Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Dave & Buster's Entertainment, Inc. PLAY

· Consumer · Retail-Eating Places

FY2025 10-K, filed 2026-03-31
SEC EDGAR

Filing evidence summary

Caution evidenceCoverage 5/5 core metrics

Operating margin changed -6.2 percentage points from the prior annual period.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Operating margin compressed

    Operating margin changed -6.2 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-02-03.

  • Free cash flow was negative

    Latest reported free cash flow was -$101M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-02-03.

  • 3 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue was broadly stable

    Latest reported annual revenue changed -1.4% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2026-02-03.

Core trend metrics

Latest annual revenue growth
-1.4%
as of 2026-02-03
Latest annual operating margin
4.1%
as of 2026-02-03
Free cash flow
-$101M
as of 2026-02-03
Debt / equity
17.02x
as of 2026-02-03
ROIC snapshot
4.3%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

3of 9 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-11-04
Latest period end
2026-02-03
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2026-01-3110-K filed 2026-03-31prior period 2025-01-31 from the same filingView filing
By product or service
Revenue
  • Entertainment$1.32B
    share n/a
    -4.9% yoy
  • Game Play Credit Usage$1.3B
    share n/a
    -5.1% yoy
  • Food And Beverage$779M
    share n/a
    +5.1% yoy
  • Food And Nonalcoholic Beverages$536M
    share n/a
    +5.9% yoy
  • Alcoholic Beverage$243M
    share n/a
    +3.3% yoy
  • Other Entertainment$26.7M
    share n/a
    +9.9% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Latest quarter
Quarter ending 2026-07-3110-Q filed 2026-09-14prior period 2026-04-30 from the same filingView filing
  • Entertainment$333M
    share n/a
    no prior
  • Game Play Credit Usage$327M
    share n/a
    no prior
  • Food And Beverage$212M
    share n/a
    no prior
  • Food And Nonalcoholic Beverages$151M
    share n/a
    no prior
  • Alcoholic Beverage$60.1M
    share n/a
    no prior
  • Other Entertainment$5.8M
    share n/a
    no prior

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2026-02-03 · among 4,040 US-listed filers · 477 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$2.1B
67thof 3,234
top third
52ndof 460
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
-1.4%
26thof 3,071
bottom third
27thof 447
bottom third
Operating margin
operating income ÷ revenue
4.1%
53rdof 2,764
middle third
49thof 431
middle third
Net margin
net income ÷ revenue
-2.3%
38thof 3,196
middle third
27thof 457
bottom third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
-4.8%
27thof 2,626
bottom third
12thof 416
bottom third
Return on equity
net income ÷ stockholders' equity (positive equity only)
-53.4%
18thof 3,505
bottom third
10thof 406
bottom third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.9%
69thof 2,840
top third
37thof 413
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
5.3×
25thof 1,508
bottom third
21stof 241
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-8.3%
67thof 3,822
top third
70thof 456
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2026-02-03 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-8.3%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 3
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
4.11×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 1 changed period
Line itemPeriodFirst reportedLatest filingChangeFilings
Stock-based compensation
ShareBasedCompensation
quarter 2022-05-01$3.56M
10-Q 2022-06-07
$3.6M
10-Q 2023-06-06
+1.3%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding; share counts re-presented by an integer split ratio are listed as split adjustments, not restatements. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260914View filing
Commitments and contingencies · 653 characters as filed

Commitments and Contingencies The Company is subject to certain legal proceedings and claims that arise in the ordinary course of our business, including claims alleging violations of federal and state law regarding workplace and employment matters, discrimination, slip-and-fall and other customer-related incidents and similar matters. In the opinion of management, based upon consultation with legal counsel, the amount of ultimate liability with respect to such legal proceedings and claims will not materially affect the consolidated results of our operations or our financial condition. Legal costs related to such claims are expensed as incurred.

CommitmentsAndContingenciesDisclosureTextBlock

Income taxes · 420 characters as filed

Income Taxes The Companys effective tax rate for the six months ended August4, 2026, was 20.9%, compared to 18.7% for the six months ended August5, 2025. The increase in the effective tax rate for the current-year period was primarily attributed to the effects of state income taxes, tax credits, permanent items and discrete tax items, which had a greater relative impact due to the smaller current-year pretax base. …

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Leases · 4,662 characters as filed

Leases We currently lease the vast majority of the buildings or sites for our stores, store support center, and warehouse space under facility operating leases. These leases typically have initial terms ranging from ten to twenty-five years and include one or more options to renew. When determining the lease term, we include option periods for which renewal is reasonably certain. Most of the leases require us to pay property taxes, insurance, and maintenance of the leased assets. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants. Operating leases also include certain equipment leases that have a term in excess of one year. Certain facility leases also have provisions for additional variable contingent rentals based on revenues. Operating lease cost, variable lease cost and short-term lease cost related primarily to our facilities are included in Other store operating expenses for our operating stores, Pre-opening costs for our stores not yet operating, or General and administrative expenses for our store support center and warehouse, in the Consolidated Statements of Comprehensive Income (Loss). The components of lease expense, including variable lease costs primarily consisting of common area maintenance charges and property taxes, were as follows for the periods presented: Three Months Ended Six Months Ended August 4, 2026 August 5, 2025 August 4, 2026 August 5, 2025 Operating lease cost $ 52.0 $ 50.9 $ 105.6 $ 103. …

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

Long-term debt · 4,772 characters as filed

Debt Long-term debt consisted of the following as of the dates presented: August 4, 2026 February 3, 2026 Credit facilityrevolver $ 155.0 $ 170.0 Credit facilityterm loans 1,378.8 1,382.3 Total debt outstanding 1,533.8 1,552.3 Less: current installments of long-term debt (7.0) (7.0) Less: unamortized debt issue discounts and unamortized debt issuance costs (26.3) (30.3) Long-term debt, net $ 1,500.5 $ 1,515.0 Credit Facility The Company is party to a senior secured credit agreement (as amended, the Credit Agreement), which provides for a revolving credit facility (the Revolving Credit Facility) and a term loan facility (together with the Revolving Credit Facility, the Credit Facility). On November 1, 2024, the Company entered into the fourth amendment to the Credit Agreement which, among other things, increased term loans by an aggregate principal amount of $700.0 (the Incremental Term B Loans) with a maturity date of November 1, 2031, and increased the Revolving Credit Facility by $150.0 to a total of $650.0 and extended the maturity date to November 1, 2029. In December 2025, D&B Inc. entered into the fifth amendment to the Credit Agreement which provides for an increase in the maximum permitted net total leverage ratio of D&B Inc. and its restricted subsidiaries from 3.50:1.00 to 4.00:1.00 as of the end of each fiscal quarter when applicable to test the net total leverage ratio. In addition, the fifth amendment increased the margin applicable to the revolving loans …

LongTermDebtTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 563 characters as filed

Recent Accounting Pronouncements We have reviewed the Accounting Standard Updates (ASUs) that were issued during our fiscal year 2026 and have concluded that no material impact to our financial statements or related disclosures is expected as a result of our adoption of the ASUs issued during the year-to-date period. See the discussion at Note 1 to the consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended February 3, 2026 for previously issued accounting pronouncements that may impact the Company in the future. …

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,908 characters as filed

Segment Information The Company provides premier entertainment and dining experiences for adults and families under the Dave & Busters and Main Event brands and offers guests the opportunity to Eat, Drink, Play, Watch all in one location. The Company's Chief Executive Officer, the Companys chief operating decision maker (CODM), reviews the financial information presented on a consolidated basis. The CODM assesses performance and allocates resources based on the Companys Consolidated Statements of Comprehensive Income (Loss), since the Company provides its offerings and key metrics, costs and margins similarly to both business units. The CODM manages and evaluates the results of the business in a consolidated manner to drive synergies and develop uniform strategies. Accordingly, key components and processes of the Companys operations are centrally managed, including site acquisition and development, customer service, marketing, human resources, finance and accounting, legal, risk management, and government affairs. Segment asset information is not used by the CODM to allocate resources. Under the described organizational and reporting structure, the Company has one reportable segment. As a single reportable segment entity, the Companys primary segment performance measure was Net income (loss). See Note 1 for a description of the Company's disaggregated revenues by offering (entertainment and other revenues and food and beverage revenues). Significant segment expenses are p …

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 3,182 characters as filed

Stockholders' Equity and Share-Based Compensation Share issuances and repurchases The Company treats shares withheld for tax purposes on behalf of its employees in connection with the vesting of time-based and performance-based restricted stock units as common stock repurchases because they reduce the number of shares that would have been issued upon vesting. These were immaterial for all periods presented. In March 2023, our Board of Directors approved a share repurchase program with an initial authorized limit of $100.0. Subsequently, our Board of Directors approved additional repurchases for a total authorized limit of $600.0 under the plan as of August 4, 2026. The remaining dollar value of shares that may be repurchased under the program was $104.0 as of August 4, 2026. Future decisions to repurchase shares continue to be at the discretion of the Board of Directors and will be dependent on our operating performance, financial condition, capital expenditure requirements and other factors that the Board of Directors considers relevant. Share-based compensation Our share-based compensation expense, which is included in General and administrative expenses on the Consolidated Statements of Comprehensive Income (Loss), was as follows for the periods presented: Three Months Ended Six Months Ended August 4, 2026 August 5, 2025 August 4, 2026 August 5, 2025 Share-based compensation expense $ 0.9 $ 7.9 $ 3.4 $ 10.9 Share-based awards The Companys long-term incentive compensation p …

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.