Delaware
(State or other jurisdiction of
incorporation or organization)
|
001-40142
(Commission File Number)
|
98-1632024
(I.R.S. Employer Identification Number)
|
||||||
7313 Bell Creek Road
Mechanicsville, Virginia 23111
| ||||||||
(Address of principal executive offices and zip code) | ||||||||
(804) 417-2000 | ||||||||
(Registrant's telephone number, including area code) |
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||||
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
||||
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
Title of each class |
Trading Symbol |
Name of each exchange on which registered |
||||||||||||
Class A common stock, par value $0.0001 | BOWL | The New York Stock Exchange |
Unaudited | ||||||||||||||||||||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||||||||||||||||||
October 1, 2023 |
December 31, 2023 |
March 31, 2024 |
June 30, 2024 |
June 30, 2024 |
||||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Bowling | $ | 116,430 | $ | 145,295 | $ | 165,528 | $ | 130,709 | $ | 557,962 | ||||||||||||||||||||||
Food & beverage | 74,913 | 111,192 | 118,032 | 97,246 | 401,383 | |||||||||||||||||||||||||||
Amusement & other | 36,062 | 49,184 | 54,110 | 55,913 | 195,269 | |||||||||||||||||||||||||||
Total revenues | 227,405 | 305,671 | 337,670 | 283,868 | 1,154,614 | |||||||||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||||||
Location operating costs, excluding depreciation and amortization | 73,373 | 78,837 | 86,766 | 89,575 | 328,551 | |||||||||||||||||||||||||||
Location payroll and benefit costs | 63,054 | 77,742 | 78,645 | 67,765 | 287,206 | |||||||||||||||||||||||||||
Location food and beverage costs | 16,685 | 23,920 | 27,178 | 22,969 | 90,752 | |||||||||||||||||||||||||||
Selling, general and administrative expenses, excluding depreciation and amortization | 38,124 | 35,835 | 37,121 | 36,927 | 148,007 | |||||||||||||||||||||||||||
Depreciation and amortization | 31,352 | 37,071 | 36,327 | 40,614 | 145,364 | |||||||||||||||||||||||||||
(Gain) loss on impairment and disposal of fixed assets, net | (1) | 50 | 1,011 | 60,373 | 61,433 | |||||||||||||||||||||||||||
Other operating (income) expense | (538) | 2,739 | (390) | (100) | 1,711 | |||||||||||||||||||||||||||
Total costs and expenses | 222,049 | 256,194 | 266,658 | 318,123 | 1,063,024 | |||||||||||||||||||||||||||
Operating income (loss) | 5,356 | 49,477 | 71,012 | (34,255) | 91,590 | |||||||||||||||||||||||||||
Other (income) expenses | ||||||||||||||||||||||||||||||||
Interest expense, net | 37,449 | 46,236 | 46,890 | 47,036 | 177,611 | |||||||||||||||||||||||||||
Change in fair value of earnout liability | (40,682) | 64,091 | (8,868) | 10,915 | 25,456 | |||||||||||||||||||||||||||
Other expense | 53 | 10 | 3 | 10 | 76 | |||||||||||||||||||||||||||
Total other (income) expense | (3,180) | 110,337 | 38,025 | 57,961 | 203,143 | |||||||||||||||||||||||||||
Income (loss) before income tax (benefit) expense | 8,536 | (60,860) | 32,987 | (92,216) | (111,553) | |||||||||||||||||||||||||||
Income tax (benefit) expense | (9,683) | 2,609 | 9,141 | (30,039) | (27,972) | |||||||||||||||||||||||||||
Net income (loss) | $ | 18,219 | $ | (63,469) | $ | 23,846 | $ | (62,177) | $ | (83,581) |
Unaudited | ||||||||||||||||||||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||||||||||||||||||
October 2, 2022 |
January 1, 2023 |
April 2, 2023 |
July 2, 2023 |
July 2, 2023 |
||||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Bowling | $ | 115,327 | $ | 131,426 | $ | 154,960 | $ | 116,715 | $ | 518,428 | ||||||||||||||||||||||
Food & beverage | 79,023 | 100,657 | 111,708 | 81,219 | 372,607 | |||||||||||||||||||||||||||
Amusement & other | 35,910 | 41,302 | 49,057 | 41,486 | 167,755 | |||||||||||||||||||||||||||
Total revenues | 230,260 | 273,385 | 315,725 | 239,420 | 1,058,790 | |||||||||||||||||||||||||||
Costs and expenses | ||||||||||||||||||||||||||||||||
Location operating costs, excluding depreciation and amortization | 62,796 | 65,088 | 65,236 | 75,365 | 268,485 | |||||||||||||||||||||||||||
Location payroll and benefit costs | 59,812 | 65,229 | 71,736 | 65,550 | 262,327 | |||||||||||||||||||||||||||
Location food and beverage costs | 18,215 | 21,720 | 24,618 | 18,492 | 83,045 | |||||||||||||||||||||||||||
Selling, general and administrative expenses, excluding depreciation and amortization | 32,296 | 34,102 | 35,306 | 35,579 | 137,283 | |||||||||||||||||||||||||||
Depreciation and amortization | 26,267 | 29,303 | 29,444 | 24,391 | 109,405 | |||||||||||||||||||||||||||
(Gain) loss on impairment and disposal of fixed assets, net | (71) | (1,823) | 297 | 958 | (639) | |||||||||||||||||||||||||||
Other operating (income) expense | (328) | (670) | (496) | (422) | (1,916) | |||||||||||||||||||||||||||
Total costs and expenses | 198,987 | 212,949 | 226,141 | 219,913 | 857,990 | |||||||||||||||||||||||||||
Operating income (loss) | 31,273 | 60,436 | 89,584 | 19,507 | 200,800 | |||||||||||||||||||||||||||
Other (income) expenses | ||||||||||||||||||||||||||||||||
Interest expense, net | 23,570 | 27,379 | 29,117 | 30,785 | 110,851 | |||||||||||||||||||||||||||
Change in fair value of earnout liability | 40,760 | 30,776 | 87,222 | (73,406) | 85,352 | |||||||||||||||||||||||||||
Other expense | 48 | (678) | 5,986 | 1,436 | 6,792 | |||||||||||||||||||||||||||
Total other (income) expense | 64,378 | 57,477 | 122,325 | (41,185) | 202,995 | |||||||||||||||||||||||||||
Income (loss) before income tax (benefit) expense | (33,105) | 2,959 | (32,741) | 60,692 | (2,195) | |||||||||||||||||||||||||||
Income tax (benefit) expense | 429 | 1,524 | (668) | (85,528) | (84,243) | |||||||||||||||||||||||||||
Net income (loss) | $ | (33,534) | $ | 1,435 | $ | (32,073) | $ | 146,220 | $ | 82,048 |
Exhibit No. | Description | |||||||
99.1 | ||||||||
104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
BOWLERO CORP. | ||||||||
Date: November 4, 2024 |
By: |
/s/ Robert M. Lavan | ||||||
Name: |
Robert M. Lavan | |||||||
Title: |
Chief Financial Officer |
Bowlero Corp. | ||
Condensed Consolidated Balance Sheets | ||
(Amounts in thousands, except share and per share amounts) | ||
(Unaudited) |
September 29, 2024 | June 30, 2024 |
||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 38,448 | $ | 66,972 | |||||||
Accounts and notes receivable, net | 5,666 | 6,757 | |||||||||
Inventories, net | 13,650 | 13,171 | |||||||||
Prepaid expenses and other current assets | 30,365 | 25,316 | |||||||||
Assets held-for-sale | 20 | 1,746 | |||||||||
Total current assets | 88,149 | 113,962 | |||||||||
Property and equipment, net | 892,782 | 887,738 | |||||||||
Operating lease right of use assets | 554,474 | 559,168 | |||||||||
Finance lease right of use assets, net | 520,218 | 524,392 | |||||||||
Intangible assets, net | 45,111 | 47,051 | |||||||||
Goodwill | 833,961 | 833,888 | |||||||||
Deferred income tax asset | 122,847 | 112,106 | |||||||||
Other assets | 34,884 | 35,730 | |||||||||
Total assets | $ | 3,092,426 | $ | 3,114,035 | |||||||
Liabilities, Temporary Equity and Stockholders’ Deficit | |||||||||||
Current liabilities: | |||||||||||
Accounts payable and accrued expenses | $ | 146,022 | $ | 135,784 | |||||||
Current maturities of long-term debt | 9,106 | 9,163 | |||||||||
Current obligations of operating lease liabilities | 28,811 | 28,460 | |||||||||
Other current liabilities | 8,381 | 9,399 | |||||||||
Total current liabilities | 192,320 | 182,806 | |||||||||
Long-term debt, net | 1,130,141 | 1,129,523 | |||||||||
Long-term obligations of operating lease liabilities | 567,209 | 561,916 | |||||||||
Long-term obligations of finance lease liabilities | 681,222 | 680,213 | |||||||||
Long-term financing obligations | 442,980 | 440,875 | |||||||||
Earnout liability | 88,741 | 137,636 | |||||||||
Other long-term liabilities | 26,093 | 26,471 | |||||||||
Deferred income tax liabilities | 4,129 | 4,447 | |||||||||
Total liabilities | 3,132,835 | 3,163,887 | |||||||||
Commitments and Contingencies | |||||||||||
September 29, 2024 | June 30, 2024 |
||||||||||
Temporary Equity | |||||||||||
Series A preferred stock | $ | 123,918 | $ | 127,410 | |||||||
Stockholders’ Deficit | |||||||||||
Class A common stock | 11 | 11 | |||||||||
Class B common stock | 6 | 6 | |||||||||
Additional paid-in capital | 509,929 | 510,675 | |||||||||
Treasury stock, at cost | (392,735) | (385,015) | |||||||||
Accumulated deficit | (280,064) | (303,159) | |||||||||
Accumulated other comprehensive (loss) income | (1,474) | 220 | |||||||||
Total stockholders’ deficit | (164,327) | (177,262) | |||||||||
Total liabilities, temporary equity and stockholders’ deficit | $ | 3,092,426 | $ | 3,114,035 |
Bowlero Corp. | ||
Condensed Consolidated Statements of Operations | ||
(Amounts in thousands) | ||
(Unaudited) |
Three Months Ended | |||||||||||
September 29, 2024 |
October 1, 2023 |
||||||||||
Revenues | |||||||||||
Bowling | $ | 122,203 | $ | 116,430 | |||||||
Food & beverage | 88,039 | 74,913 | |||||||||
Amusement & other | 49,953 | 36,062 | |||||||||
Total revenues | 260,195 | 227,405 | |||||||||
Costs and expenses | |||||||||||
Location operating costs, excluding depreciation and amortization | 86,228 | 73,373 | |||||||||
Location payroll and benefit costs | 67,436 | 63,054 | |||||||||
Location food and beverage costs | 20,530 | 16,685 | |||||||||
Selling, general and administrative expenses, excluding depreciation and amortization | 34,811 | 38,124 | |||||||||
Depreciation and amortization | 36,983 | 31,352 | |||||||||
Loss (gain) on impairment and disposal of fixed assets, net | 1,472 | (1) | |||||||||
Other operating income, net | (211) | (538) | |||||||||
Total costs and expenses | 247,249 | 222,049 | |||||||||
Operating income | 12,946 | 5,356 | |||||||||
Other (income) expenses | |||||||||||
Interest expense, net | 48,670 | 37,449 | |||||||||
Change in fair value of earnout liability | (48,921) | (40,682) | |||||||||
Other expense | — | 53 | |||||||||
Total other income | (251) | (3,180) | |||||||||
Income before income tax benefit | 13,197 | 8,536 | |||||||||
Income tax benefit | (9,898) | (9,683) | |||||||||
Net income | $ | 23,095 | $ | 18,219 |
Bowlero Corp. | ||
Condensed Consolidated Statements of Cash Flows | ||
(Amounts in thousands) | ||
(Unaudited) |
Three Months Ended | |||||||||||
September 29, 2024 |
October 1, 2023 |
||||||||||
Net cash provided by operating activities | $ | 29,413 | $ | 16,083 | |||||||
Net cash used in investing activities | (39,924) | (176,576) | |||||||||
Net cash (used in) provided by financing activities | (17,806) | 5,091 | |||||||||
Effect of exchange rate changes on cash | (207) | (143) | |||||||||
Net decrease in cash and cash equivalents | (28,524) | (155,545) | |||||||||
Cash and cash equivalents at beginning of period | 66,972 | 195,633 | |||||||||
Cash and cash equivalents at end of period | $ | 38,448 | $ | 40,088 |
(in thousands) | September 29, 2024 | June 30, 2024 |
||||||||||||
Cash and cash equivalents | $ | 38,448 | $ | 66,972 | ||||||||||
Bank debt and loans | 1,151,951 | 1,152,200 | ||||||||||||
Net debt | $ | 1,113,503 | $ | 1,085,228 |
(in thousands) | September 29, 2024 | June 30, 2024 |
||||||||||||
Cash and cash equivalents | $ | 38,448 | $ | 66,972 | ||||||||||
Revolver Capacity | 335,000 | 285,000 | ||||||||||||
Revolver capacity committed to letters of credit | (18,584) | (15,834) | ||||||||||||
Total cash on hand and revolving borrowing capacity | $ | 354,864 | $ | 336,138 |
Same Store Revenue | ||||||||||||||
Three Months Ended | ||||||||||||||
(in thousands) | October 1, 2023 |
September 29, 2024 | ||||||||||||
Total Revenue - Reported | $227,405 | $260,195 | ||||||||||||
less: Service Fee Revenue | (1,621) | (650) | ||||||||||||
Revenue Excluding Service Fee Revenue | $225,784 | $259,545 | ||||||||||||
less: Non-Location Related (including Closed Centers) | (7,985) | (3,597) | ||||||||||||
Total Location Revenue | $217,799 | $255,948 | ||||||||||||
less: Acquired Revenue | (1,211) | (38,425) | ||||||||||||
Same Store Revenue | $216,588 | $217,523 | ||||||||||||
% Year-over-Year Change | ||||||||||||||
Total Revenue – Reported | 14.4% | |||||||||||||
Total Revenue excluding Service Fee Revenue | 15.0% | |||||||||||||
Total Location Revenue | 17.5% | |||||||||||||
Same Store Revenue | 0.4% |
Adjusted EBITDA Reconciliation | ||||||||||||||
Three Months Ended | ||||||||||||||
(in thousands) | September 29, 2024 | October 1, 2023 |
||||||||||||
Consolidated | ||||||||||||||
Revenue | $260,195 | $227,405 | ||||||||||||
Net income - GAAP | 23,095 | 18,219 | ||||||||||||
Net income margin | 8.9% | 8.0% | ||||||||||||
Adjustments: | ||||||||||||||
Interest expense | 48,670 | 39,032 | ||||||||||||
Income tax benefit | (9,898) | (9,683) | ||||||||||||
Depreciation and amortization | 37,437 | 32,000 | ||||||||||||
Loss (gain) on impairment, disposals, and other charges, net | 1,472 | (1) | ||||||||||||
Share-based compensation | 4,503 | 1,911 | ||||||||||||
Closed location EBITDA (1) |
2,205 | 2,462 | ||||||||||||
Transactional and other advisory costs (2) |
3,259 | 8,398 | ||||||||||||
Changes in the value of earnouts (3) |
(48,921) | (40,682) | ||||||||||||
Other, net (4) |
1,121 | 478 | ||||||||||||
Adjusted EBITDA | $62,943 | $52,134 | ||||||||||||
Adjusted EBITDA Margin | 24.2% | 22.9% |