

%

 

 

526,815

 

 

81.9

%

 

 

604,217

 

85.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

155,184

 

16.9

%

 

 

116,163

 

 

18.1

%

 

 

103,964

 

14.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

28,509

 

3.1

%

 

 

28,548

 

 

4.5

%

 

 

8,661

 

1.2

%

Loss on debt refinancing

 

1,479

 

0.2

%

 

 

-

 

 

0.0

%

 

 

-

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

 

125,196

 

13.6

%

 

 

87,615

 

 

13.6

%

 

 

95,303

 

13.5

%

Provision for income taxes

 

 

29,124

 

3.2

%

 

 

15,210

 

 

2.3

%

 

 

20,504

 

2.9

%

Net income

 

$

96,072

 

10.4

%

 

$

72,405

 

 

11.3

%

 

$

74,799

 

10.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

1.97

 

 

 

$

1.51

 

 

 

 

$

2.07

 

 

Diluted

$

1.95

 

 

 

$

1.47

 

 

 

 

$

2.03

 

 

Weighted average shares used in per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

48,705,956

 

 

 

 

47,937,158

 

 

 

 

 

36,117,815

 

 

Diluted shares

 

49,357,051

 

 

 

 

49,272,693

 

 

 

 

 

36,803,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other information:

 

 

 

 

 

 

 

 

 

 

 

 

Company-owned stores at end of period

 

200

 

 

 

 

142

 

 

 

 

 

130

 

 

Store operating weeks in the period

 

4,047

 

 

 

 

3,450

 

 

 

 

 

3,290

 

 

Total revenue per store operating weeks in the period

$

227

 

 

 

$

186

 

 

 

 

$

215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table sets forth a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods shown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26 Weeks Ended

 

26 Weeks Ended

 

26 Weeks Ended

 

 

July 31, 2022

 

August 1, 2021

 

August 4, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

96,072

 

10.4

%

 

$

72,405

 

 

11.3

%

 

$

74,799

 

10.6

%

Add back: Interest expense, net

 

28,509

 

 

 

 

28,548

 

 

 

 

 

-

 

 

   Loss on debt refinancing

 

 

1,479

 

 

 

 

-

 

 

 

 

 

8,661

 

 

   Provision for income taxes

 

 

29,124

 

 

 

 

15,210

 

 

 

 

 

20,504

 

 

   Depreciation and amortization expense

 

 

71,902

 

 

 

 

69,974

 

 

 

 

 

63,886

 

 

EBITDA

 

227,086

 

24.7

%

 

 

186,137

 

 

28.9

%

 

 

167,850

 

23.7

%

Add back: Loss on asset disposal

 

370

 

 

 

 

257

 

 

 

 

 

826

 

 

   Impairment of long-lived assets

 

1,841

 

 

 

 

-

 

 

 

 

 

-

 

 

   Share-based compensation

 

 

8,253

 

 

 

 

6,158

 

 

 

 

 

3,732

 

 

   Pre-opening costs

 

 

6,910

 

 

 

 

3,335

 

 

 

 

 

11,725

 

 

   Other costs (1)

 

 

18,337

 

 

 

 

(30

)

 

 

 

 

33

 

 

Adjusted EBITDA

$

262,797

 

28.6

%

 

$

195,857

 

 

30.5

%

 

$

184,166

 

26.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Fiscal year 2022 amount primarily represents costs related to the acquisition of Main Event and subsequent integration costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table sets forth a reconciliation of operating income to store operating income before depreciation and amortization for the periods shown:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26 Weeks Ended

 

26 Weeks Ended

 

26 Weeks Ended

 

 

July 31, 2022

 

August 1, 2021

 

August 4, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

155,184

 

16.9

%

 

$

116,163

 

 

18.1

%

 

$

103,964

 

14.7

%

Add back: General and administrative expenses

 

66,007

 

 

 

 

35,561

 

 

 

 

 

32,837

 

 

   Depreciation and amortization expense

 

 

71,902

 

 

 

 

69,974

 

 

 

 

 

63,886

 

 

   Pre-opening costs

 

 

6,910

 

 

 

 

3,335

 

 

 

 

 

11,725

 

 

Store operating income before depreciation and amortization

$

300,003

 

32.6

%

 

$

225,033

 

 

35.0

%

 

$

212,412

 

30.0

%