XML 65 R52.htm IDEA: XBRL DOCUMENT v3.22.1
Merger and Acquisition - Schedule of merger to the consolidated statement of cash flows (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Mar. 27, 2022
Mar. 28, 2021
Mar. 27, 2022
Mar. 28, 2021
Condensed Cash Flow Statements, Captions [Line Items]        
Total Cash received, net of Bowlero transaction costs     $ 46,754 $ 2,132
New equity, net     (43,984)  
Net loss attributable to common stockholders $ (20,805) $ (25,103) (44,167) $ (118,998)
Recapitalization        
Condensed Cash Flow Statements, Captions [Line Items]        
Less: Isos transaction costs paid from Trust     (23,869)  
Less: Redemptions of existing shareholders of Isos     (136,569)  
Net proceeds from SPAC shareholders     94,413  
Less: Bowlero transaction costs     (20,670)  
Total Cash received, net of Bowlero transaction costs     419,347  
Earnout liability (181,113)   (181,113)  
Warrant liability $ (22,426)   (22,426)  
New equity, net     215,808  
Less: Consideration payment to Bowlero shareholders     (226,000)  
Less: Payoff of preferred stock and accumulated dividends     (145,298)  
Less: Payments for stock options     (15,467)  
Net loss attributable to common stockholders     (386,765)  
Net contribution from Business Combination and preferred financing     (170,957)  
Isos Acquisition Corporation Trust        
Condensed Cash Flow Statements, Captions [Line Items]        
Cash     254,851  
PIPE        
Condensed Cash Flow Statements, Captions [Line Items]        
Cash     150,604  
PIPE preferred        
Condensed Cash Flow Statements, Captions [Line Items]        
Cash     95,000  
Forward        
Condensed Cash Flow Statements, Captions [Line Items]        
Cash     100,000  
Total Cash received     $ 440,017