Dave & Buster�s Reports Third Quarter 2021 Financial Results

Board of Directors Authorizes $100 million Share Repurchase Program

DALLAS, Dec. 07, 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 quarterly revenue, net income, and Adjusted EBITDA for its third quarter of fiscal year 2021, which ended on�October 31, 2021.

As of October 31, all of the Company’s 143 stores were open, including 1 new store opened during the quarter.

Key Third Quarter 2021 Highlights

• Revenue increased 6.2% from the third quarter of 2019 to $318.0 million, compared with $109.1 million in the third quarter of 2020 and $299.4 million in the third quarter of 2019.
• Comparable store sales increased 1.1% compared with the same period in 2019 excluding 7 stores located in markets that had vaccine mandates during the quarter. Including all stores, comparable store sales decreased 0.4% compared with the same period in 2019.
• Net income totaled $10.6 million, or $0.21 per diluted share, compared with net loss of $48.0 million, or $1.01 per share in the third quarter of 2020 and net income of $0.5 million, or $0.02 per diluted share in the third quarter of 2019.
• Adjusted EBITDA increased 47.4% from the third quarter of 2019 to $68.2 million, or 21.5% of revenue, compared with Adjusted EBITDA loss of $16.0 million in the third quarter of 2020 and Adjusted EBITDA of $46.3 million, or 15.5% of revenue in the third quarter of 2019.
• Ended the quarter with $27 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.
• During the third quarter, the Company redeemed $55 million of 7.625% senior secured notes at 103% of principal. Subsequently, in November 2021, the Company redeemed an additional $55 million of the 7.625% senior secured notes at 103%.

“We are pleased to report strong third quarter financial results,” said Kevin Sheehan, Dave & Buster’s Interim Chief Executive Officer. “Since assuming the role, I have been impressed with our team’s hard work and dedication to operating in this evolving environment. I am excited to be working with them as we look forward to more normalized operations across our stores. We have begun a new phase of innovation, growth and value creation with a focus on realizing the Company’s significant upside potential. I am excited about the future and look forward to sharing our progress with all of our stakeholders.”

Third Quarter 2021 Results

Total revenue of $318.0 million increased 191.6% from $109.1 in the third quarter of 2020 and increased 6.2% from $299.4 million in the third quarter of 2019. Comparable store sales increased 1.1% compared with the same period in 2019 excluding 7 stores located in markets that had vaccine mandates during the quarter. Including all stores, comparable store sales decreased 0.4% compared with the same period in 2019. Walk-in comparable store sales increased 6% while Special Event comparable store sales declined 64% compared with the same period in 2019. Non-comparable store revenue totaled $55.4 million compared with $20.1 million in the third quarter of 2020.

Operating income totaled $24.5 million, or 7.7% of revenue, compared with operating loss of $56.0 million, or (51.4)% of revenue in the third quarter of 2020 and operating income $6.5 million, or 2.2% of revenue in the third quarter of 2019.

Net income totaled $10.6 million, or $0.21 per diluted share, compared with net loss of $48.0 million, or $1.01 per share in the third quarter of 2020 and net income of $0.5 million, or $0.02 per diluted share in the third quarter of 2019.

Adjusted EBITDA increased 47.4% from the third quarter of 2019 to $68.2 million, or 21.5% of revenue, compared with Adjusted EBITDA loss of $16.0 million, or (14.6)% of revenue in the third quarter of 2020 and Adjusted EBITDA of $46.3 million, or 15.5% of revenue in the third quarter of 2019.

Store operating income before depreciation and amortization totaled $83.0 million, or 26.1% of revenue, compared with store operating loss before depreciation and amortization of $7.3 million, or (6.7)% of revenue in the third quarter of 2020 and $60.3 million, or 20.1% of revenue in the third quarter of 2019.

Balance Sheet, Liquidity and Cash Flow

The Company ended the quarter with $27.0 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 was $495 million at October 31, 2021, consisting of 7.625% senior secured notes maturing in 2025.   The Company redeemed $55 million, or 10%, of its senior secured notes during the third quarter utilizing a redemption option in the Company’s October 2020 indenture agreement, resulting in annualized interest savings of approximately $4.2 million and $1.7 million in expense to redeem the notes. Subsequent to the end of the third quarter, the Company redeemed an additional $55 million at 103% of principal, resulting in an incremental annualized interest savings of approximately $4.2 million and $1.7 million in expense.

Share Repurchase Authorization

The Company announced today that its Board of Directors has approved a share repurchase program authorizing the Company to repurchase up to $100,000,000 of its common stock through the end of fiscal 2022. The program may be suspended or discontinued at any time.

Fourth Quarter Business Update and Outlook

The Company’s business recovery has strengthened through the first five weeks of the fourth quarter, during which comparable store sales increased 3.5% compared with the same period in 2019.   Walk-in comparable store sales increased 14% while Special Event comparable store sales declined 59% for the five-week period compared with 2019. The Company notes that fourth quarter revenue will be negatively impacted by both a lagging Special Events business relative to 2019, which typically carries a much higher penetration in the fourth quarter due to holiday parties, and from a calendar shift in its key holiday periods that will negatively impact revenue by approximately $9.5 million as both the Christmas and New Year’s holidays fall on a Friday/Saturday compared with Tuesday/Wednesday in 2019.

Based on current trends, the Company currently expects the following:

• Fourth quarter comparable store sales to be slightly positive compared with the fourth quarter of 2019. Walk-in comparable store sales are expected to remain strong, while Special Events comparable store sales will be a temporary headwind and will have a larger impact on total comparable store sales due to higher historical weightings in the fourth quarter.
• Fourth quarter Adjusted EBITDA margin to increase by approximately 200 bps compared with the fourth quarter of 2019.
• A total of four new store openings during fiscal year 2021 and the relocation of one existing location.
• Fiscal 2021 capital additions (net of tenant allowances) of approximately $100 million, with approximately 43% dedicated to new stores and improvements to existing stores, 14% for games, and 43% for infrastructure upgrades and replacements.

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 39 weeks ended October 31, 2021.

Investor Conference Call and Webcast

Management will hold a conference call to report these results the same day 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 8107981.
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 –

DAVE & BUSTER’S ENTERTAINMENT, INC.
Condensed Consolidated Balance Sheets
(in thousands)
ASSETS		October 31, 2021			January 31, 2021
		(unaudited)			(audited)
Current assets:
Cash and cash equivalents		$	27,005		$	11,891
Other current assets			119,379			106,980
Total current assets			146,384			118,871
Property and equipment, net			779,518			815,027
Operating lease right of use assets			1,038,269			1,037,569
Intangible and other assets, net			386,545			381,357
Total assets		$	2,350,716		$	2,352,824
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities		$	290,678		$	271,636
Operating lease liabilities			1,270,929			1,267,791
Other long-term liabilities			57,873			63,777
Long-term debt, net			484,677			596,388
Stockholders’ equity			246,559			153,232
Total liabilities and stockholders’ equity		$	2,350,716		$	2,352,824

	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
			October 31, 2021							November 1, 2020							November 3, 2019
	Food and beverage revenues		$	107,747			33.9	%		$	38,346			35.2	%		$	124,637			41.6	%
	Amusement and other revenues			210,229			66.1	%			70,706			64.8	%			174,715			58.4	%
	Total revenues			317,976			100.0	%			109,052			100.0	%			299,352			100.0	%
	Cost of food and beverage (as a percentage of food and beverage revenues			30,082			27.9	%			10,664			27.8	%			33,384			26.8	%
	Cost of amusement and other (as a percentage of amusement and other revenues			22,531			10.7	%			7,244			10.2	%			18,796			10.8	%
	Total cost of products			52,613			16.5	%			17,908			16.4	%			52,180			17.4	%
	Operating payroll and benefits			78,995			24.8	%			27,704			25.4	%			76,165			25.4	%
	Other store operating expenses			103,322			32.5	%			70,783			64.9	%			110,713			37.1	%
	General and administrative expenses			22,104			7.0	%			11,746			10.8	%			16,210			5.4	%
	Depreciation and amortization expense			34,381			10.8	%			34,384			31.5	%			33,340			11.1	%
	Pre-opening costs			2,092			0.7	%			2,570			2.4	%			4,245			1.4	%
	Total operating costs			293,507			92.3	%			165,095			151.4	%			292,853			97.8	%
	Operating income (loss)			24,469			7.7	%			(56,043	)		-51.4	%			6,499			2.2	%
	Interest expense, net			13,423			4.2	%			8,213			7.6	%			6,110			2.1	%
	Loss on debt extinguishment / refinancing			2,829			0.9	%			904			0.8	%			–			0.0	%
	Income (loss) before provision (benefit) for income taxes			8,217			2.6	%			(65,160	)		-59.8	%			389			0.1	%
	Provision (benefit) for income taxes			(2,368	)		-0.7	%			(17,117	)		-15.7	%			(93	)		-0.1	%
	Net income (loss)		$	10,585			3.3	%		$	(48,043	)		-44.1	%		$	482			0.2	%
	Net income (loss) per share:
	Basic		$	0.22						$	(1.01	)					$	0.02
	Diluted		$	0.21						$	(1.01	)					$	0.02
	Weighted average shares used in per share calculations:
	Basic shares			48,277,358							47,613,741							30,980,878
	Diluted shares			49,283,503							47,613,741							31,515,454
	Other information:
	Company-owned stores at end of period			143							137							134
	Store operating weeks in the period			1,854							1,221							1,722
	Total revenue per store operating weeks in the period		$	172						$	89						$	174
	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
			October 31, 2021							November 1, 2020							November 3, 2019
	Net income (loss)		$	10,585			3.3	%		$	(48,043	)		-44.1	%		$	482			0.2	%
	Add back: Interest expense, net			13,423							8,213							6,110
	Loss on debt extinguishment / refinancing			2,829							904							–
	Provision (benefit) for income taxes			(2,368	)						(17,117	)						(93	)
	Depreciation and amortization expense			34,381							34,384							33,340
	EBITDA			58,850			18.5	%			(21,659	)		-19.9	%			39,839			13.3	%
	Add back: Loss on asset disposal			377							124							458
	Impairment of long-lived assets and lease termination costs			–							–							–
	Share-based compensation			3,778							2,999							1,747
	Pre-opening costs			2,092							2,570							4,245
	Severance and other costs			3,112							(5	)						1
	Adjusted EBITDA		$	68,209			21.5	%		$	(15,971	)		-14.6	%		$	46,290			15.5	%
	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
			October 31, 2021							November 1, 2020							November 3, 2019
	Operating income (loss		$	24,469			7.7	%		$	(56,043	)		-51.4	%		$	6,499			2.2	%
	Add back: General and administrative expenses			22,104							11,746							16,210
	Depreciation and amortization expense			34,381							34,384							33,340
	Pre-opening costs			2,092							2,570							4,245
	Store operating income (loss) before depreciation and amortization		$	83,046			26.1	%		$	(7,343	)		-6.7	%		$	60,294			20.1	%

	DAVE & BUSTER’S ENTERTAINMENT, INC.
	Consolidated Statements of Operations (Unaudited)
	(in thousands, except share and per share amounts)
			39 Weeks Ended						39 Weeks Ended							39 Weeks Ended
			October 31, 2021						November 1, 2020							November 3, 2019
	Food and beverage revenues		$	316,511		32.9	%		$	119,268			37.3	%		$	410,779		40.8	%
	Amusement and other revenues			644,443		67.1	%			200,423			62.7	%			596,754		59.2	%
	Total revenues			960,954		100.0	%			319,691			100.0	%			1,007,533		100.0	%
	Cost of food and beverage (as a percentage of food and beverage revenues)			86,366		27.3	%			32,667			27.4	%			109,072		26.6	%
	Cost of amusement and other (as a percentage of amusement and other revenues)			63,729		9.9	%			21,997			11.0	%			64,456		10.8	%
	Total cost of products			150,095		15.6	%			54,664			17.1	%			173,528		17.2	%
	Operating payroll and benefits			209,897		21.8	%			85,197			26.6	%			239,965		23.8	%
	Other store operating expenses			292,883		30.5	%			229,137			71.8	%			321,334		31.9	%
	General and administrative expenses			57,665		6.0	%			35,587			11.1	%			49,047		4.9	%
	Depreciation and amortization expense			104,355		10.9	%			104,896			32.8	%			97,226		9.6	%
	Pre-opening costs			5,427		0.6	%			8,781			2.7	%			15,970		1.6	%
	Total operating costs			820,322		85.4	%			518,262			162.1	%			897,070		89.0	%
	Operating income (loss)			140,632		14.6	%			(198,571	)		-62.1	%			110,463		11.0	%
	Interest expense, net			41,971		4.3	%			22,491			7.0	%			14,771		1.5	%
	Loss on debt extinguishment / refinancing			2,829		0.3	%			904			0.3	%			–		0.0	%
	Income (loss) before provision (benefit) for income taxes			95,832		10.0	%			(221,966	)		-69.4	%			95,692		9.5	%
	Provision (benefit) for income taxes			12,842		1.4	%			(71,777	)		-22.4	%			20,411		2.0	%
	Net income (loss)		$	82,990		8.6	%		$	(150,189	)		-47.0	%		$	75,281		7.5	%
	Net income (loss) per share:
	Basic		$	1.73					$	(3.56	)					$	2.19
	Diluted		$	1.68					$	(3.56	)					$	2.15
	Weighted average shares used in per share calculations:
	Basic shares			48,050,558						42,185,163							34,405,503
	Diluted shares			49,257,269						42,185,163							35,042,311
	Other information:
	Company-owned stores at end of period			143						137							134
	Store operating weeks in the period			5,304						2,682							5,012
	Total revenue per store operating weeks in the period		$	181					$	119						$	201
	The following table sets forth a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods shown:
			39 Weeks Ended						39 Weeks Ended							39 Weeks Ended
			October 31, 2021						November 1, 2020							November 3, 2019
	Net income (loss)		$	82,990		8.6	%		$	(150,189	)		-47.0	%		$	75,281		7.5	%
	Add back: Interest expense, net			41,971						22,491							14,771
	Loss on debt extinguishment / refinancing			2,829						904							–
	Provision (benefit) for income taxes			12,842						(71,777	)						20,411
	Depreciation and amortization expense			104,355						104,896							97,226
	EBITDA			244,987		25.5	%			(93,675	)		-29.3	%			207,689		20.6	%
	Add back: Loss on asset disposal			634						541							1,284
	Impairment of long-lived assets and lease termination costs			–						13,727							–
	Share-based compensation			9,936						5,344							5,479
	Pre-opening costs			5,427						8,781							15,970
	Other costs			3,082						54							34
	Adjusted EBITDA		$	264,066		27.5	%		$	(65,228	)		-20.4	%		$	230,456		22.9	%
	The following table sets forth a reconciliation of operating income to store operating income before depreciation and amortization for the periods shown:
			39 Weeks Ended						39 Weeks Ended							39 Weeks Ended
			October 31, 2021						November 1, 2020							November 3, 2019
	Operating income (loss)		$	140,632		14.6	%		$	(198,571	)		-62.1	%		$	110,463		11.0	%
	Add back: General and administrative expenses			57,665						35,587							49,047
	Depreciation and amortization expense			104,355						104,896							97,226
	Pre-opening costs			5,427						8,781							15,970
	Store operating income (loss) before depreciation and amortization		$	308,079		32.1	%		$	(49,307	)		-15.4	%		$	272,706		27.1	%

For Investor Relations Inquiries:

Scott Bowman, CFO
Dave & Buster’s Entertainment, Inc.
972.813.1151
scott.bowman@daveandbusters.com