SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
Current Report Pursuant to Section
13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event
reported):
(Exact name of registrant as specified in its charter)
|
(State of incorporation) |
(Commission File |
(IRS Employer Identification Number) |
|
|
| (Address of principal executive offices) |
Registrant’s telephone number, including area code: (
Check the appropriate box if the Form 8-K filing is intended to simultaneously satisfy the reporting obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act | |
Soliciting material pursuant to Rule 14a-12 of the Exchange Act | |
Pre-commencement communications pursuant to Rule 14d-2(b) Exchange Act | |
Pre-commencement communications pursuant to Rule 13e-4(c) Exchange Act |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether the Registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Section 2 – Financial Information
| Item 2.02. | Results of Operations and Financial Condition. |
The information contained in Item 2.02 of this Current Report on Form 8-K, including the Exhibit attached hereto, is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. Furthermore, the information contained in Item 2.02 of this Current Report on Form 8-K shall not be deemed to be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended.
On September 9, 2021, Dave & Buster’s Entertainment, Inc. (the “Company”) issued a press release announcing results its second quarter 2021 results. A copy of this Press Release is attached hereto as Exhibit 99.1.
| Item 9.01. | Financial Statements and Exhibits |
(d) Exhibits.
| 99.1 Press release dated September 9, 2021. | ||
| 104 Cover Page Interactive Data File (embedded within the Inline XBRL document) |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| DAVE & BUSTER’S ENTERTAINMENT, INC. | ||
| Date: September 9, 2021 | By: | /s/ Robert W. Edmund |
| Robert W. Edmund | ||
| General Counsel, Secretary and | ||
| Senior Vice President of Human Resources | ||
3
Exhibit 99.1
Dave & Buster’s Reports Record Second Quarter 2021 Financial Results
DALLAS, September 9, 2021 (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 record quarterly revenues, net income and EBITDA for its second quarter of fiscal year 2021, which ended on August 1, 2021.
The Company began the second quarter with 138 open stores, or approximately 98 percent of its total store base. As of August 1, all of the Company’s 142 stores were open, including 1 new store opened during the quarter.
Key Second Quarter 2021 Highlights
| § | Revenues totaled a record $377.6 million compared with $50.8 million in the second quarter of 2020 and $344.6 million in the second quarter of 2019 |
| § | Overall comparable store sales increased 3.6% compared with the same period in 2019 |
| § | Net income totaled a record $52.8 million, or $1.07 per diluted share, compared with net loss of $58.6 million, or $1.24 per share in the second quarter of 2020 and net income of $32.4 million, or $0.90 per diluted share in the second quarter of 2019 |
| § | EBITDA totaled a record $114.0 million, or 30.2% of revenues, compared with EBITDA loss of $46.0 million in the second quarter of 2020 and EBITDA of $79.0 million, or 22.9% of revenues in the second quarter of 2019 |
| § | Adjusted EBITDA totaled a record $119.2 million, or 31.6% of revenues, compared with Adjusted EBITDA loss of $38.5 million in the second quarter of 2020 and Adjusted EBITDA of $86.0 million, or 25.0% of revenues in the second quarter of 2019 |
| § | Launched new menu, completed rollout of mobile web platform and tablets, and executed new marketing strategy |
| § | Ended the quarter with $108 million in cash and approximately $340 million of liquidity available under the Company’s $500 million revolving credit facility, net of a $150 million minimum liquidity covenant and $10 million in letters of credit |
| § | Company has elected to redeem $55 million of 7.625% senior secured notes at 103% of principal, saving approximately $4.2 million in annualized interest |
Brian Jenkins, Dave & Buster’s Chief Executive Officer, said, “Dave & Buster’s second quarter was clear evidence that the brand is back, posting record revenues and EBITDA with all 142 stores open as of the end of the quarter. The entire team has demonstrated great resilience navigating the pandemic and positioning the Company to achieve new levels of performance. Through continued execution of our strategic initiatives, including our new menu, optimized marketing, and technology investments, we are excited to move forward with a strong foundation to drive sustained profitable growth.”
Second Quarter 2021 Results
Total revenues of $377.6 million increased 642.9% from $50.8 in the first quarter of 2020 and increased 9.6% from $344.6 million in the second quarter of 2019. Comparable store sales increased 3.6% 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). Non-comparable store revenue totaled $67.3 million compared with $10.4 million in the second quarter of 2020.
1
Operating income totaled $79.2 million, or 21.0% of revenues, compared with operating loss of $81.1 million, or (159.6)% of revenues in the second quarter of 2020 and operating income $46.2 million, or 13.4% of revenues in the second quarter of 2019.
Net income totaled $52.8 million, or $1.07 per diluted share, compared with net loss of $58.6 million, or $1.24 per share in the second quarter of 2020 and net income of $32.4 million, or $0.90 per diluted share in the second quarter of 2019.
EBITDA totaled $114.0 million, or 30.2% of revenues, compared with EBITDA loss of $46.0 million, or (90.4)% of revenues in the second quarter of 2020 and EBITDA of $79.0 million, or 22.9% of revenues in the second quarter of 2019.
Adjusted EBITDA totaled $119.2 million, or 31.6% of revenues, compared with adjusted EBITDA loss of $38.5 million, or (75.7)% of revenues in the second quarter of 2020 and adjusted EBITDA of $86.0 million, or 25.0% of revenues in the second quarter of 2019.
Store operating income before depreciation and amortization totaled $134.2 million, or 35.5% of revenues, compared with store operating loss before depreciation and amortization of $34.3 million, or (67.5)% of revenues in the second quarter of 2020 and $99.7 million, or 28.9% of revenues in the second quarter of 2019.
Balance Sheet, Liquidity and Cash Flow
The Company generated approximately $121 million in operating cash flow during the second quarter, ending the quarter with $108 million in cash and approximately $340 million of availability under its $500 million revolving credit facility, net of a $150 million minimum liquidity covenant and $10 million in letters of credit.
Total long-term debt stood at $550 million consisting of 7.625% senior secured notes maturing in 2025. As part of its ongoing capital allocation strategy, the Company has elected to redeem $55 million, or 10%, of its senior secured notes utilizing a redemption option in the Company’s October 2020 indenture agreement. Per the agreement, up to 10% of the notes may be redeemed at 103% of principal in the first twelve-month period after issuance. The Company expects to complete this redemption by September 20, 2021, resulting in annualized interest savings of approximately $4.2 million. Upon separate election, the Company may redeem an additional 10% at 103% of principal in the second twelve-month period after issuance, which commences October 27, 2021.
Third Quarter Business Update and Outlook
The Company’s business recovery has continued through the first five weeks of the third quarter, including Labor Day Monday, during which comparable store sales increased 1.3% compared with 2019.
Based on current trends, and barring any significant downturn due to the pandemic, the Company currently expects the following:
| · | Third quarter comparable store sales to be approximately in line with the quarter-to-date trends compared to third quarter 2019. |
| · | Third quarter EBITDA to be significantly higher than third quarter 2019 EBITDA of $39.8 million, but with some moderation compared with the increase in the second quarter. |
| · | A total of four new store openings during fiscal year 2021 and the relocation of one existing location. |
| · | FY2021 capital additions (net of tenant allowances) of approximately $95 to $100 million, with approximately 49% dedicated to new stores and other operating initiatives, 14% for games, and 37% for maintenance needs. |
2
Quarterly Report on Form 10-Q Available
The Company’s Quarterly Report on Form 10-Q, which 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 13 and 26 weeks ended August 1, 2021.
Investor Conference Call and Webcast
Management will hold a conference call to report these results today at 4:00 p.m. Central Time (5:00 p.m. Eastern Time). The conference call can be accessed over the phone by dialing (720) 543-0206 or toll-free (800) 458-4121. A replay will be available after the call for one year beginning at 7:00 p.m. Central Time (8:00 p.m. Eastern Time) and can be accessed by dialing (412) 317-6671 or toll-free (844) 512-2921; the passcode is 8867697.
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 Dallas, Texas, Dave & Buster’s Entertainment, Inc., is the owner and operator of 143 venues in North America that combine entertainment and dining and offer customers the opportunity to “Eat Drink Play and Watch,” all in one location. Dave & Buster’s 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. Dave & Buster’s currently has stores in 40 states, Puerto Rico, and Canada.
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 global spread of the novel coronavirus outbreak. These forward-looking statements involve risks and uncertainties and, consequently, could be affected by the uncertain and unprecedented impact of the coronavirus 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 duration of government-mandated and voluntary shutdowns and restrictions; the speed with which our stores safely can be reopened and the level of customer demand following reopening; the economic impact of the coronavirus and related disruptions on the communities we serve; our overall level of indebtedness; general business and economic conditions, including as a result of the coronavirus; 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 coronavirus; 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.
-- Financial Tables Follow –
3
| DAVE & BUSTER'S ENTERTAINMENT, INC. | ||||||||
| Condensed Consolidated Balance Sheets | ||||||||
| (in thousands) | ||||||||
| ASSETS | August 1, 2021 | January 31, 2021 | ||||||
| (unaudited) | (audited) | |||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 107,801 | $ | 11,891 | ||||
| Other current assets | 88,154 | 106,980 | ||||||
| Total current assets | 195,955 | 118,871 | ||||||
| Property and equipment, net | 785,227 | 815,027 | ||||||
| Operating lease right of use assets | 1,018,558 | 1,037,569 | ||||||
| Intangible and other assets, net | 384,765 | 381,357 | ||||||
| Total assets | $ | 2,384,505 | $ | 2,352,824 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Total current liabilities | $ | 308,933 | $ | 271,636 | ||||
| Operating lease liabilities | 1,248,038 | 1,267,791 | ||||||
| Other long-term liabilities | 59,843 | 63,777 | ||||||
| Long-term debt, net | 537,816 | 596,388 | ||||||
| Stockholders' equity | 229,875 | 153,232 | ||||||
| Total liabilities and stockholders' equity | $ | 2,384,505 | $ | 2,352,824 | ||||
4
| 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 | ||||||||||||||||||||||
| August 1, 2021 | August 2, 2020 | August 4, 2019 | ||||||||||||||||||||||
| Food and beverage revenues | $ | 123,006 | 32.6 | % | $ | 17,002 | 33.4 | % | $ | 137,921 | 40.0 | % | ||||||||||||
| Amusement and other revenues | 254,632 | 67.4 | % | 33,831 | 66.6 | % | 206,678 | 60.0 | % | |||||||||||||||
| Total revenues | 377,638 | 100.0 | % | 50,833 | 100.0 | % | 344,599 | 100.0 | % | |||||||||||||||
| Cost of food and beverage (as a percentage of food and beverage revenues) | 33,127 | 26.9 | % | 4,659 | 27.4 | % | 36,934 | 26.8 | % | |||||||||||||||
| Cost of amusement and other (as a percentage of amusement and other revenues) | 24,584 | 9.7 | % | 4,025 | 11.9 | % | 22,689 | 11.0 | % | |||||||||||||||
| Total cost of products | 57,711 | 15.3 | % | 8,684 | 17.1 | % | 59,623 | 17.3 | % | |||||||||||||||
| Operating payroll and benefits | 80,623 | 21.3 | % | 13,756 | 27.1 | % | 80,927 | 23.5 | % | |||||||||||||||
| Other store operating expenses | 105,116 | 27.9 | % | 62,682 | 123.2 | % | 104,376 | 30.3 | % | |||||||||||||||
| General and administrative expenses | 18,470 | 4.9 | % | 9,278 | 18.3 | % | 15,991 | 4.6 | % | |||||||||||||||
| Depreciation and amortization expense | 34,875 | 9.2 | % | 35,160 | 69.2 | % | 32,745 | 9.5 | % | |||||||||||||||
| Pre-opening costs | 1,676 | 0.4 | % | 2,388 | 4.7 | % | 4,723 | 1.4 | % | |||||||||||||||
| Total operating costs | 298,471 | 79.0 | % | 131,948 | 259.6 | % | 298,385 | 86.6 | % | |||||||||||||||
| Operating income (loss) | 79,167 | 21.0 | % | (81,115 | ) | -159.6 | % | 46,214 | 13.4 | % | ||||||||||||||
| Interest expense, net | 13,728 | 3.7 | % | 8,163 | 16.0 | % | 4,605 | 1.3 | % | |||||||||||||||
| Income (loss) before provision (benefit) for income taxes | 65,439 | 17.3 | % | (89,278 | ) | -175.6 | % | 41,609 | 12.1 | % | ||||||||||||||
| Provision (benefit) for income taxes | 12,669 | 3.3 | % | (30,676 | ) | -60.3 | % | 9,253 | 2.7 | % | ||||||||||||||
| Net income (loss) | $ | 52,770 | 14.0 | % | $ | (58,602 | ) | -115.3 | % | $ | 32,356 | 9.4 | % | |||||||||||
| Net income (loss) per share: | ||||||||||||||||||||||||
| Basic | $ | 1.10 | $ | (1.24 | ) | $ | 0.91 | |||||||||||||||||
| Diluted | $ | 1.07 | $ | (1.24 | ) | $ | 0.90 | |||||||||||||||||
| Weighted average shares used in per share calculations: | ||||||||||||||||||||||||
| Basic shares | 48,178,611 | 47,111,763 | 35,407,965 | |||||||||||||||||||||
| Diluted shares | 49,229,817 | 47,111,763 | 36,015,710 | |||||||||||||||||||||
| Other information: | ||||||||||||||||||||||||
| Company-owned stores at end of period | 142 | 137 | 130 | |||||||||||||||||||||
| Store operating weeks in the period | 1,817 | 628 | 1,674 | |||||||||||||||||||||
| Total revenue per store operating weeks in the period | $ | 208 | $ | 81 | $ | 206 | ||||||||||||||||||
5
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 | ||||||||||||||||||||||
| August 1, 2021 | August 2, 2020 | August 4, 2019 | ||||||||||||||||||||||
| Net income (loss) | $ | 52,770 | 14.0 | % | $ | (58,602 | ) | -115.3 | % | $ | 32,356 | 9.4 | % | |||||||||||
| Add back: Interest expense, net | 13,728 | 8,163 | 4,605 | |||||||||||||||||||||
| Provision (benefit) for income taxes | 12,669 | (30,676 | ) | 9,253 | ||||||||||||||||||||
| Depreciation and amortization expense | 34,875 | 35,160 | 32,745 | |||||||||||||||||||||
| EBITDA | 114,042 | 30.2 | % | (45,955 | ) | -90.4 | % | 78,959 | 22.9 | % | ||||||||||||||
| Add back: Loss on asset disposal | 112 | 264 | 406 | |||||||||||||||||||||
| Impairment of long-lived assets and lease termination costs | - | 2,178 | - | |||||||||||||||||||||
| Share-based compensation | 3,187 | 2,734 | 1,907 | |||||||||||||||||||||
| Pre-opening costs | 1,676 | 2,388 | 4,723 | |||||||||||||||||||||
| Other costs | 135 | (88 | ) | (13 | ) | |||||||||||||||||||
| Adjusted EBITDA | $ | 119,152 | 31.6 | % | $ | (38,479 | ) | -75.7 | % | $ | 85,982 | 25.0 | % | |||||||||||
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 | ||||||||||||||||||||||
| August 1, 2021 | August 2, 2020 | August 4, 2019 | ||||||||||||||||||||||
| Operating income (loss) | $ | 79,167 | 21.0 | % | $ | (81,115 | ) | -159.6 | % | $ | 46,214 | 13.4 | % | |||||||||||
| Add back: General and administrative expenses | 18,470 | 9,278 | 15,991 | |||||||||||||||||||||
| Depreciation and amortization expense | 34,875 | 35,160 | 32,745 | |||||||||||||||||||||
| Pre-opening costs | 1,676 | 2,388 | 4,723 | |||||||||||||||||||||
| Store operating income (loss) before depreciation and amortization | $ | 134,188 | 35.5 | % | $ | (34,289 | ) | -67.5 | % | $ | 99,673 | 28.9 | % | |||||||||||
6
| 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 | ||||||||||||||||||||||
| August 1, 2021 | August 2, 2020 | August 4, 2019 | ||||||||||||||||||||||
| Food and beverage revenues | $ | 208,764 | 32.5 | % | $ | 80,922 | 38.4 | % | $ | 286,142 | 40.4 | % | ||||||||||||
| Amusement and other revenues | 434,214 | 67.5 | % | 129,717 | 61.6 | % | 422,039 | 59.6 | % | |||||||||||||||
| Total revenues | 642,978 | 100.0 | % | 210,639 | 100.0 | % | 708,181 | 100.0 | % | |||||||||||||||
| Cost of food and beverage (as a percentage of food and beverage revenues) | 56,284 | 27.0 | % | 22,003 | 27.2 | % | 75,688 | 26.5 | % | |||||||||||||||
| Cost of amusement and other (as a percentage of amusement and other revenues) | 41,198 | 9.5 | % | 14,753 | 11.4 | % | 45,660 | 10.8 | % | |||||||||||||||
| Total cost of products | 97,482 | 15.2 | % | 36,756 | 17.4 | % | 121,348 | 17.1 | % | |||||||||||||||
| Operating payroll and benefits | 130,902 | 20.4 | % | 57,493 | 27.3 | % | 163,800 | 23.1 | % | |||||||||||||||
| Other store operating expenses | 189,561 | 29.4 | % | 158,354 | 75.3 | % | 210,621 | 29.8 | % | |||||||||||||||
| General and administrative expenses | 35,561 | 5.5 | % | 23,841 | 11.3 | % | 32,837 | 4.6 | % | |||||||||||||||
| Depreciation and amortization expense | 69,974 | 10.9 | % | 70,512 | 33.5 | % | 63,886 | 9.0 | % | |||||||||||||||
| Pre-opening costs | 3,335 | 0.5 | % | 6,211 | 2.9 | % | 11,725 | 1.7 | % | |||||||||||||||
| Total operating costs | 526,815 | 81.9 | % | 353,167 | 167.7 | % | 604,217 | 85.3 | % | |||||||||||||||
| Operating income (loss) | 116,163 | 18.1 | % | (142,528 | ) | -67.7 | % | 103,964 | 14.7 | % | ||||||||||||||
| Interest expense, net | 28,548 | 4.5 | % | 14,278 | 6.7 | % | 8,661 | 1.2 | % | |||||||||||||||
| Income (loss) before provision (benefit) for income taxes | 87,615 | 13.6 | % | (156,806 | ) | -74.4 | % | 95,303 | 13.5 | % | ||||||||||||||
| Provision (benefit) for income taxes | 15,210 | 2.3 | % | (54,660 | ) | -25.9 | % | 20,504 | 2.9 | % | ||||||||||||||
| Net income (loss) | $ | 72,405 | 11.3 | % | $ | (102,146 | ) | -48.5 | % | $ | 74,799 | 10.6 | % | |||||||||||
| Net income (loss) per share: | ||||||||||||||||||||||||
| Basic | $ | 1.51 | $ | (2.59 | ) | $ | 2.07 | |||||||||||||||||
| Diluted | $ | 1.47 | $ | (2.59 | ) | $ | 2.03 | |||||||||||||||||
| Weighted average shares used in per share calculations: | ||||||||||||||||||||||||
| Basic shares | 47,937,158 | 39,470,874 | 36,117,815 | |||||||||||||||||||||
| Diluted shares | 49,272,693 | 39,470,874 | 36,803,001 | |||||||||||||||||||||
| Other information: | ||||||||||||||||||||||||
| Company-owned stores at end of period | 142 | 137 | 130 | |||||||||||||||||||||
| Store operating weeks in the period | 3,450 | 1,461 | 3,290 | |||||||||||||||||||||
| Total revenue per store operating weeks in the period | $ | 186 | $ | 144 | $ | 215 | ||||||||||||||||||
7
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 | ||||||||||||||||||||||
| August 1, 2021 | August 2, 2020 | August 4, 2019 | ||||||||||||||||||||||
| Net income (loss) | $ | 72,405 | 11.3 | % | $ | (102,146 | ) | -48.5 | % | $ | 74,799 | 10.6 | % | |||||||||||
| Add back: Interest expense, net | 28,548 | 14,278 | 8,661 | |||||||||||||||||||||
| Provision (benefit) for income taxes | 15,210 | (54,660 | ) | 20,504 | ||||||||||||||||||||
| Depreciation and amortization expense | 69,974 | 70,512 | 63,886 | |||||||||||||||||||||
| EBITDA | 186,137 | 28.9 | % | (72,016 | ) | -34.2 | % | 167,850 | 23.7 | % | ||||||||||||||
| Add back: Loss on asset disposal | 257 | 417 | 826 | |||||||||||||||||||||
| Impairment of long-lived assets and lease termination costs | - | 13,727 | - | |||||||||||||||||||||
| Share-based compensation | 6,158 | 2,345 | 3,732 | |||||||||||||||||||||
| Pre-opening costs | 3,335 | 6,211 | 11,725 | |||||||||||||||||||||
| Other costs | (30 | ) | 59 | 33 | ||||||||||||||||||||
| Adjusted EBITDA | $ | 195,857 | 30.5 | % | $ | (49,257 | ) | -23.4 | % | $ | 184,166 | 26.0 | % | |||||||||||
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 | ||||||||||||||||||||||
| August 1, 2021 | August 2, 2020 | August 4, 2019 | ||||||||||||||||||||||
| Operating income (loss) | $ | 116,163 | 18.1 | % | $ | (142,528 | ) | -67.7 | % | $ | 103,964 | 14.7 | % | |||||||||||
| Add back: General and administrative expenses | 35,561 | 23,841 | 32,837 | |||||||||||||||||||||
| Depreciation and amortization expense | 69,974 | 70,512 | 63,886 | |||||||||||||||||||||
| Pre-opening costs | 3,335 | 6,211 | 11,725 | |||||||||||||||||||||
| Store operating income (loss) before depreciation and amortization | $ | 225,033 | 35.0 | % | $ | (41,964 | ) | -19.9 | % | $ | 212,412 | 30.0 | % | |||||||||||
For Investor Relations Inquiries:
Scott Bowman, CFO
Dave & Buster’s Entertainment, Inc.
972.813.1151
scott.bowman@daveandbusters.com
8