Picture of Hollywood Bowl logo

BOWL Hollywood Bowl News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer CyclicalsBalancedMid CapNeutral

REG - Hollywood Bowl Group - Half Year Results

For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20250529:nRSc4761Ka&default-theme=true

RNS Number : 4761K  Hollywood Bowl Group plc  29 May 2025

Hollywood Bowl Group plc

("Hollywood Bowl", the "Company" or the "Group")

 

Interim Results

for the Six Months ended 31 March 2025

 

STRONG PERFORMANCE AND PROFITS IN LINE DRIVEN BY INVESTMENT IN GROWTH STRATEGY
AND CONTINUED DEMAND FOR FAMILY-FRIENDLY, AFFORDABLE LEISURE

 

Financial summary

 

                                      Adjusted results(1)            Statutory results
                                      H1 FY2025  H1 FY2024  Mvt      H1 FY2025  H1 FY2024  Mvt
 Revenue                              £129.2m    £119.2m    +8.4%    £129.2m    £119.2m    +8.4%
 Group EBITDA pre-IFRS 16(2)          £38.8m     £38.6m     +0.5%    N/A        N/A        N/A
 Group EBITDA(2)                      £49.7m     £48.3m     +2.9%    N/A        N/A        N/A

 Group profit before tax(2)           £28.0m     £30.9m     -9.4%    £28.3m     £29.5m     -4.0%
 Group profit after tax               £20.6m     £23.3m     -11.6%   £20.9m     £21.9m     -6.0%
 Earnings per share                   12.01p     13.60p     -11.6%   12.00p     12.78p     -6.1%
 Interim ordinary dividend per share  N/A        N/A        N/A      4.10p      3.98p      +3.0%

 

 

Key highlights

 

·      Record revenues and EBITDA with growth in UK and Canada

o  Total Group like-for-like (LFL) revenue growth of 2.1%, negatively
impacted by 0.9% due to movement of Easter and 0.2% due to the additional leap
year trading day in 2024

o  UK LFL total revenue up 1.3%, with bowling centres LFL of 1.5%

o  Canada LFL total revenue up 13.6%, with bowling centres LFL of 3.7%, on a
constant currency basis

o  Group adjusted EBITDA pre-IFRS 16 up 0.5% to £38.8m

o  Underlying group adjusted EBITDA pre-IFRS 16 grew by 8.8%, after taking
account of prior year one off impacts totalling £3.0m(2)

o  Good returns from investments in new centres and refurbishments in the UK
and Canada

o  Strong net cash position at 31 March 2025 of £22.7m; new undrawn £25m
RCF signed with £5m accordion at improved margin

o  Successful completion of £10m share buyback - equivalent to two years of
special dividends based on historical payouts

o  Interim dividend of 4.10 pence per share, up 3.0% vs H1 FY2024 (3.98 pence
per share)

 

 

1 A reconciliation between adjusted and statutory is shown later in the
report.

2 The Group's adjusted EBITDA pre-IFRS 16 rose by 0.5% to £38.8m. Compared to
the first half of FY2024, the Group faced negative impacts from one-off items
totalling £3.0m, including business rates rebates (£1.1m), closures at
Surrey Quays and Liverpool Edge Lane (£0.9m), and the Easter/leap year effect
(£1.0m). Adjusting for these, the rebased H1 FY2024 Group adjusted EBITDA
pre-IFRS 16 would be £35.8m, resulting in 8.8% growth for H1 FY2025. This
£3.0m negative impact is also seen in the comparatives for H1 FY2024 on Group
profit before tax (£2.2m on profit after tax).

 

UK (75 centres at period end)

 

·      Driving returns through investment in UK estate - on track to open
a record five new centres in FY2025

o  Opened three new centres in Swindon, Preston and Inverness, all trading
well and in line with expectations (at least 19% ROI)

o  Completed four refurbishments, all trading above UK target hurdle rate of
33% ROI

o  On track to open two new centres and complete one refurbishment in H2
FY2025

o  Pipeline continues to grow with five new locations signed

 

Canada (15 centres at period end)

 

·      Since acquiring our Canadian business in May 2022, it has trebled
in size from 5 to 15 centres, with revenue and EBITDA more than tripling over
the same period.

·      Growing our market-leading presence in Canada and receiving
excellent customer feedback from refurbished and new centres

o  Two new "Hollywood Bowl style" centres opened in Kanata, Ottawa and
Creekside, Calgary, both trading well and above expectations

o  Two refurbishments completed in Meridian, Calgary and Glamorgan, Calgary,
performing well and receiving excellent feedback

o  On track to complete four refurbishments in H2 FY2025

o  Starting construction at Christy's Corner, Alberta in H2 FY2025, due to
open in H1 FY2026

o  Pipeline continues to grow with three new locations signed

 

·      Continued investment in customer experience in the UK and Canada
driving higher spend per game (SPG) and record NPS

o  6.3% higher UK SPG with 11.6% increase in amusement SPG following
investment in new game formats and space optimisations

o  5.4% higher Canada SPG with 10.7% increase in food and drink SPG
reflecting improvements to menu and service

o  Pins on Strings roll out complete in the UK and underway in the Canadian
estate, saving costs and enhancing the customer experience

o  New reservation system roll out completed across the Group, significantly
improving customer and team experience

 

Outlook

 

·      Cash generative business model and strong balance sheet supports
investment in future growth

o  Strong pipeline for H2 and beyond, on track to achieve target of 130
centres by 2035

o  Resilient demand for value for money leisure experiences

o  Well-insulated from inflationary pressures with over 70% of revenue not
subject to cost of goods inflation. Low labour-to-revenue ratio of under 20%
in the UK; well-positioned to mitigate higher employment costs

o  The recent warm and dry weather - marking the driest spring in over a
century - has had a short-term impact on trading over that period. In
response, we have proactively managed margins and costs, maintaining strong
operational performance, which remains at historically high levels.

o  Despite this temporary headwind, we remain confident in our outlook for
the second half of the year. We are well-prepared for the key July and August
holiday period and continue to expect full-year EBITDA to fall within the
range of current analyst forecasts.

 

Stephen Burns, Chief Executive Officer, commented:

 

"We delivered another strong financial performance in the first half and made
excellent progress with our growth strategy in the UK and Canada. Investment
in new centres, our refurbishment programme and customer experience continue
to deliver excellent returns and record customer satisfaction scores.

 

"The prolonged period of unprecedented dry and warm weather from March to May,
has had a short-term impact on trading. However, we've responded quickly,
managing margins and costs while maintaining strong operational performance,
which remains as good as it's ever been. Looking ahead, we're well positioned
for the key summer holiday period, and we remain confident that full-year
EBITDA will be within the range of current analyst forecasts. The significant
investments we have made in the estate over the last 12 months, put us on
course to enhance future EBITDA returns."

 

"We remain focused on our growth strategy, supported by our strong balance
sheet. We have an exciting, growing pipeline in the UK and Canada and we
remain on track to reach 130 centres over the next ten years."

 

 

 

                                                            Via Teneo

 Enquiries:

 Hollywood Bowl Group PLC
 Stephen Burns, Chief Executive Officer
 Laurence Keen, Chief Financial Officer
 Mat Hart, Chief Sustainability and Communications Officer

 Teneo
 Elizabeth Snow                                             hollywoodbowl@teneo.com
 Laura Marshall                                             +44 (0)20 7353 4200

CHIEF EXECUTIVE OFFICER'S REVIEW

Hollywood Bowl Group reported strong results in the first half of the year,
driven by the successful execution of our customer-focused strategy and
capital investment programme in both the UK and Canada. The Group delivered
record first half revenue of £129.2m, an 8.4% increase, with like-for-like
("LFL") revenues up 2.1%. UK revenue was up 4.7% to £108.2m, with LFL revenue
up 1.3%, and bowling centre LFL revenue up 1.5%. The Canadian business also
performed well, showing 13.6% LFL revenue growth, with bowling centre LFL
revenue growth of 3.7% on a constant currency basis. Total revenues in Canada
were CAD 38m (£21.1m), growth of 40.8% on the prior period.

Group LFL revenues were negatively impacted 1.1% in the period under review by
a combination of the movement of Easter (0.9%) and the extra leap year day in
2024 (0.2%), collectively worth £1.4m.

We remain focused on enhancing the customer experience and the overall quality
of the estate, through new centre openings and acquisitions, both in the UK
and in Canada, our programme of refurbishments and rebrands of the Canadian
acquisitions, as well as continuous innovation and investments in technology.

The Group's adjusted EBITDA pre-IFRS 16 rose by 0.5% to £38.8m. Adjusting for
one off items, totalling £3.0m in H1 FY2024, the rebased H1 FY2024 Group
adjusted EBITDA pre-IFRS 16 would be £35.8m, resulting in 8.8% growth for H1
FY2025. These one-off items include business rates rebates (£1.1m), closures
at Surrey Quays and Liverpool Edge Lane (£0.9m), and the Easter/leap year
effect (£1.0m).

Statutory profit before tax for the year was £28.3m (H1 FY2024: £29.5m). The
Group delivered profit after tax of £20.6m (H1 FY2024: £21.9m). Payment of
the FY2024 final ordinary dividend in the first half of this financial year
and the successful completion of a £10m share buyback, with 3,762,176 shares
purchased and cancelled, offset by the strong cash generation of the Group,
resulted in net cash of £22.7m at the end of the period. In line with our
progressive dividend policy, the Board has declared an interim dividend of 34
per cent of FY2024 full ordinary dividend at 4.10 pence per share,
representing 2.5 per cent growth on the comparable period last year, with a
record date of 27(th) June 2025.

Notwithstanding the broader economic landscape and the associated challenges
for consumers, we remain confident that by executing our proven strategy of
providing an industry-leading leisure experience at a competitive price point,
we will continue to generate favourable returns for our shareholders. This
confidence is underpinned not only by our dedicated teams and continued focus
on cost management, but also by the resilience and consistent long-term growth
of the bowling industry, which has demonstrated its ability to perform through
economic cycles.

 

Consistent growth strategy

Our growth strategy remains unchanged, and we are pleased with the progress we
have made during the period. Our new centre opening programme is on track in
both the UK and Canada, and we continue to grow like‐for‐like revenue
through the improvement of the existing estate and our refurbishment programme
which continues to deliver very attractive returns.

UK like-for-like growth

We saw a reduction of 4.5% in LFL game volumes versus H1 FY2024, due in the
main to the movement of Easter and the leap year impact (1.1%) and the warm
and dry weather in late February and all of March, as well as continuing
competition from new competitive socialising offerings opening. Whilst we have
seen game volumes down, our spend per game is up 6.3%, from £11.21 in H1
FY2024 to £11.87 in H1 FY2025 as customers continue to seek value for money.
Our value for money strategy has remained unchanged, and we are still able to
offer the lowest price and best value for money product of all the branded
bowling operators, with a family of four able to bowl at peak time for less
than £26. Our dynamic pricing technology has helped us offer even better
value for customers at non-peak periods while driving incremental volume and
carefully controlled yield enhancement, with bowling spend per game up 5.9%
compared to H1 FY2024, to £5.46.

Refurbishment and space optimisation projects, along with the integration of
contactless payment technology, improved prizes, and innovative game formats,
contributed to a 11.6% LFL growth in amusement spend per game and a 6.4%
increase in LFL amusement revenues. The amusement offering forms a crucial
aspect of the overall customer experience. Generally, we have maintained the
cost to play at £1 despite substantial enhancements in the gaming experience.
However, we are leveraging new payment technologies to optimise yield on
certain games where appropriate. New digital payment trials are also underway
in several of our centres in both Canada and the UK with some encouraging
early results.

 

Spend on drink grew on a per game LFL basis by 1.2 per cent, as we made
further enhancements to the at-lane ordering systems, web upsells, and game
and drink product ranges, helping to underpin the performance.

Food spend was also up in the year showing 1.1% LFL improvement in the half.
Our focus on speed, quality, consistency, and value for money with our food
offer has been well received by our customers. New menu items have been added
in line with customer feedback and sales data, and although we have made some
changes to price to mitigate the inflationary increases, our most popular
product of burger and fries, is still less than £8 (an increase of less than
3.2% CAGR since 2019), and lower than other branded operators.

Expanding and enhancing our UK portfolio

 

New centres:

Three new centres were opened during the half, taking the total number of
centres in the estate to 75, with Reading and Uxbridge scheduled to open
during the second half of the financial year, delivering an annual record five
new openings in the UK. All of the centres opened in the first half are
trading in line with expectations and expected to achieve at least a 19% ROI.

Hollywood Bowl Swindon, at the popular Greenbridge leisure and retail park,
opened on 23(rd) November 2024 for a gross capital spend of £3.5m. The centre
is a key anchor complementing the leisure offering of the scheme, alongside a
well-established cinema, a gym, and a good selection of lifestyle retail
operators. The 22-lane centre occupying 25k square feet, has been very well
received and is trading in line with expectations.

We opened Hollywood Bowl Preston on 8(th) March at the newly developed Animate
scheme, close to the town centre. The 18-lane centre, set over 25k square feet
is located next to a brand-new cinema, new parking provision and multiple
restaurants.

Hollywood Bowl Inverness opened its doors on 29(th) March at the very popular
Inverness Retail Park. The scheme, co-anchored by a leading cinema, has a good
mix of retail and leisure in an excellent location within the city.

Our new centre pipeline is in excellent shape, with five signed and more in
heads of terms and legals stages. We remain confident in our ability to
continue to deliver on our plan of an average of a minimum of two new UK
openings a year.

Refurbishments and estate investments:

Our UK refurbishment programme remained on track during the period, with four
refurbishments completed in Birmingham Resorts World, Birmingham Bentley
Bridge, Yeovil and Tolworth, and a space optimisation project in Putt and Play
in Harrow. The refurbishment of our Bentley Bridge centre included extending
the amusement area and adding an interactive darts experience to complement
the existing offer. All refurbished centres are trading in line with our
expectations and above our target UK hurdle rate of 33 per cent return on
investment.

One other project, the full redevelopment of our Hollywood Bowl at Edge Lane
in Liverpool, completed in the early part of the second half of this financial
year. This includes a reduction in overall square footage of 20 per cent, a
rent reduction of 25 per cent and a space efficient centre that now reflects
all the best features of our recent refurbishments and new centres.

Continued strong growth in Canada

I am delighted with the progress we have made against our strategy in Canada.
Over the three years since our entry into our first international market, we
have trebled the size of the estate, alongside a more than tripling of
revenues and EBITDA. The Canadian business now accounts for 16.3 per cent of
Group revenues and 11.6 per cent of Group adjusted EBITDA pre-IFRS 16.

In the first half, the Canadian business contributed CAD 38m (£21.1m) in
revenue and CAD 8.2m (£4.5m) of EBITDA on a pre-IFRS 16 basis. Total revenue
growth in Canada was 40.8 per cent. Our strategic objectives for FY2025 are to
focus on four key areas: enhancing our current estate, establishing new
centres, building a pipeline for new centre and strategic acquisitions, and
supporting the broader Canadian bowling market with Striker's products and
services.

We opened two new Splitsville centres in the first half. Kanata, in the
capital Ottawa, opened on 28(th) February 2025. The new centre, which is the
only ten pin bowling centre in the city, is located on the very popular Kanata
Entertainment Centrum mixed leisure and retail park. Kanata is the first new
opening to mirror a 'Hollywood Bowl' style centre in both size, offer and
location. The 18-lane centre sells games of bowling rather than time, allows
customers to bowl in their own shoes and boasts a fabulous amusement offer
provided by our UK partner Namco. The gross capital spend of CAD 5.1m is
expected to deliver a 19 per cent return and is currently trading ahead of
expectations. Creekside, in Calgary, Alberta opened on 27(th) March 2025. The
18-lane centre is located on a mixed retail and leisure park to the north of
the city with a catchment of residential areas not covered by the three other
centres we operate in Calgary. Also following the Hollywood Bowl model, the
centre has made a very encouraging start and has been well received in the
local market.

We continue to build our market-leading presence across Canada. We will be on
site with construction of Christy's Corner, Edmonton, Alberta in the second
half, with it due to open the first half of FY2026.

Our refurbishment programme has seen solid progress with two refurbishments
and re-brands completed in the half at our centres in Meridian Calgary and
Glamorgan Calgary, which are trading in line with our expectations. Four more
refurbishments will be completed in the second half of the financial year as
we upgrade the remaining Splitsville centres and fully rebrand the centres
acquired in 2022 and 2023. By the end of the financial year all but two of our
15 centres will be in new or refurbished format.

We remain excited about the growth opportunities in Canada. The learnings from
the three new centres we have opened, and the performance of the refurbished
acquisitions, have helped inform our Canadian roll out strategy, and we are
confident of adding an average of two new centres a year over the next 10
years, taking the estate to 35 centres. We have made significant investments
in our new centres and refurbishments which will deliver increased EBITDA over
the next 12 months and beyond. The learnings from our multi-activity centre
'Stoked' have also been very informative and offer us a compelling proposition
for deployment in larger units in high quality locations.

The Striker business continues to play an important role supporting the
bowling industry in Canada. In addition to providing the Splitsville centres
with the equipment for new builds, refurbishments, and conversions to Pins on
String technology, at cost, the external order book is strong for FY2025, with
multiple installation and maintenance projects across the country. Revenues in
H1 grew from CAD 2.5m, to CAD 5.2m, an increase of 112.3% on a LFL basis.

Group operational excellence

We have made some excellent progress in the half with the expansion of some
Group functions which now support both the UK and Canadian operations, to
ensure that we are maximising best practice and efficiencies in the areas of
marketing, technology, finance, people, and property.

Our new customer booking system has been rolled out across both territories,
and we are seeing gains in online conversion and cross-sale rates. We are
excited about the roadmap of new functionality that will be tested and
introduced in the coming months.

Our progress of delivering against our ESG strategy and targets continued in
the first half. Waste recycling percentages improved, and we now have solar
panels in 33 UK centres. Our People team has made further progress with our
industry-leading training and development programmes in both the UK and
Canada, and we were delighted to improve our team members engagement scores in
both territories, being awarded a "best place to work" by The Sunday Times.
Importantly, we also continue to play an important role in our local
communities, again increasing the number of concessionary access and school
games played and growing our fundraising support for charity partner
Macmillan.

Outlook

We remain focused on the Group's future growth through investment in the size
and quality of our estate in the UK and Canada, and in enhancing our
market-leading customer experience, and are on course to deliver our key
strategic goals for the year.

Whilst it has been challenging to mitigate the inflationary costs in first
half, we are pleased to have achieved this. We continue to be well placed to
mitigate future inflationary head winds in both territories, with 70 per cent
of revenues not subject to cost of goods inflation, hedged energy costs until
the end of FY2027 and UK centre payroll at less than 20 per cent.

The recent warm and dry weather – marking the driest spring in over a
century – has had a short-term impact on trading over that period. In
response, we have proactively managed margins and costs, maintaining strong
operational performance, which remains at historically high levels.

We remain confident in our outlook for the second half of the year. We are
well-prepared for the key July and August holiday period and continue to
expect full-year EBITDA to fall within the range of current analyst
forecasts. The significant investments we have made in the estate over the
last 12 months, put us on course to enhance future EBITDA returns.

The Group remains well placed for the future, given our strong cash generation
and balance sheet, which supports our growth strategy, our accessible, value
for money offer, and bowling retaining its unique appeal to a wide demographic
within a growing competitive socialising market.

 

Stephen Burns

Chief Executive Officer

29 May 2025

 

 

CHIEF FINANCIAL OFFICER'S REVIEW

 

Group financial results

 

                                      Adjusted results(1)            Statutory results
                                      H1 FY2025  H1 FY2024  Mvt      H1 FY2025  H1 FY2024  Mvt
 Revenue                              £129.2m    £119.2m    8.4%     £129.2m    £119.2m    8.4%
 Gross profit                         £107.3m    £99.4m     8.0%     £82.4m     £77.1m     6.9%
 Gross profit margin                  83.0%      83.3%      -40bps   63.8%      64.7%      -90bps
 Administrative expenses              £78.9m     £69.2m     13.9%    £49.2m     £42.7m     15.2%
 Operating profit                     N/A        N/A        N/A      £34.9m     £34.4m     1.5%
 Group EBITDA pre-IFRS 16(2)          £38.8m     £38.6m     0.5%     N/A        N/A        N/A
 Group EBITDA(2)                      £49.7m     £48.3m     2.9%     N/A        N/A        N/A

 Group profit before tax(2)           £28.0m     £30.9m     -9.4%    £28.3m     £29.5m     -4.0%
 Group profit after tax               £20.6m     £23.3m     -11.6%   £20.9m     £21.9m     -6.0%
 Earnings per share                   12.01p     13.60p     -11.6%   12.00p     12.78p     -6.1%
 Interim ordinary dividend per share  N/A        N/A        N/A      4.10p      3.98p      +3.0%

 

1     A reconciliation between adjusted and statutory is shown later in the
report.

2     The Group's adjusted EBITDA pre-IFRS 16 rose by 0.5% to £38.8m.
Compared to the first half of FY2024, the Group faced negative impacts from
one-off items totalling £3.0m, including business rates rebates (£1.1m),
closures at Surrey Quays and Liverpool Edge Lane (£0.9m), and the Easter/leap
year effect (£1.0m). Adjusting for these, the rebased H1 FY2024 Group
adjusted EBITDA pre-IFRS 16 would be £35.8m, resulting in 8.8% growth for H1
FY2025. This £3.0m negative impact is also seen in the comparatives for H1
FY2024 on Group profit before tax (£2.2m on profit after tax).

 

Following the introduction of the lease accounting standard IFRS 16, the Group
continues to maintain the reporting of Group adjusted EBITDA on a pre-IFRS 16
basis, as well as on an IFRS 16 basis. This is because the pre-IFRS 16 measure
is consistent with the basis used for business decisions, a measure that
investors use to consider the underlying business performance as well as being
a measure contained within the group's available loan facility. For the
purposes of this review, the commentary will clearly state when it is
referring to figures on an IFRS 16 or pre-IFRS 16 basis.

New centres in the UK and Canada are included in LFL revenue after they
complete the calendar anniversary of their opening date. Closed centres are
excluded for the full financial year in which they were closed.

Further details on the alternative performance measures used are at the end of
this report.

Revenue

We had a strong start to the financial year, including a record revenue month
in December. We grew in both the UK and Canada, achieving record revenues in
the first half of FY2025, despite Easter falling into the second half. Total
Group revenue for the first half was £129.2m, 8.4 per cent growth on FY2024.

UK centre LFL revenue growth was 1.3 per cent with spend per game growth of
6.3 per cent, taking LFL average spend per game to £11.87, and a 4.5 per cent
reduction in LFL game volumes. As noted above, LFL revenues were negatively
impacted by Easter moving to the second half, which was worth 0.9 per cent on
LFL revenue, as well as the negative impact of the extra trading day in FY2024
due to the leap year, worth 0.2 per cent on LFL revenue. The weather impact in
late February and all of March, as well as the continuing competition from new
competitive socialising offerings opening in certain locations, were also
factors in the game volume reduction versus H1 FY2024.

The LFL revenues, alongside the performance of the new UK centres, resulted in
record UK revenues of £108.2m and growth of 4.7 per cent compared H1 FY2024.
This total revenue growth has been impacted by the September 2024 closure of
the Hollywood Bowl centre in Surrey Quays (H1 FY2024 revenue: £1.7m) as part
of an overall landlord redevelopment and the requirement to close our
Hollywood Bowl at Edge Lane Liverpool during its refurbishment (H1 FY2024
revenue: £0.5m).

Canadian LFL revenue growth, when reviewing in Canadian Dollars (CAD) to allow
for the disaggregation of the foreign currency effect (constant currency), was
13.6 per cent. Alongside this continued LFL revenue growth and new centre
openings, Striker saw revenue growth of 112.3 per cent, resulting in total
Canada revenues of CAD 38.0m (£21.1m). Splitsville bowling centre revenue was
up CAD 8.2m (33.4 per cent) to CAD 32.7m.

Gross profit on cost of goods sold

Gross profit on cost of goods sold is calculated as revenue less directly
attributable cost of goods sold and does not include any payroll costs. Gross
profit on cost of goods sold was £107.3m, 8.0 per cent growth on H1 FY2024
with gross profit margin on cost of goods sold at 83.0 per cent in H1 FY2025,
a reduction of 40bps, due to revenue mix, on the corresponding period in
FY2024.

Gross profit on cost of goods sold for the UK business was £91.1m with a
margin of 84.2 per cent, up 30 bps on H1 FY2024.

Gross profit on cost of goods sold for the Canadian business was in line with
expectations at CAD 29.2m (£16.2m), with a margin of 76.8 per cent (H1
FY2024: 80.0 per cent). Splitsville had a gross profit margin on cost of goods
sold of 83.3 per cent, down 140bps compared to the prior year, due to the
higher revenue growth reported in amusements, food and drink revenue through
non-LFL acquisitions and new centres.

Administrative expenses

Following the adoption of IFRS 16 in FY2020, administrative expenses exclude
property rents (turnover rents are not excluded) and includes the depreciation
of property right-of-use assets.

Total administrative expenses, including all payroll costs, were £74.0m. On a
pre-IFRS 16 basis, administrative expenses were £78.9m (H1 FY2024: £69.2m).

Employee costs in centres were £24.9m, an increase of £2.6m when compared to
the same period in the prior year, due to a combination of the impact of the
national minimum and living wage increases seen, the impact of higher LFL
revenues, new UK centres, as well as the continued growth in Canada.

Total centre employee costs in Canada were CAD 8.2m (£4.9m), an increase of
CAD 2.3m, whilst UK centre employee costs were £19.9m, an increase of £1.4m.

Total property-related costs, accounted for under pre-IFRS 16, were £24.6m,
with £21.4m for the UK business (H1 FY2024: £18.7m). Rent costs in the UK
increased to £9.9m (H1 FY2024: £9.2m). Business rates costs were £3.7m in
the first half, an increase of £0.7m compared to H1 FY2024, which was in line
with expectations given the change in the uniform business rate effective for
the rating year and lower business rates refunds (£0.7m less in refunds this
year).

Canadian property centre costs were CAD 5.8m (£3.2m), an increase of CAD 2.6m
due to the increased size of the estate when compared to H1 FY2024.

Utility costs increased by £0.9m compared to the same period in FY2024, with
UK centres accounting for £0.7m of this increase due to the new hedged rate
announced during FY2024, with the balance in relation to the increased number
of centres in Canada.

Total property costs, under IFRS 16, were £26.0m, including £6.3m accounted
for as property lease assets depreciation and £6.3m in implied interest
relating to the lease liability.

Total corporate costs increased marginally to £12.7m. UK corporate costs
reduced by £0.2m to £10.4m. As we continue to build out our support team in
Canada for growth, corporate costs increased to CAD 4.2m (£2.3m) from CAD
2.9m (£1.7m).

The statutory depreciation and amortisation charge for H1 FY2025 was £15.5m
(H1 FY2024: £12.7m). This increase is in part due to the continued capital
investment programme, including new centres and refurbishments, with £0.6m
due to the increase in IFRS 16 depreciation.

Canadian performance

The Group has continued to grow its footprint in Canada, with 15 centres at
the end of the period. During the first half of FY2025, two greenfield centres
were opened - one in Kanata, Ottawa and the other in Creekside, Calgary. These
centres represent the first centres that are co-located with retail,
hospitality and leisure which is an important element in our new centre trials
for future growth.

It was widely reported that Canada saw an abnormal amount of snow during
certain parts of the first half, including over "Family Weekend" holiday which
negatively impacted LFL by 2.7%, with Toronto experiencing more snow in just
30 days than it did in all of 2024. Despite this, the Canadian business
continues to trade well, with total revenues in Canada of CAD 38.0m (£21.1m),
and just over CAD 8.2m (£4.5m) of EBITDA on a pre-IFRS 16 basis. Bowling
centres contributed CAD 32.7m of revenues with EBITDA on a pre-IFRS 16 basis
of CAD 11.2m, an increase of CAD 0.9m on the same period in FY2024.

Exceptional items

Exceptional items in the first half FY2025 totalled £0.4m as a net credit and
relate to three areas. The first, £1.6m income, is in relation to a business
interruption insurance claim received in the period. The second, £0.1m, is
administration costs related to the closure of Hollywood Bowl Surrey Quays.
The final element is the earn out consideration for Teaquinn President Pat
Haggerty, which is an exceptional cost of £1.2m, of which £0.9m is in
administrative expenses and £0.3m is in interest expenses. See the table
below for the exceptional items included in the Group adjusted EBITDA and
operating profit reconciliation. More detail on these exceptional costs is
shown in note 4 to the Financial Statements.

Group adjusted EBITDA and operating profit

Group adjusted EBITDA pre-IFRS 16 increased 0.5 per cent, to £38.8m. When
comparing to the first half of FY2024 the Group is negatively impacted from
one offs, to the value of £3.0m, including business rates rebates (£1.1m),
Surrey Quays and Liverpool Edge Lane closures (£0.9m) and the Easter / leap
year impact of £1.0m. The rebased H1 FY2024 Group adjusted EBITDA pre-IFRS 16
would be £35.8m, resulting in growth of 8.8 per cent for H1 FY2025. This
growth is due to a combination of LFL revenue performance in both the UK and
Canada, netted off in part by expected increases in costs and new centre
EBITDA.

The reconciliation between statutory operating profit and Group adjusted
EBITDA on both a pre-IFRS 16 and under-IFRS 16 basis is shown in the table
below.

                                                                          H1 FY2025  H1 FY2024

                                                                          £'000      £'000
 Operating profit()                                                       34,888     34,368
 Depreciation                                                             14,906     12,271
 Amortisation                                                             556        431
 Loss on property, right-of-use assets, plant and equipment and software  20         15
 disposal
 Exceptional costs / (income) excluding interest                          (667)      1,197
 Group adjusted EBITDA under IFRS 16                                      49,703     48,282
 IFRS 16 adjustment                                                       (10,891)   (9,663)
 Group adjusted EBITDA pre-IFRS 16                                        38,811     38,619

 

 

Segmentation

                                                                                 Period ended 31 March 2025

                                                                                 UK         Canada     Total

                                                                                 £'000      £'000      £'000
 Revenue                                                                         108,168    21,081     129,249
 Group adjusted EBITDA(1) pre-IFRS 16                                            34,307     4,504      38,811
 Group adjusted EBITDA(1)                                                        43,304     6,399      49,703
 Depreciation and amortisation                                                   (12,713)   (2,749)    (15,462)
 Impairment of PPE and ROU assets                                                -          -          -
 (Loss)/gain on property, right-of-use assets, plant and equipment and software  (24)       4          (20)
 disposal
 Exceptional income/(costs) before interest                                      1,563      (896)      667
 Operating profit                                                                32,130     2,758      34,888
 Finance income                                                                  529        26         555
 Finance expense                                                                 (5,653)    (1,456)    (7,109)
 Profit before tax                                                               27,006     1,328      28,334

 

(1)     IFRS 16 adoption has an impact on EBITDA, with the removal of rent
from the calculation. For Group adjusted EBITDA pre-IFRS 16, it is deducted
for comparative purposes and is used by investors as a key measure of the
business. The IFRS 16 adjustment is in relation to all rents that are
considered to be non-variable and of a nature to be captured by the standard.

 

Financing

Finance costs (net of finance income) increased to £6.6m (H1 FY2024: £4.8m)
comprising mainly of implied interest relating to the lease liability under
IFRS 16 of £6.6m (H1 FY2024: £5.4m).

During the second half of FY25, the Group agreed a new three-year, £25m RCF
and £5m accordion, with its current provider, Barclays PLC, effective 8 May
2025.

The terms of the new RCF remain largely the same as the current, except for
the margin rate which reduced to 1.30 per cent (from 1.65 per cent) above
SONIA.

The RCF remains fully undrawn.

Cash flow and liquidity

The liquidity position of the Group remains strong, with a net cash position
of £22.7m as at 31 March 2025. Detail on the cash movement in the year is
shown in the table below.

During the first half of FY2025 the Group completed £6.3m of an announced
£10m share buyback programme. The balance of the buyback was completed in
early April 2025. The Group holds no ordinary shares in treasury and therefore
the total voting rights in Hollywood Bowl, post the completion of the share
buyback, is 168,852,799.

Based on the Group's historic special dividend rates, this buyback represents
the equivalent of two-years' worth of special dividends, and in our view was a
more efficient method of distributing cash to shareholders.

Capital expenditure

During the first half, the Group invested net capex of £20.0m, including
£10.1m in relation to the five new centres that opened during the period.

A total of £4.1m was invested into the refurbishment programme, with four UK
centres refurbished as well as the completion of two refurbishments in Canada.

Despite this investment and the associated depreciation, clearly not all of
the benefit is evident at this stage in the Group profits due to the growth
and expected maturity curve of this capital spend, with UK refurbishments
targeting a 33% ROI, Canadian refurbishments a 22% ROI, and all new centres a
19% ROI.

The Group's strong liquidity ensures it can continue to invest in profitable
growth and will open a further two new centres in the UK in FY2025 - Uxbridge
and Reading - as well as complete the full refurbishment of its centres in
Liverpool Edge Lane plus an additional four in Canada. The new centre pipeline
for FY2026 and onwards continues to grow in both the UK and Canada.

The Group spent £5.8m on maintenance capital, including £1.0m on Pins on
Strings installations and £0.3m on solar panels.

We expect total capital expenditure for FY2025 to be in the region of £40m to
£45m.

Cash flow and net debt

                                        H1 FY2025  H1 FY2024

                                        £'000      £'000
 Group adjusted EBITDA under IFRS 16    49,703     48,282
 Movement in working capital            63         (340)
 Maintenance capital expenditure        (5,850)    (5,685)
 Taxation                               (4,157)    (4,964)
 Payment of capital elements of leases  (6,754)    (5,995)
 Adjusted operating cash flow (OCF)(1)  33,005     31,298
 Adjusted OCF conversion                66.41%     64.8%
 Expansionary capital expenditure(2)    (14,176)   (10,273)
 Net bank interest received             535        960
 Lease interest paid                    (6,608)    (5,453)
 Free cash flow (FCF)(3)                12,756     16,532
 Exceptional items                      1,551      (297)
 Acquisition of centres in Canada       -          (3,060)
 Cash acquired in acquisitions          -          20
 Acquisition of centres in UK           -          (4,475)
 Share (buyback)                        (6,312)    (379)
 Dividends paid                         (13,904)   (19,351)
 Net cash flow                          (5,909)    (11,010)

 

(1)     Adjusted operating cash flow is calculated as Group adjusted EBITDA
less working capital, maintenance capital expenditure, taxation and payment of
the capital element of leases. This represents a good measure for the cash
generated by the business after considering all necessary maintenance capital
expenditure to ensure the routine running of the business. This excludes
exceptional items, net interest paid, debt drawdowns and any debt repayments.

(2)     Expansionary capital expenditure includes refurbishment and new
centre capital expenditure.

(3)     Free cash flow is defined as net cash flow pre-exceptional items,
cost of acquisitions, debt facility repayment, debt drawdowns, dividends, and
share buybacks.

 

Taxation

The Group's tax charge for the half was £7.7m (effective tax rate of 27.2%)
arising on the profit before tax generated in the period.

Earnings

Group adjusted profit before tax is £28.0m, whilst Group adjusted profit
after tax is £20.6m and basic adjusted earnings per share of 12.01 pence per
share (H1 FY2024: 13.60 pence per share).

Statutory profit before tax for the year was £28.3m (H1 FY2024: £29.5m). The
Group delivered profit after tax of £20.6m (H1 FY2024: £21.9m) and basic
earnings per share was 12.00 pence (H1 FY2024: 12.78 pence).

For more detail on adjusted see note 4 to the Financial Statements and the
summary at the end of this report.

Dividend and capital allocation policy

Whilst the Group will continue to pay its full year ordinary dividend based on
55% of adjusted profit after tax, as an update to our policy and to provide
investors with a clear view on interim dividends, the Group will declare
interim dividends equivalent to 34% of the prior year's full ordinary
dividend.

Therefore, in line with the Group's capital allocation policy and the above
rule, the Board has declared an interim dividend of 4.10 pence per share.

The ex-dividend date is 26 June 2025, with a record date of 27 June 2025 and a
payment date of 25 July 2025.

Going concern

As detailed in note 2 to the Financial Statements, the Directors are satisfied
that the Group has adequate resources to continue in operation for the
foreseeable future, a period of at least 12 months from the date of this
report.

Laurence Keen

Chief Financial Officer

29 May 2025

 

Note on alternative performance measures (APMs)

The Group uses APMs alongside statutory measures throughout the interim report
("Report").  The APMs are not intended to replace statutory financial
measures but are provided for the following reasons:

A     to provide users of the Report with a clear view of what the Company
consider to be its underlying operations, enabling a consistent comparison
over time as well as across the industry and sector

B     to provide additional information to users the Report about the key
performance indicators used in the business

C     to show reconciliations used by the Remuneration Committee in
determining incentive payments

 

 APM                                                          Reason for use                                                  H1 FY2025 (£m)   H1 FY2024 (£m)
 LFL revenue                                                  A               Revenue                                         129.2            119.2
                                                                              Less: new centres non-annualised                (9.8)            -
                                                                              Less: closed centre (full year)                 -                (2.2)
                                                                              LFL revenue                                     119.4            117.0
 Gross profit on costs of goods sold (Adjusted gross profit)  A               Gross profit                                    82.4             77.1

                                                                              Add: centre staff costs                         24.9             22.3
                                                                              Adjusted gross profit                           107.3            99.4
 Administrative expenses pre-IFRS 16                          A               Administrative expenses                         49.2             42.7
                                                                              Add: centre staff costs                         24.9             22.3
                                                                              IFRS 16 movement                                4.8              4.2
                                                                              Adjusted administrative expenses                78.9             69.2
 Group adjusted EBITDA                                        A, B, C         Operating profit                                34.9             34.4
                                                                              Add: depreciation                               14.9             12.3
                                                                              Add: amortisation                               0.6              0.4
                                                                              Add: loss on PPE                                0.0              0.0
                                                                              Add: exceptional items before tax and interest  (0.7)            1.2
                                                                              Group adjusted EBITDA                           49.7             48.3
 Group adjusted EBITDA pre-IFRS 16                            A, B, C         Group adjusted EBITDA                           49.7             48.3
                                                                              Less: rent                                      (10.9)           (9.7)
                                                                              Group adjusted EBITDA pre-IFRS 16               38.8             38.6
 Adjusted group profit before tax                             B               Group profit before tax                         28.3             29.5
                                                                              Add: exceptional items before tax               (0.4)            1.4
                                                                              Adjusted group profit before tax                28.0             30.9

Condensed Consolidated Income Statement and Statement of Comprehensive Income

For the six months ended 31 March 2025

 

                                                                                                              Six months ended 31 March 2025                                                    Six months ended 31 March 2024
                                                                                                     Before exceptional                        Exceptional items  Total                 Before exceptional                  Exceptional       Total

                                                                                                     items                                     (note 4)           Unaudited             Items                               Items             Unaudited

                                                                                                     Unaudited                                 Unaudited          £'000                 Unaudited                           (note 4)          £'000

                                                                                                     £'000                                     £'000                                    £'000                               Unaudited

                                                                                Note                                                                                                                                        £'000
 Revenue                                                                                             129,249                                   -                  129,249               119,187                             -                 119,187
 Cost of goods sold                                                                                  (21,950)                                  -                  (21,950)              (19,825)                            -                 (19,825)
 Centre staff costs                                                                                  (24,869)                                  -                  (24,869)              (22,269)                            -                 (22,269)
 Gross profit                                                                                        82,430                                    -                  82,430                77,093                              -                 77,093
 Other income                                                                                        -                                         1,613              1,613                 -                                   -                 -
 Administrative expenses                                                                             (48,209)                                  (946)              (49,155)              (41,528)                            (1,197)           (42,725)
 Operating profit                                                                                    34,221                                    667                34,888                35,565                              (1,197)           34,368
 Finance income                                                                      5               555                                       -                  555                   1,029                               -                 1,029
 Finance expenses                                                                    5               (6,818)                                   (291)              (7,109)               (5,668)                             (201)             (5,869)
 Profit before tax                                                                                   27,958                                    376                28,334                30,926                              (1,398)           29,528
 Tax charge                                                                          6               (7,310)                                   (391)              (7,701)               (7,581)                             -                 (7,581)
 Profit for the period attributable to equity shareholders                                           20,648                                    (15)               20,633                23,345                              (1,398)           21,947
 Other comprehensive income                                                                          (1,219)                                   -                  (1,219)               (321)                               -                 (321)

 Retranslation (loss) of foreign currency denominated operations
 Total comprehensive income for the period attributable to equity shareholders                       19,429                                    (15)               19,414                23,024                              (1,398)           21,626

 Earnings per share
 Basic earnings per share (pence)                                                                                                                                 12.00                                                                       12.78
 Diluted earnings per share (pence)                                                                                                                               11.93                                                                       12.69

 Weighted average number of shares - Basic                                                                                                                        171,939,567                                                                 171,676,053
 Dilutive potential ordinary shares                                                                                                                               1,040,490                                                                   1,306,478
 Weighted average number of shares - Diluted                                                                                                                      172,980,057                                                                 172,982,531
 Reconciliation of operating profit to Group adjusted EBITDA

                                                                                                                                                                                        Six months ended 31 March 2025      Six months ended 31 March 2024

                                                                                                                                                                                        Unaudited                           Unaudited

                                                                                                                                                 Note                                   £'000                               £'000
 Operating profit                                                                                                                                                                       34,888                              34,368
 Exceptional items                                                                                                                                 4                                    (667)                               1,197
 Depreciation of property, plant and equipment                                                                                                     9                                    6,746                               5,256
 Depreciation of right-of-use assets                                                                                                              10                                    8,160                               7,015
 Amortisation of intangible assets                                                                                                                11                                    556                                 431
 Loss on disposal of property, plant and equipment, right-of-use assets and
 software

                                                                                                                                               9, 10, 11                                20                                  15
 Group adjusted EBITDA                                                                                                                                                                  49,703                              48,282

 

Group adjusted EBITDA (earnings before interest, tax, depreciation and
amortisation) reflects the underlying trade of the overall business. It is
calculated as operating profit plus depreciation, amortisation, impairment
losses, loss on disposal of property, plant and equipment, right-of-use assets
and software and exceptional items.

 

Management use Group adjusted EBITDA as a key performance measure of the
business and it is considered by management to be a measure investors look at
to reflect the underlying business.

 

 

 Reconciliation of net debt             Six months      Six months      Year ended

                                        ended           ended           30 September

                                        31 March 2025   31 March 2024   2024

                                        Unaudited       Unaudited          Audited

                                        £'000           £'000           £'000

 Cash and cash equivalents              (22,738)        (41,404)        (28,702)
 Net (cash) excluding finance leases    (22,738)        (41,404)        (28,702)
 Finance leases                         231,523         205,054         218,242
 Net debt                               208,785         163,650         189,540

 Net debt is defined as borrowings from bank facilities excluding issue costs,
 plus finance leases less cash and cash equivalents.

 

 Condensed Consolidated Statement of Financial Position

As at 31 March 2025

                                                31 March    31 March                30 September

                                                2025        2024                    2024

                                                Unaudited   Unaudited               Audited

                                                £'000       £'000                   £'000

                                       Note
 Assets
 Non-current assets
 Property, plant and equipment         9        114,261     91,209                  101,936
 Right-of-use assets                   10       184,927     160,840                 172,767
 Goodwill and intangible assets        11       99,596      94,150                  100,323
 Deferred tax asset                             577         131                     518
                                                399,361     346,330                 375,544
 Current assets
 Cash and cash equivalents                      22,738      41,404                  28,702
 Trade and other receivables           7        7,544       9,213                   9,420
 Corporation tax receivable                     -           -                       1,268
 Inventories                                    3,045       2,898                   2,897
                                                33,327      53,515                  42,287
 Total assets                                   432,688     399,845                 417,831
 LIABILITIES
 Current liabilities
 Trade and other payables              8        28,725      29,574                  30,427
 Lease liabilities                     10       15,155      12,964                  14,231
 Corporation tax payable                        1,424       799                     -
                                                45,304      43,337                  44,658
 Non-current liabilities
 Other payables                        8        7,907       6,237                   7,116
 Lease liabilities                     10       216,368     192,090                 204,011
 Deferred tax liability                         4,971       1,655                   3,993
 Provisions                                     6,019       5,652                   5,848
                                                235,265     205,634                 220,968
 Total liabilities                              280,569     248,971                 265,626
 NET ASSETS                                     152,119     150,874                 152,205
 Equity attributable to shareholders
 Share capital                         12       1,702       1,716                   1,721
 Share premium                                  39,716      39,716                  39,716
 Merger reserve                                 (49,897)    (49,897)                (49,897)
 Capital redemption reserve                     25          1                       1
 Foreign currency translation reserve           (2,409)     (454)                   (1,190)
 Retained earnings                              162,982     159,792                 161,854

 TOTAL EQUITY                                   152,119     150,874                 152,205

 

 

                                   Condensed Consolidated Statement of Changes in Equity

                                   For the six months ended 31 March 2025
                                                                                      Note   Share                                                    Merger    Foreign                        Retained

capital

earnings

                 Capital redemption reserve             reserve   currency translation reserve
          Total

                                                                                                 £'000

                              £'000

                                                                                                               £'000                        Share     £'000     £'000                                     £'000

                                                                                                                                            premium

                                                                                                                                            £'000
 Equity at 30 September 2023 (audited)                                                       1,717             -                            39,716    (49,897)  (133)                          156,537    147,940
 Share buy back                                                                      12      (1)               1                            -         -         -                              (379)      (379)
 Dividends paid                                                                              -                 -                            -         -         -                              (19,351)   (19,351)
 Share-based payments                                                                14      -                 -                            -         -         -                              752        752
 Deferred tax on share-based payments                                                        -                 -                            -         -         -                              286        286
 Retranslation of foreign currency denominated operations                                    -                 -                            -         -         (321)                          -          (321)
 Profit for the period                                                                       -                 -                            -         -         -                              21,947     21,947
 Equity at 31 March 2024 (unaudited)                                                         1,716             1                            39,716    (49,897)  (454)                          159,792    150,874
 Shares issued in the period                                                                 5                 -                            -         -         -                              -          5
 Dividends paid                                                                              -                 -                            -         -         -                              (6,829)    (6,829)
 Share-based payments                                                                14      -                 -                            -         -         -                              1,030      1,030
 Deferred tax on share-based payments                                                        -                 -                            -         -         -                              (102)      (102)
 Retranslation of foreign currency denominated operations                                    -                 -                            -         -         (736)                          -          (736)
 Profit for the period                                                                       -                 -                            -         -         -                              7,963      7,963
 Equity at 30 September 2024(audited)                                                        1,721             1                            39,716    (49,897)  (1,190)                        161,854    152,205
 Shares issued during the period                                                             5                 -                            -         -         -                              -          5
 Share buy back                                                                      12      (24)              24                           -         -         -                              (6,313)    (6,313)
 Dividends paid                                                                              -                 -                            -         -         -                              (13,904)   (13,904)
 Share-based payments                                                                14      -                 -                            -         -         -                              778        778
 Deferred tax on share-based payments                                                        -                 -                            -         -         -                              (66)       (66)
 Retranslation of foreign currency denominated operations                                    -                 -                            -         -         (1,219)                        -          (1,219)
 Profit for the period                                                                       -                 -                            -         -         -                              20,633     20,633
 Equity at 31 March 2025 (unaudited)                                                         1,702             25                           39,716    (49,897)  (2,409)                        162,982    152,119

Condensed Consolidated Statement of Cash Flows

For the six months ended 31 March 2025

                                                                       Note  Six months      Six months

                                                                             ended           ended

                                                                             31 March 2025   31 March 2024

                                                                             Unaudited       Unaudited

                                                                             £'000           £'000

 Cash flows from operating activities
 Profit before tax                                                           28,334          29,528
 Adjusted by:
 Depreciation of property, plant and equipment (PPE)                   9     6,746           5,256
 Depreciation of right-of-use (ROU) assets                             10    8,160           7,015
 Amortisation of intangible assets                                     11    556             431
 Net interest expense                                                  5     6,554           4,840
 Loss on disposal of property, plant                                         20              15

 and equipment, software and ROU Assets
 Share-based payments                                                        778             752
 Operating profit before working capital changes                             51,148          47,837
 (Increase) in inventories                                                   (148)           (397)
 Decrease/(increase) in trade and other receivables                          1,857           (962)
 (Decrease)/increase in payables and provisions                              (1,540)         1,167
 Cash inflow generated from operations                                       51,317          47,645
 Interest received                                                           581             1,040
 Corporation tax paid                                                        (4,157)         (4,964)
 Bank interest paid                                                          (46)            (80)
 Lease interest paid                                                         (6,608)         (5,453)
 Net cash inflow from operating activities                                   41,087          38,188
 Cash flows from investing activities
 Acquisition of subsidiaries                                                 -               (7,535)
 Subsidiary cash acquired                                                    -               20
 Purchase of property, plant and equipment                                   (19,669)        (15,523)
 Purchase of intangible assets                                               (358)           (435)
 Net cash used in investing activities                                       (20,027)        (23,473)
 Cash flows from financing activities

 Payment of capital elements of leases                                       (6,754)         (5,995)
 Share buy back                                                        12    (6,313)         (379)
 Dividends paid                                                              (13,904)        (19,351)
 Net cash used in financing activities                                       (26,971)        (25,725)
 Net change in cash and cash equivalents for the period                      (5,911)         (11,010)
 Effect of foreign exchange rates on cash and cash equivalents               (53)            (41)
 Cash and cash equivalents at the beginning of the period                    28,702          52,455
 Cash and cash equivalents at the end of the period                          22,738          41,404

 

Notes to the condensed consolidated interim financial statements

 

1. General information

 

The Directors of Hollywood Bowl Group plc (together with its subsidiaries, the
"Group" or "HWB Group") present their interim report and the unaudited
financial statements for the six months ended 31 March 2025 ('Interim
Financial Statements').

 

HWB Group is incorporated and domiciled in England and Wales, under company
registration number 10229630. The registered office of the company is Focus
31, West Wing, Cleveland Road, Hemel Hempstead, HP2 7BW, United Kingdom.

 

The Group's principal activities are that of the operation of ten-pin bowling
and mini-golf centres, and a supplier and installer of bowling equipment as
well as the development of new centres and other associated activities.

 

The interim Financial Statements were approved by the Board of Directors on 29
May 2025.

 

The Group's last annual audited financial statements for the year ended 30
September 2024 have been prepared in accordance with UK-adopted International
Accounting Standards ('IFRS Accounting standards') and the requirements of the
Companies Act 2006, and these Interim Financial statements should be read in
conjunction with them.

 

The comparative figures for the year ended 30 September 2024 are an abridged
version of the Group's last annual financial statements and, together with
other financial information contained in these interim results, do not
constitute statutory financial statements of the Group as defined in section
434 of the Companies Act 2006. A copy of the statutory accounts for the year
ended 30 September 2024 have been delivered to the Registrar of Companies. The
external auditor has reported on those accounts: their report was unqualified
and did not contain a statement under s498 (2) or (3) of the Companies Act
2006.

 

2. Basis of preparation

 

The Interim Financial Statements have been prepared in accordance with IAS 34,
'Interim Financial Reporting' and the Disclosures and Transparency Rules of
the United Kingdom's Financial Conduct Authority. They do not include all of
the information required for a complete set of IFRS financial statements.
However, selected explanatory notes are included to explain events and
transactions that are significant to an understanding of the changes in the
Group's financial position and performance since the last financial
statements.

 

The functional currencies of entities in the Group are Pounds Sterling and
Canadian Dollars. The Interim Financial Statements are presented in Pounds
Sterling, rounded to the nearest thousand pounds, except where otherwise
indicated; and under the historical cost convention, except for fair value
items on acquisition.

 

The accounting policies adopted in the preparation of the Interim Financial
Statements are consistent with those applied in the presentation of the
Group's consolidated financial statements for the year ended 30 September
2024. At the date of authorisation of this financial information, certain new
standards, amendments and interpretations to existing standards applicable to
the Group have been published but are not yet effective and have not been
adopted early by the Group. The impact of these standards is not expected to
be material.

 

Basis of consolidation

 

The consolidated financial information incorporates the Financial Statements
of the Company and all of its subsidiary undertakings. The Financial
Statements of all Group companies are adjusted, where necessary, to ensure the
use of consistent accounting policies. Acquisitions are accounted for under
the acquisition method from the date control passes to the Group. On
acquisition, the assets, liabilities and contingent liabilities of a
subsidiary are measured at their fair values at the date of acquisition. Any
excess of the cost of acquisition over the fair values of the identifiable net
assets acquired is recognised as goodwill, or a gain on bargain purchase if
the fair values of the identifiable net assets are greater than the cost of
acquisition. Intragroup balances and any unrealised gains and losses or income
and expenses arising from intragroup transactions are eliminated in preparing
the consolidated financial statements.

 

Going concern

 

The financial position of the Group, its cash flows, performance and position
are described in the financial review section. Details of the Group's
available and drawn facilities are included in note 13. At 31 March 2025, the
Group had a cash balance of £22.7m with an undrawn RCF of £25m with Barclays
Bank plc, and no outstanding loan balances, giving an overall liquidity of
£47.7m.

 

In their consideration of going concern, the Directors have reviewed the
Group's future cash forecasts and profit projections using a base case and a
severe but plausible downside scenario. The Directors are of the opinion that
the Group's forecasts and projections show that the Group is able to operate
within its current facilities and comfortably comply with the covenants
outlined in its RCF.

 

Taking the above, and the principal risks faced by the Group as outlined in
note 15 to these interim financial statements, into consideration, the
Directors are satisfied that the Group has adequate resources to continue in
operation for the foreseeable future, a period of at least twelve months from
the date of this report. Accordingly, the Group continues to adopt the going
concern basis in preparing these interim financial statements.

 

Exceptional items and other adjustments

 

Exceptional items and other adjustments are those that in management's
judgement need to be disclosed by virtue of their size, nature and incidence,
in order to draw the attention of the reader and to show the underlying
business performance of the Group more accurately. Such items are included
within the income statement caption to which they relate and are separately
disclosed on the face of the condensed consolidated income statement and in
the notes to these interim Financial Statements.

 

Summary of other estimates and judgements

The preparation of the Group financial statements requires management to make
judgements, estimates and assumptions in applying the Group's accounting
policies to determine the reported amounts of assets, liabilities, income and
expenditure. Actual results may differ from these estimates. The estimates and
underlying assumptions are reviewed on an ongoing basis, with revisions
applied prospectively.

Judgements made by the Directors in the application of these accounting
policies that have a significant effect on the financial statements and
estimates with a significant risk of material adjustment in the next financial
year are set out below.

Key sources of estimation uncertainty

There are no estimates that have a significant risk of resulting in a material
adjustment to carrying amounts of assets and liabilities in the next financial
year.  Set out below are certain areas of estimation uncertainty in the
financial statements.  There are also no key judgements other than those
related to an area of estimation uncertainty:

·       Property, plant and equipment and right-of-use asset impairment
reviews

Property, plant and equipment and right-of-use assets are assessed for
impairment when there is an indication that the assets might be impaired by
comparing the carrying value of the assets with their recoverable amounts. The
recoverable amount of an asset or a CGU is typically determined based on
value-in-use calculations prepared on the basis of management's assumptions
and estimates.

 

The key assumptions in the value-in-use calculations include growth rates of
revenue and costs during the five year forecast period, discount rates and the
long term growth rate. The carrying value of property, plant and equipment and
right-of-use assets have been assessed to reasonable possible changes in key
assumptions and these would not lead to a material impairment.

Further information in respect of the Group's property, plant and equipment
and right-of-use assets is included in notes 9 and 10 respectively.

·       Contingent consideration

Non-current other payables includes contingent consideration in respect of the
acquisition of Teaquinn Holdings Inc. in FY2022. The additional consideration
to be paid is contingent on the future financial performance of Teaquinn
Holdings Inc. in FY2025 or FY2026. This is based on a multiple of 9.2x
Teaquinn's EBITDA pre-IFRS 16 in the financial period of settlement and is
capped at CAD 17m. The contingent consideration has been accounted for as
post-acquisition employee remuneration and recognised over the duration of the
employment contract to FY2026. The key assumptions include a range of possible
outcomes for the value of the contingent consideration based on Teaquinn's
forecasted EBITDA pre-IFRS 16 and the year of payment.

·       Dilapidation provision

A provision is made for future expected dilapidation costs on the opening of
leasehold properties not covered by the Landlord and Tenant Act 1985 (LTA) and
is expected to be utilised on lease expiry. This also includes properties
covered by the LTA where we may not extend the lease, after consideration of
the long-term trading and viability of the centre. Properties covered by the
LTA provide security of tenure and we intend to occupy these premises
indefinitely until the landlord serves notice that the centre is to be
redeveloped. As such, no charge for dilapidations can be imposed and no
dilapidation provision is considered necessary as the outflow of economic
benefit is not considered to be probable.

 

Adjusted measures

 

The Group uses a number of non-Generally Accepted Accounting Principles
(non-GAAP) financial measures in addition to those reported in accordance with
IFRS. The Directors believe that these non-GAAP measures, listed below, are
important when assessing the underlying financial and operating performance of
the Group by investors and shareholders. These non-GAAP measures comprise of
like-for-like revenue growth, adjusted profit after tax, adjusted earnings per
share, net cash, Group adjusted operating cash flow, revenue generating capex,
total average spend per game, free cash flow, gross profit on costs of goods
sold, Group adjusted EBITDA and Group adjusted EBITDA margin.

Further explanation on alternative performance measures is provided in the
Chief Financial Officer's review.

 

 

3. Segmental reporting

 

Management consider that the Group consists of two operating segments, as it
operates within the UK and Canada. No single customer provides more than ten
per cent of the Group's revenue. Within these two operating segments there are
multiple revenue streams which consist of the following:

 

                    Six months ended 31 March 2025                       Six months ended 31 March 2024

                    UK                           Canada      Total       UK                Canada      Total

                    Unaudited                    Unaudited   Unaudited   Unaudited         Unaudited   Unaudited

                    £'000                        £'000       £'000       £'000             £'000       £'000
 Bowling                               48,372    9,117       57,489      46,387   8,249                54,636
 Food and drink                        28,644    5,656       34,300      28,527   4,178                32,705
 Amusements                            29,846    2,928       32,774      27,216   1,783                28,999
 Mini-golf                             1,248     85          1,333       1,153    105                  1,258
 Installation of bowling equipment     -         2,897       2,897       -        1,449                1,449
 Other                                 58        398         456         46       94                   140
                    108,168                      21,081      129,249     103,329           15,858      119,187

 

 

                                                                                 Six months ended 31 March 2025         Six months ended 31 March 2024

                                                                                 UK           Canada       Total        UK           Canada       Total

                                                                                 Unaudited    Unaudited    Unaudited    Unaudited    Unaudited    Unaudited

                                                                                 £'000        £'000        £'000        £'000        £'000        £'000
 Revenue                                                                         108,168      21,081       129,249      103,329      15,858       119,187
 Group adjusted EBITDA(1)                                                        43,304       6,399        49,703       42,708       5,574        48,282
 Depreciation and amortisation                                                   (12,713)     (2,749)      (15,462)     (11,221)     (1,481)      (12,702)
 Loss/(gain) on property, right-of-use assets, plant and equipment and software  (24)         4            (20)         (15)         -            (15)
 disposals
 Exceptional items excluding interest                                            1,563        (896)        667          (1)          (1,196)      (1,197)
 Operating profit                                                                32,130       2,758        34,888       31,471       2,897        34,368
 Finance income                                                                  529          26           555          957          72           1,029
 Finance expense                                                                 (5,653)      (1,456)      (7,109)      (4,980)      (889)        (5,869)
 Profit before tax                                                               27,006       1,328        28,334       27,448       2,080        29,528
 PPE asset additions                                                             12,201       7,534        19,735       11,086       4,890        15,976
 Intangible asset additions                                                      358          -            358          435          -            435
 Total assets                                                                    341,902      90,786       432,688      338,873      60,972       399,845
 Total liabilities                                                               227,572      52,997       280,569      211,052      37,919       248,971

(1) Group adjusted EBITDA (earnings before interest, tax, depreciation and
amortisation) is calculated as operating profit plus depreciation,
amortisation, impairment losses, loss on disposal of property, plant and
equipment, right-of-use assets and software and exceptional items.

 

4. Exceptional items

 

Exceptional items are disclosed separately in the financial statements where
the Directors consider it necessary to do so to provide further understanding
of the financial performance of the Group. They are material items or expenses
that have been shown separately due to, in the Directors judgement, their
significance, one-off nature or amount:

 

                                                          Six months ended  Six months ended

                                                          31 March 2025     31 March 2024

                                                          Unaudited         Unaudited

                                                          £'000             £'000
 Insurance proceeds(1)                                    1,613             -
 Administrative expenses(2)                               (62)              -
 Acquisition fees(3)                                      -                 (297)
 Contingent consideration - administrative expenses(4)    (884)             (900)
 Exceptional items before interest expense                667               (1,197)
 Contingent consideration - interest expense(4)           (291)             (201)
 Exceptional items before tax                             376               (1,398)
 Tax charge                                               (391)             -
 Exceptional items after tax                              (15)              (1,398)

 

(1) Business interruption insurance claim proceeds received during the period.

(2) Administrative expenses related to the closure of Hollywood Bowl Surrey
Quays in FY2024.

(3) Legal and professional fees in the prior year relating to the acquisitions
of Lincoln Bowl, Woodlawn Bowl Inc and Lucky 9 Bowling

  Centre Limited.

(4) Contingent consideration of £884,000 (31 March 2024: £900,000) in
administrative expenses and £291,000 (31 March 2024:

  £201,000) of interest expense in relation to the acquisition of Teaquinn
in May 2022.

 

5. Finance income and expenses

                                                                      Six months      Six months

                                                                      ended           ended

                                                                      31 March 2025   31 March 2024

                                                                      Unaudited       Unaudited

                                                                      £'000           £'000
 Interest on bank deposits                                            555             1,029
 Finance income                                                       555             1,029

 Interest on bank borrowings                                          105             100
 Unwinding of discount on provisions                                  105             115
 Unwinding of discount on contingent consideration (note 4)           291             201
 Finance costs on lease liabilities                                   6,608           5,453
 Finance expense                                                      7,109           5,869

 

 

6. Taxation

                                                        Six months      Six months

                                                        ended           ended

                                                        31 March 2025   31 March 2024

                                                        Unaudited       Unaudited

                                                        £'000           £'000
 The tax expense is as follows:
 - UK Corporation tax                                   5,622           5,399
 - Foreign tax suffered                                 1,160           968
 Total current tax                                      6,782           6,367

 Deferred tax:
 Origination and reversal of temporary differences      919             1,214
 Total deferred tax                                     919             1,214
 Total tax expense                                      7,701           7,581

 Factors affecting tax charge:

 The income tax expense was recognised based on management's best estimate of
 the weighted average annual income tax rate expected for the full financial
 year applied to the profit before tax for the half year ended 31 March 2025.

Deferred tax

 

Deferred tax assets and liabilities are measured using the tax rates that are
expected to apply to the periods when the assets are realised or liabilities
settled, based on tax rates enacted or substantively enacted at 31 March 2025.

 

7. Trade and other receivables

                    Six months      Six months      Year ended

                    ended           ended           30 September

                    31 March 2025   31 March 2024   2024

                    Unaudited       Unaudited       Audited

                    £'000           £'000           £'000
 Trade receivables  823             1,799           1,537
 Other receivables  1,351           115             95
 Prepayments        5,370           7,299           7,788
                    7,544           9,213           9,420

 

Trade receivables have an ECL against them that is immaterial. There were no
overdue receivables at the end of any period.

 

 

8. Trade and other payables

                               Six months      Six months      Year ended

                               ended           ended           30 September

                               31 March 2025   31 March 2024   2024

                               Unaudited       Unaudited       Audited

 Current                       £'000           £'000           £'000
 Trade payables                6,119           4,783           5,494
 Other payables                4,200           3,785           3,658
 Accruals and deferred income  13,159          15,723          16,162
 Taxation and social security  5,247           5,283           5,113
                               28,725          29,574          30,427

 

 

                 Six months      Six months      Year ended

                 ended           ended           30 September

                 31 March 2025   31 March 2024   2024

                 Unaudited       Unaudited       Audited

 Non-current     £'000           £'000           £'000
 Other payables  7,907           6,237           7,116

 

Accruals and deferred income includes a staff bonus accrual of £3,090,000 (31
March 2024: £2,097,000, 30 September 2024: £3,950,000). Deferred income
includes £1,593,000 (31 March 2024: £1,065,000, 30 September 2024:
£983,000) of customer deposits received in advance and £1,128,000 (31 March
2024: £3,342,000, 30 September 2024: £2,628,000) relating to bowling
equipment installations, all of which is recognised in the income statement
during the following 12 months.

 

Non-current other payables includes £4,974,000 (31 March 2024: £3,357,000,
30 September 2024: £3,928,000) of contingent consideration and £1,747,000
(31 March 2024: £1,831,000, 30 September 2024: £1,759,000) of deferred
consideration in respect of the acquisition of Teaquinn Holdings Inc.

 9. Property, plant and equipment

                                          Freehold property   Long leasehold property(1)       Short leasehold property £'000      Lanes and pinspotters     Plant & machinery, fixtures and fittings          Total

                                          £'000              £'000                                                                 £'000                     £'000                                             £'000
 Cost
 At 1 October 2023                        6,889              1,240                             49,764                              22,163                    54,868                                            134,924
 Additions                                -                  -                                 23,723                              3,900                     10,907                                            38,530
 Acquisitions                             -                  -                                 189                                 448                       545                                               1,182
 Disposals                                -                  -                                 (846)                               (648)                     (2,343)                                           (3,837)
 Transfer to right-of-use assets(1)       -                  (1,240)                           -                                   -                         -                                                 (1,240)
 Effects of movement in foreign exchange  (615)              -                                 (249)                               (170)                     (141)                                             (1,175)
 At 30 September 2024 (audited)           6,274              -                                 72,581                              25,693                    63,836                                            168,384
 Additions                                -                  -                                 10,012                              4,953                     4,770                                             19,735
 Disposals                                -                  -                                 (796)                               -                         (217)                                             (1,013)
 Effects of movement in foreign exchange  (155)              -                                 (383)                               (100)                     (69)                                              (707)
 At 31 March 2025 (unaudited)             6,119              -                                 81,414                              30,546                    68,320                                            186,399
 Accumulated depreciation
 At 1 October 2023                        86                 417                               21,819                              5,112                     29,211                                            56,645
 Depreciation charge                      64                 -                                 3,810                               932                       6,361                                             11,167
 Impairment charge                        -                  -                                 1,605                               -                         1,203                                             2,808
 Disposals                                -                  -                                 (834)                               (589)                     (2,245)                                           (3,668)
 Transfer to right-of-use assets(1)       -                  (417)                             -                                   -                         -                                                 (417)
 Effects of movement in foreign exchange  (10)               -                                 (27)                                (22)                      (28)                                              (87)
 At 30 September 2024 (audited)           140                -                                 26,373                              5,433                     34,502                                            66,448
 Depreciation charge                      75                 -                                 2,584                               595                       3,492                                             6,746
 Disposals                                -                  -                                 (784)                               -                         (203)                                             (987)
 Effects of movement in foreign exchange  (6)                -                                 (26)                                (16)                      (21)                                              (69)
 At 31 March 2025 (unaudited)             209                -                                 28,147                              6,012                     37,770                                            72,138
 Net book value
 At 31 March 2025 (unaudited)             5,910              -                                 53,267                              24,534                    30,550                                            114,261
 At 30 September 2024 (audited)           6,134              -                                 46,208                              20,260                    29,334                                            101,936

 (1) During the previous year, management reviewed the classification of long
 leasehold property. Subsequently, the long leasehold property previously
 classified as property, plant and equipment was reclassified as right-of-use
 assets (see note 10).

 Short leasehold property includes £2,747,000 (31 March 2024: £4,157,000; 30
 September 2024: £7,721,000) of assets in the course of construction, relating
 to the development of new centres.

 As at 31 March 2024, outstanding capital commitments to fit out new and
 refurbish existing sites totalled £10,812,451 (31 March 2024: £14,176,000;
 30 September 2024: £5,312,000).

10. Leases

 

Group as a lessee

 

The Group has lease contracts for property and amusement machines used in its
operations. The Group's obligations under its leases are secured by the
lessor's title to the leased assets. The Group is restricted from assigning
and subleasing the leased assets. There are ten (FY2024: eight) lease
contracts that include variable lease payments in the form of revenue-based
rent top-ups.

 

The Group also has certain leases of equipment with lease terms of 12 months
or less and leases of office equipment with low value. The Group applies the
'short-term lease' and 'lease of low-value assets' recognition exemptions for
these leases.

 

Set out below are the carrying amounts of right-of-use assets recognised and
the movements during the period:

 

                                                                           Property  Amusement machines  Total

                                                                           £'000     £'000               £'000
 Cost
 At 1 October 2023                                                         185,971   15,690              201,661
 Lease additions                                                           13,405    5,029               18,434
 Acquisition                                                               17,641    -                   17,641
 Lease surrenders                                                          -         (1,391)             (1,391)
 Lease modifications                                                       4,890     -                   4,890
 Transfer from property, plant and equipment(1)                            1,240     -                   1,240
 Effects of movement in foreign exchange                                   (2,338)   -                   (2,338)
 At 30 September 2024 (audited)                                            220,809   19,328              240,137
 Lease additions                                                           19,096    2,331               21,427
 Lease surrenders                                                          -         (832)               (832)
 Effects of movement in foreign exchange                                   (931)     -                   (931)
 At 31 March 2025 (unaudited)                                              238,974   20,827              259,801
 Accumulated depreciation
 At 1 October 2023                                                         42,546    8,304               50,850
 Depreciation charge                                                       11,577    3,175               14,752
 Impairment charge                                                         2,508     -                   2,508
 Transfer from property, plant and equipment(1)                            417       -                   417
 Lease surrenders                                                          -         (1,157)             (1,157)
 At 30 September 2024 (audited)                                            57,048    10,322              67,370
 Depreciation charge                                                       6,288     1,872               8,160
 Lease surrenders                                                          -         (656)               (656)
 At 31 March 2025 (unaudited)                                              63,336    11,538              74,874
 Net book value
 At 31 March 2025 (unaudited)                                              175,638   9,289               184,927
 At 30 September 2024 (audited)                                            163,761   9,006               172,767

 (1) During the previous year, management reviewed the classification of long
 leasehold property. Subsequently, the long leasehold property previously
 classified as property, plant and equipment was reclassified as right-of-use
 assets (see note 9).

 

Set out below are the carrying amounts of lease liabilities and the movements
during the period:

 

                                                           Property  Amusement machines  Total

                                                           £'000     £'000               £'000
 Lease liabilities
 At 1 October 2023                                         185,936   8,269               194,205
 Lease additions                                           13,405    5,029               18,434
 Acquisitions                                              15,641    -                   15,641
 Accretion of interest                                     11,144    471                 11,615
 Lease modifications                                       4,890     -                   4,890
 Lease surrenders                                          -         (322)               (322)
 Payments(1)                                               (19,962)  (3,805)             (23,767)
 Effects of movement in foreign exchange                   (2,454)   -                   (2,454)
 At 30 September 2024 (audited)                            208,600   9,642               218,242
 Lease additions                                           19,096    2,331               21,427
 Accretion of interest                                     6,311     297                 6,608
 Lease Surrenders                                          -         (182)               (182)
 Payments(1)                                               (11,460)  (2,120)             (13,580)
 Effects of movement in foreign exchange                   (992)     -                   (992)
 At 31 March 2025 (unaudited)                              221,555   9,968               231,523
 Current                                                   10,899    4,256               15,155
 Non-current                                               210,656   5,712               216,368
 At 31 March 2025                                          221,555   9,968               231,523
 Current                                                   10,349    3,882               14,231
 Non-current                                               198,251   5,760               204,011
 At 30 September 2024                                      208,600   9,642               218,242

( )

(1) In the 6 month period to 31 March 2024, £218,000 (6 months to 31 March
2024: £136,000) of rent payments were part of the working capital movements
in the period.

 

11. Goodwill and intangible assets

                                          Goodwill   Brand    Trademark £'000   Customer relationships £'000   Software  Total

                                           £'000     £'000                                                     £'000     £'000
 Cost
 At 1 October 2023                        82,048     7,248    798               805                            3,277     94,176
 Additions                                -          -        -                 -                              946       946
 Acquisitions                             10,668     -        -                 306                            -         10,974
 Disposals                                -          -        -                 -                              (1,320)   (1,320)
 Effects of movement in foreign exchange  (3)        (19)     -                 (6)                            -         (28)
 At 30 September 2024 (audited)           92,713     7,229    798               1,105                          2,903     104,748
 Additions                                -          -        -                 -                              358       358
 Effects of movement in foreign exchange  (4)        (523)    -                 (35)                           -         (562)
 At 31 March 2025 (unaudited)             92,709     6,706    798               1,070                          3,261     104,544
 Accumulated amortisation
 At 1 October 2023                        -          2,091    466               53                             2,190     4,800
 Amortisation charge                      -          568      50                73                             244       935
 Disposals                                           -        -                 -                              (1,313)   (1,313)
 Effects of movement in foreign exchange  -          3        -                 -                              -         3
 At 30 September 2024 (audited)           -          2,662    516               126                            1,121     4,425

 Amortisation charge                      -          279      25                42                             210       556
 Effects of movement in foreign exchange  -          (24)     -                 (9)                            -         (33)
 At 31 March 2025 (unaudited)             -          2,917    541               159                            1,331     4,948
 Net book value
 At 31 March 2025 (unaudited)             92,709     3,789    257               911                            1,930     99,596
  At 30 September 2024 (audited)          92,713     4,567    282               979                            1,782     100,323

 

12. Share capital

                                 31 March 2025          31 March 2024          30 September 2024
                                 No of shares  £'000    No of Shares  £'000    No of shares  £'000
 Ordinary shares of £0.01 each   170,252,756   1,702    171,584,143   1,716    172,083,853   1,721

The share capital of the Group is represented by the share capital of the
Parent Company, Hollywood Bowl Group plc.

During the period, 2,362,219 ordinary shares (31 March 2024 and 30 September
2024: 128,214 ordinary shares) of £0.01 each were repurchased and cancelled
under the Group's share buy back programme at a total cost of £6,313,032 (31
March 2024 and 30 September 2024: £379,327).

In addition, 531,122 ordinary shares (31 March 2024: nil, 30 September 2024:
499,254 ordinary shares) of £0.01 each were issued under the Group's LTIP
scheme and no ordinary shares (31 March 2024: nil, 30 September 2024: 456
ordinary shares) of £0.01 each were issued under the Group's SAYE scheme.

 

The ordinary shares are entitled to dividends.

 

13. Loans and borrowings

 

On 29 September 2021, the Group entered into a £25m revolving credit facility
(RCF) with Barclays Bank plc. The RCF had an original termination date of 31
December 2024. On 22 March 2024, the RCF had the termination date extended to
31 December 2025.

 

Interest is charged on any drawn balance based on the reference rate (SONIA),
plus a margin of 1.65 per cent. (31 March 2024 and 30 September 2024: 1.65 per
cent).

 

A commitment fee equal to 35 per cent of the drawn margin is payable on the
undrawn facility balance. The commitment fee rate as at 31 March 2025 was
therefore 0.5775 per cent (31 March 2024 and 30 September 2024: 0.5775 per
cent).

 

Issue costs of £135,000 were paid to Barclays Bank plc on commencement of the
RCF and a further £35,000 on the extension of the RCF. These costs are being
amortised over the term of the facility and are included within prepayments.

 

The terms of the Barclays Bank plc facility include a Group financial
covenants that each quarter the ratio of total net debt to Group adjusted
EBITDA pre-IFRS 16 shall not exceed 1.75:1.

 

The Group operated within the covenants during the period and the previous
period.

 

Post the balance sheet date, on 8 May 2025, the RCF was cancelled and the
Group entered into a new £25m revolving credit facility (RCF) with Barclays
Bank plc. The RCF has a termination date of 7 May 2028.

 

Interest is charged on any drawn balance based on the reference rate (SONIA),
plus a margin of 1.30 per cent.

 

A commitment fee equal to 35 per cent of the drawn margin is payable on the
undrawn facility balance. The commitment fee rate as at 8 May 2025 was
therefore 0.455 per cent.

 

Issue costs of £125,000 were paid to Barclays Bank plc on commencement of the
RCF. These costs will be amortised over the term of the facility.

 

The terms of the Barclays Bank plc facility include the same Group financial
covenants as the old facility.

 

14.  Performance share-based payments - Long term employee incentive costs

 

The Group had the following performance share based payment arrangements in
operation during the period:

a) The Hollywood Bowl Group plc Long Term Incentive Plan 2022

b) The Hollywood Bowl Group plc Long Term Incentive Plan 2023

c) The Hollywood Bowl Group plc Long Term Incentive Plan 2024

d) The Hollywood Bowl Group plc Long Term Incentive Plan 2025

 

Long Term Incentive Plans

 

HWB Group plc operates Long Term Incentive Plans (LTIPs) for certain key
management. In accordance with IFRS 2 Share-based payment, the values of the
awards are measured at fair value at the date of grant. The exercise price of
the LTIPs is equal to the market price of the underlying shares on the date of
grant. The fair value is determined based on the exercise price and number of
shares granted, and is written off on a straight-line basis over the vesting
period, based on management's estimate of the number of shares that will
eventually vest.

 

In accordance with the LTIP schemes outlined in the Group's Remuneration
Policy (Annual Report FY2024), the vesting of these awards is conditional upon
the achievement of an EPS target set at the time of grant and measured at the
end of a 3-year period ending 30 September 2024, 2025, 2026 and 2027 and the
Executive Directors' continued employment at the date of vesting. The LTIPs
also have performance targets based on return on centre invested capital,
emissions ratio for Scope 1 and Scope 2 and team member development.

 

During the six months ended 31 March 2025, 572,104 (31 March 2024: 584,831 and
30 September 2024: 631,092) share awards were granted under the LTIP.

 

For the six months ended 31 March 2025, the Group has recognised £758,312 of
performance share-based payment expense in the profit or loss account (31
March 2024: £737,726 and 30 September 2024: £1,749,237).

 

During the period ended 31 March 2025, 531,122 (31 March 2024: nil, 30
September 2024: 499,254) share awards were exercised under LTIP 2022 (30
September 2024: LTIP 2021) and a total of 531,122 shares were issued pursuant
to an existing block listing in order to satisfy the exercise of the nil-cost
options (see note 12).

 

The LTIP shares are dilutive for the purposes of calculating diluted earnings
per share.

 

15.  Principal Risks and Uncertainties

 

The Directors have reconsidered the principal risks and uncertainties of the
Group and have determined that those reported in the Annual Report for the
year ended 30 September 2024 remain relevant for the remaining half of the
financial year. These risks are summarised below, and how the Group seeks to
mitigate these risks is set out on pages 75 to 79 of the Annual Report and
Accounts 2024, which can be found at www.hollywoodbowlgroup.com
(http://www.hollywoodbowlgroup.com) .

 

In summary, these include:

 

·      The economic condition in the UK and Canada - results in a decline
in GDP, consumer spending, a fall in revenue and inflation pressure impacting
the Group's strategy.

·      Breach of covenants - could result in a review of banking
arrangements and potential liquidity issues.

·      Expansion and growth - a competitive environment for new centres
resulting in less new Group centre openings. This also includes the impact of
non-bowling centre openings which provide competition for the leisure
discretionary spend.

·      Dependency on the performance of core IT systems - reducing the
ability of the Group to take bookings and resulting in loss of revenue.
Inaccuracy of data could lead to incorrect business decisions being made.

·      Delivery of products and services from third party suppliers which
are key to the customer experience - impacting on the overall offer to the
customer.

·      Management retention and recruitment - lack of direction at centre
level with effect on customer experience. More difficult to execute business
plans and strategy, impacting on revenue and profitability.

·      Food safety - major food incident including allergen or fresh food
issues. Loss of trade and reputation, potential closure and litigation.

·      Cyber security and GDPR - risk of cyber-attack/terrorism could
impact the Group's ability to keep trading and prevent customers from booking
online. Data protection or GDPR breach. Theft of customer or staff data,
including but not limited to, email addresses and the ensuing impact on brand
reputation in the case of a breach.

·      Compliance - failure to adhere to regulatory requirements such as
listing rules, taxation, health and safety, planning regulations and other
laws. Potential financial penalties and reputational damage.

·      Climate change - increasing carbon taxes, business interruption and
damage to assets and cost of transitioning operations to net zero.

 

16.  Related Party Transactions

 

There were no related party transactions during the period ending 31 March
2025 or 31 March 2024.

 

Responsibility Statement

 

We confirm that to the best of our knowledge:

 

·      The condensed set of financial statements has been prepared in
accordance with IAS 34 'Interim Financial Reporting'.

·      The interim management report includes a fair review of the
information required by:

(a) DTR 4.2.7R of the Disclosure Guidance and Transparency Rules, being an
indication of important events that have occurred during the first six months
of the financial year and their impact on the condensed set of financial
statements; and a description of the principal risks and uncertainties for the
remaining six months of the year; and

(b) DTR 4.2.8R of the Disclosure Guidance and Transparency Rules, being
related party transactions that have taken place in the first six months of
the current financial year and that have materially affected the financial
position or performance of the entity during that period; and any changes in
the related party transactions described in the last annual report that could
do so.

 

This responsibility statement was approved by the Board on 29 May 2025 and is
signed on its behalf by:

 

 

 

Stephen Burns
                                         Laurence Keen

CEO
 
CFO

29 May 2025
                                            29 May 2025

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR ZZGZKKRLGKZM

Recent news on Hollywood Bowl

See all news