Bowlero Corp. Announces Continued Strong Results for the Fourth Quarter and Fiscal Year 2022
Bowlero Corp. (NYSE: BOWL) reported strong financial results for the fourth quarter and fiscal year 2022. Revenue reached nearly $267.7 million, up 68.3% year-over-year and 72.2% compared to pre-pandemic levels. Fiscal year revenue totaled $911.7 million, a 130.7% increase year-over-year. Same-store sales grew 53.0% from pre-pandemic performance. Despite a net loss of $29.9 million for the year, adjusted EBITDA surged by 332.7%, totaling $316.4 million. The company repurchased over 3.4 million shares during the year and added new centers to enhance growth.
- Revenue growth of 130.7% year-over-year for fiscal year 2022.
- Adjusted EBITDA increased by 332.7% year-over-year.
- Same-store sales improved by 53.0% compared to pre-pandemic levels.
- Repurchased over 3.4 million shares in fiscal year 2022.
- Added 29 new centers throughout fiscal year 2022.
- Net loss of $29.9 million for fiscal year 2022.
- Net income for the quarter was only $6.9 million.
- Incurred significant transaction expenses of $32.5 million related to de-SPAC.
-
Revenue in the fourth quarter was nearly
, growing$267.7 million , or$108.6 million 68.3% , year-over-year, and , or$112.2 million 72.2% , relative to pre-pandemic performance. Same-store revenue was , or$78.8 million 53.0% , higher than pre-pandemic. 1
-
Revenue in fiscal year 2022 totaled nearly
, growing$911.7 million , or$516.5 million 130.7% , year-over-year, and , or$217.8 million 31.4% , relative to pre-pandemic performance. Same-store revenue grew vs. the pre-pandemic performance by , or$127.4 million 19.4% .1
-
Net Income for the quarter was
. There was a Net Loss for fiscal year 2022 of$6.9 million was driven primarily by expenses related to the successful de-SPAC transaction.2$29.9 million
-
Adjusted EBITDA in the fourth quarter of
increased$82.4 million , or$40.1 million 94.8% , vs. the prior year's quarter, and grew , or$48.2 million 140.9% , relative to pre-pandemic performance. 1 2
-
Adjusted EBITDA for fiscal year 2022 of
increased$316.4 million , or$243.3 million 332.7% , vs. the prior year, and grew , or$142.5 million 81.9% , relative to pre-pandemic performance.1 2
-
The Company repurchased 3,320,913 shares of Class A common stock during the fourth quarter, bringing the fiscal year total shares repurchased to 3,430,667 shares and bringing the total Class A and Class B shares outstanding down to 163.1 million as of
July 3, 2022 .3
-
The Company retired all outstanding publicly traded and privately held warrants as of
May 18, 2022 .
-
The Company added 4 new centers during the quarter, part of the 29 new centers for the fiscal year. As of
September 15, 2022 , afterJuly 3, 2022 , the Company has added 1 more and has signed definitive purchase agreements for an additional 8 new centers. Total centers in operation as ofJuly 3, 2022 were 317.
Total Bowling Center Revenue Performance Trend (Footnote 5) (Graphic: Business Wire)
“We are very pleased with our performance in the fourth quarter and during fiscal year 2022. We achieved world-class results in our first year as a public company, while simultaneously laying important groundwork for sustained growth. We are excited about the future, and we are looking forward to continuing to provide unforgettable experiences for our guests,” said
Financial Summary
-
Due to the Company’s reporting calendar, Q4 of FY 22 was 14 weeks long and FY 22 was 53 weeks long. During the 53rd week, we produced
in revenue.$14.9 million -
Significant growth in Revenue during the quarter, totaling nearly
, up$267.7 million 72.2% relative to pre-pandemic performance and68.3% on a year-over-year basis;53.0% on a same-store basis vs. pre-pandemic performance. Adjusting for the 14th week, Revenue was , increasing$252.8 million 62.6% relative to pre-pandemic performance and58.9% on a year-over-year basis;44.3% on a same store basis vs. pre-pandemic performance. 1 4 -
Revenue during fiscal year 2022 was nearly
, up$911.7 million 31.4% relative to pre-pandemic performance and130.7% on a year-over-year basis;19.4% on a same-store basis vs. pre-pandemic performance. Adjusting for the 53rd week, Revenue was , increasing$896.8 million 29.2% relative to pre-pandemic performance and126.9% on a year-over-year basis;17.5% on a same-store basis vs. pre-pandemic performance.1 4 -
Net Income for the quarter was
, including$6.9 million of non-cash expenses related to the increase in the value of earnouts and warrants. Net Income, adjusted for these items was$8.6 million vs. a Net Loss of$15.6 million in the prior year.2$13.5 million -
Adjusted EBITDA for the quarter grew to
, up$82.4 million 140.9% relative to pre-pandemic performance and94.8% vs. prior year.2 -
Net Loss for fiscal year 2022 of
was driven primarily by expenses related to the successful de-SPAC transaction, which included$29.9 million in transactional expenses and$32.5 million in share based compensation, as well as$42.2 million of non-cash expenses related to the increase in the value of earnouts and warrants. Net Income for fiscal year 2022, adjusted for these items was$52.8 million vs. a Net Loss of$97.6 million in the prior year.2$126.5 million -
Adjusted EBITDA for fiscal year 2022 was
and grew$316.4 million 81.9% relative to pre-pandemic performance and332.7% vs. prior year.2 -
Cash generated from Operations during the quarter and fiscal year 2022 was
and$34.8 million , respectively.$177.7 million
“We continue to see very strong demand in our bowling centers, which is driving significant same store sales growth relative to both prior year and pre-pandemic levels,” said
Please refer to the image referencing the Revenue Performance Summary.
___________________________
1 Same-store sales are measured by comparing revenues for centers open for the entire duration of both the current and comparable measurement periods. The pre-pandemic comparable period for the quarter ended
2 Adjusted EBITDA, trailing twelve month Adjusted EBITDA and normalized net income are non-GAAP measures. "GAAP" stands for Generally Accepted Accounting Principles in the
3 Class A and Class B shares outstanding excludes 3.2 million shares that are subject to forfeiture contingent on certain stock price thresholds.
4 Fourth quarter and fiscal year 2022 represent 14 week and 53 week periods, respectively. As a result, comparisons excluding the impact of extra week are provided.
5Total Bowling Center Revenue excludes closed bowling center activity and media revenue, which is also a component of our bowling operations. Data for all weeks following the close of the fiscal year ended on
* The revenue performance in individual weeks can be positively or negatively impacted by timing shift of holiday/sporting events, holidays moving to weekends, and extreme weather events.
Investor Webcast Information
Listeners may access an investor webcast hosted by
About
Forward Looking Statements
Some of the statements contained in this press release are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are generally identified by the use of words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "target," "will," "would" and, in each case, their negative or other various or comparable terminology and include preliminary results. These forward-looking statements reflect our views with respect to future events as of the date of this release and are based on our management’s current expectations, estimates, forecasts, projections, assumptions, beliefs and information. Although management believes that the expectations reflected in these forward-looking statements are reasonable, it can give no assurance that these expectations will prove to have been correct. All such forward-looking statements are subject to risks and uncertainties, many of which are outside of our control, and could cause future events or results to be materially different from those stated or implied in this document. It is not possible to predict or identify all such risks. These risks include, but are not limited to: the impact of COVID-19 or other adverse public health developments on our business; our ability to grow and manage growth profitably, maintain relationships with customers, compete within our industry and retain our key employees; changes in consumer preferences and buying patterns; the possibility that we may be adversely affected by other economic, business, and/or competitive factors; the risk that the market for our entertainment offerings may not develop on the timeframe or in the manner that we currently anticipate; general economic conditions and uncertainties affecting markets in which we operate and economic volatility that could adversely impact our business, including the COVID-19 pandemic and other factors described under the section titled “Risk Factors” in the registration statement on Form S-1 filed with the
GAAP Financial Information
|
|||||||
|
|
|
|||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
132,236 |
|
|
$ |
187,093 |
|
Accounts and notes receivable, net of allowance for doubtful accounts of |
|
5,227 |
|
|
|
3,300 |
|
Inventories, net |
|
10,310 |
|
|
|
8,310 |
|
Prepaid expenses and other current assets |
|
12,732 |
|
|
|
8,056 |
|
Assets held-for-sale |
|
8,789 |
|
|
|
686 |
|
Total current assets |
|
169,294 |
|
|
|
207,445 |
|
|
|
|
|
||||
Property and equipment, net |
|
534,721 |
|
|
|
415,661 |
|
Internal use software, net |
|
11,423 |
|
|
|
9,062 |
|
Property and equipment under capital leases, net |
|
262,703 |
|
|
|
284,077 |
|
Intangible assets, net |
|
92,593 |
|
|
|
96,057 |
|
|
|
742,669 |
|
|
|
726,156 |
|
Other assets |
|
41,022 |
|
|
|
43,780 |
|
Total assets |
$ |
1,854,425 |
|
|
$ |
1,782,238 |
|
|
|
|
|
||||
Liabilities, Temporary Equity and Stockholders’ Deficit |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
38,217 |
|
|
$ |
29,489 |
|
Accrued expenses |
|
62,854 |
|
|
|
63,650 |
|
Current maturities of long-term debt |
|
4,966 |
|
|
|
5,058 |
|
Other current liabilities |
|
13,123 |
|
|
|
9,176 |
|
Total current liabilities |
|
119,160 |
|
|
|
107,373 |
|
|
|
|
|
||||
Long-term debt, net |
|
865,090 |
|
|
|
870,528 |
|
Long-term obligations under capital leases |
|
397,603 |
|
|
|
374,598 |
|
Earnout liability |
|
210,952 |
|
|
|
— |
|
Other long-term liabilities |
|
54,418 |
|
|
|
87,749 |
|
Deferred income tax liabilities |
|
14,882 |
|
|
|
11,867 |
|
Total liabilities |
|
1,662,105 |
|
|
|
1,452,115 |
|
|
|
|
|
||||
Temporary Equity |
|
|
|
||||
Series A preferred stock - Old Bowlero |
|
— |
|
|
|
141,162 |
|
Series A preferred stock |
|
206,002 |
|
|
|
— |
|
Redeemable Class A common stock - Old Bowlero |
|
— |
|
|
|
464,827 |
|
|
|
|
|
||||
|
|
|
|
||||
Stockholders’ Deficit: |
|
|
|
||||
Class A common stock |
$ |
11 |
|
|
$ |
10 |
|
Class B common stock |
|
6 |
|
|
|
— |
|
Additional paid-in capital |
|
335,015 |
|
|
|
— |
|
|
|
(34,557 |
) |
|
|
— |
|
Accumulated deficit |
|
(312,851 |
) |
|
|
(266,472 |
) |
Accumulated other comprehensive loss |
|
(1,306 |
) |
|
|
(9,404 |
) |
Total stockholders’ deficit |
|
(13,682 |
) |
|
|
(275,866 |
) |
Total liabilities, temporary equity and stockholders' deficit |
$ |
1,854,425 |
|
|
$ |
1,782,238 |
|
|
|||||||||||||||
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
267,717 |
|
|
$ |
159,103 |
|
|
$ |
911,705 |
|
|
$ |
395,234 |
|
Costs of revenues |
|
185,229 |
|
|
|
120,601 |
|
|
|
609,971 |
|
|
|
374,255 |
|
Gross profit |
|
82,488 |
|
|
|
38,502 |
|
|
|
301,734 |
|
|
|
20,979 |
|
|
|
|
|
|
|
|
|
||||||||
Operating (income) expenses: |
|
|
|
|
|
|
|
||||||||
Selling, general and administrative expenses |
|
35,689 |
|
|
|
29,118 |
|
|
|
180,702 |
|
|
|
78,335 |
|
Asset impairment |
|
1,548 |
|
|
|
386 |
|
|
|
1,548 |
|
|
|
386 |
|
(Gain) loss on sale or disposal of assets |
|
(2,354 |
) |
|
|
31 |
|
|
|
(4,109 |
) |
|
|
(46 |
) |
Other operating expense |
|
1,260 |
|
|
|
668 |
|
|
|
6,968 |
|
|
|
1,131 |
|
Business interruption insurance recoveries |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(20,188 |
) |
Total operating expense |
|
36,143 |
|
|
|
30,203 |
|
|
|
185,109 |
|
|
|
59,618 |
|
|
|
|
|
|
|
|
|
||||||||
Operating profit (loss) |
|
46,345 |
|
|
|
8,299 |
|
|
|
116,625 |
|
|
|
(38,639 |
) |
|
|
|
|
|
|
|
|
||||||||
Other expenses: |
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
25,359 |
|
|
|
23,128 |
|
|
|
94,460 |
|
|
|
88,857 |
|
Change in fair value of earnout liability |
|
2,564 |
|
|
|
— |
|
|
|
25,800 |
|
|
|
— |
|
Change in fair value of warrant liability |
|
6,092 |
|
|
|
— |
|
|
|
26,840 |
|
|
|
— |
|
Other (income) expense |
|
(12 |
) |
|
|
— |
|
|
|
149 |
|
|
|
— |
|
Total other expense |
|
34,003 |
|
|
|
23,128 |
|
|
|
147,249 |
|
|
|
88,857 |
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income tax expense (benefit) |
|
12,342 |
|
|
|
(14,829 |
) |
|
|
(30,624 |
) |
|
|
(127,496 |
) |
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
5,399 |
|
|
|
(1,368 |
) |
|
|
(690 |
) |
|
|
(1,035 |
) |
Net income (loss) |
$ |
6,943 |
|
|
$ |
(13,461 |
) |
|
$ |
(29,934 |
) |
|
$ |
(126,461 |
) |
|
|||||||||||||||
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net cash provided by operating activities |
$ |
34,809 |
|
|
$ |
41,109 |
|
|
$ |
177,670 |
|
|
$ |
58,232 |
|
Net cash used in investing activities |
|
(41,601 |
) |
|
|
(18,488 |
) |
|
|
(220,345 |
) |
|
|
(46,676 |
) |
Net cash (used in) provided by financing activities |
|
(33,888 |
) |
|
|
(2,053 |
) |
|
|
(12,136 |
) |
|
|
34,805 |
|
Effect of exchange rate changes on cash |
|
(61 |
) |
|
|
(44 |
) |
|
|
(46 |
) |
|
|
27 |
|
Net (decrease) increase in cash and cash equivalents |
|
(40,741 |
) |
|
|
20,524 |
|
|
|
(54,857 |
) |
|
|
46,388 |
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents at beginning of period |
|
172,977 |
|
|
|
166,569 |
|
|
|
187,093 |
|
|
|
140,705 |
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents at end of period |
$ |
132,236 |
|
|
$ |
187,093 |
|
|
$ |
132,236 |
|
|
$ |
187,093 |
|
GAAP to non-GAAP Reconciliations
|
|
Adjusted EBITDA Reconciliation |
||||||||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||||||||
(in thousands) |
|
|
|
|
|
|
|
|
||||||||||||||||
Consolidated |
|
|
|
|
|
|
|
|
||||||||||||||||
Revenues |
|
$ |
267,717 |
|
$ |
159,103 |
|
$ |
155,494 |
|
|
$ |
911,705 |
|
$ |
395,234 |
|
$ |
693,929 |
|
||||
Net income (loss) - GAAP |
|
|
6,943 |
|
|
(13,461 |
) |
|
(16,002 |
) |
|
|
(29,934 |
) |
|
(126,461 |
) |
|
(1,841 |
) |
||||
Adjustments: |
|
|
|
|
|
|
|
|
||||||||||||||||
Interest expense |
|
|
25,359 |
|
|
23,128 |
|
|
14,965 |
|
|
|
94,460 |
|
|
88,857 |
|
|
69,903 |
|
||||
Income tax expense (benefit) |
|
|
5,399 |
|
|
(1,368 |
) |
|
1,788 |
|
|
|
(690 |
) |
|
(1,035 |
) |
|
1,803 |
|
||||
Depreciation, amortization and impairment charges |
|
|
30,018 |
|
|
23,872 |
|
|
25,900 |
|
|
|
108,505 |
|
|
91,851 |
|
|
89,264 |
|
||||
Share-based compensation |
|
|
3,860 |
|
|
793 |
|
|
838 |
|
|
|
50,236 |
|
|
3,164 |
|
|
3,406 |
|
||||
Closed center EBITDA (1) |
|
|
51 |
|
|
1,750 |
|
|
1,447 |
|
|
|
1,480 |
|
|
4,039 |
|
|
(400 |
) |
||||
Foreign currency exchange loss (gain) |
|
|
(26 |
) |
|
(99 |
) |
|
6 |
|
|
|
5 |
|
|
(188 |
) |
|
(225 |
) |
||||
Asset disposition (gain) loss |
|
|
(2,355 |
) |
|
31 |
|
|
2,917 |
|
|
|
(4,109 |
) |
|
(46 |
) |
|
5,247 |
|
||||
Transactional and other advisory costs (2) |
|
|
1,405 |
|
|
6,644 |
|
|
519 |
|
|
|
38,140 |
|
|
10,737 |
|
|
3,041 |
|
||||
Charges attributed to new initiatives (3) |
|
|
113 |
|
|
147 |
|
|
260 |
|
|
|
362 |
|
|
531 |
|
|
1,020 |
|
||||
Extraordinary unusual non-recurring losses (4) |
|
|
2,981 |
|
|
859 |
|
|
1,566 |
|
|
|
5,131 |
|
|
1,670 |
|
|
2,680 |
|
||||
Changes in the value of earnouts and warrants and settlement costs (5) |
|
|
8,644 |
|
|
— |
|
|
— |
|
|
|
52,789 |
|
|
— |
|
|
— |
|
||||
Adjusted EBITDA |
|
$ |
82,392 |
|
$ |
42,296 |
|
$ |
34,204 |
|
|
$ |
316,375 |
|
$ |
73,119 |
|
$ |
173,898 |
|
||||
Adjusted EBITDA Margin |
|
|
30.8 |
% |
|
26.6 |
% |
|
22.0 |
% |
|
|
34.7 |
% |
|
18.5 |
% |
|
25.1 |
% |
||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
SG&A Expense |
|
|
26,870 |
|
|
19,734 |
|
|
21,705 |
|
|
|
84,849 |
|
|
57,326 |
|
|
82,316 |
|
||||
Media & Other Income |
|
|
(4,210 |
) |
|
34 |
|
|
978 |
|
|
|
(18,005 |
) |
|
(985 |
) |
|
1,257 |
|
||||
Center EBITDA |
|
$ |
105,052 |
|
$ |
62,064 |
|
$ |
56,887 |
|
|
$ |
383,219 |
|
$ |
129,460 |
|
$ |
257,471 |
|
|
|
(1) |
|
The closed center adjustment is to remove EBITDA for closed centers. Closed centers are those centers that are closed for a variety of reasons, including permanent closure, newly acquired or built centers prior to opening, centers closed for renovation or rebranding and conversion. Closed centers do not include centers closed in compliance with local, state and federal government restrictions due to COVID-19. If a center is not open on the last day of the reporting period, it will be considered closed for that reporting period. |
|
|
(2) |
|
The adjustment for transaction costs and other advisory costs is to remove charges incurred in connection with any transaction, including mergers, acquisitions, refinancing, amendment or modification to indebtedness, dispositions and costs in connection with an initial public offering, in each case, regardless of whether consummated. The large increases in this adjustment during the quarters ended |
|
|
(3) |
|
The adjustment for charges is to remove actual charges attributed to new initiatives include charges with the undertaking and/or implementation of new initiatives, business optimization activities, cost savings initiatives, cost rationalization programs, operating expense reductions and/or synergies and/or similar initiatives and/or programs including any restructuring charge (including any charges relating to any tax restructuring), any charge relating to the closure or consolidation of any office or facility, any systems implementation charge, any severance charge, any one time compensation charge, any charge relating to entry into a new market, any charge relating to any strategic initiative or contract and any lease run-off charge. |
|
|
(4) |
|
The adjustment for extraordinary unusual non-recurring gains or losses is to remove extraordinary gains and losses, which include any gain or charge from any extraordinary item as determined in good faith by the Company and/or any non-recurring or unusual item as determined in good faith by the Company and/or any charge associated with and/or payment of any legal settlement, fine, judgment or order. |
|
|
(5) |
|
The adjustment for changes in the value of earnouts and warrants is to remove the impact of the revaluation of the earnouts and warrants. As a result of the de-SPAC transaction, the Company recorded liabilities for earnouts and warrants. Changes in the fair value of the earnout and warrant liabilities are recognized in the statement of operations. Decreases in the liability will have a favorable impact on the income statement and increases in the liability will have an unfavorable impact. The adjustment also includes realized costs associated with the settlement of warrants during the fiscal year. |
Trailing twelve month Adjusted EBITDA Reconciliation |
|||||||||||||||||||||||||||
Net loss - GAAP and Adjusted EBITDA |
|||||||||||||||||||||||||||
(in thousands) |
|
|
|
|
|
|
|
||||||||||||||||||||
Consolidated |
|
|
|
|
|
|
|
||||||||||||||||||||
Revenues |
$ |
693,929 |
|
$ |
247,257 |
|
$ |
395,234 |
|
$ |
526,281 |
|
$ |
657,483 |
|
$ |
803,091 |
|
$ |
911,705 |
|
||||||
Net loss - GAAP |
$ |
(1,841 |
) |
$ |
(197,748 |
) |
$ |
(126,461 |
) |
$ |
(70,125 |
) |
$ |
(55,442 |
) |
$ |
(50,338 |
) |
$ |
(29,934 |
) |
||||||
Adjustments: |
|
|
|
|
|
|
|
||||||||||||||||||||
Interest expense |
|
69,903 |
|
|
86,352 |
|
|
88,857 |
|
|
90,612 |
|
|
92,239 |
|
|
92,229 |
|
|
94,460 |
|
||||||
Income tax expense (benefit) |
|
1,803 |
|
|
7,927 |
|
|
(1,035 |
) |
|
(7,403 |
) |
|
(7,147 |
) |
|
(7,457 |
) |
|
(690 |
) |
||||||
Depreciation, amortization and impairment charges |
|
89,264 |
|
|
91,411 |
|
|
91,851 |
|
|
92,241 |
|
|
95,363 |
|
|
102,359 |
|
|
108,505 |
|
||||||
Share-based compensation |
|
3,406 |
|
|
3,226 |
|
|
3,164 |
|
|
3,116 |
|
|
44,975 |
|
|
47,169 |
|
|
50,236 |
|
||||||
Closed center EBITDA (1) |
|
(400 |
) |
|
3,259 |
|
|
4,039 |
|
|
3,880 |
|
|
3,374 |
|
|
3,179 |
|
|
1,480 |
|
||||||
Foreign currency exchange loss (gain) |
|
(225 |
) |
|
(146 |
) |
|
(188 |
) |
|
(155 |
) |
|
126 |
|
|
(68 |
) |
|
5 |
|
||||||
Asset disposition loss (gain) |
|
5,247 |
|
|
613 |
|
|
(46 |
) |
|
(77 |
) |
|
(58 |
) |
|
(1,723 |
) |
|
(4,109 |
) |
||||||
Transactional and other advisory costs (2) |
|
3,041 |
|
|
5,573 |
|
|
10,737 |
|
|
12,056 |
|
|
40,474 |
|
|
43,379 |
|
|
38,140 |
|
||||||
Charges attributed to new initiatives (3) |
|
1,020 |
|
|
500 |
|
|
531 |
|
|
540 |
|
|
489 |
|
|
396 |
|
|
362 |
|
||||||
Extraordinary unusual non-recurring losses (4) |
|
2,680 |
|
|
360 |
|
|
1,670 |
|
|
65 |
|
|
3,374 |
|
|
3,009 |
|
|
5,131 |
|
||||||
Changes in the value of earnouts and warrants and settlement costs (5) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(22,472 |
) |
|
44,145 |
|
|
52,789 |
|
||||||
Adjusted EBITDA |
$ |
173,898 |
|
$ |
1,327 |
|
$ |
73,119 |
|
$ |
124,750 |
|
$ |
195,295 |
|
$ |
276,279 |
|
$ |
316,375 |
|
||||||
Adjusted EBITDA Margin |
|
25.1 |
% |
|
0.5 |
% |
|
18.5 |
% |
|
23.7 |
% |
|
29.7 |
% |
|
34.4 |
% |
|
34.7 |
% |
|
|
(1) |
|
The closed center adjustment is to remove EBITDA for closed centers. Closed centers are those centers that are closed for a variety of reasons, including permanent closure, newly acquired or built centers prior to opening, centers closed for renovation or rebranding and conversion. Closed centers do not include centers closed in compliance with local, state and federal government restrictions due to COVID-19. If a center is not open on the last day of the reporting period, it will be considered closed for that reporting period. If the center is closed on the first day of the reporting period for permanent closure, the center will be considered closed for that reporting period. |
|
|
(2) |
|
The adjustment for transaction costs and other advisory costs is to remove charges incurred in connection with any transaction, including mergers, acquisitions, refinancing, amendment or modification to indebtedness, dispositions and costs in connection with an initial public offering, in each case, regardless of whether consummated. |
|
|
(3) |
|
The adjustment for charges is to remove charges attributed to new initiatives include charges with the undertaking and/or implementation of new initiatives, business optimization activities, cost savings initiatives, cost rationalization programs, operating expense reductions and/or synergies and/or similar initiatives and/or programs (including in connection with any integration, restructuring or transition, any reconstruction, decommissioning, recommissioning, or reconfiguration of fixed assets for alternative uses, any office or facility opening and/or pre-opening), including any inventory optimization program and/or any curtailment, any business optimization charge, any restructuring charge (including any charges relating to any tax restructuring), any charge relating to the closure or consolidation of any office or facility (including but not limited to rent terminations, moving costs and legal costs), any systems implementation charge, any severance charge, any one time compensation charge, any charge relating to entry into a new market, any charge relating to any strategic initiative or contract, any charge relating to any entry into new markets and contracts, any lease run-off charge, any charge associated with improvements to information technology (IT) or accounting functions, losses related to temporary decreases in work volume and expenses related to maintaining underutilized personnel, any charge relating to a new contract, any consulting charge and/or any corporate development charge; provided, that, in this case of any such charge, the results of any such action relating to such charge are projected by in good faith to be achieved with 24 months of undertaking. |
|
|
(4) |
|
The adjustment for extraordinary unusual non-recurring gains or losses is to remove extraordinary gains and losses, which include any gain or charge from any extraordinary item as determined in good faith by the Company and/or any non-recurring or unusual item as determined in good faith by the Company and/or any charge associated with and/or payment of any legal settlement, fine, judgment or order. |
|
|
(5) |
|
The adjustment for changes in the value of earnouts and warrants is to remove the impact of the revaluation of the earnouts and warrants. As a result of the Company's de-SPAC transaction, the Company recorded liabilities for earnouts and warrants. Changes in the fair value of the earnout and warrant liabilities are recognized in the statement of operations. Decreases in the liability will have a favorable impact on the income statement and increases in the liability will have an unfavorable impact. The adjustment also includes realized costs associated with the settlement of warrants during the fiscal year. |
NORMALIZED NET INCOME RECONCILIATION |
||||||||
|
||||||||
(in thousands) |
|
Three months ended |
|
Twelve months ended |
||||
|
|
|
|
|
||||
Net income (loss) - GAAP |
|
$ |
6,943 |
|
|
$ |
(29,934 |
) |
|
|
|
|
|
||||
Change in fair value of earnouts and warrants and settlement costs |
|
|
8,644 |
|
|
52,789 |
|
|
Share-based compensation - de-SPAC |
|
|
— |
|
|
|
42,212 |
|
Transactional and other advisory costs |
|
|
— |
|
|
|
32,502 |
|
|
|
|
|
|
||||
Normalized Net Income |
|
$ |
15,587 |
|
|
$ |
97,569 |
|
Non-GAAP Financial Measures
To provide investors with information in addition to our results as determined under Generally Accepted Accounting Principles (“GAAP”), we disclose net income, normalized for extraordinary and non-recurring items, Adjusted EBITDA and trailing twelve month Adjusted EBITDA as “non-GAAP measures” which management believes provide useful information to investors because each measure assists both investors and management in analyzing and benchmarking the performance and value of our business. Accordingly, management believes that these measurements are useful for comparing general operating performance from period to period, and management relies on these measures for planning and forecasting of future periods. Additionally, these measures allow management to compare our results with those of other companies that have different financing and capital structures. These measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for revenue, net income, net cash provided (used) by operating activities or any other operating performance or liquidity measure calculated in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies.
Net income normalized for extraordinary and non-recurring items represents Net income (loss) before share-based compensation issued in connection with the Company's de-SPAC transaction, transaction and other advisory costs related to the de-SPAC transaction and non-cash expenses or income related to Changes in the value of earnouts and warrants. Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) represents Net income (loss) before Interest, Income Taxes, Depreciation and Amortization, Share-based Compensation, EBITDA from Closed Centers, Foreign Currency Exchange Loss (Gain), Asset Disposition Loss (Gain), Transactional and other advisory costs, Charges attributed to new initiatives, Extraordinary unusual non-recurring gains or losses and Changes in the value of earnouts and warrants. Trailing twelve month Adjusted EBITDA represents Adjusted EBITDA over the most recent twelve month period.
The Company considers net income normalized for extraordinary and non-recurring items as an important financial measure because it provides an indicator of performance that is not affected by fluctuations in certain costs or other items. However, this measure has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are that it does not reflect every cash expenditure and is not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
The Company considers Adjusted EBITDA as an important financial measure because it provides a financial measure of the quality of the Company’s earnings. Other companies may calculate Adjusted EBITDA differently than we do, which might limit its usefulness as a comparative measure. Adjusted EBITDA is used by management in addition to and in conjunction with the results presented in accordance with GAAP. Additionally, we believe trailing twelve month Adjusted EBITDA provides the current run-rate for trending purposes, rather than annualizing the respective quarters, as the Company’s business is seasonal, with the second and third fiscal quarters being higher than the first and last quarters.
We have presented Adjusted EBITDA solely as a supplemental disclosure because we believe it allows for a more complete analysis of results of operations and assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance, such as Interest, Income Taxes, Depreciation and Amortization, Share-based Compensation, EBITDA from Closed Centers, Foreign Currency Exchange Loss (Gain), Asset Disposition Loss (Gain), Transactional and other advisory costs, Charges attributed to new initiatives, Extraordinary unusual non-recurring gains or losses and Changes in the value of earnouts and warrants.
Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are that Adjusted EBITDA and trailing twelve month Adjusted EBITDA:
- do not reflect every expenditure, future requirements for capital expenditures or contractual commitments;
- do not reflect changes in our working capital needs;
- do not reflect the interest expense, or the amounts necessary to service interest or principal payments, on our outstanding debt;
- do not reflect income tax (benefit) expense, and because the payment of taxes is part of our operations, tax expense is a necessary element of our costs and ability to operate;
- do not reflect non-cash equity compensation, which will remain a key element of our overall equity based compensation package; and
- do not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220915005163/en/
For Media:
pr@bowlerocorp.com
For Investors:
Ashely.desimone@icrinc.com
Source:
FAQ
What were Bowlero's revenue results for the fourth quarter 2022?
How did Bowlero perform compared to pre-pandemic levels?
What was Bowlero's net income for fiscal year 2022?
What is the adjusted EBITDA for Bowlero in fiscal year 2022?