Dave & Buster's Entertainment, Inc. (PLAY) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — PLAY

Balance Sheet

(in billions USD)

Metric	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.03	0.06	0.08	0.09	0.11	0.10	0.14	0.03	0.11	0.02
Inventory	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.05	0.05	0.04	0.04	0.02	0.02
Total Current Assets	0.13	0.13	0.12	0.12	0.11	0.11	0.10	0.14	0.16	0.21	0.21	0.23	0.21	0.22	0.15	0.20	0.11
Property, Plant & Equipment	1.74	1.74	1.74	1.73	1.69	1.52	1.43	1.37	1.24	1.22	1.19	1.16	1.15	0.79	0.78	0.79	0.79
Goodwill	0.74	0.74	0.74	0.74	0.74	0.74	0.74	0.74	0.74	0.74	0.74	0.79	0.73	0.27	0.27	0.27	0.27
Total Non-current Assets*	3.99	4.00	4.01	3.98	3.95	3.83	3.74	3.65	3.54	3.52	3.49	3.45	3.44	2.23	2.20	2.19	2.21
Total Assets	4.12	4.14	4.13	4.09	4.06	3.94	3.83	3.79	3.70	3.73	3.69	3.69	3.65	2.44	2.35	2.38	2.32
Accounts Payable	0.12	0.14	0.09	0.06	0.11	0.09	0.08	0.11	0.07	0.07	0.06	0.06	0.07	0.05	0.04	0.03	0.04
Total Current Liabilities	0.43	0.45	0.38	0.35	0.43	0.39	0.41	0.42	0.42	0.42	0.41	0.41	0.41	0.31	0.29	0.31	0.28
Long-term Debt	1.53	1.53	1.59	1.59	1.61	1.49	1.34	1.34	1.34	1.34	1.28	1.29	1.29	0.44	0.50	0.55	0.55
Total Non-current Liabilities*	3.60	3.58	3.62	3.58	3.49	3.32	3.14	3.07	3.07	2.99	2.93	2.92	2.89	1.78	1.81	1.85	1.86
Total Liabilities*	4.03	4.04	4.00	3.93	3.92	3.71	3.55	3.49	3.49	3.42	3.33	3.32	3.29	2.09	2.10	2.15	2.14
Retained Earnings	0.60	0.61	0.65	0.69	0.68	0.65	0.68	0.64	0.56	0.57	0.54	0.43	0.43	0.40	0.31	0.30	0.25
Total Stockholder Equity	0.09	0.10	0.13	0.17	0.15	0.23	0.28	0.29	0.21	0.31	0.36	0.36	0.36	0.35	0.25	0.23	0.18

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021
Total Revenue	544.10	559.20	529.50	448.20	557.40	567.70	453.00	557.10	588.10	599.00	466.90	542.10	597.30	343.10	481.21	468.36	451.10	116.82	317.98	377.64
Cost of Revenue	83.20	79.80	78.30	63.50	76.40	82.10	67.80	81.80	87.30	90.30	72.80	83.60	90.30	54.88	76.26	75.54	70.02	20.24	30.08	33.13
Gross Profit*	460.90	479.40	451.40	384.70	481.00	485.60	385.20	475.30	500.80	508.70	394.10	458.50	507.00	288.23	404.95	392.82	381.08	288.23	265.36	545.50
Selling, General & Admin	27.10	27.50	27.70	32.90	32.00	24.40	27.20	30.40	31.50	30.60	28.40	32.20	31.40	17.84	32.78	37.71	28.30	11.63	22.10	18.47
Total Operating Expenses*	441.50	432.50	465.30	400.90	428.00	422.40	378.90	390.80	415.30	419.20	375.50	381.40	385.60	241.68	374.84	336.35	282.37	241.68	240.89	429.33
Operating Income	19.40	46.90	(13.90)	(16.20)	53.00	63.20	6.30	84.50	85.50	89.50	18.60	77.10	121.40	46.55	30.11	56.47	98.71	(54.04)	24.47	79.17
Interest Expense	--	--	--	--	--	--	--	--	33.10	34.90	28.90	32.90	30.70	11.94	28.37	17.12	11.39	14.40	13.42	13.73
Pretax Income	(18.60)	10.00	(52.20)	(56.40)	14.30	26.40	(41.80)	50.60	52.40	49.70	(10.30)	33.00	90.70	31.82	1.73	37.88	87.32	--	8.22	65.44
Tax Provision	(6.10)	4.30	(12.50)	(14.30)	2.90	4.70	(9.10)	10.30	11.00	13.60	(5.10)	7.10	20.60	6.17	(0.18)	8.79	20.34	(11.65)	(2.37)	12.67
Net Income	(12.50)	5.70	(39.70)	(42.10)	11.40	21.70	(32.70)	40.30	41.40	36.10	(5.20)	25.90	70.10	--	1.92	29.09	66.98	--	10.59	52.77
Basic EPS	(0.36)	0.16	(1.14)	(1.22)	0.33	0.63	(0.84)	1.02	1.03	1.00	(0.12)	0.60	1.46	0.53	0.04	0.60	1.38	(1.13)	0.22	1.10
Diluted EPS	(0.36)	0.16	(1.12)	(1.22)	0.32	0.62	(0.84)	0.99	0.99	0.95	(0.12)	0.60	1.45	0.53	0.04	0.59	1.35	(1.13)	0.21	1.07

* Derived from reported values

Cash Flow Statement

(in millions USD)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Operating Cash Flow	46.80	113.80	103.00	58.00	34.00	95.80	(7.20)	101.80	108.80	97.20	70.80	103.80	92.40	67.91	84.46	148.59	0.41	120.89	77.20
Capital Expenditures	84.70	105.30	69.00	78.60	89.20	154.60	131.20	116.10	113.00	122.60	73.80	82.60	51.20	64.13	59.85	40.04	25.64	27.56	10.36
Free Cash Flow*	(37.90)	8.50	34.00	(20.60)	(55.20)	(58.80)	(138.40)	(14.30)	(4.20)	(25.40)	(3.00)	21.20	41.20	3.78	24.61	108.56	(25.23)	93.34	66.84
Investing Cash Flow	(84.70)	(105.30)	(69.00)	(78.60)	(84.70)	(154.60)	(131.20)	(115.90)	(112.80)	(121.90)	(73.80)	(82.60)	(50.80)	(59.69)	(882.37)	(39.84)	(25.54)	(27.16)	(10.30)
Financing Cash Flow	34.30	(5.50)	(31.00)	22.20	50.80	63.80	133.90	(4.90)	(1.20)	(2.00)	(15.60)	(30.10)	(131.70)	(0.39)	759.21	4.41	(55.67)	(6.08)	(58.63)

* Derived from reported values

Dividends Per Share

(USD)

Metric	Q4 2020	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018
Dividends Per Share	0.16	0.16	0.15	0.15	0.15	0.15