Interactive Financial Charts Not Available

Build-A-Bear (BBW) | Financial Analysis & Statements

Build-A-Bear Workshop Inc. | Small-cap | Consumer Cyclical

$74.66

-1.57%

Build-A-Bear vs Tractor Supply Build-A-Bear vs Williams-Sonoma Build-A-Bear vs Savers Value Village Build-A-Bear vs National Vision Build-A-Bear vs Winmark Build-A-Bear vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Apr 2025

Income Metrics

Revenue 128.4M

Gross Profit 73.0M 56.84%

Operating Income 19.4M 15.13%

Net Income 15.3M 11.93%

EPS (Diluted) $1.17

Balance Sheet Metrics

Total Assets 308.3M

Total Liabilities 159.6M

Shareholders Equity 148.7M

Debt to Equity 1.07

Cash Flow Metrics

Operating Cash Flow 20.2M

Free Cash Flow 24.9M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Build-A-Bear Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	496.4M	486.1M	467.9M	411.5M	255.3M
Cost of Goods Sold i	223.9M	221.7M	222.1M	193.6M	157.9M
Gross Profit i	272.5M	264.4M	245.9M	218.0M	97.4M
Gross Margin % i	54.9%	54.4%	52.5%	53.0%	38.2%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	206.2M	199.0M	183.9M	167.2M	117.6M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	206.2M	199.0M	183.9M	167.2M	117.6M
Operating Income i	66.3M	65.4M	61.9M	50.7M	-20.2M
Operating Margin % i	13.4%	13.5%	13.2%	12.3%	-7.9%
Non-Operating Items
Interest Income i	-	-	-	-	-
Interest Expense i	-	-	-	-	10.0K
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	67.1M	66.3M	61.9M	50.7M	-20.2M
Income Tax i	15.4M	13.5M	13.9M	3.4M	2.8M
Effective Tax Rate % i	22.9%	20.4%	22.5%	6.8%	0.0%
Net Income i	51.8M	52.8M	48.0M	47.3M	-23.0M
Net Margin % i	10.4%	10.9%	10.3%	11.5%	-9.0%
Key Metrics
EBITDA i	81.1M	79.1M	74.4M	63.0M	-6.9M
EPS (Basic) i	$3.81	$3.68	$3.21	$3.06	$-1.65
EPS (Diluted) i	$3.80	$3.65	$3.15	$2.93	$-1.65
Basic Shares Outstanding i	13578587	14342931	14940770	15460634	14923304
Diluted Shares Outstanding i	13578587	14342931	14940770	15460634	14923304

Income Statement Trend

Build-A-Bear Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	27.8M	44.3M	42.2M	32.8M	34.8M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	16.1M	8.6M	15.4M	11.7M	8.3M
Inventory i	69.8M	63.5M	70.5M	71.8M	46.9M
Other Current Assets	6.5M	6.5M	8.7M	7.7M	5.9M
Total Current Assets i	126.3M	127.8M	147.4M	130.0M	100.2M
Non-Current Assets
Property, Plant & Equipment i	90.2M	0	71.8M	77.7M	104.8M
Goodwill i	-	-	-	-	-
Intangible Assets i	-	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	13.7M	15.8M	10.8M	9.7M	3.4M
Total Non-Current Assets i	163.7M	144.6M	133.4M	136.3M	161.2M
Total Assets i	290.0M	272.3M	280.8M	266.3M	261.4M
Liabilities
Current Liabilities
Accounts Payable i	16.5M	16.2M	10.3M	21.8M	17.9M
Short-term Debt i	26.8M	26.0M	27.4M	25.2M	32.4M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	-	-	-	-	-
Total Current Liabilities i	79.4M	83.7M	101.2M	97.4M	89.3M
Non-Current Liabilities
Long-term Debt i	70.2M	57.6M	59.1M	73.3M	101.5M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	1.3M	1.3M	1.4M	2.0M	2.4M
Total Non-Current Liabilities i	71.5M	58.9M	60.5M	75.3M	104.7M
Total Liabilities i	150.9M	142.7M	161.7M	172.6M	194.1M
Equity
Common Stock i	133.0K	142.0K	148.0K	162.0K	159.0K
Retained Earnings i	89.5M	75.3M	61.4M	30.5M	6.9M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	139.1M	129.7M	119.1M	93.7M	67.3M
Key Metrics
Total Debt i	97.0M	83.6M	86.5M	98.6M	133.9M
Working Capital i	46.9M	44.0M	46.3M	32.6M	10.9M

Balance Sheet Composition

Build-A-Bear Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	51.8M	52.8M	48.0M	47.3M	-23.0M
Depreciation & Amortization i	14.8M	13.7M	12.5M	12.3M	13.3M
Stock-Based Compensation i	2.2M	2.1M	2.6M	2.6M	1.5M
Working Capital Changes i	-19.5M	3.5M	-7.2M	-33.3M	8.3M
Operating Cash Flow i	50.8M	68.2M	54.4M	21.3M	3.5M
Investing Activities
Capital Expenditures i	-	-	-	-	-5.0M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-	-
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-	-	-	-	-5.0M
Financing Activities
Share Repurchases i	-31.3M	-20.5M	-24.2M	-4.4M	0
Dividends Paid i	-11.0M	-22.1M	-292.0K	-19.9M	0
Debt Issuance i	-	-	-	-	-
Debt Repayment i	-	-	-	-	-
Financing Cash Flow i	-42.3M	-42.6M	-24.5M	-24.3M	-114.0K
Free Cash Flow i	27.8M	46.0M	33.6M	19.9M	8.3M
Net Change in Cash i	8.6M	25.7M	29.9M	-3.0M	-1.7M

Cash Flow Trend

Build-A-Bear Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.62

Forward P/E 19.12

Price to Book 6.14

Price to Sales 1.86

PEG Ratio 0.35

Profitability Ratios

Profit Margin 11.34%

Operating Margin 12.16%

Return on Equity 42.13%

Return on Assets 15.70%

Financial Health

Current Ratio 1.78

Debt to Equity 69.09

Beta 0.68

Per Share Data

EPS (TTM) $4.45

Book Value per Share $12.04

Revenue per Share $39.50

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
bbw	995.6M	16.62	6.14	42.13%	11.34%	69.09
Tractor Supply	32.1B	29.86	12.90	45.35%	7.18%	223.16
Williams-Sonoma	24.0B	21.93	11.16	51.22%	14.39%	64.86
Savers Value Village	1.9B	62.20	4.57	8.06%	2.15%	313.74
National Vision	1.9B	51.00	2.14	-1.77%	-0.75%	84.57
Winmark	1.7B	43.46	-46.98	-78.27%	49.48%	-1.72

Financial data is updated regularly. All figures are in the company's reporting currency.