Dave & Buster's Entertainment Inc
F:9DB

Watchlist Manager
Dave & Buster's Entertainment Inc Logo
Dave & Buster's Entertainment Inc
F:9DB
Watchlist
Price: 17.5 EUR -2.78% Market Closed
Market Cap: €692.3m

Income Statement

Earnings Waterfall
Dave & Buster's Entertainment Inc

Income Statement
Dave & Buster's Entertainment Inc

Rotate your device to view
Income Statement
Currency: USD
Jan-2010 May-2010 Aug-2010 Oct-2010 Jan-2011 May-2011 Jul-2011 Apr-2012 Jul-2012 Oct-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Jan-2016 May-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Jan-2021 May-2021 Aug-2021 Oct-2021 Jan-2022 May-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Interest Expense
22
5
0
0
33
11
22
23
24
0
48
24
24
36
48
48
48
42
35
28
19
15
12
9
8
8
7
7
7
8
9
10
11
12
13
14
16
19
21
23
25
25
30
38
44
49
46
0
0
0
84
0
0
0
131
32
64
97
136
138
144
152
Revenue
521
N/A
524
+1%
520
-1%
520
0%
522
+0%
529
+1%
529
+0%
292
-45%
311
+7%
443
+42%
608
+37%
613
+1%
619
+1%
630
+2%
636
+1%
662
+4%
690
+4%
711
+3%
747
+5%
775
+4%
811
+5%
840
+4%
867
+3%
906
+5%
933
+3%
969
+4%
1 005
+4%
1 047
+4%
1 084
+3%
1 105
+2%
1 140
+3%
1 168
+2%
1 206
+3%
1 238
+3%
1 265
+2%
1 297
+2%
1 322
+2%
1 339
+1%
1 355
+1%
1 151
-15%
857
-26%
667
-22%
437
-35%
542
+24%
869
+60%
1 078
+24%
1 304
+21%
1 490
+14%
1 581
+6%
1 744
+10%
1 964
+13%
2 111
+7%
2 184
+3%
2 170
-1%
2 205
+2%
2 196
0%
2 211
+1%
2 197
-1%
2 133
-3%
2 112
-1%
2 113
+0%
2 108
0%
Gross Profit
Cost of Revenue
(104)
(105)
(105)
(105)
(104)
(104)
(104)
(57)
(60)
(87)
(119)
(121)
(121)
(124)
(125)
(130)
(136)
(139)
(147)
(152)
(157)
(161)
(163)
(167)
(170)
(175)
(180)
(183)
(188)
(190)
(197)
(205)
(212)
(216)
(220)
(225)
(229)
(232)
(233)
(200)
(149)
(115)
(75)
(87)
(136)
(170)
(205)
(235)
(253)
(277)
(309)
(329)
(337)
(334)
(337)
(334)
(332)
(327)
(314)
(309)
(304)
(300)
Gross Profit
417
N/A
419
+1%
415
-1%
415
0%
418
+1%
424
+2%
425
+0%
235
-45%
251
+7%
356
+42%
489
+37%
492
+1%
497
+1%
506
+2%
511
+1%
533
+4%
555
+4%
572
+3%
600
+5%
623
+4%
654
+5%
679
+4%
704
+4%
740
+5%
764
+3%
794
+4%
825
+4%
864
+5%
896
+4%
915
+2%
943
+3%
963
+2%
994
+3%
1 022
+3%
1 045
+2%
1 072
+3%
1 093
+2%
1 107
+1%
1 121
+1%
951
-15%
708
-26%
552
-22%
362
-35%
455
+26%
733
+61%
908
+24%
1 099
+21%
1 255
+14%
1 328
+6%
1 467
+11%
1 656
+13%
1 782
+8%
1 847
+4%
1 836
-1%
1 868
+2%
1 862
0%
1 879
+1%
1 870
0%
1 818
-3%
1 803
-1%
1 809
+0%
1 808
0%
Operating Income
Operating Expenses
(395)
(398)
(404)
(400)
(396)
(396)
(389)
(209)
(220)
(327)
(445)
(449)
(451)
(458)
(460)
(476)
(492)
(508)
(526)
(569)
(562)
(579)
(594)
(621)
(629)
(650)
(674)
(701)
(730)
(747)
(777)
(804)
(828)
(860)
(884)
(912)
(933)
(956)
(973)
(922)
(807)
(713)
(614)
(611)
(728)
(821)
(912)
(1 011)
(1 101)
(1 235)
(1 393)
(1 498)
(1 541)
(1 542)
(1 537)
(1 608)
(1 600)
(1 599)
(1 556)
(1 570)
(1 604)
(1 627)
Selling, General & Administrative
(166)
(167)
(174)
(174)
(174)
(175)
(166)
(87)
(91)
(138)
(189)
(191)
(192)
(192)
(194)
(201)
(210)
(219)
(230)
(239)
(251)
(258)
(265)
(273)
(279)
(289)
(299)
(311)
(325)
(329)
(340)
(351)
(359)
(373)
(382)
(393)
(401)
(406)
(611)
(408)
(332)
(277)
(197)
(183)
(258)
(319)
(403)
(427)
(481)
(541)
(681)
(665)
(673)
(663)
(710)
(677)
(679)
(675)
(638)
(703)
(786)
(865)
Depreciation & Amortization
(54)
(53)
(53)
(51)
(50)
(51)
(51)
(28)
(30)
(46)
(64)
(66)
(67)
(67)
(66)
(67)
(67)
(69)
(71)
(72)
(74)
(77)
(79)
(81)
(83)
(86)
(88)
(91)
(95)
(98)
(103)
(106)
(111)
(115)
(118)
(122)
(126)
(128)
(133)
(137)
(139)
(140)
(139)
(139)
(138)
(138)
(138)
(137)
(140)
(154)
(169)
(185)
(195)
(199)
(209)
(222)
(231)
(233)
(238)
(239)
(246)
(255)
Other Operating Expenses
(175)
(178)
(176)
(175)
(171)
(171)
(172)
(94)
(99)
(144)
(193)
(192)
(192)
(199)
(200)
(208)
(215)
(220)
(226)
(258)
(237)
(244)
(250)
(267)
(268)
(276)
(287)
(298)
(310)
(321)
(335)
(346)
(358)
(371)
(384)
(397)
(407)
(421)
(230)
(378)
(336)
(296)
(278)
(288)
(331)
(363)
(371)
(448)
(480)
(540)
(543)
(646)
(673)
(680)
(618)
(708)
(691)
(691)
(680)
(628)
(571)
(507)
Operating Income
22
N/A
21
-4%
12
-45%
15
+29%
22
+49%
28
+27%
37
+31%
27
-28%
32
+19%
29
-8%
44
+51%
43
-1%
46
+6%
48
+4%
51
+7%
57
+11%
62
+10%
64
+3%
74
+15%
54
-27%
91
+70%
100
+9%
110
+10%
119
+8%
135
+13%
144
+7%
151
+5%
164
+9%
167
+2%
168
+1%
166
-1%
160
-4%
166
+4%
163
-2%
161
-1%
160
0%
161
+0%
152
-6%
148
-2%
29
-80%
(98)
N/A
(161)
-64%
(253)
-57%
(155)
+39%
5
N/A
87
+1 534%
187
+116%
243
+30%
226
-7%
232
+3%
263
+13%
284
+8%
306
+8%
294
-4%
331
+13%
255
-23%
279
+9%
271
-3%
262
-3%
233
-11%
205
-12%
182
-12%
Pre-Tax Income
Interest Income Expense
(22)
(22)
(27)
(29)
(33)
(38)
(39)
(23)
(23)
(35)
(48)
(48)
(48)
(49)
(48)
(48)
(48)
(42)
(35)
(28)
(19)
(15)
(12)
(9)
(9)
(8)
(7)
(7)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
(16)
(19)
(21)
(23)
(27)
(29)
(37)
(46)
(51)
(56)
(54)
(50)
(54)
(69)
(87)
(107)
(123)
(123)
(127)
(130)
(131)
(135)
(135)
(139)
(144)
(151)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(26)
(28)
(28)
0
(8)
(6)
(6)
0
0
0
0
0
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
(1)
(1)
0
0
(3)
(6)
0
(7)
(4)
(2)
0
(11)
(11)
(41)
0
(5)
(25)
(57)
(50)
(54)
(37)
Pre-Tax Income
(0)
N/A
(1)
-133%
(15)
-2 057%
(15)
+3%
(10)
+29%
(10)
+6%
(2)
+80%
3
N/A
8
+142%
(6)
N/A
(4)
+37%
(5)
-21%
(2)
+53%
(1)
+59%
3
N/A
9
+178%
(11)
N/A
(5)
+54%
12
N/A
26
+130%
65
+146%
79
+22%
92
+16%
110
+20%
126
+15%
136
+8%
144
+6%
157
+9%
160
+2%
160
N/A
156
-2%
150
-4%
155
+4%
151
-3%
148
-2%
146
-1%
145
-1%
133
-8%
127
-4%
6
-95%
(125)
N/A
(191)
-53%
(290)
-52%
(201)
+31%
(46)
+77%
27
N/A
128
+366%
193
+51%
165
-14%
159
-4%
174
+9%
177
+2%
172
-3%
160
-7%
163
+2%
125
-23%
142
+14%
111
-22%
70
-37%
44
-37%
8
-83%
(7)
N/A
Net Income
Tax Provision
(0)
(1)
4
3
3
4
0
0
(1)
10
13
12
11
4
(1)
(3)
4
3
(4)
(11)
(23)
(28)
(32)
(38)
(46)
(50)
(53)
(54)
(49)
(47)
(44)
(38)
(40)
(35)
(31)
(28)
(29)
(28)
(27)
8
48
65
83
57
14
(1)
(19)
(37)
(33)
(35)
(37)
(37)
(35)
(30)
(36)
(27)
(30)
(26)
(12)
(5)
2
7
Income from Continuing Operations
(0)
(2)
(11)
(12)
(7)
(6)
(2)
4
7
3
9
8
9
3
2
6
(8)
(2)
8
16
42
51
60
71
80
87
91
103
111
113
113
112
116
116
117
118
116
105
100
14
(77)
(125)
(207)
(144)
(32)
26
109
156
132
124
137
140
137
130
127
98
113
85
58
39
10
0
Net Income (Common)
(0)
N/A
(2)
-300%
(11)
-600%
(12)
-6%
(7)
+39%
(6)
+18%
(2)
+72%
4
N/A
7
+97%
3
-53%
9
+159%
8
-15%
9
+20%
3
-70%
2
-19%
6
+177%
(8)
N/A
(2)
+73%
8
N/A
16
+107%
42
+169%
51
+22%
60
+16%
71
+20%
80
+12%
87
+8%
91
+5%
103
+13%
111
+9%
113
+1%
121
+7%
120
0%
124
+3%
124
0%
117
-5%
118
+0%
116
-1%
105
-10%
100
-4%
14
-86%
(77)
N/A
(125)
-63%
(207)
-65%
(144)
+31%
(32)
+77%
26
N/A
109
+315%
156
+44%
132
-15%
124
-7%
137
+11%
140
+2%
137
-2%
130
-5%
127
-2%
98
-23%
113
+15%
85
-24%
58
-31%
39
-34%
10
-75%
0
-97%
EPS (Diluted)
-0.01
N/A
-0.04
-300%
-0.28
-600%
-0.3
-7%
-0.19
+37%
-0.15
+21%
-0.04
+73%
0.1
N/A
0.19
+90%
0.09
-53%
0.22
+144%
0.19
-14%
0.23
+21%
0.07
-70%
0.06
-14%
0.15
+150%
-0.21
N/A
-0.08
+62%
0.21
N/A
0.36
+71%
0.98
+172%
1.19
+21%
1.39
+17%
1.65
+19%
1.86
+13%
2
+8%
2.1
+5%
2.36
+12%
2.6
+10%
2.66
+2%
2.83
+6%
2.96
+5%
3.07
+4%
3.09
+1%
2.93
-5%
3.12
+6%
3.22
+3%
3.32
+3%
2.94
-11%
0.45
-85%
-1.62
N/A
-2.62
-62%
-4.75
-81%
-2.91
+39%
-0.65
+78%
0.53
N/A
2.21
+317%
3.15
+43%
2.67
-15%
2.54
-5%
2.79
+10%
2.88
+3%
3.15
+9%
3.1
-2%
2.88
-7%
2.35
-18%
2.76
+17%
2.17
-21%
1.46
-33%
1.09
-25%
0.27
-75%
0
N/A