Dave & Buster's Entertainment Cash Flow Statement (2015-2025) | PLAY

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement May2015 Aug2015 Nov2015 Jan2016 May2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Feb2018 May2018 Aug2018 Nov2018 Feb2019 May2019 Aug2019 Nov2019 Feb2020 May2020 Aug2020 Nov2020 Jan2021 May2021 Aug2021 Oct2021 Jan2022 May2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Feb2024 May2024 Aug2024 Nov2024 Feb2025 May2025 Aug2025 Nov2025
Operating Activities
Net Income 64.23M39.16M19.93M42.45M45.01M37.01M15.18M33.14M46.50M36.96M6.59M31.15M-43.54M-58.60M-48.04M-42.39M19.64M52.77M10.59M25.71M67.00M29.10M1.90M39.10M70.10M25.90M-5.20M36.10M41.40M40.30M-32.70M9.30M21.70M11.40M-42.10M
Share-based Compensation 0.55M1.07M0.97M1.52M1.36M1.64M1.67M1.16M2.06M2.39M2.56M1.91M2.39M1.63M1.76M1.65M1.82M1.91M1.75M1.38M-0.39M2.73M3.00M1.64M2.97M3.19M3.78M2.56M3.60M4.70M3.20M8.50M6.70M5.20M3.50M0.60M4.00M2.30M2.80M-4.50M3.00M7.90M8.90M
Deferred Taxes 5.57M-5.32M-2.39M10.53M4.72M-1.23M0.95M2.52M-0.64M-2.44M0.85M-6.63M2.28M3.23M2.56M-2.59M1.51M3.15M0.65M1.16M-0.89M-30.72M13.88M14.37M-4.84M0.12M-1.47M-1.61M3.70M15.20M10.40M-1.70M12.10M4.20M-14.70M15.60M1.00M-6.30M-2.20M-13.50M-14.80M18.20M2.00M
Gains from Sales and Divestitures 0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.12M0.12M0.12M
Gains from Investment Securities 4.40M7.17M0.34M1.01M1.03M17.99M7.59M1.61M1.26M20.14M10.04M11.63M1.16M8.18M2.32M1.80M0.59M22.26M3.24M1.16M-0.36M0.69M16.05M-26.16M-8.53M7.72M8.33M5.46M-35.10M14.50M0.40M-10.20M1.30M16.50M-25.90M17.80M-3.00M-3.60M26.60M-55.00M-1.40M10.00M0.30M
Asset Writedowns and Impairment 11.55M2.18M-1.48M0.91M
Non-cash Items 0.01M7.42M6.13M1.89M6.23M1.47M3.99M83.80M0.98M0.74M2.38M0.66M3.50M2.87M0.75M
Cash from Operations 51.70M33.77M36.11M65.39M76.66M45.05M52.84M56.78M95.81M62.29M42.96M63.61M98.95M85.97M52.09M100.62M85.74M70.95M61.10M71.16M16.82M-30.32M-18.25M-17.47M77.20M120.89M0.41M84.70M148.60M84.50M67.90M143.40M92.40M103.80M70.80M97.20M108.80M101.80M-7.20M108.90M95.80M34.00M58.00M
Depreciation, Depletion & Amortization
Amortization of Deferred Charges 0.33M
Depreciation & Amortization (CF) 18.58M19.64M20.03M20.41M20.81M21.43M22.86M23.20M23.93M24.85M25.67M28.32M27.51M29.05M30.57M31.15M31.14M32.74M33.34M35.23M35.35M35.16M34.38M33.89M35.10M34.88M34.38M33.95M33.30M38.60M48.40M49.00M48.90M49.10M51.90M58.60M62.80M57.50M53.90M64.00M63.20M65.20M63.00M
Change in Working Capital
Change in Receivables 3.70M3.30M-1.40M3.00M-3.20M1.70M-1.30M-4.70M5.90M-1.70M9.10M-5.10M-6.80M
Change in Inventory 0.51M0.59M0.07M-0.09M-1.03M0.18M1.88M1.30M1.16M0.69M2.40M1.45M0.77M-3.34M2.74M-0.41M2.29M-2.20M5.21M1.86M0.25M-3.54M-4.46M-2.92M-0.99M1.00M13.45M3.05M1.30M0.40M-1.50M2.50M-4.20M-0.40M-6.00M0.60M-0.60M1.10M1.50M1.50M-2.20M0.80M
Change in Account Payables 2.67M-0.75M-1.09M2.56M1.67M-0.32M1.62M-2.14M4.09M1.39M-3.47M-6.08M3.56M-0.79M2.75M5.61M-5.73M5.30M5.85M-3.40M21.44M-14.79M-18.59M2.37M1.17M-6.09M1.50M17.72M-10.90M-9.40M-10.20M31.70M-24.50M1.00M0.50M21.70M1.80M-21.70M-12.10M20.10M14.80M-38.20M34.40M
Change in Accured Expenses 0.06M3.83M6.52M3.36M0.83M3.81M6.21M3.58M3.01M10.46M3.62M5.31M2.96M7.61M3.69M7.07M9.22M12.84M15.61M10.22M11.65M25.88M7.22M12.02M8.67M30.52M-20.12M1.13M4.20M22.70M16.50M-1.20M-23.50M5.00M-3.50M-18.50M-3.10M-2.80M-7.90M-3.20M9.30M-17.60M-5.70M
Change in Taxes 3.38M7.75M5.19M1.64M8.88M-3.19M3.37M10.24M14.28M-18.32M-0.26M3.26M6.27M-2.11M-6.10M10.70M7.88M-15.25M-2.72M1.33M20.91M0.56M20.77M25.49M-14.84M-3.58M16.01M-2.68M-48.20M18.00M11.10M-20.30M-4.00M11.70M-27.10M16.80M-9.70M-8.30M16.50M-12.20M12.70M-7.20M17.10M
Other Working Capital Changes 6.71M-0.63M-0.25M2.09M4.23M-5.54M-8.75M4.02M5.35M6.88M-5.58M6.71M3.95M4.58M-1.93M-11.31M2.04M2.77M-10.86M0.73M-1.83M-0.48M-0.45M-0.23M0.34M-1.75M2.27M-1.47M5.10M-1.20M-2.10M3.70M7.70M-2.10M-1.70M-5.20M15.90M-9.10M-4.60M-1.90M11.50M-3.00M-7.70M
Investing Activities
Capital Expenditures 36.84M41.17M40.88M44.01M38.12M46.66M46.51M49.29M45.72M54.04M50.52M69.62M61.39M55.23M47.12M52.54M67.25M50.63M55.01M55.20M55.17M8.32M9.12M10.41M10.36M27.56M25.64M28.64M40.00M59.90M64.10M70.20M51.20M82.60M73.80M122.60M113.00M116.10M131.20M169.90M154.60M89.20M78.60M
Sales of Property, Plant and Equipment 0.12M0.02M0.01M-0.01M0.00M0.03M0.00M-0.00M0.02M0.01M0.01M0.03M0.02M0.10M0.14M0.28M0.14M0.24M0.24M0.18M0.02M0.13M0.08M0.36M0.05M0.39M0.10M0.15M0.20M0.20M0.40M0.50M0.40M0.70M0.20M0.20M
Acquisitions -4.00M
Change in Acquisitions & Divestments 2.40M
Cash from Investing Activities -36.72M-39.93M-40.87M-44.02M-38.12M-45.83M-46.50M-29.03M-45.70M-53.23M-48.11M-69.60M-61.37M-55.13M-46.87M-40.43M-67.11M-50.39M-54.77M-55.02M-55.15M-8.18M-9.04M-9.59M-10.30M-27.16M-25.54M-28.49M-39.80M-882.40M-59.70M-69.70M-50.80M-82.60M-73.80M-121.90M-112.80M-115.90M-131.20M-169.90M-154.60M-84.70M-78.60M
Financing Activities
Other financing activities 2.87M8.27M4.56M1.12M1.54M5.78M1.81M10.18M3.31M6.83M-7.22M0.38M3.40M
Cash from Financing Activities 4.22M-60.20M0.37M-15.21M-35.91M-4.10M-14.86M-22.39M-50.26M-8.42M-0.19M9.53M-39.45M-25.35M-7.90M-58.31M-19.86M-17.60M-8.76M-12.36M170.51M105.98M-188.68M30.61M-58.63M-6.08M-55.67M-57.33M4.40M759.20M-0.40M-0.30M-131.70M-30.10M-15.60M-2.00M-1.20M-4.90M133.90M59.30M63.80M50.80M22.20M
Dividend Payments
Dividends Paid - Common 5.84M5.73M5.49M5.35M4.89M4.89M4.89M
Additional items
Change in Cash 19.20M-66.36M-4.39M6.17M2.63M-4.87M-8.53M5.36M-0.14M0.65M-5.34M3.54M-1.88M5.48M-2.68M1.87M-1.23M2.96M-2.44M3.77M132.18M67.47M-215.96M3.55M8.26M87.65M-80.80M-1.11M113.20M-38.70M7.80M73.40M-90.10M-8.90M-18.60M-26.70M-5.20M-19.00M-4.50M-1.70M5.00M0.10M1.60M
Beginning Cash Balance 70.88M90.08M23.72M19.33M25.50M28.12M23.25M14.72M20.08M19.95M20.60M15.26M18.80M16.91M22.40M19.72M21.59M20.35M23.32M20.88M24.66M156.83M224.31M8.34M11.89M20.15M107.80M27.02M25.88M139.09M100.41M108.20M181.60M91.50M82.60M64.00M37.30M32.10M13.10M8.60M6.90M11.90M12.00M
Free Cash Flow 14.87M-7.39M-4.77M21.39M38.53M-1.60M6.33M7.49M50.10M8.25M-7.56M-6.01M37.56M30.73M4.97M48.08M18.49M20.32M6.09M15.95M-38.35M-38.64M-27.37M-27.88M66.84M93.34M-25.23M56.06M108.60M24.60M3.80M73.20M41.20M21.20M-3.00M-25.40M-4.20M-14.30M-138.40M-61.00M-58.80M-55.20M-20.60M
Net Cash Flow 19.20M-66.36M-4.39M6.17M2.63M-4.87M-8.53M5.36M-0.14M0.65M-5.34M3.54M-1.88M5.48M-2.68M1.87M-1.23M2.96M-2.44M3.77M132.18M67.47M-215.96M3.55M8.26M87.65M-80.80M-1.11M113.20M-38.70M7.80M73.40M-90.10M-8.90M-18.60M-26.70M-5.20M-19.00M-4.50M-1.70M5.00M0.10M1.60M