UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| | | | | |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended OctoberApril 2, 20222023
OR
| | | | | |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number 001-40142
BOWLERO CORP.
(Exact name of registrant as specified in its charter)
| | | | | | | | | | | |
Delaware | | | 98-1632024 |
(State or other jurisdiction of incorporation or organization) | | | (I.R.S. Employer Identification No.) |
| | |
7313 Bell Creek Road | | | |
Mechanicsville, Virginia | | | 23111 |
(Address of Principal Executive Offices) | | | (Zip Code) |
(804) 417-2000
Registrant's telephone number, including area code
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Class A common stock, par value $0.0001 per share | BOWL | The New York Stock Exchange |
Securities registered pursuant to section 12(g) of the Act: None
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
| | | | | | | | | | | |
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | Smaller reporting company | ☐ |
| | 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. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
The registrant had outstanding 109,787,558112,676,464 shares of Class A common stock, 55,911,20360,819,437 shares of Class B common stock, and 200,000136,373 shares of Series A preferred stock as of November 9, 2022.May 10, 2023.
Table of Contents
| | | | | | | | |
| | Page |
Part I - Financial Information | |
Item 1. | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Item 2. | | |
Item 3. | | |
Item 4. | | |
| | |
Part II - Other Information | |
Item 1. | | |
Item 1A. | | |
Item 2. | | |
Item 6. | | |
| | |
| | |
Bowlero Corp.
Condensed Consolidated Balance Sheets
OctoberApril 2, 20222023 and July 3, 2022
(Amounts in thousands)
(Unaudited)
Item 1. Condensed Financial Statements
| | | October 2, 2022 | | July 3, 2022 | | April 2, 2023 | | July 3, 2022 |
Assets | Assets | | | | Assets | | | |
Current assets: | Current assets: | | Current assets: | |
Cash and cash equivalents | Cash and cash equivalents | $ | 110,361 | | | $ | 132,236 | | Cash and cash equivalents | $ | 150,670 | | | $ | 132,236 | |
Marketable securities | 2,935 | | | — | | |
Accounts and notes receivable, net of allowance for doubtful accounts of $527 and $504, respectively | 5,431 | | | 5,227 | | |
Restricted cash | | Restricted cash | 10,374 | | | — | |
Accounts and notes receivable, net of allowance for doubtful accounts of $592 and $504, respectively | | Accounts and notes receivable, net of allowance for doubtful accounts of $592 and $504, respectively | 6,157 | | | 5,227 | |
Inventories, net | Inventories, net | 11,147 | | | 10,310 | | Inventories, net | 11,848 | | | 10,310 | |
Prepaid expenses and other current assets | Prepaid expenses and other current assets | 14,488 | | | 12,732 | | Prepaid expenses and other current assets | 19,649 | | | 12,732 | |
Assets held-for-sale | Assets held-for-sale | 8,719 | | | 8,789 | | Assets held-for-sale | 2,069 | | | 8,789 | |
Total current assets | Total current assets | 153,081 | | | 169,294 | | Total current assets | 200,767 | | | 169,294 | |
| Property and equipment, net | Property and equipment, net | 577,260 | | | 534,721 | | Property and equipment, net | 663,937 | | | 534,721 | |
Internal use software, net | Internal use software, net | 12,393 | | | 11,423 | | Internal use software, net | 16,434 | | | 11,423 | |
Property and equipment under capital leases, net | Property and equipment under capital leases, net | 261,618 | | | 262,703 | | Property and equipment under capital leases, net | 252,379 | | | 262,703 | |
Intangible assets, net | Intangible assets, net | 92,119 | | | 92,593 | | Intangible assets, net | 91,982 | | | 92,593 | |
Goodwill | Goodwill | 743,655 | | | 742,669 | | Goodwill | 750,230 | | | 742,669 | |
Other assets | Other assets | 39,342 | | | 41,022 | | Other assets | 38,409 | | | 41,022 | |
Total assets | Total assets | $ | 1,879,468 | | | $ | 1,854,425 | | Total assets | $ | 2,014,138 | | | $ | 1,854,425 | |
| Liabilities, Temporary Equity and Stockholders’ Deficit | | |
Liabilities, Temporary Equity and Stockholders’ Equity (Deficit) | | Liabilities, Temporary Equity and Stockholders’ Equity (Deficit) | |
Current liabilities: | Current liabilities: | | Current liabilities: | |
Accounts payable | Accounts payable | $ | 40,265 | | | $ | 38,217 | | Accounts payable | $ | 46,601 | | | $ | 38,217 | |
Accrued expenses | Accrued expenses | 61,732 | | | 62,854 | | Accrued expenses | 83,774 | | | 62,854 | |
Current maturities of long-term debt | Current maturities of long-term debt | 5,834 | | | 4,966 | | Current maturities of long-term debt | 5,569 | | | 4,966 | |
Other current liabilities | Other current liabilities | 13,906 | | | 13,123 | | Other current liabilities | 10,946 | | | 13,123 | |
Total current liabilities | Total current liabilities | 121,737 | | | 119,160 | | Total current liabilities | 146,890 | | | 119,160 | |
| Long-term debt, net | Long-term debt, net | 878,243 | | | 865,090 | | Long-term debt, net | 897,404 | | | 865,090 | |
Long-term obligations under capital leases | Long-term obligations under capital leases | 398,223 | | | 397,603 | | Long-term obligations under capital leases | 393,890 | | | 397,603 | |
Earnout liability | Earnout liability | 251,779 | | | 210,952 | | Earnout liability | 185,361 | | | 210,952 | |
Other long-term liabilities | Other long-term liabilities | 58,344 | | | 54,418 | | Other long-term liabilities | 80,004 | | | 54,418 | |
Deferred income tax liabilities | Deferred income tax liabilities | 14,906 | | | 14,882 | | Deferred income tax liabilities | 15,771 | | | 14,882 | |
Total liabilities | Total liabilities | 1,723,232 | | | 1,662,105 | | Total liabilities | 1,719,320 | | | 1,662,105 | |
| Commitments and Contingencies (Note 10) | Commitments and Contingencies (Note 10) | | Commitments and Contingencies (Note 10) | |
| Temporary Equity | Temporary Equity | | Temporary Equity | |
| Series A preferred stock | Series A preferred stock | 206,002 | | | 206,002 | | Series A preferred stock | 206,376 | | | 206,002 | |
|
| | | | April 2, 2023 | | July 3, 2022 |
| October 2, 2022 | | July 3, 2022 | |
Stockholders’ Deficit | | | | |
Stockholders’ Equity (Deficit) | | Stockholders’ Equity (Deficit) | | | |
Class A common stock | Class A common stock | $ | 11 | | | $ | 11 | | Class A common stock | $ | 11 | | | $ | 11 | |
Class B common stock | Class B common stock | 6 | | | 6 | | Class B common stock | 6 | | | 6 | |
Additional paid-in capital | Additional paid-in capital | 338,294 | | | 335,015 | | Additional paid-in capital | 519,093 | | | 335,015 | |
Treasury stock, at cost | Treasury stock, at cost | (40,019) | | | (34,557) | | Treasury stock, at cost | (53,530) | | | (34,557) | |
Accumulated deficit | Accumulated deficit | (346,385) | | | (312,851) | | Accumulated deficit | (377,023) | | | (312,851) | |
Accumulated other comprehensive loss | Accumulated other comprehensive loss | (1,673) | | | (1,306) | | Accumulated other comprehensive loss | (115) | | | (1,306) | |
Total stockholders’ deficit | (49,766) | | | (13,682) | | |
Total liabilities, temporary equity and stockholders’ deficit | $ | 1,879,468 | | | $ | 1,854,425 | | |
Total stockholders’ equity (deficit) | | Total stockholders’ equity (deficit) | 88,442 | | | (13,682) | |
Total liabilities, temporary equity and stockholders’ equity (deficit) | | Total liabilities, temporary equity and stockholders’ equity (deficit) | $ | 2,014,138 | | | $ | 1,854,425 | |
See accompanying notes to unaudited condensed consolidated financial statements.
Bowlero Corp.
Condensed Consolidated Statements of Operations
Three MonthsFor the Periods Ended OctoberApril 2, 20222023 and September 26, 2021March 27, 2022
(Amounts in thousands, except share and per share amounts)
(Unaudited)
| | | Three Months Ended | | Three Months Ended | | Nine Months Ended |
| | October 2, 2022 | | September 26, 2021 | | April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
Revenues | Revenues | $ | 230,260 | | | $ | 180,978 | | Revenues | $ | 315,725 | | | $ | 257,820 | | | $ | 819,370 | | | $ | 643,988 | |
Costs of revenues | Costs of revenues | 165,202 | | | 126,868 | | Costs of revenues | 189,304 | | | 156,491 | | | 534,212 | | | 424,742 | |
Gross profit | Gross profit | 65,058 | | | 54,110 | | Gross profit | 126,421 | | | 101,329 | | | 285,158 | | | 219,246 | |
| Operating (income) expenses: | Operating (income) expenses: | | Operating (income) expenses: | |
Selling, general and administrative expenses | Selling, general and administrative expenses | 32,494 | | | 21,415 | | Selling, general and administrative expenses | 35,891 | | | 30,315 | | | 102,837 | | | 145,013 | |
Asset impairment | Asset impairment | 84 | | | — | | Asset impairment | 489 | | | — | | | 573 | | | — | |
Gain on sale or disposal of assets | (155) | | | (30) | | |
Gain on sale of assets | | Gain on sale of assets | (192) | | | (1,601) | | | (2,170) | | | (1,755) | |
Other operating expense | Other operating expense | 1,362 | | | 477 | | Other operating expense | 649 | | | 1,899 | | | 2,625 | | | 5,708 | |
Total operating expense | Total operating expense | 33,785 | | | 21,862 | | Total operating expense | 36,837 | | | 30,613 | | | 103,865 | | | 148,966 | |
| Operating profit | Operating profit | 31,273 | | | 32,248 | | Operating profit | 89,584 | | | 70,716 | | | 181,293 | | | 70,280 | |
| Other expenses: | Other expenses: | | Other expenses: | |
Interest expense, net | Interest expense, net | 23,570 | | | 22,928 | | Interest expense, net | 29,117 | | | 22,293 | | | 80,066 | | | 69,101 | |
Change in fair value of earnout liability | Change in fair value of earnout liability | 40,760 | | | — | | Change in fair value of earnout liability | 87,222 | | | 45,778 | | | 158,758 | | | 23,236 | |
Change in fair value of warrant liability | | Change in fair value of warrant liability | — | | | 20,678 | | | — | | | 20,748 | |
Other expense | Other expense | 48 | | | — | | Other expense | 5,986 | | | 161 | | | 5,356 | | | 161 | |
Total other expense | Total other expense | 64,378 | | | 22,928 | | Total other expense | 122,325 | | | 88,910 | | | 244,180 | | | 113,246 | |
| (Loss) income before income tax expense (benefit) | (33,105) | | | 9,320 | | |
Loss before income tax (benefit) expense | | Loss before income tax (benefit) expense | (32,741) | | | (18,194) | | | (62,887) | | | (42,966) | |
| Income tax expense (benefit) | 429 | | | (6,244) | | |
Net (loss) income | (33,534) | | | 15,564 | | |
Income tax (benefit) expense | | Income tax (benefit) expense | (668) | | | (207) | | | 1,285 | | | (6,089) | |
Net loss | | Net loss | (32,073) | | | (17,987) | | | (64,172) | | | (36,877) | |
| Series A preferred stock dividends | Series A preferred stock dividends | (2,801) | | | (2,251) | | Series A preferred stock dividends | (4,401) | | | (2,818) | | | (10,004) | | | (7,290) | |
Net (loss) income attributable to common stockholders | $ | (36,335) | | | $ | 13,313 | | |
Net loss attributable to common stockholders | | Net loss attributable to common stockholders | $ | (36,474) | | | $ | (20,805) | | | $ | (74,176) | | | $ | (44,167) | |
| Net (loss) income per share attributable to Class A and B common stockholders | | |
Basic | $ | (0.22) | | | $ | 0.09 | | |
Diluted | $ | (0.22) | | | $ | 0.09 | | |
Net loss per share attributable to Class A and B common stockholders | | Net loss per share attributable to Class A and B common stockholders | |
Basic & Diluted | | Basic & Diluted | $ | (0.22) | | | $ | (0.13) | | | $ | (0.45) | | | $ | (0.29) | |
| Weighted-average shares used in computing net loss per share attributable to common stockholders | Weighted-average shares used in computing net loss per share attributable to common stockholders | | Weighted-average shares used in computing net loss per share attributable to common stockholders | |
Basic | 162,854,597 | | | 146,848,328 | | |
Diluted | 162,854,597 | | | 151,887,040 | | |
| Basic & Diluted | | Basic & Diluted | 165,698,500 | | | 162,590,921 | | | 163,676,194 | | | 152,731,385 | |
See accompanying notes to unaudited condensed consolidated financial statements.
Bowlero Corp.
Condensed Consolidated Statements of Comprehensive Income (Loss) Income
Three MonthsFor the Periods Ended OctoberApril 2, 20222023 and September 26, 2021March 27, 2022
(Amounts in thousands)
(Unaudited)
| | | | | | | | | | | |
| Three Months Ended |
| October 2, 2022 | | September 26, 2021 |
Net (loss) income | $ | (33,534) | | | $ | 15,564 | |
Other comprehensive (loss) income, net of income tax: | | | |
Unrealized loss on derivatives | — | | | (32) | |
Reclassification to earnings | — | | | 2,202 | |
Foreign currency translation adjustment | (367) | | | (164) | |
Other comprehensive (loss) income | (367) | | | 2,006 | |
Total comprehensive (loss) income | $ | (33,901) | | | $ | 17,570 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
Net loss | $ | (32,073) | | | $ | (17,987) | | | $ | (64,172) | | | $ | (36,877) | |
Other comprehensive income (loss), net of income tax: | | | | | | | |
Unrealized gain on derivatives | — | | | 97 | | | — | | | 55 | |
Reclassification to earnings | — | | | 2,205 | | | — | | | 6,610 | |
Foreign currency translation adjustment | 1,477 | | | 214 | | | 1,191 | | | (158) | |
Other comprehensive income | 1,477 | | | 2,516 | | | 1,191 | | | 6,507 | |
Total comprehensive loss | $ | (30,596) | | | $ | (15,471) | | | $ | (62,981) | | | $ | (30,370) | |
See accompanying notes to unaudited condensed consolidated financial statements.
Bowlero Corp.
Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders’ DeficitEquity (Deficit)
Three MonthsFor the Periods Ended OctoberApril 2, 20222023 and September 26, 2021March 27, 2022
(Amounts in thousands, except share amounts)
(Unaudited)
| | | Redeemable Class A common stock | | Series A preferred stock | | | Class A common Stock | | Class B common Stock | | Treasury stock | | Additional Paid-in capital | | Accumulated deficit | | Accumulated other comprehensive loss | | Total stockholders’ equity (deficit) | | Redeemable Class A common stock | | Series A preferred stock | | | Class A common Stock | | Class B common Stock | | Treasury stock | | Additional Paid-in capital | | Accumulated deficit | | Accumulated other comprehensive loss | | Total stockholders’ deficit |
| | Shares | | Amount | | Shares | | Amount | | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | | Shares | | Amount | | Shares | | Amount | | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | |
Balance, June 27, 2021 | Balance, June 27, 2021 | 2,069,000 | | | $ | 464,827 | | | 106,378 | | | $ | 141,162 | | | | 3,842,428 | | | $ | 1 | | | — | | | $ | — | | | — | | | $ | — | | | $ | — | | | $ | (266,463) | | | $ | (9,404) | | | $ | (275,866) | | Balance, June 27, 2021 | 2,069,000 | | | $ | 464,827 | | | 106,378 | | | $ | 141,162 | | | | 3,842,428 | | | $ | 1 | | | — | | | $ | — | | | — | | | $ | — | | | $ | — | | | $ | (266,463) | | | $ | (9,404) | | | $ | (275,866) | |
Retroactive application of recapitalization | Retroactive application of recapitalization | 49,328,025 | | | — | | | 2,536,209 | | | — | | | | 91,608,875 | | | 9 | | | — | | | — | | | — | | | — | | | — | | | (9) | | | — | | | — | | Retroactive application of recapitalization | 49,328,025 | | | — | | | 2,536,209 | | | — | | | | 91,608,875 | | | 9 | | | — | | | — | | | — | | | — | | | — | | | (9) | | | — | | | — | |
Balance, June 27, 2021 (retroactively stated for application of recapitalization) | Balance, June 27, 2021 (retroactively stated for application of recapitalization) | 51,397,025 | | | $ | 464,827 | | | 2,642,587 | | | $ | 141,162 | | | | 95,451,303 | | | $ | 10 | | | — | | | $ | — | | | — | | | $ | — | | | $ | — | | | $ | (266,472) | | | $ | (9,404) | | | $ | (275,866) | | Balance, June 27, 2021 (retroactively stated for application of recapitalization) | 51,397,025 | | | $ | 464,827 | | | 2,642,587 | | | $ | 141,162 | | | | 95,451,303 | | | $ | 10 | | | — | | | $ | — | | | — | | | $ | — | | | $ | — | | | $ | (266,472) | | | $ | (9,404) | | | $ | (275,866) | |
Net income | Net income | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 15,564 | | | — | | | 15,564 | | Net income | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 15,564 | | | — | | | 15,564 | |
Foreign currency translation adjustment | Foreign currency translation adjustment | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (164) | | | (164) | | Foreign currency translation adjustment | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (164) | | | (164) | |
Unrealized loss on derivatives | Unrealized loss on derivatives | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (32) | | | (32) | | Unrealized loss on derivatives | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (32) | | | (32) | |
Reclassification to earnings | Reclassification to earnings | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 2,202 | | | 2,202 | | Reclassification to earnings | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 2,202 | | | 2,202 | |
Accrued dividends on pre-merger Series A preferred stock | Accrued dividends on pre-merger Series A preferred stock | — | | | — | | | — | | | 2,251 | | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,251) | | | — | | | — | | | (2,251) | | Accrued dividends on pre-merger Series A preferred stock | — | | | — | | | — | | | 2,251 | | | | — | | | — | | | — | | | — | | | — | | | — | | | (2,251) | | | — | | | — | | | (2,251) | |
Change in fair value of redeemable Class A common stock of Old Bowlero | Change in fair value of redeemable Class A common stock of Old Bowlero | — | | | 14,995 | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | (14,995) | | | — | | | — | | | (14,995) | | Change in fair value of redeemable Class A common stock of Old Bowlero | — | | | 14,995 | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | (14,995) | | | — | | | — | | | (14,995) | |
Share-based compensation | Share-based compensation | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | 801 | | | — | | | — | | | 801 | | Share-based compensation | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | 801 | | | — | | | — | | | 801 | |
Reclass of negative APIC to accumulated deficit | Reclass of negative APIC to accumulated deficit | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | 16,445 | | | (16,445) | | | — | | | — | | Reclass of negative APIC to accumulated deficit | — | | | — | | | — | | | — | | | | — | | | — | | | — | | | — | | | — | | | — | | | 16,445 | | | (16,445) | | | — | | | — | |
Balance, September 26, 2021 | Balance, September 26, 2021 | 51,397,025 | | | $ | 479,822 | | | 2,642,587 | | | $ | 143,413 | | | | 95,451,303 | | | $ | 10 | | | — | | | $ | — | | | — | | | $ | — | | | $ | — | | | $ | (267,353) | | | $ | (7,398) | | | $ | (274,741) | | Balance, September 26, 2021 | 51,397,025 | | | $ | 479,822 | | | 2,642,587 | | | $ | 143,413 | | | | 95,451,303 | | | $ | 10 | | | — | | | $ | — | | | — | | | $ | — | | | $ | — | | | $ | (267,353) | | | $ | (7,398) | | | $ | (274,741) | |
| Balance, July 3, 2022 | — | | | $ | — | | | 200,000 | | | $ | 206,002 | | | | 110,395,630 | | | $ | 11 | | | 55,911,203 | | | $ | 6 | | | 3,430,667 | | | $ | (34,557) | | | $ | 335,015 | | | $ | (312,851) | | | $ | (1,306) | | | $ | (13,682) | | |
Net loss | Net loss | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | (33,534) | | | — | | | (33,534) | | Net loss | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | | (34,454) | | | — | | | (34,454) | |
Foreign currency translation adjustment | Foreign currency translation adjustment | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | — | | | (367) | | | (367) | | Foreign currency translation adjustment | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | | — | | | (208) | | | (208) | |
Share-based compensation | — | | — | | | — | | — | | | | 50,317 | | | — | | | — | | — | | | — | | — | | | 3,279 | | | — | | | — | | | 3,279 | | |
Repurchase of Class A common stock into Treasury stock | — | | — | | | — | | — | | | | (468,103) | | | — | | | — | | — | | | 468,103 | | | (5,462) | | | — | | | — | | | — | | | (5,462) | | |
Balance, October 2, 2022 | — | | | $ | — | | | 200,000 | | | $ | 206,002 | | | | 109,977,844 | | | $ | 11 | | | 55,911,203 | | | $ | 6 | | | 3,898,770 | | | $ | (40,019) | | | $ | 338,294 | | | $ | (346,385) | | | $ | (1,673) | | | $ | (49,766) | | |
Unrealized loss on derivatives | | Unrealized loss on derivatives | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | | — | | | (10) | | | (10) | |
Reclassification to earnings | | Reclassification to earnings | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | | — | | | 2,203 | | | 2,203 | |
Accrued dividends on pre-merger Series A preferred stock | | Accrued dividends on pre-merger Series A preferred stock | — | | — | | | — | | 1,885 | | | | — | | — | | | — | | — | | | (1,885) | | | — | | | — | | | (1,885) | |
Change in fair value of redeemable Class A common stock of Old Bowlero | | Change in fair value of redeemable Class A common stock of Old Bowlero | — | | 23,869 | | | — | | — | | | | — | | — | | | — | | — | | | (23,869) | | | — | | | — | | | (23,869) | |
Merger induced stock based compensation | | Merger induced stock based compensation | — | | — | | | — | | — | | | | 2,529,360 | | — | | | 5,839,993 | | 1 | | | 42,555 | | | — | | | — | | | 42,556 | |
Issuance of common stock and preferred stock in connection with Merger Capitalization, net of Bowlero equity issuance costs and fair value of liability-classified warrants and earnout | | Issuance of common stock and preferred stock in connection with Merger Capitalization, net of Bowlero equity issuance costs and fair value of liability-classified warrants and earnout | | 95,000 | | 95,000 | | | | 42,185,233 | | 4 | | | 1,074,185 | | 120,805 | | | — | | | — | | | 120,809 | |
Settlement of pre-merger Series A preferred stock | | Settlement of pre-merger Series A preferred stock | — | | — | | | (2,642,587) | | (145,298) | | | | — | | — | | | — | | — | | | — | | | — | | | — | | | — | |
Conversion of Class A common stock of Old Bowlero to Series A preferred stock | | Conversion of Class A common stock of Old Bowlero to Series A preferred stock | — | | — | | | 105,000 | | 105,000 | | | | (10,499,900) | | (1) | | | — | | — | | | (104,999) | | | — | | | — | | | (105,000) | |
Consideration to existing shareholders of Old Bowlero | | Consideration to existing shareholders of Old Bowlero | — | | — | | | — | | — | | | | (22,599,800) | | (2) | | | — | | — | | | (225,998) | | | — | | | — | | | (226,000) | |
Consideration paid to Old Bowlero optionholders | | Consideration paid to Old Bowlero optionholders | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | (15,467) | | | — | | | — | | | (15,467) | |
Exchange of redeemable Class A common stock of Old Bowlero for Class B common stock | | Exchange of redeemable Class A common stock of Old Bowlero for Class B common stock | (51,397,025) | | (503,691) | | | — | | — | | | | — | | — | | | 51,397,025 | | 5 | | | 503,686 | | | — | | | — | | | 503,691 | |
Balance, December 26, 2021 | | Balance, December 26, 2021 | — | | $ | — | | | 200,000 | | $ | 200,000 | | | | 107,066,196 | | $ | 11 | | | 58,311,203 | | $ | 6 | | | — | | $ | — | | | $ | 294,828 | | | $ | (301,807) | | | $ | (5,413) | | | $ | (12,375) | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Redeemable Class A common stock | | Series A preferred stock | | | Class A common Stock | | Class B common Stock | | Treasury stock | | Additional Paid-in capital | | Accumulated deficit | | Accumulated other comprehensive loss | | Total stockholders’ deficit |
| Shares | | Amount | | Shares | | Amount | | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | | | |
Balance, December 26, 2021 | — | | $ | — | | | 200,000 | | $ | 200,000 | | | | 107,066,196 | | $ | 11 | | | 58,311,203 | | $ | 6 | | | — | | $ | — | | | $ | 294,828 | | | $ | (301,807) | | | $ | (5,413) | | | $ | (12,375) | |
Net loss | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | (17,987) | | | — | | | (17,987) | |
Foreign currency translation adjustment | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | — | | | 214 | | | 214 | |
Unrealized gain on derivatives | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | — | | | 97 | | | 97 | |
Reclassification to earnings | — | | — | | | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | — | | | 2,205 | | | 2,205 | |
Accrual of paid-in-kind dividends on Series A preferred stock | — | | — | | | — | | 489 | | | | — | | — | | | — | | — | | | — | | — | | | (489) | | | — | | | — | | | (489) | |
Repurchase of Class A common stock into Treasury stock | — | | — | | — | | — | | | (109,754) | | — | | — | | — | | 109,754 | | (1,026) | | — | | — | | — | | (1,026) | |
Stock based compensation | — | | — | | — | | — | | | 69,086 | | — | | — | | — | | — | | — | | 2,451 | | — | | — | | 2,451 | |
Balance, March 27, 2022 | — | | $ | — | | | 200,000 | | $ | 200,489 | | | | 107,025,528 | | $ | 11 | | | 58,311,203 | | $ | 6 | | | 109,754 | | $ | (1,026) | | | $ | 296,790 | | | $ | (319,794) | | | $ | (2,897) | | | $ | (26,910) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Series A preferred stock | | | Class A common Stock | | Class B common Stock | | Treasury stock | | Additional Paid-in capital | | Accumulated deficit | | Accumulated other comprehensive loss | | Total stockholders’ equity (deficit) |
| Shares | | Amount | | | Shares | | Amount | | Shares | | Amount | | Shares | | Amount | | | | |
Balance, July 3, 2022 | 200,000 | | | $ | 206,002 | | | | 110,395,630 | | | $ | 11 | | | 55,911,203 | | | $ | 6 | | | 3,430,667 | | | $ | (34,557) | | | $ | 335,015 | | | $ | (312,851) | | | $ | (1,306) | | | $ | (13,682) | |
Net loss | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | (33,534) | | | — | | | (33,534) | |
Foreign currency translation adjustment | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | — | | | (367) | | | (367) | |
Share-based compensation | — | | — | | | | 50,317 | | — | | | — | | — | | | — | | — | | | 3,279 | | | — | | | — | | | 3,279 | |
Repurchase of Class A common stock into Treasury stock | — | | — | | | | (468,103) | | | — | | | — | | — | | | 468,103 | | | (5,462) | | | — | | | — | | | — | | | (5,462) | |
Balance, October 2, 2022 | 200,000 | | $ | 206,002 | | | | 109,977,844 | | $ | 11 | | | 55,911,203 | | $ | 6 | | | 3,898,770 | | $ | (40,019) | | | $ | 338,294 | | | $ | (346,385) | | | $ | (1,673) | | | $ | (49,766) | |
Net income | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | 1,435 | | | — | | | 1,435 | |
Foreign currency translation adjustment | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | — | | | 81 | | | 81 | |
Share-based compensation | — | | — | | | | 377,927 | | — | | | — | | — | | | — | | — | | | 3,632 | | | — | | | — | | | 3,632 | |
Accrual of paid-in-kind dividends on Series A preferred stock | — | | 5,665 | | | | — | | | — | | | — | | — | | | — | | | — | | | (5,665) | | | — | | | — | | | (5,665) | |
Repurchase of Class A common stock into Treasury stock | — | | — | | | | (629,677) | | | — | | | — | | — | | | 629,677 | | | (7,949) | | | — | | | — | | | — | | | (7,949) | |
Balance, January 1, 2023 | 200,000 | | $ | 211,667 | | | | 109,726,094 | | $ | 11 | | | 55,911,203 | | $ | 6 | | | 4,528,447 | | $ | (47,968) | | | $ | 336,261 | | | $ | (344,950) | | | $ | (1,592) | | | $ | (58,232) | |
Net loss | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | (32,073) | | | — | | | (32,073) | |
Foreign currency translation adjustment | — | | — | | | | — | | — | | | — | | — | | | — | | — | | | — | | | — | | | 1,477 | | | 1,477 | |
Share-based compensation | — | | — | | | | 46,553 | | — | | | — | | — | | | — | | — | | | 3,709 | | | — | | | — | | | 3,709 | |
Settlement of Earnout Shares | — | | — | | | | 4,670,495 | | — | | | 4,908,234 | | | — | | | — | | — | | | 180,656 | | | — | | | — | | | 180,656 | |
Settlement of Series A preferred stock | (5,000) | | | (5,291) | | | | — | | — | | | — | | — | | | — | | — | | | (1,533) | | | — | | | — | | | (1,533) | |
Repurchase of Class A common stock into Treasury stock | — | | — | | | | (370,612) | | | — | | | — | | — | | | 370,612 | | | (5,562) | | | — | | | — | | | — | | | (5,562) | |
Balance, April 2, 2023 | 195,000 | | $ | 206,376 | | | | 114,072,530 | | $ | 11 | | | 60,819,437 | | $ | 6 | | | 4,899,059 | | $ | (53,530) | | | $ | 519,093 | | | $ | (377,023) | | | $ | (115) | | | $ | 88,442 | |
See accompanying notes to unaudited condensed consolidated financial statements..statements.
Bowlero Corp.
Condensed Consolidated Statements of Cash Flows
ThreeNine Months Ended OctoberApril 2, 20222023 and September 26, 2021March 27, 2022
(Amounts in thousands)
(Unaudited)
| | | Three Months Ended | | Nine Months Ended |
| | October 2, 2022 | | September 26, 2021 | | April 2, 2023 | | March 27, 2022 |
Operating activities | Operating activities | | | | Operating activities | | | |
Net (loss) income | $ | (33,534) | | | $ | 15,564 | | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | | |
Net loss | | Net loss | $ | (64,172) | | | $ | (36,877) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | Adjustments to reconcile net loss to net cash provided by operating activities: | |
Asset impairment | Asset impairment | 84 | | | — | | Asset impairment | 573 | | | — | |
Depreciation and amortization | Depreciation and amortization | 26,267 | | | 22,841 | | Depreciation and amortization | 85,014 | | | 78,487 | |
Gain on sale or disposal of assets, net | (155) | | | (30) | | |
Gain on sale of assets, net | | Gain on sale of assets, net | (2,170) | | | (1,755) | |
Income from joint venture | Income from joint venture | (99) | | | (79) | | Income from joint venture | (329) | | | (285) | |
Loss on refinance of debt | | Loss on refinance of debt | — | | | 953 | |
Loss on repurchase of warrants | | Loss on repurchase of warrants | — | | | 161 | |
Amortization of deferred financing costs | Amortization of deferred financing costs | 956 | | | 912 | | Amortization of deferred financing costs | 2,585 | | | 2,769 | |
Amortization of deferred rent incentive | Amortization of deferred rent incentive | (567) | | | (442) | | Amortization of deferred rent incentive | (452) | | | (281) | |
Non-cash interest expense on capital lease obligation | Non-cash interest expense on capital lease obligation | 4,510 | | | 2,102 | | Non-cash interest expense on capital lease obligation | 4,850 | | | 4,514 | |
Amortization of deferred sale lease-back gain | Amortization of deferred sale lease-back gain | (257) | | | (257) | | Amortization of deferred sale lease-back gain | (767) | | | (770) | |
Deferred income taxes | Deferred income taxes | — | | | (7,634) | | Deferred income taxes | 397 | | | (6,587) | |
Share-based compensation | Share-based compensation | 3,648 | | | 801 | | Share-based compensation | 11,891 | | | 46,376 | |
Distributions from joint venture | Distributions from joint venture | 109 | | | — | | Distributions from joint venture | 323 | | | 265 | |
Change in fair value of earnout liability | Change in fair value of earnout liability | 40,760 | | | — | | Change in fair value of earnout liability | 158,758 | | | 23,236 | |
Change in fair value of warrant liability | | Change in fair value of warrant liability | — | | | 20,748 | |
Change in fair value of marketable securities | Change in fair value of marketable securities | (89) | | | — | | Change in fair value of marketable securities | (852) | | | — | |
Changes in assets and liabilities, net of business acquisitions: | Changes in assets and liabilities, net of business acquisitions: | | Changes in assets and liabilities, net of business acquisitions: | |
Accounts receivable and notes receivable, net | Accounts receivable and notes receivable, net | (205) | | | (2) | | Accounts receivable and notes receivable, net | (934) | | | 23 | |
Inventories | Inventories | (824) | | | (948) | | Inventories | (1,410) | | | (1,708) | |
Prepaids, other current assets and other assets | Prepaids, other current assets and other assets | (915) | | | (3,021) | | Prepaids, other current assets and other assets | (5,987) | | | (5,723) | |
Accounts payable and accrued expenses | Accounts payable and accrued expenses | (3,947) | | | (3,020) | | Accounts payable and accrued expenses | 20,100 | | | 10,777 | |
Other current liabilities | Other current liabilities | (1,125) | | | 1,898 | | Other current liabilities | (1,166) | | | 4,265 | |
Other long-term liabilities | Other long-term liabilities | 956 | | | 2,855 | | Other long-term liabilities | 2,550 | | | 4,273 | |
Net cash provided by operating activities | Net cash provided by operating activities | 35,573 | | | 31,540 | | Net cash provided by operating activities | 208,802 | | | 142,861 | |
| Investing activities | Investing activities | | Investing activities | |
Purchases of property and equipment | Purchases of property and equipment | (44,709) | | | (60,073) | | Purchases of property and equipment | (112,044) | | | (135,548) | |
Purchases of intangible assets | Purchases of intangible assets | (17) | | | (1,289) | | Purchases of intangible assets | (22) | | | (2,602) | |
Proceeds from sale of property and equipment | | Proceeds from sale of property and equipment | 6,518 | | | 6,160 | |
Proceeds from sale of intangibles | Proceeds from sale of intangibles | — | | | 30 | | Proceeds from sale of intangibles | 200 | | | — | |
Purchase of marketable securities | Purchase of marketable securities | (11,594) | | | — | | Purchase of marketable securities | (44,855) | | | — | |
Proceeds from sale of marketable securities | Proceeds from sale of marketable securities | 9,746 | | | — | | Proceeds from sale of marketable securities | 45,707 | | | — | |
Acquisitions, net of cash acquired | Acquisitions, net of cash acquired | (15,918) | | | (34,392) | | Acquisitions, net of cash acquired | (83,453) | | | (46,754) | |
Net cash used in investing activities | Net cash used in investing activities | (62,492) | | | (95,724) | | Net cash used in investing activities | (187,949) | | | (178,744) | |
|
| | | Three Months Ended | | Nine Months Ended |
| | October 2, 2022 | | September 26, 2021 | | April 2, 2023 | | March 27, 2022 |
Financing activities | Financing activities | | | | Financing activities | | | |
Repurchase of treasury stock | Repurchase of treasury stock | $ | (7,558) | | | $ | — | | Repurchase of treasury stock | $ | (22,036) | | | $ | (1,026) | |
Proceeds from long-term debt | 15,350 | | | — | | |
Repurchase of warrants | | Repurchase of warrants | — | | | (5,382) | |
Repurchase of Series A preferred stock - Old Bowlero | | Repurchase of Series A preferred stock - Old Bowlero | — | | | (145,298) | |
Settlement of Series A preferred stock | | Settlement of Series A preferred stock | (6,824) | | | — | |
Proceeds from issuance of Series A preferred stock | | Proceeds from issuance of Series A preferred stock | — | | | 95,000 | |
Proceeds from issuance of Class A common stock to Isos investors | | Proceeds from issuance of Class A common stock to Isos investors | — | | | 94,413 | |
Proceeds from share issuance | | Proceeds from share issuance | 590 | | | — | |
Transaction costs related to Merger recapitalization | | Transaction costs related to Merger recapitalization | — | | | (20,670) | |
Proceeds from PIPE Investment | | Proceeds from PIPE Investment | — | | | 150,604 | |
Proceeds from Forward Investment | | Proceeds from Forward Investment | — | | | 100,000 | |
Payment to existing shareholders of Old Bowlero | | Payment to existing shareholders of Old Bowlero | — | | | (226,000) | |
Payments for tax withholdings on share-based awards | | Payments for tax withholdings on share-based awards | (5,750) | | | — | |
Consideration paid to existing option holders of Old Bowlero | | Consideration paid to existing option holders of Old Bowlero | — | | | (15,467) | |
Settlement of contingent consideration | | Settlement of contingent consideration | 1,000 | | | — | |
Proceeds from Amendment No. 8 Term Loan | | Proceeds from Amendment No. 8 Term Loan | 900,000 | | | — | |
Payoff of First Lien Credit Facility Term Loan | | Payoff of First Lien Credit Facility Term Loan | (786,166) | | | — | |
Payment of long-term debt | Payment of long-term debt | (2,126) | | | (2,053) | | Payment of long-term debt | (4,629) | | | (6,158) | |
Payments for tax withholdings on share-based awards | (499) | | | — | | |
Payment of First Lien Credit Facility Revolver | | Payment of First Lien Credit Facility Revolver | — | | | (39,853) | |
Proceeds from equipment loans | | Proceeds from equipment loans | 15,418 | | | — | |
Payment of Incremental Liquidity Facility | | Payment of Incremental Liquidity Facility | — | | | (45,000) | |
Proceeds from Revolver | | Proceeds from Revolver | — | | | 86,434 | |
Payoff of Revolver | | Payoff of Revolver | (86,434) | | | — | |
Proceeds from sale-leaseback financing | | Proceeds from sale-leaseback financing | 10,363 | | | — | |
Payment of deferred financing costs | | Payment of deferred financing costs | (8,058) | | | (977) | |
Construction allowance receipts | Construction allowance receipts | — | | | 1,145 | | Construction allowance receipts | 490 | | | 1,132 | |
Net cash provided by (used in) financing activities | 5,167 | | | (908) | | |
Net cash provided by financing activities | | Net cash provided by financing activities | 7,964 | | | 21,752 | |
| Effect of exchange rates on cash | Effect of exchange rates on cash | (123) | | | 61 | | Effect of exchange rates on cash | (9) | | | 15 | |
| Net decrease in cash and equivalents | (21,875) | | | (65,031) | | |
Cash and cash equivalents at beginning of period | 132,236 | | | 187,093 | | |
Cash and cash equivalents at end of period | $ | 110,361 | | | $ | 122,062 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash | | Net increase (decrease) in cash, cash equivalents and restricted cash | 28,808 | | | (14,116) | |
Cash, cash equivalents and restricted cash at beginning of period | | Cash, cash equivalents and restricted cash at beginning of period | 132,236 | | | 187,093 | |
Cash, cash equivalents and restricted cash at end of period | | Cash, cash equivalents and restricted cash at end of period | $ | 161,044 | | | $ | 172,977 | |
See accompanying notes to unaudited condensed consolidated financial statements.
Bowlero Corp.
Index For Notes to Condensed Consolidated Financial Statements (Unaudited)
Bowlero Corp.
Notes to Condensed Consolidated Financial Statements
(In thousands, except share and per share data)
(Unaudited)
(1) Description of Business and Significant Accounting Policies
Bowlero Corp., a Delaware corporation, and its subsidiaries (referred to herein as , the “Company,“Company”, “Bowlero”, “we,” “us” and “our”) are the world’s largest operator of bowling entertainment centers.
The Company operates bowling entertainment centers under different brand names. TheOur AMF branded centers are traditional bowling centers and the Bowlero branded centers offer a more upscale entertainment concept with lounge seating, enhanced food and beverage offerings, and more robust customer service for individuals and group events. Additionally, within the brands, there exists a spectrum where some AMF branded centers are more upscale and some Bowlero branded centers are more traditional. All of our centers, regardless of branding, are managed in a fully integrated and consistent basis since all of our centers are in the same business of operating bowling entertainment.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, certain information and footnote disclosures normally included in the annual financial statements prepared in accordance with GAAP have been condensed or omitted. In the opinion of management, these financial statements contain all adjustments, consisting of normal recurring accruals, necessary to present fairly the financial position, results of operations and cash flows for the periods indicated. Our quarterly financial data should be read in conjunction with the audited financial statements and notes thereto for the fiscal year ended July 3, 2022, included in our Annual Report on Form 10-K as filed withfor the SEC on September 15,fiscal year ended July 3, 2022.
Reverse Recapitalization: On December 15, 2021, (the “Closing Date”), the Company consummated the previously announced Business Combination pursuant to the Business Combination Agreement (“BCA”) dated as of July 1, 2021, by and among Bowlero Corp. prior to the Closing Date (“Old Bowlero”) and Isos Acquisition Corporation (“Isos”).
Notwithstanding the legal form of the Business Combination pursuant to the BCA, the Business Combination was accounted for as a reverse recapitalization. Under this method of accounting, Isos was treated as the acquired company and Old Bowlero was treated as the acquirer for accounting and financial statement reporting purposes.
The consolidated assets, liabilities and results of operations prior to the reverse recapitalization are those of the Company, thus the shares and corresponding capital amounts and losses per share, prior to the reverse recapitalization, have been retroactively restated based on shares reflecting the exchange ratio of 24.841 established in the BCA.
Principles of Consolidation: The consolidated financial statements and related notes include the accounts of Bowlero Corp. and the subsidiaries it controls. Control is determined based on ownership rights or, when applicable, based on whether the Company is considered to be the primary beneficiary of a variable interest entity. The Company’s interest in 20% to 50% owned companies that are not controlled are accounted for using the equity method, unless the Company does not sufficiently influence the management of the investee. All significant intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates: The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the balance sheets, statementstatements of operations and accompanying notes. Significant estimates made by management include, but are not limited to, cash flow projections; the fair value of assets and liabilities in acquisitions; derivatives with hedge accounting; share-based compensation; depreciation and impairment of long-lived assets; carrying amount and recoverability analyses of property and equipment, assets held for sale, goodwill and other intangible assets; valuation of deferred tax assets and liabilities and income tax uncertainties; and reserves for litigation, claims and self-insurance costs. Actual results could differ from those estimates.
Fair-value Estimates: We have various financial instruments included in our financial statements. Financial instruments are carried in our financial statements at either cost or fair value. We estimate fair value of assets and liabilities using the following hierarchy using the highest level possible:
Level 1: Quoted prices in active markets that are accessible at the measurement date for identical assets and liabilities.
Level 2: Observable prices that are based on inputs not quoted on active markets, but are corroborated by market data.
Level 3: Unobservable inputs are used when little or no market data is available.
Cash, Cash Equivalents and Cash Equivalents:Restricted Cash: The Company considers all highly liquid investments with a maturity date of three months or less when purchased to be cash equivalents. The Company had cash equivalents of $78,547$90,389 and $88,067 at OctoberApril 2, 20222023 and July 3, 2022, respectively. The Company accepts a range of debit and credit cards, and these transactions are generally transmitted to a bank for reimbursement within 24 hours. The payments due from the banks for these debit and credit card transactions are generally received, or settled, within 24 to 48 hours of the transmission date. The Company considers all debit and credit card transactions that settle in less than seven days to be cash equivalents. Amounts due from the banks for these transactions classified as cash equivalents totaled $9,776$11,844 and $8,688 at OctoberApril 2, 20222023 and July 3, 2022, respectively. The Company considers sales proceeds from a sale-leaseback transaction held by a qualified intermediary in separate bank accounts as restricted cash, as part of like-kind exchange requirements under U.S. tax law.
Marketable Securities: Our investments in marketable equity securities are measured at fair value withThe following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the related gains and losses, including unrealized, recognized in other expense. condensed consolidated balance sheets to the condensed consolidated statements of cash flows:
| | | | | | | | | | | |
| April 2, 2023 | | July 3, 2022 |
Cash and cash equivalents | $ | 150,670 | | | $ | 132,236 | |
Restricted cash | 10,374 | | | — | |
Total cash, cash equivalents and restricted cash | $ | 161,044 | | | $ | 132,236 | |
Derivatives: We are exposed to interest rate risk. To manage these risks, we entered into interest rate swap derivative transactions associated with a portion of our outstanding debt. The interest rate swaps were designated for accounting purposes as cash flow hedges of forecasted floating interest payments on variable rate debt. The Company's interest rate swaps expired on June 30, 2022.
The reclassifications from accumulated other comprehensive income (“AOCI”) into income during each reporting period were as follows:
| | | | | | | | | | | |
| October 2, 2022 | | September 26, 2021 |
Interest expense reclassified from AOCI into net loss | $ | — | | | $ | 2,202 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
Interest expense reclassified from AOCI into net loss | $ | — | | | $ | 2,205 | | | $ | — | | | $ | 6,610 | |
The fair value of the swap and cap agreements excludes accrued interest and takes into consideration current interest rates and current likelihood of the swap counterparties’ compliance with its contractual obligations. There are no income taxes related to the amounts recorded to AOCI due to tax credits and the full valuation allowance on deferred taxes.
Net (Loss) IncomeLoss Per Share Attributable to Common Stockholders: We compute net (loss) incomeloss per share of Class A common stock and Class B common stock under the two-class method. Holders of Class A common stock and Class B common stock have equal rights to the earnings of the Company. Our participating securities include the redeemable convertible preferred stock that have a non-forfeitable right to dividends in the event that a dividend is paid on common stock, but do not participate in losses, and thus are not included in a two-class method in periods of loss. Since the Company has reported a net loss for the current period,all periods presented, all potentially dilutive securities have been excluded from the calculation of the diluted net loss per share attributable to common stockholders as their effect is antidilutive and accordingly, basic and diluted net loss per share attributable to common stockholders is the same for the current periodall periods presented. Dilutive securities include convertible preferred stock, earnouts, stock options, and restricted stock units (“RSUs”). See Note 15 - Net (Loss) IncomeLoss Per Share.
Emerging Growth Company Status: The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the JOBS Act, and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act and reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements.
Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but
any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of our financial statements with those of another public company that is neither an emerging growth company nor an emerging growth company that has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.
Recently Issued Accounting Standards: We reviewed the accounting pronouncements that became effective for our fiscal year 2023 and besides ASU No. 2016-02, Leases (“Topic 842”), we determined that either they were not applicable, or they did not have a material impact on the consolidated financial statements.
As a result of ASU 2020-05, Topic 842 will be effective for fiscal years beginning after December 15, 2021 and interim periods within fiscal years beginning after December 15, 2022. The Company will adopt Topic 842 as of July 4, 2022 within our Annual Report on Form 10-K for the fiscal year ending July 2, 2023. The Company intends to adopt the new standard using a modified retrospective transition approach and will apply the provisions at the effective date without adjusting the comparative periods. Consequently, financial information will not be updated and the disclosures required under the new standard will not be provided for dates and periods before the effective date. The new standard provides a number of optional practice expedients in transition. The Company intends to elect the practical expedients to not reassess its prior conclusions about lease identification, lease classification, and initial direct costs. Additionally, we do not intend to elect the practical expedient allowing the use of hindsight or the practical expedient related to land easements. The Company is still evaluating the practical expedients related to ongoing lease accounting. Although management continues to evaluate the impacts on the Company’s consolidated financial statements and disclosures, management currently estimates total assets and liabilities will increase approximately $500,000$700,000 to $600,000.$800,000. This estimate may change as the Company’s implementation progresses, the Company’s lease portfolio changes, and if discount rates fluctuate prior to adoption. The Company estimates that this standard will result in a material impact to our balance sheet primarily from the recognition of operating lease right of use assets and liabilities. We do not believe the adoption of this standard will have a material impact on our statement of operations or cash flows.
(2) Revenue
The following table presents the Company’s revenue disaggregated by major revenue categories:
| | | Three Months Ended | | Three Months Ended | | Nine Months Ended |
| | October 2, 2022 | | % of revenues | | September 26, 2021 | | % of revenues | | April 2, 2023 | | % of revenues | | March 27, 2022 | | % of revenues | | April 2, 2023 | | % of revenues | | March 27, 2022 | | % of revenues |
Major revenue categories: | Major revenue categories: | | | | | | | | Major revenue categories: | | | | | | | | | | | | | | | |
Bowling | Bowling | $ | 115,327 | | | 50.1 | % | | $ | 92,610 | | | 51.2 | % | Bowling | $ | 154,960 | | | 49.1 | % | | $ | 130,394 | | | 50.6 | % | | $ | 401,713 | | | 48.9 | % | | $ | 326,536 | | | 50.8 | % |
Food and beverage | Food and beverage | 79,023 | | | 34.3 | % | | 60,245 | | | 33.3 | % | Food and beverage | 111,708 | | | 35.4 | % | | 88,187 | | | 34.2 | % | | 291,388 | | | 35.6 | % | | 221,206 | | | 34.3 | % |
Amusement | Amusement | 30,809 | | | 13.4 | % | | 23,711 | | | 13.1 | % | Amusement | 42,715 | | | 13.5 | % | | 33,781 | | | 13.1 | % | | 110,272 | | | 13.5 | % | | 83,967 | | | 13.0 | % |
Media | Media | 5,101 | | | 2.2 | % | | 4,412 | | | 2.4 | % | Media | 6,342 | | | 2.0 | % | | 5,458 | | | 2.1 | % | | 15,997 | | | 2.0 | % | | 12,279 | | | 1.9 | % |
Total revenues | Total revenues | $ | 230,260 | | | 100.0 | % | | $ | 180,978 | | | 100.0 | % | Total revenues | $ | 315,725 | | | 100.0 | % | | $ | 257,820 | | | 100.0 | % | | $ | 819,370 | | | 100.0 | % | | $ | 643,988 | | | 100.0 | % |
(3) Business Acquisitions
Acquisitions: The Company continually evaluates potential acquisitions whichof bowling entertainment centers. Acquisitions can be either business combinations or asset purchases, that strategically fit within the Company’s existing portfolio of centers as a key part of the Company’s overall growth strategy in order to expand our market share in key geographic areas, and to improve our ability to leverage our fixed costs.
2023 Business Acquisitions: For business combinations, the Company allocates the consideration transferred to the identifiable assets acquired and liabilities assumed based on their preliminary estimated fair values as of the acquisition date. We estimate the fair values of the assets acquired and liabilities assumed using valuation techniques, such as the income, cost and market approaches. During the threenine months ended OctoberApril 2, 2022,2023, the Company had twoten business acquisitions in which we acquired threetwelve bowling entertainment centers for a total consideration of $15,918.$83,454. The Company is still in the process of finalizing its valuation analysis.the acquisition date fair values. The remaining fair value estimates include working capital, intangibles, property and equipment, and capital lease assets and liabilities. For business combinations, we will continue to refine our estimates throughout the permitted measurement period, which may result in corresponding offsets to goodwill. We expect to finalize the valuations as soon as possible, but no later than one year after the acquisition dates. AcquisitionsFair values for acquisitions that were considered preliminary at July 3, 2022 were finalized with immaterial adjustments.adjustments during the nine months ended April 2, 2023.
The following table summarizes the preliminary purchase price allocations for the fair values of the identifiable assets acquired and liabilities assumed, components of consideration transferred and the transactional related expenses using the acquisition method of accounting:
| | | | | | | | | | | | |
Identifiable assets acquired and liabilities assumed | | | | | | Total |
Current assets | | | | | | $ | 14122 | |
Property and equipment | | | | | | 14,05570,565 | |
Capital lease asset | | | | | | 1,8605,441 | |
Identifiable intangible assets | | | | | | 1,0204,680 | |
Goodwill | | | | | | 1,3267,901 | |
Other assets | | | | | | 1,160 | |
Total assets acquired | | | | | | 18,27589,869 | |
| | | | | | |
Current liabilities | | | | | | (497)(974) | |
Capital lease liabilityLong-term obligations under capital leases | | | | | | (1,860)(5,441) | |
Total liabilities assumed | | | | | | (2,357)(6,415) | |
Total fair value, net of cash acquired of $16$61 | | | | | | $ | 15,91883,454 | |
| | | | | | |
Components of consideration transferred | | | | | | |
Cash | | | | | | $ | 15,21880,339 | |
HoldbackHoldback* | | | | | | 7003,115 | |
| | | | | | |
Total consideration transferred | | | | | | $ | 15,91883,454 | |
Transaction expenses included in “other operating expense” in the condensed consolidated statement of operations for the period ended OctoberApril 2, 20222023 | | | | | | $ | 149571 | |
* The holdback represents a portion of the consideration transferred that is retained to indemnify the Company for general claims during a certain period subsequent to the acquisition date (the “holdback period”). Holdback funds, to the extent any funds remain, are released to the seller upon expiration of the holdback period.
(4) Goodwill and Other Intangible Assets
Goodwill:
The changes in the carrying amount of goodwill for the period ended OctoberApril 2, 2022:2023:
| | | | | |
Balance as of July 3, 2022 | $ | 742,669 | |
Goodwill resulting from acquisitions during the first quarterfiscal year 2023 | 1,3267,901 | |
Adjustments to preliminary fair values for prior year acquisitions | (340) | |
Balance as of OctoberApril 2, 20222023 | $ | 743,655750,230 | |
Intangible Assets:
| | | October 2, 2022 | | July 3, 2022 | | April 2, 2023 | | July 3, 2022 |
| | Gross carrying amount | | Accumulated amortization | | Net carrying amount | | Gross carrying amount | | Accumulated amortization | | Net carrying amount | | Gross carrying amount | | Accumulated amortization | | Net carrying amount | | Gross carrying amount | | Accumulated amortization | | Net carrying amount |
Finite-lived intangible assets: | Finite-lived intangible assets: | | | | | | | | | | | | Finite-lived intangible assets: | | | | | | | | | | | |
AMF trade name | AMF trade name | $ | 9,900 | | | $ | (8,758) | | | $ | 1,142 | | | $ | 9,900 | | | $ | (8,593) | | | $ | 1,307 | | AMF trade name | $ | 9,900 | | | $ | (9,088) | | | $ | 812 | | | $ | 9,900 | | | $ | (8,593) | | | $ | 1,307 | |
Other acquisition trade names | Other acquisition trade names | 1,880 | | | (784) | | | 1,096 | | | 1,761 | | | (651) | | | 1,110 | | Other acquisition trade names | 2,490 | | | (1,141) | | | 1,349 | | | 1,761 | | | (651) | | | 1,110 | |
Customer relationships | Customer relationships | 21,862 | | | (15,002) | | | 6,860 | | | 21,112 | | | (13,989) | | | 7,123 | | Customer relationships | 23,022 | | | (17,382) | | | 5,640 | | | 21,112 | | | (13,989) | | | 7,123 | |
Management contracts | Management contracts | 1,800 | | | (1,515) | | | 285 | | | 1,800 | | | (1,443) | | | 357 | | Management contracts | 1,800 | | | (1,659) | | | 141 | | | 1,800 | | | (1,443) | | | 357 | |
Non-compete agreements | Non-compete agreements | 2,601 | | | (1,173) | | | 1,428 | | | 2,450 | | | (1,067) | | | 1,383 | | Non-compete agreements | 2,951 | | | (1,271) | | | 1,680 | | | 2,450 | | | (1,067) | | | 1,383 | |
PBA member, sponsor & media relationships | PBA member, sponsor & media relationships | 1,400 | | | (544) | | | 856 | | | 1,400 | | | (504) | | | 896 | | PBA member, sponsor & media relationships | 1,400 | | | (599) | | | 801 | | | 1,400 | | | (504) | | | 896 | |
Other intangible assets | Other intangible assets | 921 | | | (185) | | | 736 | | | 921 | | | (133) | | | 788 | | Other intangible assets | 921 | | | (323) | | | 598 | | | 921 | | | (133) | | | 788 | |
| | 40,364 | | | (27,961) | | | 12,403 | | | 39,344 | | | (26,380) | | | 12,964 | | | 42,484 | | | (31,463) | | | 11,021 | | | 39,344 | | | (26,380) | | | 12,964 | |
Indefinite-lived intangible assets: | Indefinite-lived intangible assets: | | Indefinite-lived intangible assets: | |
Liquor licenses | Liquor licenses | 9,716 | | | — | | | 9,716 | | | 9,629 | | | — | | | 9,629 | | Liquor licenses | 10,961 | | | — | | | 10,961 | | | 9,629 | | | — | | | 9,629 | |
PBA trade name | PBA trade name | 3,100 | | | — | | | 3,100 | | | 3,100 | | | — | | | 3,100 | | PBA trade name | 3,100 | | | — | | | 3,100 | | | 3,100 | | | — | | | 3,100 | |
Bowlero trade name | Bowlero trade name | 66,900 | | | — | | | 66,900 | | | 66,900 | | | — | | | 66,900 | | Bowlero trade name | 66,900 | | | — | | | 66,900 | | | 66,900 | | | — | | | 66,900 | |
| | 79,716 | | | — | | | 79,716 | | | 79,629 | | | — | | | 79,629 | | | 80,961 | | | — | | | 80,961 | | | 79,629 | | | — | | | 79,629 | |
| | $ | 120,080 | | | $ | (27,961) | | | $ | 92,119 | | | $ | 118,973 | | | $ | (26,380) | | | $ | 92,593 | | | $ | 123,445 | | | $ | (31,463) | | | $ | 91,982 | | | $ | 118,973 | | | $ | (26,380) | | | $ | 92,593 | |
The following table shows amortization expense for finite-lived intangible assets for each reporting period:
| | | | | | | | | | | |
| Three Months Ended |
| October 2, 2022 | | September 26, 2021 |
Amortization expense | $ | 1,582 | | | $ | 1,432 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
Amortization expense | $ | 1,959 | | | $ | 3,341 | | | $ | 5,403 | | | $ | 8,098 | |
(5) Property and Equipment
As of OctoberApril 2, 20222023 and July 3, 2022, property and equipment consists of:
| | | October 2, 2022 | | July 3, 2022 | | April 2, 2023 | | July 3, 2022 |
Land | Land | $ | 78,992 | | | $ | 77,006 | | Land | $ | 92,349 | | | $ | 77,006 | |
Buildings and improvements | Buildings and improvements | 79,999 | | | 69,219 | | Buildings and improvements | 118,679 | | | 69,219 | |
Leasehold improvements | Leasehold improvements | 357,118 | | | 349,534 | | Leasehold improvements | 372,163 | | | 349,534 | |
Equipment, furniture, and fixtures | Equipment, furniture, and fixtures | 409,071 | | | 375,780 | | Equipment, furniture, and fixtures | 453,350 | | | 375,780 | |
Construction in progress | Construction in progress | 24,507 | | | 15,638 | | Construction in progress | 44,070 | | | 15,638 | |
| | 949,687 | | | 887,177 | | | 1,080,611 | | | 887,177 | |
Accumulated depreciation | Accumulated depreciation | (372,427) | | | (352,456) | | Accumulated depreciation | (416,674) | | | (352,456) | |
Property and equipment, net of accumulated depreciation | Property and equipment, net of accumulated depreciation | $ | 577,260 | | | $ | 534,721 | | Property and equipment, net of accumulated depreciation | $ | 663,937 | | | $ | 534,721 | |
The following table shows depreciation expense related to property and equipment for each reporting period:
| | | | | | | | | | | |
| Three Months Ended |
| October 2, 2022 | | September 26, 2021 |
Depreciation expense | $ | 20,339 | | | $ | 16,892 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
Depreciation expense | $ | 22,319 | | | $ | 20,578 | | | $ | 64,583 | | | $ | 55,525 | |
Assets held for sale:
Total assets held for sale at OctoberApril 2, 20222023 and July 3, 2022 were $8,719$2,069 and $8,789, respectively. Assets held for sale are valued at the lower of itstheir respective carrying value or itstheir respective fair value less the costs to sell.
(6) Leases
The Company leases various assets under non-cancellable operating and capital leases. These assets include bowling entertainment centers, office space, vehicles, and equipment.
Most of our leases contain payments for some or all of the following: base rent, contingent rent, common area maintenance, insurance, real-estate taxes, and other operating expenses. Rental payments are subject to escalation depending on future changes in designated indices or based on pre-determined amounts agreed upon at lease inception.
Operating Leases: We recorded accrued rent of $26,511$27,126 and $26,417 within other current liabilities and other long-term liabilities on the condensed consolidated balance sheets as of OctoberApril 2, 20222023 and July 3, 2022, respectively.
Capital Leases: We had $50,369$56,546 and $47,298 in accumulated amortization on property and equipment under capital leases as of OctoberApril 2, 20222023 and July 3, 2022, respectively
The following tables summarize the Company’s costs for operating and capital leases:
| | | Three Months Ended | | Three Months Ended | | Nine Months Ended |
| | October 2, 2022 | | September 26, 2021 | | April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
Operating Leases | Operating Leases | | | | Operating Leases | | | | | | | |
Rent expense | Rent expense | $ | 14,790 | | | $ | 15,284 | | Rent expense | $ | 14,296 | | | $ | 8,041 | | | $ | 45,522 | | | $ | 39,979 | |
| Capital Leases | Capital Leases | | Capital Leases | |
Interest expense | Interest expense | $ | 10,361 | | | $ | 9,520 | | Interest expense | $ | 10,304 | | | $ | 9,255 | | | $ | 31,145 | | | $ | 28,080 | |
Amortization expense | Amortization expense | 3,095 | | | 3,236 | | Amortization expense | 3,095 | | | 3,003 | | | 9,332 | | | 9,313 | |
Total capital lease cost | Total capital lease cost | $ | 13,456 | | | $ | 12,756 | | Total capital lease cost | $ | 13,399 | | | $ | 12,258 | | | $ | 40,477 | | | $ | 37,393 | |
(7) Accrued Expenses
As of OctoberApril 2, 20222023 and July 3, 2022, accrued expenses consist of:
| | | October 2, 2022 | | July 3, 2022 | | April 2, 2023 | | July 3, 2022 |
Customer deposits | Customer deposits | $ | 16,272 | | | $ | 10,728 | | Customer deposits | $ | 27,378 | | | $ | 10,728 | |
Compensation | | Compensation | 15,366 | | | 15,746 | |
Taxes and licenses | Taxes and licenses | 10,843 | | | 11,568 | | Taxes and licenses | 10,662 | | | 11,568 | |
Compensation | 10,559 | | | 15,746 | | |
Deferred revenue | | Deferred revenue | 8,044 | | | 6,384 | |
Insurance | Insurance | 5,368 | | | 5,229 | | Insurance | 6,040 | | | 5,229 | |
Utilities | Utilities | 4,956 | | | 4,185 | | Utilities | 4,265 | | | 4,185 | |
Deferred revenue | 4,347 | | | 6,384 | | |
Professional fees | | Professional fees | 2,867 | | | 3,062 | |
Deferred rent | Deferred rent | 2,888 | | | 3,252 | | Deferred rent | 2,731 | | | 3,252 | |
Professional fees | 2,541 | | | 3,062 | | |
Interest | Interest | 514 | | | 498 | | Interest | 665 | | | 498 | |
Other | Other | 3,444 | | | 2,202 | | Other | 5,756 | | | 2,202 | |
Total accrued expenses | Total accrued expenses | $ | 61,732 | | | $ | 62,854 | | Total accrued expenses | $ | 83,774 | | | $ | 62,854 | |
(8) Debt
The following table summarizes the Company’s debt structure as of OctoberApril 2, 20222023 and July 3, 2022:
| | | October 2, 2022 | | July 3, 2022 | | April 2, 2023 | | July 3, 2022 |
First Lien Credit Facility Term Loan (Maturing July 3, 2024 and bearing variable rate interest; 6.62% and 5.17% at October 2, 2022 and July 3, 2022, respectively) | $ | 788,218 | | | $ | 790,271 | | |
Revolver (Maturing April 4, 2024 and bearing variable rate interest; 5.63% and 4.13% at October 2, 2022 and July 3, 2022, respectively) | 86,434 | | | 86,434 | | |
Other Equipment Loan (Maturing August 19, 2029 and bearing a fixed interest rate; 6.24%) | 15,277 | | | — | | |
Amendment No. 8 Term Loan (Maturing February 8, 2028 and bearing variable rate interest; 8.31% at April 2, 2023) | | Amendment No. 8 Term Loan (Maturing February 8, 2028 and bearing variable rate interest; 8.31% at April 2, 2023) | $ | 900,000 | | | $ | — | |
First Lien Credit Facility Term Loan (Maturing July 3, 2024 and bore variable rate interest of 5.17% at July 3, 2022 | | First Lien Credit Facility Term Loan (Maturing July 3, 2024 and bore variable rate interest of 5.17% at July 3, 2022 | — | | | 790,271 | |
Revolver (Maturing December 15, 2026 and bearing variable rate interest; 4.13% at July 3, 2022) | | Revolver (Maturing December 15, 2026 and bearing variable rate interest; 4.13% at July 3, 2022) | — | | | 86,434 | |
Other Equipment Loans | | Other Equipment Loans | 14,893 | | | — | |
| | 889,929 | | | 876,705 | | | 914,893 | | | 876,705 | |
Less: | Less: | | Less: | |
Unamortized financing costs | Unamortized financing costs | (5,852) | | | (6,649) | | Unamortized financing costs | (11,920) | | | (6,649) | |
Current portion of unamortized financing costs | Current portion of unamortized financing costs | 3,284 | | | 3,245 | | Current portion of unamortized financing costs | 2,127 | | | 3,245 | |
Current maturities of long-term debt | Current maturities of long-term debt | (9,118) | | | (8,211) | | Current maturities of long-term debt | (7,696) | | | (8,211) | |
Total long-term debt | Total long-term debt | $ | 878,243 | | | $ | 865,090 | | Total long-term debt | $ | 897,404 | | | $ | 865,090 | |
First Lien Credit Facility Term Loan: The First Lien Credit Facility Term Loan was repaid on a quarterly basis in principal payments of $2,053. The First Lien Credit Facility Term Loan bore interest at a rate per annum equal to LIBOR plus 3.50%. Interest on First Lien Credit Facility Term Loan was due quarterly.
Amendment No. 8 Term Loan: On February 8, 2023, the Company entered into an Eighth Amendment (the “Eighth Amendment”) to the First Lien Credit Agreement. The Eighth Amendment provided for a new $900,000 term loan maturing on February 8, 2028 (the “Amendment No. 8 Term Loan”). Proceeds of the Amendment No. 8 Term Loan were used to refinance the existing First Lien Credit Facility Term Loan, to repay all amounts outstanding on the Revolver, and for general corporate purposes. The Company accounted for this transaction as a debt modification, which was not substantial. Therefore, the Company did not incur any gain or loss relating to the modification. The Amendment No. 8 Term Loan is repaid on a quarterly basis on the last business day of the last month of each calendar quarter in principal payments of $2,053.
Obligations owed under the First Lien Credit Facility$2,250 beginning on September 29, 2023. The Amendment No. 8 Term Loan bearbears interest at a rate per annum equal to the applicable LIBOR rate, subject to a floor of 1.00%,Adjusted Term Secured Overnight Financing Rate (“SOFR”) plus an applicable margin of 3.50%. Interest on term loans under the First Lien Credit Facility bearing interest based upon the Base Rate will be due quarterly, and interest on loans bearing interest based upon the LIBOR rate will beAmendment No. 8 Term Loan is due on the last day of each relevantthe interest period. The interest period, as agreed upon between the Company and its lender, can be either one, three, or if sooner,six months in length. As of April 2, 2023, the interest period is one month.
The Company entered into two hedging transactions effective as of March 31, 2023 for an aggregate notional amount of our Amendment No. 8 Term Loan of $800,000. The hedge transactions have a trade and hedge designation date of April 4, 2023. The hedge transactions, each for a notional amount of $400,000, provide for interest rate collars. The interest rate collars establish a floor on the respective dates that fall every three months after the beginningSOFR of such0.9429% and 0.9355%, respectively, and a cap on SOFR of 5.50%. The interest period.rate collars have a maturity date of March 31, 2026.
Pursuant toRevolver: Under the First Lien GuaranteeCredit Agreement, the Company has access to a senior secured revolving credit
facility (the “Revolver”). The outstanding balance on the Revolver is due on December 15, 2026. Interest on borrowings under the Revolver is based on the Adjusted Term SOFR.
In connection with the Company entering into the Eighth Amendment, the Revolver commitment was increased by $35,000 to an aggregate amount of $200,000, and Collateral Agreements, obligationsthe amount outstanding as of the Eighth Amendment date of $86,434 was repaid. As of April 2, 2023, no amounts have been drawn on the Revolver.
First Lien Credit Agreement Covenants: Obligations owed under the First Lien Credit FacilityAgreement are secured by a first priority security interest on substantially all assets of Bowlero Corp and the guarantor subsidiaries. The First Lien Credit Agreement contains customary events of default, restrictions on indebtedness, liens, investments, asset dispositions, dividends and affirmative and negative covenants.
Revolver: On December 15, 2021, the The Company entered into a Sixth Amendment (“Sixth Amendment”) to the First Lien Credit Agreement, by and among Bowlero, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders.
Pursuant to the Sixth Amendment, the revolving credit facility under the First Lien Credit Agreement was refinanced and replaced by a $140,000 senior secured revolving credit facility (“Revolver”), which has a maturity date of the earlier of December 15, 2026 or the date that is 90 days prior to the scheduled maturity date of any term loans outstanding under the First Lien Credit Facility Term Loan in an aggregate principal amount exceeding $175,000. Since the First Lien Credit Agreement matures on July 3, 2024, the maturity date for the Revolver is currently April 4, 2024. Interest on borrowings under the Revolver is initially based on either the Adjusted Term Secured Overnight Financing Rate (“SOFR”) or the Alternate Base Rate, as further described in the First Lien Credit Agreement.
In addition, on December 17, 2021, Bowlero entered into a Seventh Amendment (“Seventh Amendment”) to the First Lien Credit Agreement pursuant to which the total revolving commitments under the Revolver were increased by $25,000 to an aggregate amount of $165,000. No changes, other than increasing the aggregate principal amount of revolving commitments thereunder, were made to the terms of the Revolver in connection with the Seventh Amendment.
The Revolver is subject to, among other provisions, covenants regarding indebtedness, liens, negative pledges, restricted payments, certain prepayments of indebtedness, cross-default with other agreements relating to indebtedness, investments, fundamental changes, disposition of assets, sale and lease-back transactions, transactions with affiliates, amendments of or waivers with respect to restricted debt and permitted activities of Bowlero. In addition, the Revolver is subject to a financial covenant requiring that the First Lien Leverage Ratio (as defined in the First Lien Credit Agreement) not exceed 6.00:1.00 as of the end of any fiscal quarter if amounts outstanding on the Revolver is at leastexceed an amount equal to 35% utilizedof the aggregate Revolver commitment (subject to certain exclusions) at the end of such fiscal quarter.
The Revolver is also subject to customary events of defaults. Payment In addition, payment of borrowings under the Revolver may be accelerated if there is an event of default, and Bowlero would no longer be permitted to borrow additional funds under the Revolver while a default or event of default were outstanding. No changes were made to the terms of the term loan under the First Lien Credit Agreement in connection with the Sixth Amendment or the Seventh Amendment.
Letters of Credit: Outstanding standby letters of credit as of OctoberApril 2, 20222023 and July 3, 2022 totaled $9,136,$10,386, and are guaranteed by JP Morgan Chase Bank, N.A. The available amount of the Revolver is reduced by the outstanding standby letters of credit.
Other Equipment Loan: Loans: On August 19, 2022, the Company entered into an equipment loan agreement for a principal amount of $15,350 with JP Morgan Chase Bank, N.A..N.A. The loan matures August 19, 2029 and bears a fixed interest rate of 6.24%. The loan is repaid on a monthly basis in fixed payments of $153 plus a final payment at maturity. The loan obligation is secured by a lien on the equipment.
Covenant Compliance: The Company was in compliance with all debt covenants as of OctoberApril 2, 2022.2023.
(9) Income Taxes
The Company uses the estimated annual effective tax rate method for calculating its tax provision in interim periods, which represents the Company's best estimate of the effective tax rate expected for the full year. Certain items, including those deemed to be unusual, infrequent or that cannot be reliably estimated, (discrete items), are excluded from the estimated annual effective tax rate, and the related tax expense or benefit is reported as a discrete item in the same period as the related item. The Company’s effective tax rate for the threenine months ended OctoberApril 2, 20222023 was (1.3)%,2.0% tax expense, which differs from the US federal statutory rate of 21% primarily due to certain non-deductible expenses, changes in the valuation allowance, and state and local taxes.taxes offset in part with changes in estimates associated with certain income tax credits and tax deductible expenses. The Company’s effective tax rate for the threenine months ended September 26, 2021March 27, 2022 was (67.0)%14.2% tax benefit and differs from the US federal statutory rate of 21% due to changes in the valuation allowance, state and local taxes, and the release of a portion of the valuation allowance resulting from the acquisition of Bowl America.America offset in part by other changes in the valuation allowance and state and local taxes.
We regularly evaluate the realizability of our net deferred tax assets. As of April 2, 2023, substantially all our U.S. federal, state and foreign deferred tax assets, net of deferred tax liabilities, were subject to valuation allowances. If our financial results continue to improve and we conclude that estimates of our future taxable income are objectively verifiable, our assessment of the realization of our net deferred tax assets could result in the release of a significant portion of the valuation allowances, with the exception of any potentially remaining net operating losses subject to potential limitation, including limitations under Internal Revenue Code Section 382 or 383, separate return loss year rules, or state tax loss limitations. Such a release would result in a material non-cash income tax benefit in our consolidated statement of operations in the period of release and the recording of additional deferred tax assets on our consolidated balance sheet. There is a reasonable possibility that within the next several quarters, sufficient positive evidence becomes available to reach a conclusion that a significant portion of the valuation allowances against our U.S. net deferred tax assets would no longer be required.
(10) Commitments and Contingencies
Litigation and Claims: The Company is currently, and from time to time may be, subject to claims and actions arising in the ordinary course of its business, including general liability, fidelity, workers’ compensation, employment claims, and Americans with Disabilities Act (“ADA”) claims. The Company has insurance to cover general liability and workers’ compensation claims and reserves for claims and actions in the ordinary course. The insurance is subject to a self-insured retention. In some actions, plaintiffs request punitive or other damages that may not be covered by insurance.
There is currently a group of approximately 7673 pending claims, filed with the Equal Employment Opportunity Commission (the “EEOC”) between 2016 and 2019, generally relating to claims of age discrimination. To date, the EEOC issued determinations of probable cause as to thirteen55 of the charges, which the Company contests and intends to defend vigorously. The EEOC has also alleged a pattern or practice of age discrimination, which resulted in a determination of probable cause and, on August 22, 2022, the EEOC submitted a proposal for the Company to participate in the conciliation process. The EEOC’s proposal includesincluded a demand for monetary and non-monetary remedies. TheOn April 11, 2023, the EEOC provided notice to the Company contests such determinationthat its conciliation efforts were unsuccessful; however, the Company continues to contest the determinations issued by the EEOC with respect to all charges and intends to defend vigorously. The Company cannot estimate the possible range of loss, if any, associated with these EEOC matters.
(11) Earnouts
Old Bowlero’s stockholders and option holders received additional shares of Bowlero common stock (the “Earnout Shares”). Earnout Shares vest during the period from and after the Closing Date until the fifth anniversary of the Closing Date (the “Earnout Period”). The following tranches of Earnout Shares were issued to Old Bowlero stockholders:
(a)10,375,000 Earnout Shares, if the closing share price of Bowlero’s Class A common stock, par value $0.0001 per share (Class A common stock) equals or exceeds $15.00 per share for any 10 trading days within any consecutive 20-trading day period that occurs after the Closing Date during the Earnout Period and
(b)10,375,000 Earnout Shares, if the closing share price of Class A common stock equals or exceeds $17.50 per share for any 10 trading days within any consecutive 20-trading day period.period during the Earnout Period.
During the Earnout Period, if Bowlero experiences an Acceleration Event, which as detailed in the BCA includes a change of control, liquidation or dissolution of the Company, bankruptcy or the assignment for the benefit of creditors the appointment of a custodian, receiver or trustee for all or substantially all the assets or properties of the Company, then any Earnout Shares that have not been previously issued by Bowlero (whether or not previously earned) to the Bowlero stockholders or holders of Options or Earnout shares issued but not vested will be deemed earned and issued or vested by Bowlero as of immediately prior to the Acceleration Event, unless, in the case of an Acceleration Event, the value of the consideration to be received by the holders of Bowlero common stock in such change of control transaction is less than the applicable stock price thresholds described above. If the consideration received in such Acceleration Event is not solely cash, Bowlero’s Board of Directors will determine the treatment of the Earnout Shares.
As part of the Sponsor Support Agreement, the SponsorIsos and LionTree were issued 1,611,278 Earnout Shares which vest during the period from and after the Closing Date untilduring the fifth anniversary of the Closing Date:Earnout Period: (a) 805,639 Earnout
Shares if the closing share price of Bowlero’s Class A common stock equals or exceeds $15.00 per share for any 10 trading days within any consecutive 20-trading day period that occurs after the Closing Date during the Earnout Period and (b) 805,639 Earnout Shares, if the closing share price of Class A common stock equals or exceeds $17.50 per share for any 10 trading days within any consecutive 20-trading day period.period during the Earnout Period. As a result of the cashless exercise of their unvested private placement warrants, the Sponsor and LionTree were issued 475,440 additional Earnout Shares, which vest during the period from and after the Closing Date untilduring the fifth anniversary of the Closing Date:Earnout Period: (a) 237,721 Earnout Shares if the closing share price of Bowlero’s Class A common stock equals or exceeds $15.00 per share for any 10 trading days within any consecutive 20-trading day period that occurs after the Closing Date during the Earnout Period and (b) 237,719 Earnout Shares, if the closing share price of Class A common stock equals or exceeds $17.50 per share for any 10 trading days within any consecutive 20-trading day period during the Earnout Period.
On March 2, 2023, Bowlero’s closing stock price of Class A common stock equaled or exceeded $15.00 for 10 trading days within a 20-trading day period. As a result, 11,418,361 Earnout Shares were fully vested and are no longer subject to the applicable vesting restrictions. The Earnout Shares settled into equity and are no longer included in the Earnout liability on the condensed consolidated balance sheet as of April 2, 2023.
All but 123,25460,471 Earnout Shares are classified as a liability and changes in the fair value of the Earnout Shares in future periods will beare recognized in the statement of operations. Those Earnout Shares not classified as a liability are classified as equity compensation to employees and recognized as compensation expense on a straight-line basis over the expected term or upon the contingency being met.
(12) Fair Value of Financial Instruments
Debt
The fair value and carrying value of our debt as of OctoberApril 2, 20222023 and July 3, 2022 are as follows:
| | | October 2, 2022 | | July 3, 2022 | | April 2, 2023 | | July 3, 2022 |
Carrying value | Carrying value | $ | 889,929 | | | $ | 876,705 | | Carrying value | $ | 914,893 | | | $ | 876,705 | |
Fair value | Fair value | 859,558 | | | 841,637 | | Fair value | 914,899 | | | 841,637 | |
The fair value of our debt is estimated based on trading levels of lenders buying and selling their participation levels of funding (Level 2).
There were no transfers in or out of any of the levels of the valuation hierarchy during the threenine months ended OctoberApril 2, 20222023 and the fiscal year ended July 3, 2022.
Items Measured at Fair Value on a Recurring Basis
The Company holds certain assets and liabilities that are required to be measured at fair value on a recurring basis. The following table is a summary of fair value measurements and hierarchy level as of OctoberApril 2, 20222023 and July 3, 2022:
| | | | | | | | | | | | | | | | | | | | | | | |
| October 2, 2022 |
| Level 1 | | Level 2 | | Level 3 | | Total |
Marketable securities | $ | 2,935 | | | $ | — | | | $ | — | | | $ | 2,935 | |
Total assets | $ | 2,935 | | | $ | — | | | $ | — | | | $ | 2,935 | |
Earnout shares | $ | — | | | $ | — | | | $ | 251,779 | | | $ | 251,779 | |
Contingent consideration | — | | | — | | | 1,610 | | | 1,610 | |
Total liabilities | $ | — | | | $ | — | | | $ | 253,389 | | | $ | 253,389 | |
| | | July 3, 2022 | | April 2, 2023 |
| | Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total |
Earnout shares | Earnout shares | $ | — | | | $ | — | | | $ | 210,952 | | | $ | 210,952 | | Earnout shares | $ | — | | | $ | — | | | $ | 185,361 | | | $ | 185,361 | |
Contingent consideration | — | | | — | | | 1,470 | | | 1,470 | | |
Total liabilities | Total liabilities | $ | — | | | $ | — | | | $ | 212,422 | | | $ | 212,422 | | Total liabilities | $ | — | | | $ | — | | | $ | 185,361 | | | $ | 185,361 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| July 3, 2022 |
| Level 1 | | Level 2 | | Level 3 | | Total |
Earnout shares | $ | — | | | $ | — | | | $ | 210,952 | | | $ | 210,952 | |
Contingent consideration | — | | | — | | | 1,470 | | | 1,470 | |
Total liabilities | $ | — | | | $ | — | | | $ | 212,422 | | | $ | 212,422 | |
The fair value of earnout shares was estimated using a Monte Carlo simulation model (level 3 inputs). The key inputs into the Monte Carlo simulation as of OctoberApril 2, 20222023 were as follows:
| | | Earnout | | Earnout |
Expected term in years | Expected term in years | 4.2 | Expected term in years | 3.7 |
Expected volatility | Expected volatility | 60% | Expected volatility | 60% |
Risk-free interest rate | Risk-free interest rate | 4.14% | Risk-free interest rate | 3.74% |
Stock price | Stock price | $ | 12.31 | Stock price | $ | 16.95 |
Dividend yield | Dividend yield | — | Dividend yield | — |
The following table sets forth a summary of changes in the estimated fair value of the Company's Level 3 Earnout liability for the yearthree and nine months ended OctoberApril 2, 2023 and March 27, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | July 3, 2022 | | Issuances | | Settlements | | Changes in fair value | | October 2, 2022 |
Earnout liability | | $ | 210,952 | | | $ | 67 | | | $ | — | | | $ | 40,760 | | | $ | 251,779 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
Balance as of beginning of period | $ | 282,557 | | | $ | 158,571 | | | $ | 210,952 | | | $ | — | |
Issuances | 19 | | | 67 | | | 88 | | | 181,180 | |
Settlements* | (184,437) | | | — | | | (184,437) | | | — | |
Changes in fair value | 87,222 | | | 45,778 | | | 158,758 | | | 23,236 | |
Balance as of end of period | $ | 185,361 | | | $ | 204,416 | | | $ | 185,361 | | | $ | 204,416 | |
* This represents the settlement of the $15.00 tranche of Earnout Shares. The $17.50 tranche of Earnout Shares has not vested and is still subject to the applicable vesting restrictions See Note 11 - Earnouts.
Items Measured at Fair Value on a Non-Recurring Basis
The Company’s significant assets measured at fair value on a non-recurring basis subsequent to their initial recognition include assets held for sale. We utilize third party brokers for an estimate of value to record the assets held for sale at their fair value less costs to sell. These inputs are classified as Level 2 fair value measurements.
Other Financial Instruments
Other financial instruments include cash and cash equivalents, accounts and notes receivable, accounts payable and accrued expenses. The financial statement carrying amounts of these items approximate the fair value due to their short duration.
(13) Common Stock, Preferred Stock and Stockholders’ Equity
The Company is authorized to issue three classes of stock to be designated, respectively, Class A common stock, Class B common stock (together with Class A common stock, the “Common Stock”) and Series A preferred stock (the “Preferred Stock”). The total number of shares of capital stock which the Company shall have authority to issue is 2,400,000,000, divided into the following:
Class A:A common stock:
•Authorized: 2,000,000,000 shares, with a par value of $0.0001 per share as of OctoberApril 2, 20222023 and July 3, 2022.
•Issued and Outstanding: 109,977,844114,072,530 shares (inclusive of 3,204,1881,600,993 shares contingent on certain stock price thresholds but excluding 3,898,7704,899,059 shares held in treasury) as of OctoberApril 2, 20222023 and 110,395,630 shares (inclusive of 3,209,972 shares contingent on certain stock price thresholds but excluding 3,430,667 shares held in treasury) as of July 3, 2022.
Class B:B common stock:
•Authorized: 200,000,000 shares, with a par value of $0.0001 per share as of OctoberApril 2, 20222023 and July 3, 2022.
•Issued and Outstanding: 60,819,437 and 55,911,203 shares as of OctoberApril 2, 20222023 and July 3, 2022.2022, respectively.
Preferred Stock:
•Authorized: 200,000,000 shares, with a par value of $0.0001 per share as of OctoberApril 2, 20222023 and July 3, 2022.
•Issued and Outstanding: 195,000 and 200,000 shares as of OctoberApril 2, 20222023 and July 3, 2022.2022, respectively.
Series A Preferred Stock
Dividends accumulate on a cumulative basis on a 360-day year commencing from the issue date. The dividend rate is fixed at 5.5% per annum on a liquidation preference of $1,000 per share. Payment dates are June 30 and December 31 of each year with a record date of June 15 for the June 30 payment date and December 15 for the December 31 payment date.
Declared dividends will be paid in cash if the Company declares the dividend to be paid in cash. If the Company does not pay all or any portion of the dividends that have accumulated as of any payment date, then the dollar amount of the dividends not paid in cash will be added to the liquidation preference and deemed to be declared and paid in-kind. As of OctoberApril 2, 2022,2023, there have been no dividends declared or paid in cash. For the period ended OctoberApril 2, 2022, no2023, accumulated dividends in the amount of $5,665 were added to the liquidation preference and deemed to be declared and paid in-kind. ForDuring the period ended OctoberApril 2, 2022, dividends2023, 5,000 shares were settled for cash of $6,824.
The Preferred Stock is redeemable if a Fundamental Change occurs and each holder will have the right to require the Company to repurchase such holders’ shares of Preferred Stock or any portion thereof for a cash purchase price. A Fundamental Change includes events such as a person or a group becoming direct or indirect owners of shares of the Company’s Common Stock representing more than 50% of the voting power, consummation of a transaction with which all the Common Stock is exchanged for, converted into, acquired for, or constitutes solely the right to receive cash or other property, Company’s stockholders approve any plan or proposal for the liquidation or dissolution of the Company, or the Company’s Common Stock ceases to be listed on any of the NYSE or The Nasdaq Global Market or The Nasdaq Global Select Market (or any of their respective successors).
The Company has classified the Preferred Stock as temporary equity as the shares have certain redemption features that are not solely in the amountcontrol of $2,801 were accumulatedthe Company. The Preferred Stock is not currently redeemable because the deemed liquidation provision is considered a substantive condition that is contingent on the Preferred Stock.event and it is not currently probable that it will become redeemable.
Shares and Warrant Repurchase Program
On February 7, 2022, the Company announced that its Board of Directors authorized a share and warrant repurchase program providing for repurchases of up to $200,000 of the Company’s outstanding Class A common stock and warrants through February 3, 2024. Treasury stock purchases are stated at cost and presented as a reduction of equity on the condensed consolidated balance sheets. Repurchases of shares and warrants are made in accordance with applicable securities laws and may be made from time to time in the open market or by negotiated transactions. The amount and timing of repurchases are based on a variety of factors, including stock price, regulatory limitations, debt agreement limitations, and other market and economic factors. The share repurchase plan does not require the Company to repurchase any specific number of shares, and the Company may terminate the repurchase plan at any time.
As of OctoberApril 2, 2022,2023, the remaining balance of the repurchase plan was $154,599.$141,089. For the quarternine months ended OctoberApril 2, 2022, 468,1032023, 1,468,392 shares of Class A common stock were repurchased for a total of $5,462,$18,972, for an average purchase price per share of $11.67.$12.92, and bringing the cumulative total shares repurchased to 4,899,059 for a total of $53,530 at an average per share price of $10.92. On May 16, 2023, the Board of Directors authorized the replenishment of the remaining balance of the share and warrant repurchase program to $200,000.
(14) Share-Based Compensation
The Company has three stock plans: the 2017 Stock Incentive Plan (“2017 Plan”), the Bowlero Corp. 2021 Omnibus Incentive Plan (“2021 Plan”) and the Bowlero Corp. Employee Stock Purchase Plan (“ESPP”). These stock incentive plans are designed to attract and retain key personnel by providing them the opportunity to acquire an equity interest in the Company and align the interest of key personnel with those of the Company’s stockholders.
As of OctoberApril 2, 20222023 and July 3, 2022, the total compensation cost not yet recognized is as follows:
| | | Award Plan | | October 2, 2022 | | July 3, 2022 | | Award Plan | | April 2, 2023 | | July 3, 2022 |
Stock options | Stock options | 2021 Plan | | $ | 34,915 | | | $ | 37,273 | | Stock options | 2021 Plan | | $ | 30,175 | | | $ | 37,273 | |
Service based RSUs | Service based RSUs | 2021 Plan | | 6,074 | | | 7,211 | | Service based RSUs | 2021 Plan | | 7,166 | | | 7,211 | |
Market and service based RSUs | Market and service based RSUs | 2021 Plan | | 1,321 | | | 1,498 | | Market and service based RSUs | 2021 Plan | | 1,655 | | | 1,498 | |
Earnout RSUs | Earnout RSUs | 2021 Plan | | 845 | | | 939 | | Earnout RSUs | 2021 Plan | | 352 | | | 939 | |
ESPP | ESPP | | 116 | | | — | | ESPP | | 558 | | | — | |
Total unrecognized compensation cost | Total unrecognized compensation cost | | $ | 43,271 | | | $ | 46,921 | | Total unrecognized compensation cost | | $ | 39,906 | | | $ | 46,921 | |
Share-based compensation recognized in the consolidated statementstatements of operations for the three monthsperiods ended OctoberApril 2, 20222023 and September 26, 2021March 27, 2022 is as follows:
| | | Three Months Ended | | Three Months Ended | | Nine Months Ended |
| | Award Plan | | October 2, 2022 | | September 26, 2021 | | Award Plan | | April 2, 2023 | | March 27, 2022 | | April 2, 2023 | | March 27, 2022 |
| Performance-based options | | Performance-based options | 2017 Plan | | $ | — | | | $ | — | | | $ | — | | | $ | 24,516 | |
Time-based options | Time-based options | 2017 Plan | | $ | — | | | $ | 801 | | Time-based options | 2017 Plan | | — | | | — | | | — | | | 952 | |
Stock options | Stock options | 2021 Plan | | 2,358 | | | — | | Stock options | 2021 Plan | | 2,358 | | | 2,358 | | | 7,099 | | | 5,966 | |
Service based RSUs | Service based RSUs | 2021 Plan | | 982 | | | — | | Service based RSUs | 2021 Plan | | 1,030 | | | 560 | | | 3,357 | | | 605 | |
Market and service based RSUs | Market and service based RSUs | 2021 Plan | | 141 | | | — | | Market and service based RSUs | 2021 Plan | | 200 | | | 44 | | | 489 | | | 44 | |
Earnout RSUs | Earnout RSUs | 2021 Plan | | 45 | | | — | | Earnout RSUs | 2021 Plan | | 432 | | | 58 | | | 527 | | | 65 | |
| Share-based bonus | | Share-based bonus | | — | | | — | | | — | | | 14,228 | |
ESPP | ESPP | | 122 | | | — | | ESPP | | 187 | | | — | | | 419 | | | — | |
Total share-based compensation expense | Total share-based compensation expense | | $ | 3,648 | | | $ | 801 | | Total share-based compensation expense | | $ | 4,207 | | | $ | 3,020 | | | $ | 11,891 | | | $ | 46,376 | |
The Company did not have any recognized income tax benefits, net of valuation allowances, related to our share-based compensation plans.
(15) Net (Loss) IncomeLoss Per Share
Net (loss) incomeloss per share calculations for all periods prior to the Closing Date have been retrospectively adjusted for the equivalent number of shares outstanding immediately after the Closing Date to effect the reverse recapitalization.
The computation of basic and diluted net (loss) incomeloss per share of Class A common stock and Class B common stock is as follows:
| | | Three Months Ended | | Three Months Ended |
| | October 2, 2022 | | September 26, 2021 | | April 2, 2023 | | March 27, 2022 |
| | Class A | | Class B | | Total | | Class A | | Class B | | Total | | Class A | | Class B | | Total | | Class A | | Class B | | Total |
Numerator | Numerator | | | | | | | | | | | | Numerator | | | | | | | | | | | |
Net (loss) income allocated to common stockholders | $ | (23,860) | | | $ | (12,475) | | | $ | (36,335) | | | $ | 13,313 | | | $ | — | | | $ | 13,313 | | |
Net loss allocated to common stockholders | | Net loss allocated to common stockholders | $ | (23,846) | | | $ | (12,628) | | | $ | (36,474) | | | $ | (13,344) | | | $ | (7,461) | | | $ | (20,805) | |
| Denominator | Denominator | | Denominator | |
Weighted-average shares outstanding | Weighted-average shares outstanding | 106,943,394 | | | 55,911,203 | | | 162,854,597 | | | 146,848,328 | | | — | | | 146,848,328 | | Weighted-average shares outstanding | 108,331,008 | | | 57,367,492 | | | 165,698,500 | | | 104,279,718 | | | 58,311,203 | | | 162,590,921 | |
| Net loss (income) per share, basic | $ | (0.22) | | | $ | (0.22) | | | $ | (0.22) | | | $ | 0.09 | | | $ | — | | | $ | 0.09 | | |
Net loss per share, basic & diluted | | Net loss per share, basic & diluted | $ | (0.22) | | | $ | (0.22) | | | $ | (0.22) | | | $ | (0.13) | | | $ | (0.13) | | | $ | (0.13) | |
| Anti-dilutive shares excluded from diluted calculation* | | Anti-dilutive shares excluded from diluted calculation* | | 28,237,567 | | | 20,987,931 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| October 2, 2022 | | September 26, 2021 |
| Class A | | Class B | | Total | | Class A | | Class B | | Total |
Numerator | | | | | | | | | | | |
Net (loss) income allocated to stockholders | $ | (23,860) | | | $ | (12,475) | | | $ | (36,335) | | | $ | 13,313 | | | $ | — | | | $ | 13,313 | |
| | | | | | | | | | | |
Denominator | | | | | | | | | | | |
Weighted-average shares outstanding | 106,943,394 | | | 55,911,203 | | | 162,854,597 | | | 146,848,328 | | | — | | | 146,848,328 | |
Impact of incremental shares | * | | * | | * | | 5,038,712 | | | — | | | 5,038,712 | |
Total | 106,943,394 | | | 55,911,203 | | | 162,854,597 | | | 151,887,040 | | | — | | | 151,887,040 | |
| | | | | | | | | | | |
Net (loss) income per share, diluted | $ | (0.22) | | | $ | (0.22) | | | $ | (0.22) | | | $ | 0.09 | | | $ | — | | | $ | 0.09 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended |
| April 2, 2023 | | March 27, 2022 |
| Class A | | Class B | | Total | | Class A | | Class B | | Total |
Numerator | | | | | | | | | | | |
Net loss allocated to common stockholders | $ | (48,618) | | | $ | (25,558) | | | $ | (74,176) | | | $ | (37,867) | | | $ | (6,300) | | | $ | (44,167) | |
| | | | | | | | | | | |
Denominator | | | | | | | | | | | |
Weighted-average shares outstanding | 107,279,561 | | | 56,396,633 | | | 163,676,194 | | | 130,944,782 | | | 21,786,603 | | | 152,731,385 | |
| | | | | | | | | | | |
Net loss per share, basic & diluted | $ | (0.45) | | | $ | (0.45) | | | $ | (0.45) | | | $ | (0.29) | | | $ | (0.29) | | | $ | (0.29) | |
| | | | | | | | | | | |
Anti-dilutive shares excluded from diluted calculation* | | | | | 26,522,848 | | | | | | | 21,055,169 | |
*The impact of 25,124,943 potentially dilutive convertible preferred stock, service based RSUs, market and service based RSUs, stock options, and purchases of shares under our ESPP were excluded from the diluted per share calculations because they would have been antidilutive.
(16) Supplemental Cash Flow Information
| | | | | | | | | | | |
| Nine Months Ended |
| April 2, 2023 | | March 27, 2022 |
Cash paid during the period for: | | | |
Interest | $ | 69,352 | | | $ | 60,531 | |
Income taxes, net of refunds | 5,696 | | | 2,277 | |
Noncash investing and financing transactions: | | | |
Assets obtained in build to suit arrangement | 13,390 | | | — | |
Capital expenditures in accounts payable | 13,563 | | | 6,887 | |
Capital lease assets obtained in exchange for capital lease liabilities | — | | | 4,970 | |
Modifications of capital lease assets and liabilities | 6,802 | | | (23,604) | |
Change in fair value of interest rate swap | — | | | 6,610 | |
Issuance of warrants in Business Combination | — | | | 22,426 | |
Issuance of earnout obligation in Business Combination | — | | | 181,113 | |
Settlement of earnout obligation | 184,437 | | | — | |
(17) Subsequent Events
On April 24, 2023, the Company repurchased 56,217 shares of Series A Preferred Stock for cash of $70,958. On April 27, 2023, the Company repurchased 2,410 shares of Series A Preferred Stock for cash of $3,041. All of the repurchased shares were then cancelled in accordance with our Series A Convertible Preferred Stock Certificate of Designations.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
This discussion should be read in conjunction with Bowlero Corp.’s unaudited condensed consolidated financial statements and the related notes in Item 1 and with the audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K fiscal year ended July 3, 2022 as filed with the Securities and Exchange Commission (“SEC”) on September 15, 2022. This discussion contains forward-looking statements and involves numerous risks and uncertainties, including, but not limited to, those described under the heading “Risk Factors” in our Annual Report on Form 10-K as filed withfor the SEC on September 15,fiscal year ended July 3, 2022. Actual results may differ materially from those contained in any forward-looking statements. All period references are to our fiscal periods unless otherwise indicated. Unless the context otherwise requires, references in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” to “we,” “us,” “our,” the “Company,” and “Bowlero” are intended to mean the business and operations of Bowlero Corp. and its consolidated subsidiaries. All financial information in this section is presented in thousands, unless otherwise noted, except share and per share amounts.
Special Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements regarding, among other things, the plans, strategies and prospects, both business and financial of Bowlero. These statements are based on the beliefs and assumptions of our management. Although we believe that our plans, intentions and expectations reflected in or suggested by these forward-looking statements are reasonable, we cannot assure you that it will achieve or realize these plans, intentions or expectations. Forward-looking statements are inherently subject to risks, uncertainties and assumptions. Generally, statements that are not historical facts, including statements concerning possible or assumed future actions, business strategies, events or results of operations, are forward-looking statements. The words “anticipates,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,” “possible,” “potential,” “predicts,” “project,” “should,” “would” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this Quarterly Report on Form 10-Q include, but are not limited to, statements about our business strategy, financial projections, anticipated growth and market opportunities.
These forward-looking statements are based on information available as of the date of this Quarterly Report on Form 10-Q, and current expectations, forecasts and assumptions, and involve a number of risks and uncertainties. Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and we do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the
date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
In addition, statements that we “believe,” and similar statements reflect only our beliefs and opinions on the relevant subject. These statements are based upon information available to us as of the date of this Quarterly Report on Form 10-Q, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and these statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain and investors are cautioned not to unduly rely upon these statements.
As a result of a number of known and unknown risks and uncertainties, our actual results or performance may be materially different from those expressed or implied by these forward-looking statements. Some factors that could cause our actual results to differ include:
•our ability to grow and manage growth profitably;
•the possibility that we may be adversely impacted 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 geopolitical and economic conditions and uncertainties affecting markets in which we operate and economic volatility that could adversely impact our business;
•our ability to attract new customers and retain existing customers;
•changes in consumer preferences and buying patterns;
•the impact of inflation on our costs, margins and our pricing;
•inability to compete successfully against current and future competitors in the highly competitive out-of-home and home-based entertainment markets;
•inability to operate venues, or obtain and maintain licenses and permits necessary for such operation, in compliance with laws, regulations and other requirements;
•damage to brand or reputation;
•our ability to successfully defend litigation brought against us;
•our ability to adequately obtain, maintain, protect and enforce our intellectual property and proprietary rights and claims of intellectual property and proprietary right infringement, misappropriation or other violation by competitors and third parties;
•failure to hire and retain qualified employees and personnel;
•fluctuations in our operating results;
•security breaches, cyber-attacks and other interruptions to our and our third-party service providers’ technological and physical infrastructures;
•catastrophic events, including war, terrorism and other international conflicts, adverse weather conditions, public health issues or natural catastrophes and accidents;
•risk of increased regulation of our operations;
•our future capital needs; and
•other risks and uncertainties indicated in this Quarterly Report on Form 10-Q, including those under “Risk Factors” in other filings that have been made or will be made by us with the SEC.
Overview
Bowlero Corp. is the world’s largest operator of bowling entertainment centers. The Company operates traditional bowling centers and more upscale entertainment concepts with lounge seating, arcades, enhanced food and beverage offerings, and more robust customer service for individuals and group events, as well as hosting and overseeing professional and non-professional bowling tournaments and related broadcasting.
The Company remains focused on creating long-term shareholder value through continued organic growth, the conversion and upgrading of centers to more upscale entertainment concepts offering a broader range of offerings, the opening of new centers and acquisitions. A core tenet of our long-term strategy to increase profitability is to grow the size and scale of the Company in order to improve our leverage of Selling, General and Administrative expenses (“SG&A”). For the firstthird quarter of fiscal 2023 as compared to the firstthird quarter of fiscal 2022, the Company’s total revenue (inclusive of acquisitions and new centers) increased by 27%approximately 22% and the Company’s total revenue on a same-store basis increased by 20%approximately 17%.
Same-store revenues includes revenue from centers that are open in periods presented (open in both the current period and the prior period being reported) and excludes revenues from centers that are not open in both periods presented, such as recently acquired centers or centers closed for upgrades, renovations or other such reasons, as well as media revenues. We continue to see positive momentum for future demand and we have recovered to better than pre-pandemic performance. While we generated a strong financial performance prior to the COVID-19 pandemic and during the previous fiveseven quarters, the impact of the COVID-19 pandemic, various COVID-19 virus variants, the governmental actions imposed in response to the pandemic, and the resulting consequences on our consumer’s risk tolerance toward health and safety matters remains uncertain.
The Business Combination
On December 15, 2021, we completed the business combination (the “Business Combination”) contemplated by the Business Combination Agreement, dated as of July 1, 2021, as amended on November 1, 2021 (the Business Combination Agreement), by and among Isos Acquisition Corporation (“Isos”) and Bowlero Corp. (“Old Bowlero”). Pursuant to the Business Combination Agreement, Old Bowlero was merged with and into Isos, with Isos surviving the merger, and Isos was renamed “Bowlero Corp.”
Recent Developments
Bowlero’s results for the quarterthree and nine months ended OctoberApril 2, 20222023 exhibited continued strong revenue growth. This growth after the significant disruption causedhas been bolstered by the COVID-19 pandemic,technology driven performance enhancements, the strength of our business model, the increase in confidence of our customers and the resilience in the bowling market. Additionally, the further improvements in our quarterly results demonstrate our continued ability to execute our growth strategy and business model. To highlight the Company’s recent activity during the quarternine months ended OctoberApril 2, 2022:2023:
•We made twoten acquisitions in which we acquired threetwelve bowling entertainment centers, during the quarter ended October 2, 2022, adding a total of 3039 net acquired new centers since the start of fiscal 2022, thatwhich we believe will aid the Company in several key geographic markets and aid in leveraging our fixed costs. We have signed five agreementsa strong pipeline of potential acquisitions that we continue to acquire six additional centers as of October 2, 2022, which are expected to close in fiscal year 2023.actively evaluate.
•We signed twothree agreements for build-outs during the quarter ended October 2, 2022of new bowling entertainment centers and have a total of fivesix signed agreements for build-outs of new bowling entertainment centers in prime markets.
We continue•On February 8, 2023, the Company entered into an Eighth Amendment to address the impactsFirst Lien Credit Agreement pursuant to which the total principal amount under the First Lien Credit Facility Term Loan was increased to $900,000 from $812,850, and the maturity date was extended to February 8, 2028. In addition, the total revolving commitments under the Revolver were increased to $200,000 from $165,000, and the maturity date was extended to December 15, 2026. Proceeds from refinancing the term loan were used to repay the existing term loan under the First Lien Credit Agreement, to repay all amounts outstanding under the Revolver, and for general corporate purposes.
•On March 2, 2023, Bowlero’s closing stock price of Class A common stock equaled or exceeded $15.00 for 10 trading days within a 20-trading day period. As a result, 11,418,361 Earnout Shares were fully vested and are no longer subject to the applicable vesting restrictions. See Note 11 - Earnouts of the COVID-19 pandemic, including the governmental actions imposed in responsenotes to it. The riseCondensed Consolidated Financial Statements of other variants of COVID-19 and public health officials’ response to potential resurgences in the virus could impact our future operations. this Quarterly Report on Form 10-Q for further information. Although we believe our recent results, actions and goals exhibit our strength in
the bowling market and our position for the future growth, we may incur future unplanned expenses related to training, hiring and retaining associates, and navigating the disruption in the food and beverage supply chains, whether due to the lingering effects of the COVID-19 pandemic or otherwise. For more details, see the risk factors included under “Risk Factors — Risks Related to Bowlero’s Business and Industry” in our previously filed Annual Report on Form 10-K for the fiscal year ended July 3, 2022. Trends
There are a number of trendsfactors that we expect tocould materially affect our future profitability, including changing economic conditions with the resulting impact on our sales, profitability, and capital spending, changes in our debt levels and applicable interest rates, and increasing prices of labor, raw materials and other food and beverage costs. Additionally, sales and results of operations could be impacted by acquisitions and restructuring projects. Restructuring can include various projects, including closure of centers not performing well, cost reductions through staffing reductions, and optimizing and allocating resources to improve profitability.
Presentation of Results of Operations
The Company reports on a fiscal year, with each quarter generally comprised of one 5-week period and two 4-week periods.
Results of Operations
Three Months Ended OctoberApril 2, 20222023 Compared to the Three Months Ended September 26, 2021March 27, 2022
Analysis of Consolidated Statement of Operations. The following table displays certain items from our consolidated statements of operations for the quartersperiods presented below:
| | | Three Months Ended | | | Three Months Ended | |
(in thousands) | (in thousands) | | October 2, 2022 | | %(1) | | September 26, 2021 | | %(1) | | Change | | % Change | (in thousands) | | April 2, 2023 | | %(1) | | March 27, 2022 | | %(1) | | Change | | % Change |
Revenues | Revenues | | $ | 230,260 | | | 100.0 | % | | $ | 180,978 | | | 100.0 | % | | $ | 49,282 | | | 27.2 | % | Revenues | | $ | 315,725 | | | 100.0 | % | | $ | 257,820 | | | 100.0 | % | | $ | 57,905 | | | 22.5 | % |
Costs of revenues | Costs of revenues | | 165,202 | | | 71.7 | % | | 126,868 | | | 70.1 | % | | 38,334 | | | 30.2 | % | Costs of revenues | | 189,304 | | | 60.0 | % | | 156,491 | | | 60.7 | % | | 32,813 | | | 21.0 | % |
Gross profit | Gross profit | | 65,058 | | | 28.3 | % | | 54,110 | | | 29.9 | % | | 10,948 | | | 20.2 | % | Gross profit | | 126,421 | | | 40.0 | % | | 101,329 | | | 39.3 | % | | 25,092 | | | 24.8 | % |
| Operating (income) expenses: | Operating (income) expenses: | | Operating (income) expenses: | |
Selling, general and administrative expenses | Selling, general and administrative expenses | | 32,494 | | | 14.1 | % | | 21,415 | | | 11.8 | % | | 11,079 | | | 51.7 | % | Selling, general and administrative expenses | | 35,891 | | | 11.4 | % | | 30,315 | | | 11.8 | % | | 5,576 | | | 18.4 | % |
Asset impairment | Asset impairment | | 84 | | | — | % | | — | | | — | % | | 84 | | | Asset impairment | | 489 | | | 0.3 | % | | — | | | — | % | | 489 | | |
Gain on sale or disposal of assets | | (155) | | | (0.1) | % | | (30) | | | — | % | | (125) | | | 416.7 | % | |
Gain on sale of assets | | Gain on sale of assets | | (192) | | | (0.1) | % | | (1,601) | | | (0.6) | % | | (1,409) | | | (88.0) | % |
Other operating expense | Other operating expense | | 1,362 | | | 0.6 | % | | 477 | | | 0.3 | % | | 885 | | | 185.5 | % | Other operating expense | | 649 | | | 0.2 | % | | 1,899 | | | 0.7 | % | | (1,250) | | | (65.8) | % |
Total operating expense | Total operating expense | | 33,785 | | | 14.7 | % | | 21,862 | | | 12.1 | % | | 11,923 | | | 54.5 | % | Total operating expense | | 36,837 | | | 11.7 | % | | 30,613 | | | 11.9 | % | | 6,224 | | | 20.3 | % |
Operating profit | Operating profit | | 31,273 | | | 13.6 | % | | 32,248 | | | 17.8 | % | | (975) | | | (3.0) | % | Operating profit | | 89,584 | | | 28.4 | % | | 70,716 | | | 27.4 | % | | 18,868 | | | 26.7 | % |
Other expenses: | Other expenses: | | Other expenses: | |
Interest expense, net | Interest expense, net | | 23,570 | | | 10.2 | % | | 22,928 | | | 12.7 | % | | 642 | | | 2.8 | % | Interest expense, net | | 29,117 | | | 9.2 | % | | 22,293 | | | 8.6 | % | | 6,824 | | | 30.6 | % |
Change in fair value of earnout liability | Change in fair value of earnout liability | | 40,760 | | | 17.7 | % | | — | | | — | % | | 40,760 | | | Change in fair value of earnout liability | | 87,222 | | | 27.6 | % | | 45,778 | | | 17.8 | % | | 41,444 | | | 90.5 | % |
Change in fair value of warrant liability | | Change in fair value of warrant liability | | — | | | 20,678 | | | 8.0 | % | | (20,678) | | | (100.0) | % |
Other expense | Other expense | | 48 | | | — | % | | — | | | — | % | | 48 | | | Other expense | | 5,986 | | | 1.9 | % | | 161 | | | 0.1 | % | | 5,825 | | | 3618.0 | % |
Total other expense | Total other expense | | 64,378 | | | 28.0 | % | | 22,928 | | | 12.7 | % | | 41,450 | | | 180.8 | % | Total other expense | | 122,325 | | | 38.7 | % | | 88,910 | | | 34.5 | % | | 33,415 | | | 37.6 | % |
(Loss) income before income tax expense (benefit) | | (33,105) | | | (14.4) | % | | 9,320 | | | 5.1 | % | | (42,425) | | | (455.2) | % | |
Income tax expense (benefit) | | 429 | | | 0.2 | % | | (6,244) | | | (3.5) | % | | 6,673 | | | (106.9) | % | |
Net (loss) income | | $ | (33,534) | | | (14.6) | % | | $ | 15,564 | | | 8.6 | % | | (49,098) | | | (315.5) | % | |
Loss before income tax benefit | | Loss before income tax benefit | | (32,741) | | | (10.4) | % | | (18,194) | | | (7.1) | % | | (14,547) | | | (80.0) | % |
Income tax benefit | | Income tax benefit | | (668) | | | (0.2) | % | | (207) | | | (0.1) | % | | 461 | | | 222.7 | % |
Net loss | | Net loss | | $ | (32,073) | | | (10.2) | % | | $ | (17,987) | | | (7.0) | % | | (14,086) | | | (78.3) | % |
___________
(1) Percent calculated as a percentage of revenues and may not total due to rounding.
Revenues: For the quarter ended OctoberApril 2, 2022,2023, revenues totaled $230,260$315,725 and represented an increase of $49,282,$57,905, or 27%approximately 22%, over the same period of last fiscal year.year because of organic growth and increases in revenue due to higher center count. The overall increase in revenues is due to our ability to execute our growth strategy and business model with the impact of 2617 new centers compared to the same period last year, and continued organicrevenue growth within our existing centers, resulting from an increase in event revenue, ourleague revenue, broader and enhanced range of offerings, as well as the impact of positive market conditions.conditions and price increases. The following table summarizes the increase in the Company’s revenueour revenues on a same-store-basis for the quarter ended OctoberApril 2, 20222023 as compared to the corresponding period last fiscal year:
| | | Three Months Ended | | | Three Months Ended | |
(in thousands) | (in thousands) | October 2, 2022 | | September 26, 2021 | | Change | | % Change | (in thousands) | April 2, 2023 | | March 27, 2022 | | Change | | % Change |
Center revenues on a same-store basis | Center revenues on a same-store basis | $ | 208,409 | | | $ | 173,775 | | | $ | 34,634 | | | 19.9 | % | Center revenues on a same-store basis | $ | 295,210 | | | $ | 252,109 | | | $ | 43,101 | | | 17.1 | % |
Revenues for media, new and closed centers | Revenues for media, new and closed centers | 21,851 | | | 7,203 | | 14,648 | | 203.4 | % | Revenues for media, new and closed centers | 20,515 | | | 5,711 | | 14,804 | | 259.2 | % |
Total revenues | Total revenues | $ | 230,260 | | | $ | 180,978 | | | $ | 49,282 | | | 27.2 | % | Total revenues | $ | 315,725 | | | $ | 257,820 | | | $ | 57,905 | | | 22.5 | % |
Same-store revenues includes revenue from centers that are open in periods presented (open in both the current period and the prior period being reported) and excludes revenues from centers that are not open in periods presented such as acquired new centers or centers closed for upgrades, renovations or other such reasons, as well as media revenues. The increase in same-store revenues during the quarter ended OctoberApril 2, 20222023 reflects, among other factors, continued favorable demand for our products and services.services and price increases.
Cost of Revenues: The Company’sOur cost of revenues includes costs that are not variable or are less variable with changes in revenues, such as depreciation, amortization, rent and property taxes, as well as more variable costs that include labor, food and beverage costs, prize funds, supplies, production expenses and amusement costs. The increase in cost of revenues of $38,334,$32,813, or 30%21%, is mainly duecorresponds to the increase in revenues, as well as higher costs due to inflation.revenues. Increases in costs were in most areas and include higher costs with labor, utilities, food and& beverage, as well asand increases in depreciation, insuranceadvertising, rent and other operational costs such as security and supplies. LaborHigher labor costs during the prior year were lower because of a lack ofmainly reflect additional staffing during the reopening after the pandemic.and higher labor pay rates to support growing business. Depreciation costs increased because of added depreciationdepreciable assets from acquisitions of businesses, asset acquisitions and capital expenditures. The increase in rent is due in large part to last year’s costs of revenues being favorably impacted by a reduction in rent expense of approximately $5,603 related to rent relief obtained by the Company. This rent abatement was part of the Company's efforts to secure rent relief from landlords in connection with the COVID-19 pandemic closures. Cost of revenues as a percent of revenues increaseddecreased from 70%approximately 61% during the firstthird quarter of fiscal 2022 to almost 72%60% during the firstthird quarter of fiscal 2023, mainly due to the certain costs, including labor, food, insurance and security costs, increasingimproved operating leverage since revenues increased at a fasterhigher rate than revenues becausecosts and the impact of a range of factors, such as supply chain issues,cost control measures, which were partially offset by inflationary pressures and heightened level of security at a number of our centers. The Company haspressures. Additionally, we have recently increased prices in an effort to address the impact of higher costs and to improve margins.support margin and profit levels.
Gross Profit: Our gross profit increased $25,092, or 25%, to $126,421, primarily due to the $57,905 increase in revenues and the 70 basis point increase in gross profit margin (gross profit divided by revenues). The increase in gross profit margin is due to a number of factors, including higher operating leverage in that revenues increased at a higher rate than costs, cost control measures and higher selling prices.
Selling, general and administrative expenses (“SG&A”): SG&A expenses include employee relatedemployee-related costs, withsuch as payroll and benefits, as well as depreciation and amortization (excluding those related to our center operations), media and promotional expenses. SG&A expenses increased $11,079$5,576, or 52%18%, to $32,494,$35,891, mainly due to higher compensation costs, as well as increases in other costs, including professional fees, which were partially offset by decreases in depreciation, amortization and insurance. Additionally, last year’s SG&A expenses were favorably impacted by a reduction in rent expense of approximately $1,867 related to rent relief obtained by the increase in revenues and operating activities as compared to the same period last fiscal year, including increases of $4,690Company. Increases in compensation and benefits $2,863 in share-basedwere $4,823, equity compensation $1,030 in insurance, $725 inincreased $1,166, and professional fees and $246 in depreciation.increased $2,233. The increase in compensation costs mainly reflects rebuilding staff after the interruption caused by the pandemic, increases in pay rates and higher staffing to support the increase in business and the costs we incur as a public reporting company. The increase in share-based compensation costs reflects new equity awards to key members of management as an incentive to motivate and retain associates. The increases in insurance and professional fees include higher costs associated with the growth in our business and costs associated with being a public reporting companycompany. The $1,852 decrease in depreciation and higher costs dueamortization mainly reflects the scheduled decrease based on useful lives of assets subject to inflation.depreciation and amortization. The $641 decrease in insurance reflects the favorable renewal of certain insurance policies. Total SG&A expenses as a percent of net salesrevenues for the firstthird quarter of fiscal 2023 was approximately 14%11%, as compared to 12% during the corresponding period last fiscal year. The increasedecrease in SG&A costs as a percentage of revenues is mainly due to the certain costs, including compensation-related costs and insurance, increasing at a faster rate than revenues.
Otherimproved operating expense: Other operating expenses include various cost, including professional fees related to transactions, such as acquisitions of centers. The increase in other operating expenses is mainly due to an increase in the volume of transactions as compared to the same period of last fiscal year.leverage.
Interest expense, net: Interest expense primarily relates to interest on debt and capital leases. Interest expense increased $642,$6,824, or 3%31%, to $23,570.$29,117. The higher interest expense is primarily the result of higher interest rates and an increase in our increased debt and capital lease obligations during fiscal 2023.
Change in fair value of earnouts: Changes in the fair value of the earnout liabilities are recognized in the statement of operations. Decreases in the liability will have a favorable impact on the statement of operations and increases in the liability will have an unfavorable impact. The estimated fair value of the earnout liability is determined using a Monte-Carlo simulation model. Inputs that have a significant effect on the valuation include the expected volatility, stock price, expected term, risk-free interest rate and performance hurdles. The unfavorable impact on the statement of operations during the quarter ended OctoberApril 2, 20222023 is mainlya non-cash expense and was due to the increase in the fair value of the earnouts, which mainly reflects the increase in the Company’s stock price in the current quarter. On March 2, 2023, Bowlero’s closing stock price of Class A common stock equaled or exceeded $15.00 for 10 trading days within a 20-trading day period. As a result, 11,418,361 Earnout Shares were fully vested, settled into equity and are no longer included in the Earnout liability on the condensed consolidated balance sheet.
Other expense: Other expenses include various cost related to transactions that do not represent ongoing or frequently recurring activities as part of the Company’s operations. The increase in other expenses is mainly due to the $5,342 in costs that were expensed associated with the refinancing of the First Lien Credit Facility Term Loan.
Income Taxes: Income tax benefit and deferred tax assets and liabilities reflect management’s assessment of the Company’s tax position. The increase in income tax benefit during the three months ended April 2, 2023 as compared to the three months ended March 27, 2022 mainly reflects the decrease in the overall effective tax rate resulting from changes in estimates associated with certain income tax credits and tax deductible expenses. The effective tax rate of 2.0% tax benefit for the quarter ended April 2, 2023 is primarily attributed to changes in the valuation allowance and in estimates associated with certain income tax credits and tax deductible expenses, which were partially offset by state income tax expense due to, higher income and certain non-deductible expenses. The effective tax rate of 1.1% tax benefit for the quarter ended March 27, 2022 was primarily impacted by a favorable return to provision income tax adjustment offset in part by state income tax expenses. We regularly evaluate the realizability of our net deferred tax assets. As of April 2, 2023, substantially all our U.S. federal, state and foreign deferred tax assets, net of deferred tax liabilities, were subject to valuation allowances. If our financial results continue to improve and we conclude that estimates of our future taxable income are objectively verifiable, our assessment of the realization of our net deferred tax assets could result in the release of a significant portion of the valuation allowances, with the exception of any potentially remaining net operating losses subject to potential limitation, including limitations under Internal Revenue Code Section 382 or 383, separate return loss year rules, or state tax loss limitations. Such a release would result in a material non-cash income tax benefit in our consolidated statement of operations in the period of release and the recording of additional deferred tax assets on our consolidated balance sheet. There is a reasonable possibility that within the next several quarters, sufficient positive evidence becomes available to reach a conclusion that a significant portion of the valuation allowances against our U.S. net deferred tax assets would no longer be required.
Nine Months Ended April 2, 2023 Compared to the Nine Months Ended March 27, 2022
Analysis of Consolidated Statement of Operations. The following table displays certain items from our consolidated statements of operations for the periods presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended | | | | |
(in thousands) | | April 2, 2023 | | %(1) | | March 27, 2022 | | %(1) | | Change | | % Change |
Revenues | | $ | 819,370 | | | 100.0 | % | | $ | 643,988 | | | 100.0 | % | | $ | 175,382 | | | 27.2 | % |
Costs of revenues | | 534,212 | | | 65.2 | % | | 424,742 | | | 66.0 | % | | 109,470 | | | 25.8 | % |
Gross profit | | 285,158 | | | 34.8 | % | | 219,246 | | | 34.0 | % | | 65,912 | | | 30.1 | % |
Operating (income) expenses: | | | | | | | | | | | | |
Selling, general and administrative expenses | | 102,837 | | | 12.6 | % | | 145,013 | | | 22.5 | % | | (42,176) | | | (29.1) | % |
Asset impairment | | 573 | | | 0.1 | % | | — | | | — | % | | 573 | | | |
Gain on sale of assets | | (2,170) | | | (0.3) | % | | (1,755) | | | (0.3) | % | | 415 | | | 23.6 | % |
Other operating expense | | 2,625 | | | 0.3 | % | | 5,708 | | | 0.9 | % | | (3,083) | | | (54.0) | % |
Total operating expense | | 103,865 | | | 12.7 | % | | 148,966 | | | 23.1 | % | | (45,101) | | | (30.3) | % |
Operating profit | | 181,293 | | | 22.1 | % | | 70,280 | | | 10.9 | % | | 111,013 | | | 158.0 | % |
Other expenses: | | | | | | | | | | | | |
Interest expense, net | | 80,066 | | | 9.8 | % | | 69,101 | | | 10.7 | % | | 10,965 | | | 15.9 | % |
Change in fair value of earnout liability | | 158,758 | | | 19.4 | % | | 23,236 | | | 3.6 | % | | 135,522 | | | 583.2 | % |
Change in fair value of warrant liability | | — | | | — | % | | 20,748 | | | 3.2 | % | | (20,748) | | | (100.0) | % |
Other expense | | 5,356 | | | 0.7 | % | | 161 | | | — | % | | 5,195 | | | 3226.7 | % |
Total other expense | | 244,180 | | | 29.8 | % | | 113,246 | | | 17.6 | % | | 130,934 | | | 115.6 | % |
Loss before income tax expense (benefit) | | (62,887) | | | (7.7) | % | | (42,966) | | | (6.7) | % | | (19,921) | | | (46.4) | % |
Income tax expense (benefit) | | 1,285 | | | 0.2 | % | | (6,089) | | | (0.9) | % | | (7,374) | | | (121.1) | % |
Net loss | | $ | (64,172) | | | (7.8) | % | | $ | (36,877) | | | (5.7) | % | | (27,295) | | | (74.0) | % |
___________
(1) Percent calculated as a percentage of revenues and may not total due to rounding.
Revenues: For the nine months ended April 2, 2023, revenues totaled $819,370 and represented an increase of $175,382, or 27%, over the same period of last fiscal year because of organic growth and increases in revenue due to
higher center count. The overall increase in revenues is due to our ability to execute our growth strategy and business model with the impact of 22 new centers compared to the same period last year and continued revenue growth in our existing centers, resulting from an increase in event revenue, our broader and enhanced range of offerings, as well as the impact of positive market conditions and price increases. The following table summarizes the increase in our revenues on a same-store-basis for the nine months ended April 2, 2023 as compared to the corresponding period last fiscal year:
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | | | |
(in thousands) | April 2, 2023 | | March 27, 2022 | | Change | | % Change |
Center revenues on a same-store basis | $ | 722,638 | | | $ | 597,997 | | | $ | 124,641 | | | 20.8 | % |
Revenues for media, new and closed centers | 96,732 | | | 45,991 | | 50,741 | | | 110.3 | % |
Total revenues | $ | 819,370 | | | $ | 643,988 | | | $ | 175,382 | | | 27.2 | % |
Same-store revenues includes revenue from centers that are open in periods presented (open in both the current period and the prior period being reported) and excludes revenues from centers that are not open in periods presented such as acquired new centers or centers closed for upgrades, renovations or other such reasons, as well as media revenues. The increase in same-store revenues during the nine months ended April 2, 2023 reflects, among other factors, continued favorable demand for our products and services and price increases.
Cost of Revenues: Our cost of revenues includes costs that are not variable or less variable with changes in revenues, such as depreciation, amortization, rent and property taxes, as well as more variable costs that include labor, food and beverage costs, prize funds, supplies, production expenses and amusement costs. The increase in cost of revenues of $109,470, or 26%, corresponds to the increase in revenues, as well as higher costs due to inflation. Increases in costs were in most areas and include higher costs with labor, utilities, food and beverage, as well as increases in depreciation, insurance and other operational costs such as security and supplies. Labor costs were higher because of additional staffing and higher labor pay rates to support growing business. Depreciation costs increased because of added depreciation from acquisitions of businesses, asset acquisitions and capital expenditures. Cost of revenues as a percent of revenues decreased from 66% during the first nine months of fiscal 2022 to almost 65% during the first nine months of fiscal 2023, mainly due to improved operating leverage with revenues increasing at a faster rate than costs. Additionally, we have recently increased prices in an effort to address the impact of higher costs and to improve margins.
Gross Profit: Our gross profit increased $65,912, or 30%, to $285,158, primarily due to the $175,382 increase in revenues. Gross profit margin (gross profit divided by revenues) increased by 80 basis points. The increase in gross profit margin is due to a number of factors, including higher operating leverage in that revenues increased at a higher rate than costs.
Selling, general and administrative expenses (“SG&A”): SG&A expenses include employee-related costs, such as payroll and benefits, as well as depreciation and amortization (excluding those related to our center operations), media and promotional expenses. SG&A expenses decreased $42,176, or 29%, to $102,837, mainly due to the $68,405 in transaction costs during the prior fiscal year related to the Business Combination, which were partially offset by increases during the current fiscal period in various SG&A costs not directly associated with the Business Combination.
The increases in SG&A costs not directly associated with the Business Combination include compensation costs and increases in other costs, including professional fees and insurance. Increases in compensation and benefits were $13,802, equity compensation increased $7,676, professional fees increased $2,427 and insurance costs increased $1,429. The increase in compensation costs not associated with the Business Combination mainly reflects rebuilding staff after the interruption caused by the pandemic, increases in pay rates and higher staffing to support the increase in business and the costs we incur as a public reporting company. The increase in share-based compensation costs not associated with the Business Combination reflects equity awards to key members of management as an incentive to motivate and retain associates. The increases in insurance costs and professional fees not directly related to the Business Combination include higher costs associated with the growth in our business, costs associated with being a public reporting company and higher costs due to inflation. Total SG&A expenses as a percent of revenues for the first nine months of fiscal 2023 was approximately 13%, as compared to approximately 23% during the corresponding period last fiscal year. Excluding the impact of the transaction costs associated with the Business Combination, SG&A costs as a percentage of revenues increased from 12% to 13% mainly due to costs increasing at a higher rate than revenues.
Interest expense, net: Interest expense primarily relates to interest on debt and capital leases. Interest expense increased $10,965, or 16%, to $80,066. The higher interest expense is primarily the result of higher interest rates and our increased debt and capital lease obligations during fiscal 2023.
Change in fair value of earnouts: Changes in the fair value of the earnout liabilities are recognized in the statement of operations. Decreases in the liability will have a favorable impact on the statement of operations and increases in the liability will have an unfavorable impact. The change in the fair value of the earnout for the first nine months of
fiscal 2023 when compared to the comparable period of the prior fiscal year, resulted in an unfavorable change of $135,522. The estimated fair value of the earnout liability is determined using a Monte-Carlo simulation model. Inputs that have a significant effect on the valuation include the expected volatility, stock price, expected term, risk-free interest rate and performance hurdles. The unfavorable impact on the statement of operations during the nine months ended April 2, 2023 is a non-cash expense and was due to the increase in the fair value of the earnouts, which mainly reflects the increase in the Company’s stock price in the current quarter. On March 2, 2023, Bowlero’s closing stock price of Class A common stock equaled or exceeded $15.00 for 10 trading days within a 20-trading day period. As a result, 11,418,361 Earnout Shares were fully vested, settled into equity and are no longer included in the Earnout liability on the condensed consolidated balance sheet.
Other expense: Other expenses include various cost related to transactions that do not represent ongoing or frequently recurring activities as part of the Company’s operations. The increase in other expenses is mainly due to the $5,342 in costs that were expensed associated with the refinancing of the First Lien Credit Facility Term Loan.
Income Taxes: Income tax expense (benefit) and deferred tax assets and liabilities reflect management’s assessment of the Company’s tax position. The effective tax rate of (1.3)% for the quarter ended October 2, 2022 was primarily attributedchange to statean income tax expense and certain non-deductible expenses offset in part by changes infor the nine months ended April 2, 2023 from an income tax benefit for the corresponding period of the prior fiscal year mainly reflects the release of a portion of the valuation allowance.allowances for deferred income taxes during the prior fiscal year and higher levels of income during the current fiscal year. The effective tax rate of (67.0)%2.0% tax expense for the quarternine months ended September 26, 2021April 2, 2023 was primarily due to certain non-deductible expenses, and state and local taxes offset in part with changes in the valuation allowance and estimates associated with certain income tax credits and tax deductions. The effective tax rate benefit of 14.2% for the nine months ended March 27, 2022 was due to the release of a portion of the valuation allowance resulting from the acquisition of Bowl America, which was offset in part by state and local income taxes. We regularly evaluate the realizability of our net deferred tax assets. As of April 2, 2023, substantially all our U.S. federal, state and foreign deferred tax assets, net of deferred tax liabilities, were subject to valuation allowances. If our financial results continue to improve and we conclude that estimates of our future taxable income are objectively verifiable, our assessment of the realization of our net deferred tax assets could result in the release of a significant portion of the valuation allowances, with the exception of any potentially remaining net operating losses subject to potential limitation, including limitations under Internal Revenue Code Section 382 or 383, separate return loss year rules, or state tax loss limitations. Such a release would result in a material non-cash income tax benefit in our consolidated statement of operations in the period of release and the recording of additional deferred tax assets on our consolidated balance sheet. There is a reasonable possibility that within the next several quarters, sufficient positive evidence becomes available to reach a conclusion that a significant portion of the valuation allowances against our U.S. net deferred tax assets would no longer be required.
Non-GAAP measure
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) is a non-GAAP financial measure that is not in accordance with, or an alternative to, measures prepared in accordance with GAAP. The Company believes certain financial measures which meet the definition of non-GAAP financial measures provide important supplemental information. 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, Impairment Charges, Share-based Compensation, EBITDA from Closed Centers, Foreign Currency Exchange (Gain) Loss, Asset Disposition (Gain) Loss, Transactional and other advisory costs, Charges attributed to new initiatives, Extraordinary unusual or 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;
•changes in our working capital needs;
•the interest expense, or the amounts necessary to service interest or principal payments, on our outstanding debt;
•income tax expense (benefit), and because the payment of taxes is part of our operations, tax expense is a necessary element of our costs and ability to operate;
•non-cash equity compensation, which will remain a key element of our overall equity based compensation package; and
•the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations.
Refer to notes below for additional details concerning the respective items for Adjusted EBITDA.
The following graph details the Company’s trailing twelve month revenues, net (loss) income, and Adjusted EBITDA on a quarterly basis over the previous quarters. Adjusted EBITDA represents Net income (loss) before Interest, Income Taxes, Depreciation and Amortization, Impairment Charges, Share-based Compensation, EBITDA from Closed Centers, Foreign Currency Exchange (Gain) Loss, Asset Disposition (Gain) Loss, 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.
The following table details trailing twelve monthquarterly revenues, net (loss) income, and Adjusted EBITDA on a quarterly basis, as well as quarterlytrailing twelve month revenues and net (loss) income and a non-GAAP reconciliation of quarterly Adjusted EBITDA to net (loss) income, the closest applicable GAAP financial measures.
| (in thousands) | (in thousands) | | December 27, 2020 | | March 28, 2021 | | June 27, 2021 | | September 26, 2021 | | December 26, 2021 | | March 27, 2022 | | July 3, 2022 | | October 2, 2022 | (in thousands) | | June 27, 2021 | | September 26, 2021 | | December 26, 2021 | | March 27, 2022 | | July 3, 2022 | | October 2, 2022 | | January 1, 2023 | | April 2, 2023 |
Consolidated | Consolidated | | | | | | | | | | | | | | | | | Consolidated | | | | | | | | | | | | | | | | |
Revenues | Revenues | | $ | 73,988 | | | $ | 112,212 | | | $ | 159,103 | | | $ | 180,978 | | | $ | 205,190 | | | $ | 257,820 | | | $ | 267,717 | | | $ | 230,260 | | Revenues | | $ | 159,103 | | | $ | 180,978 | | | $ | 205,190 | | | $ | 257,820 | | | $ | 267,717 | | | $ | 230,260 | | | $ | 273,385 | | | $ | 315,725 | |
| Net (loss) income | Net (loss) income | | $ | (49,137) | | | $ | (23,091) | | | $ | (13,461) | | | $ | 15,564 | | | $ | (34,454) | | | $ | (17,987) | | | $ | 6,943 | | | $ | (33,534) | | Net (loss) income | | $ | (13,461) | | | $ | 15,564 | | | $ | (34,454) | | | $ | (17,987) | | | $ | 6,943 | | | $ | (33,534) | | | $ | 1,435 | | | $ | (32,073) | |
Adjustments: | Adjustments: | | Adjustments: | |
Interest expense | Interest expense | | 22,253 | | | 22,303 | | | 23,128 | | | 22,928 | | | 23,880 | | | 22,293 | | | 25,359 | | | 23,570 | | Interest expense | | 23,128 | | | 22,928 | | | 23,880 | | | 22,293 | | | 25,359 | | | 23,570 | | | 27,379 | | | 29,117 | |
Income tax expense (benefit) | | 106 | | | 103 | | | (1,368) | | | (6,244) | | | 362 | | | (207) | | | 5,399 | | | 429 | | |
Income tax (benefit) expense | | Income tax (benefit) expense | | (1,368) | | | (6,244) | | | 362 | | | (207) | | | 5,399 | | | 429 | | | 1,524 | | | (668) | |
Depreciation, amortization and impairment charges | Depreciation, amortization and impairment charges | | 22,538 | | | 22,990 | | | 23,872 | | | 22,841 | | | 25,660 | | | 29,986 | | | 30,018 | | | 26,351 | | Depreciation, amortization and impairment charges | | 23,872 | | | 22,841 | | | 25,660 | | | 29,986 | | | 30,018 | | | 26,351 | | | 29,303 | | | 29,933 | |
Share-based compensation | Share-based compensation | | 696 | | | 826 | | | 793 | | | 801 | | | 42,555 | | | 3,020 | | | 3,860 | | | 3,648 | | Share-based compensation | | 793 | | | 801 | | | 42,555 | | | 3,020 | | | 3,860 | | | 3,648 | | | 4,036 | | | 4,207 | |
Closed center EBITDA (1) | Closed center EBITDA (1) | | 904 | | | 806 | | | 1,750 | | | 420 | | | 398 | | | 611 | | | 51 | | | 379 | | Closed center EBITDA (1) | | 1,750 | | | 420 | | | 398 | | | 611 | | | 51 | | | 379 | | | 768 | | | 480 | |
Foreign currency exchange (gain) loss | Foreign currency exchange (gain) loss | | (195) | | | 104 | | | (99) | | | 35 | | | 86 | | | (90) | | | (26) | | | (71) | | Foreign currency exchange (gain) loss | | (99) | | | 35 | | | 86 | | | (90) | | | (26) | | | (71) | | | (182) | | | 328 | |
Asset disposition (gain) loss | | (142) | | | 64 | | | 31 | | | (30) | | | (123) | | | (1,601) | | | (2,355) | | | (155) | | |
Asset disposition loss (gain) | | Asset disposition loss (gain) | | 31 | | | (30) | | | (123) | | | (1,601) | | | (2,355) | | | (155) | | | (1,823) | | | (192) | |
Transactional and other advisory costs (2) | Transactional and other advisory costs (2) | | 731 | | | 1,852 | | | 6,644 | | | 2,829 | | | 29,149 | | | 4,757 | | | 1,405 | | | 2,226 | | Transactional and other advisory costs (2) | | 6,644 | | | 2,829 | | | 29,149 | | | 4,757 | | | 1,405 | | | 2,226 | | | 5,880 | | | 8,726 | |
Charges attributed to new initiatives (3) | Charges attributed to new initiatives (3) | | 116 | | | 136 | | | 147 | | | 141 | | | 65 | | | 43 | | | 113 | | | 45 | | Charges attributed to new initiatives (3) | | 147 | | | 141 | | | 65 | | | 43 | | | 113 | | | 45 | | | 40 | | | 40 | |
Extraordinary unusual non-recurring (gains) losses (4) | | (1,647) | | | 1,294 | | | 859 | | | (441) | | | 1,662 | | | 929 | | | 2,981 | | | 1,661 | | |
Extraordinary unusual non-recurring losses (gains) (4) | | Extraordinary unusual non-recurring losses (gains) (4) | | 859 | | | (441) | | | 1,662 | | | 929 | | | 2,981 | | | 1,661 | | | (2,181) | | | 468 | |
Changes in the value of earnouts and warrants (5) | Changes in the value of earnouts and warrants (5) | | — | | | — | | | — | | | — | | | (22,472) | | | 66,617 | | | 8,644 | | | 40,760 | | Changes in the value of earnouts and warrants (5) | | — | | | — | | | (22,472) | | | 66,617 | | | 8,644 | | | 40,760 | | | 30,776 | | | 87,222 | |
Adjusted EBITDA | Adjusted EBITDA | | $ | (3,777) | | | $ | 27,387 | | | $ | 42,296 | | | $ | 58,844 | | | $ | 66,768 | | | $ | 108,371 | | | $ | 82,392 | | | $ | 65,309 | | Adjusted EBITDA | | $ | 42,296 | | | $ | 58,844 | | | $ | 66,768 | | | $ | 108,371 | | | $ | 82,392 | | | $ | 65,309 | | | $ | 96,955 | | | $ | 127,588 | |
Trailing twelve month Net loss | Trailing twelve month Net loss | | | | | | | | $ | (70,125) | | | $ | (55,442) | | | $ | (50,338) | | | $ | (29,934) | | | $ | (79,032) | | Trailing twelve month Net loss | | | | | | | | $ | (50,338) | | | $ | (29,934) | | | $ | (79,032) | | | $ | (43,143) | | | $ | (57,229) | |
Trailing twelve month Adjusted EBITDA | Trailing twelve month Adjusted EBITDA | | 124,750 | | | 195,295 | | | 276,279 | | | 316,375 | | | 322,840 | | Trailing twelve month Adjusted EBITDA | | 276,279 | | | 316,375 | | | 322,840 | | | 353,027 | | | 372,244 | |
Trailing twelve month Revenues | Trailing twelve month Revenues | | 526,281 | | | 657,483 | | | 803,091 | | | 911,705 | | | 960,987 | | Trailing twelve month Revenues | | 803,091 | | | 911,705 | | | 960,987 | | | 1,029,182 | | | 1,087,087 | |
Notes to Adjusted EBITDA:
(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 attributed to new initiatives is to remove actual charges attributed to new initiatives, including 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 of the impact of the revaluation of the earnouts.earnouts and warrants. As a result of the Business Combination, 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 statement of operations and increases in the liability will have an unfavorable impact. The adjustment also includes realized costs associated with the settlement of warrants during past reporting periods.
Liquidity and Capital Resources
We manage our liquidity through assessing available cash-on-hand, our ability to generate cash and our ability to borrow or otherwise raise capital to fund operating, investing and financing activities. The Company remains in a positive financial position with available cash balances. We also obtained rent deferrals or abatements on a substantial number of our leases due to the effects of the COVID-19 pandemic.
A core tenet of our long-term strategy is to grow the size and scale of the Company in order to improve our operating profit margins through leveraging our fixed costs. As such, one of the Company’s known cash requirements is for capital expenditures related to the construction of new centers and upgrading and converting existing centers. We believe our financial position, generation of cash, available cash on hand, existing credit facility, and potential access to additional financing from sale-lease-back transactions or other sources will provide sufficient capital resources to fund our operational requirements, capital expenditures, and material short and long-term commitments for the foreseeable future. However, there are a number of factors that may hinder our ability to access these capital resources, including but not limited to the impact of COVID-19 on our business, our degree of leverage, and potential borrowing restrictions imposed by our lenders. See “Risk Factors” included in our previously filed Annual Report on Form 10-K for the fiscal year ended July 3, 2022 for further information. On February 8, 2023, we entered into an Eighth Amendment (the “Eighth Amendment”) to the First Lien Credit Agreement. The Eighth Amendment provided for a new $900,000 term loan maturing on February 8, 2028 (the “Amendment No. 8 Term Loan”). Proceeds of the Amendment No. 8 Term Loan were used to refinance the existing First Lien Credit Facility Term Loan, to repay all amounts outstanding on the Revolver, and for general corporate purposes. The Amendment No. 8 Term Loan is repaid on a quarterly basis in principal payments of $2,250 beginning on September 29, 2023. The Amendment No. 8 Term Loan bears interest at a rate per annum equal to the Adjusted Term Secured Overnight Financing Rate (“SOFR”) plus 3.50%. As of April 2, 2023, interest on the Amendment No. 8 Term Loan is due monthly.
Under the First Lien Credit Agreement, we have access to a senior secured revolving credit facility (the “Revolver”). The outstanding balance on the Revolver is due on December 15, 2026. Interest on borrowings under the Revolver is based on the Adjusted Term SOFR.
In connection with the Company entering into the Eighth Amendment, the Revolver commitment was increased by $35,000 to an aggregate amount of $200,000, and the amount outstanding as of the Eighth Amendment date of $86,434 was repaid. As of April 2, 2023, no amounts have been drawn on the Revolver.
At OctoberApril 2, 2022,2023, we had approximately $110,361$161,044 of available cash, cash equivalents and cash equivalents.restricted cash.
Nine Months Ended OctoberApril 2, 20222023 Compared To the QuarterNine Months Ended September 26, 2021March 27, 2022
The following compares the primary categories of the consolidated statements of cash flows for the periodperiods ended OctoberApril 2, 20222023 and September 26, 2021:March 27, 2022:
| | | Three Months Ended | | $ Change | | % Change | | Nine Months Ended | | $ Change | | % Change |
(in thousands) | (in thousands) | | October 2, 2022 | | September 26, 2021 | | (in thousands) | | April 2, 2023 | | March 27, 2022 | |
Net cash provided by operating activities | Net cash provided by operating activities | | $ | 35,573 | | | $ | 31,540 | | | $ | 4,033 | | | 12.8 | % | Net cash provided by operating activities | | $ | 208,802 | | | $ | 142,861 | | | $ | 65,941 | | | 46.16 | % |
Net cash used in investing activities | Net cash used in investing activities | | (62,492) | | | (95,724) | | | 33,232 | | | (34.7) | % | Net cash used in investing activities | | (187,949) | | | (178,744) | | | (9,205) | | | (5.15) | % |
Net cash provided by (used in) financing activities | | 5,167 | | | (908) | | | 6,075 | | | (669.1) | % | |
Net cash provided by financing activities | | Net cash provided by financing activities | | 7,964 | | | 21,752 | | | (13,788) | | | (63.39) | % |
Effect of exchange rate changes on cash | Effect of exchange rate changes on cash | | (123) | | | 61 | | | (184) | | | (301.6) | % | Effect of exchange rate changes on cash | | (9) | | | 15 | | | (24) | | | (160.00) | % |
Net change in cash and cash equivalents | | $ | (21,875) | | | $ | (65,031) | | | $ | 43,156 | | | (66.4) | % | |
Net change in cash and cash equivalents and restricted cash | | Net change in cash and cash equivalents and restricted cash | | $ | 28,808 | | | $ | (14,116) | | | $ | 42,924 | | | (304.08) | % |
During the quarternine months ended OctoberApril 2, 2022,2023, net cash provided from operations totaled $35,573,$208,802, as compared to $31,540$142,861 during the same period of the prior fiscal year. The increase in cash provided by operating activities reflects continued higher revenues and profitability.profitability after adjusting for non-cash items such as the loss associated with the change in the fair value of the earnout liability. We benefited during the quarternine months ended OctoberApril 2, 20222023 from continued strong consumer demand and revenues from recently acquired centers.
Investing activities utilized $62,492,$187,949, reflecting our acquisitions of businesses, and capital expenditures as well as center conversions and related capital expenditures.purchases of marketable securities. The higher level ofincrease in cash used in investing activities during the comparablenine months ended April 2, 2023 as compared to the corresponding period of last fiscal year mainly reflects the increase in spending for acquisitions. The increase in the purchase price of acquisitions mainly reflects the increase in the quantity and higher value of business acquisitions as compared to the prior year. The decrease in capital expenditures is mainly due to the acquisition of Bowl America which had a larger purchase price as compared to the bowling centers acquired during the current period.prior year which was accounted for as an asset acquisition (reflected as purchase of property and equipment in the statement of cash flows). The purchase and sale of marketable securities reflects an investment the Company made and subsequently sold. We expect to continue to invest in accretive acquisitions in future periods as well as center upgrades and conversions.
Financing activities generated $5,167 in fiscal 2022$7,964 during the nine months ended April 2, 2023, reflecting proceeds from long-term debtthe Amendment No. 8 Term Loan of $15,350,$900,000, as well as proceeds from a sale-leaseback financing transaction of $10,363, all of which were partially offset by $7,558 for the payoff of the First Lien Credit Facility Term Loan of $786,166, the payoff of outstanding amounts under the Revolver of $86,434, payments of deferred financing costs of $8,058,the repurchase of treasury stock $2,126for $22,036, $4,629 for scheduled long-term debt payments, the settlement of Series A preferred stock for $6,824 and $499 in payments of $5,750 for tax withholdings on share-based awards. The net cash provided by financing activities during the corresponding prior year period of $21,752, mainly reflects the net funds received from the Business Combination which were partially offset by scheduled long-term debt payments.
Our contractual obligations primarily include, but are not limited to, debt service, self-insurance liabilities, and leasing arrangements. We believe our sources of liquidity, namely available cash on hand, the undrawn revolver, positive operating cash flows, and access to capital markets will continue to be adequate to meet our contractual obligations, as well as fund working capital, planned capital expenditures, center acquisitions, and execute purchases under our share repurchase program.
Off-Balance Sheet Arrangements
As of OctoberApril 2, 2022,2023, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K.
Critical Accounting Estimates
The preparation of our financial statements are in conformity with GAAP, which requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and disclosures of contingent assets and liabilities. These estimates and assumptions affect amounts of assets, liabilities, revenues and expenses and the disclosure of gain and loss contingencies at the date of the consolidated financial statements. Our current estimates are subject to change if different assumptions as to the outcome of future events were made. We evaluate our estimates and judgments on an ongoing basis, and we adjust our assumptions and judgments when facts and circumstances dictate. Since future events and their effects cannot be determined with absolute certainty, actual results may differ from the estimates we used in preparing the accompanying consolidated financial statements. Critical accounting estimates are defined as those
that require management's most difficult, subjective or complex judgments, and which may result in materially different results under different assumptions and conditions. Our critical accounting estimates are discussed in Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our fiscal year 2022 Form 10-K under “Critical Accounting Estimates.” There have been no significant changes in our critical accounting estimates duringfor the three monthsperiod ended OctoberApril 2, 2022.2023.
Recently Issued Accounting Standards
For a description of recently issued Financial Accounting Standards that we adopted during the quarter ended OctoberApril 2, 20222023 and, that are applicable to us and likely to have material effect on our consolidated financial statements, but have not yet been adopted, see Note 1 - DescriptionDescription of Business and Significantand Significant Accounting Policies of the notes to Consolidated Financial Statements of this Quarterly Report on Form 10-Q. Emerging Growth Company Accounting Election
The Company is an emerging growth company, as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart our Business Startups Act of 2012, and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act and reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements.
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a registration statement under the Securities Act declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such an election to opt out is irrevocable. We have elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, we, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of our financial statements with those of another public company that is neither an emerging growth company nor an emerging growth company that has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.
We will remain an emerging growth company until the earlier of: (1) the last day of the fiscal year (a) following the fifth anniversary of Isos’ IPO (March 5, 2026), (b) in which we have total annual gross revenue of at least $1,235,000 or (c) in which we are deemed to be a large accelerated filer, which means the market value of our common equity that is held by non-affiliates exceeds $700,000 as of the end of the prior fiscal year’s second fiscal quarter; and (2) the date on which
we have issued more than $1,000,000 in non-convertible debt securities during the prior three-year period. References herein to “emerging growth company” have the meaning associated with it in the JOBS Act.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are exposed to market risk from changes in, among other things, the ongoing effect of the COVID-19 pandemic, interest rates, credit risk, labor costs, health insurance claims and foreign currency exchange rates, which could impact its results of operations and financial condition. We attempt to address our exposure to these risks through our normal operating and financing activities.
Interest Rate Risk
Under our term and revolving credit facilities, we are exposed to a certain level of interest rate risk. Interest on the principal amount of our borrowings under our revolving credit facility loan accrues at the Adjusted Term Secured Overnight Financing Rate or the Alternate Base Rate, as further described in the credit agreement governing our term and revolving credit facilities. An increase or decrease of 1.0% in the effective interest rate would cause an increase or decrease
to interest expense of approximately $8,800$9,000 over a twelve month period on our outstanding debt.debt without considering the impact of hedging. The Company entered into two hedging transactions effective as of March 31, 2023 for an aggregate notional amount of our Amendment No. 8 Term Loan of $800,000. The hedge transactions have a trade and hedge designation date of April 4, 2023. The hedge transactions, each for a notional amount of $400,000, provide for interest rate collars. The interest rate collars establish a floor on SOFR of 0.9429% and 0.9355%, respectively, and a cap on SOFR of 5.50%. The interest rate collars have a maturity date of March 31, 2026.
Credit Risk
Financial instruments that potentially subject us to significant concentrations of credit risk consist of cash and temporary investments. We are exposed to credit losses in the event of non-performance by counter parties to our financial instruments. We place cash and temporary investments with various high-quality financial institutions. Although we do not obtain collateral or other security to secure these obligations, we periodically monitor the third-party depository institutions that hold our cash and cash equivalents. Our emphasis is primarily on safety and liquidity of principal and secondarily on maximizing yield on those funds.
Commodity Price Risk
We are exposed to market price fluctuation in food, beverage, supplies and other costs such as energy. Given the historical volatility of certain of our food product prices, including proteins, produce, dairy products, and cooking oil, these fluctuations can materially impact our food costs. While our purchasing commitments partially mitigate the risk of such fluctuations, there is no assurance that supply and demand factors such as disease or inclement weather will not cause the prices of the commodities used in our food operations to fluctuate. Additionally, the cost of purchased materials may be influenced by tariffs and other trade regulations which are outside of our control. To the extent that we do not pass along cost increases to our customers, our results of operations may be adversely affected.
Inflation
We experience inflation and deflation related to our purchase of certain products that we need to operate our business. This price volatility could potentially have a material impact on our financial condition and/or our results of operations. In order to mitigate price volatility, we monitor price fluctuations and may adjust our prices accordingly, however, our ability to recover higher costs through increased pricing may be limited by the competitive environment in which we operate.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in our reports filed pursuant to the Exchange Act is properly and timely reported and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
In designing and evaluating the disclosure controls and procedures and internal control over financial reporting, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.
An effective internal control system, no matter how well designed, has inherent limitations, including the possibility of human error and circumvention or overriding of controls and therefore can provide only reasonable assurance with respect to reliable financial reporting. Furthermore, effectiveness of an internal control system in future periods cannot be guaranteed because the design of any system of internal controls is based in part upon assumptions about the likelihood of
future events. There can be no assurance that any control design will succeed in achieving its stated goals under all potential future conditions. Over time certain controls may become inadequate because of changes in business conditions, or the degree of compliance with policies and procedures may deteriorate. As such, misstatements due to error or fraud may occur and not be detected. We have evaluated the effectiveness of our disclosure controls and procedures as of OctoberApril 2, 20222023 with the participation, and under the supervision, of our management, including our Chief Executive Officer and Chief Financial Officer. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of OctoberApril 2, 2022,2023, our disclosure controls and procedures were not effective because of the material weaknesses described below in Changes in Internal Control Over Financial Reporting.
Notwithstanding these material weaknesses, the Company has concluded that the condensed consolidated financial statements included in this Quarterly Report are fairly stated in all material respects in accordance with GAAP.
Changes in Internal Control Over Financial Reporting
During the most recently completed quarter, there have been no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, except as noted in this paragraph regarding material weaknesses. We did not design and maintain effective
controls over certain financial reporting processes, including acquisition accounting, accounting for fixed assets, and certain financial reporting disclosures. Additionally, we did not design and maintain effective controls over system access controls to establish segregation of duties for those with roles and responsibilities for the general ledger. We continue to develop and implement a plan to remediate the material weaknesses described above, which will include additional training of existing staff, hiring additional staff with technical accounting skills and engaging third-party experts to assist in accounting for fixed assets, acquisitions and technical areas, as well as the development of more formal internal control processes and improving information technology controls over system access.
Part II
Item 1. Legal Proceedings
From time to time, we are involved in various inquiries, investigations, claims, lawsuits and other legal proceedings that are incidental to the conduct of our business. These matters typically involve claims from customers, employees or other third parties involved in operational issues common to the retail, restaurant and entertainment industries. Such matters typically represent actions with respect to contracts, intellectual property, taxation, employment, employee benefits, personal injuries and other matters. A number of such claims may exist at any given time and there are currently a number of claims and legal proceedings pending against us.
There is currentlyFor a groupdescription of approximately 76all material pending claims, filed with the Equal Employment Opportunity Commission (the “EEOC”), between 2016legal proceedings, see Note 10 - Commitments and 2019, generally relating to claims of age discrimination. Of the pending charges, 69 allege age discrimination only, two allege retaliation only, and five allege age discrimination and retaliation. To date, the EEOC issued determinations of probable cause as to thirteenContingencies of the charges, which the Company contests and intendsnotes to defend vigorously. The Company now awaits conciliation proposals from the EEOC with respect to such individual charges. The remaining charges remain pending before the EEOC in various stagesConsolidated Financial Statements of investigation. In addition, the EEOC has conducted its own administrative investigation of an alleged pattern or practice of age discrimination (the “Pattern and Practice Charge”), which resulted in a determination of probable cause dated March 7, 2022, in which the Commission alleged that evidence purportedly exists of such a pattern or practice dating back to 2013. The Company contests such determination and intends to defend vigorously. Following that determination, the EEOC asked for additional information and,this Quarterly Report on August 22, 2022, sent a proposal to the Company to participate in conciliation for the Pattern and Practice Charge. The EEOC’s proposal includes a demand for monetary and non-monetary remedies. In the opinion of our management, after consultation with legal counsel, the amount of liability with respect to claims or proceedings currently pending against us is not expected to have a material effect on our consolidated financial condition, results of operations or cash flows. In particular, our management, after consultation with legal counsel, believes that the EEOC claims alleging age discrimination, and the facts alleged therein, do not pose any material risk to the business or operations of the Company because, among other things, management believes such claims to be in the ordinary course and without substantive merit. In addition, management, after consultation with legal counsel, believes that approximately 65 of such EEOC claims would be time barred due to expiry of the statute of limitations if the individuals were to bring the claims themselves, but not so barred if the EEOC were to bring the claims. Nevertheless, even if such claims were not time barred, they would not pose a material risk to the Company's business or operations and may be barred by the equitable doctrine of laches.
Item 1A. Risk Factors
We have disclosed under the heading “Risk Factors” in Item 1A of the Annual Report on Form 10-K for the fiscal period ended July 3, 2022 the risk factors that materially affect our business, financial condition or results of operations. There have been no material changes from the risk factors previously disclosed. You should carefully consider the risk factors set forth in the Annual Report on Form 10-K for the fiscal period ended July 3, 2022 and the other information set forth elsewhere in this Quarterly Report on Form 10-Q. You should be aware that these risk factors and other information may not described every risk that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
On February 7, 2022, the Company announced that its Board of Directors authorized a share and warrant repurchase program providing for repurchases of up to $200,000 of the Company’s outstanding Class A common stock and warrants through February 3, 2024. Repurchases of shares and warrants are made in accordance with applicable securities laws and may be made from time to time in the open market or by negotiated transactions. The amount and timing of repurchases are based on a variety of factors, including stock price, regulatory limitations, debt agreement limitations, and other market and economic factors. The share repurchase plan does not require the Company to repurchase any specific number of shares, and the Company may terminate the repurchase plan at any time.
The following table provides information regarding purchases of our securities made by us for the quarter ended OctoberApril 2, 2022.2023.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal Period | | Total Number of Class A Shares Purchased | | Average Price Paid per Class A Share | | Total Number of Shares Purchased as Part of Publicly Announced Programs | | Dollar Value of Shares that May Yet Be Purchased Under the Plan |
July 4, 2022 to August 7, 2022 | | 267,577 | | | $ | 10.90 | | | 267,577 | | | $ | 157,145 | |
August 8, 2022 to September 4, 2022 | | — | | | — | | | — | | | 157,145 | |
September 5, 2022 to October 2, 2022 | | 200,526 | | | 12.70 | | 200,526 | | 154,599 | |
Total | | 468,103 | | | $ | 11.67 | | | 468,103 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal Period | | Total Number of Class A Shares Purchased | | Average Price Paid per Class A Share | | Total Number of Shares Purchased as Part of Publicly Announced Programs | | Dollar Value of Shares that May Yet Be Purchased Under the Plan |
January 2, 2023 to February 5, 2023 | | 400 | | | $ | 13.05 | | | 400 | | | $ | 146,645 | |
February 6, 2023 to March 5, 2023 | | 98,420 | | | 15.17 | | | 98,420 | | | 145,152 | |
March 6, 2023 to April 2, 2023 | | 271,792 | | | 14.95 | | | 271,792 | | 141,089 | |
Total | | 370,612 | | | $ | 15.01 | | | 370,612 | | | |
On May 16, 2023, the Board of Directors authorized the replenishment of the remaining balance of the share and warrant repurchase program to $200,000.
Item 6. Exhibits
| | | | | | | | |
Exhibit No. | | Description |
10.1 | | Eighth Amendment to the First Lien Credit Agreement, dated as of July 3, 2017, by and among Bowlero Corp., Kingpin Intermediate Holdings LLC, as the borrower, JPMorgan Chase Bank, N.A., as the administrative agent, and the lenders from time to time party thereto, dated February 8, 2023 (incorporated by reference to Exhibit 10.1 to Bowlero Corp.’s Current Report on Form 8-K filed with the SEC on February 8, 2023). |
31.1+ | | |
31.2+ | | |
32.1+ | | |
32.2+ | | |
101.INS | | XBRL Instance Document |
101.SCH | | XBRL Taxonomy Extension Schema Document |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase |
104 | | Cover Page Interactive Data File (embedded within the Inline iXBRL document). |
____________
+ Filed herewith.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | | | | | | | | | |
| | BOWLERO CORP. |
| | | |
Date: | November 16, 2022May 17, 2023 | By: | /s/ Brett I. Parker |
| | Name: | Brett I. Parker |
| | Title: | Chief Financial Officer |
| | | (Principal Financial Officer) |