BBW
BBW
Build-A-Bear Workshop, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $122.68M ▼ | $55.31M ▼ | $8.12M ▼ | 6.62% ▼ | $0.62 ▼ | $14.43M ▼ |
| Q2-2025 | $124.25M ▼ | $56.4M ▲ | $12.37M ▼ | 9.95% ▼ | $0.94 ▼ | $18.99M ▼ |
| Q1-2025 | $128.4M ▼ | $53.55M ▼ | $15.32M ▼ | 11.93% ▼ | $1.17 ▼ | $23.13M ▼ |
| Q4-2024 | $150.45M ▲ | $57.8M ▲ | $21.68M ▲ | 14.41% ▲ | $1.63 ▲ | $31.14M ▲ |
| Q3-2024 | $119.43M | $51.67M | $9.87M | 8.26% | $0.74 | $16.66M |
What's going well?
The company is still profitable and has no debt, with stable sales and some cost control in operating expenses. There are no one-time charges distorting results.
What's concerning?
Profits and margins are falling fast, with net income down a third and gross margin squeezed. If costs keep rising or sales slip further, earnings could come under more pressure.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $27.74M ▼ | $326.5M ▲ | $175.88M ▲ | $150.62M ▼ |
| Q2-2025 | $39.11M ▼ | $318.24M ▲ | $162.84M ▲ | $155.4M ▲ |
| Q1-2025 | $44.34M ▲ | $308.3M ▲ | $159.62M ▲ | $148.68M ▲ |
| Q4-2024 | $27.76M ▼ | $289.96M ▲ | $150.87M ▼ | $139.08M ▲ |
| Q3-2024 | $28.95M | $285.86M | $157.29M | $128.57M |
What's financially strong about this company?
The company owns all its assets outright with no goodwill or intangibles, and has a long history of profits. Most debt is from leases, which is normal for retail, and current assets still comfortably cover short-term bills.
What are the financial risks or weaknesses?
Cash is falling quickly, and debt (from leases) is rising. Equity dipped, and if cash keeps dropping, they may need to borrow more or cut spending.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $8.12M ▼ | $8.24M ▲ | $-6.54M ▼ | $-13.06M ▼ | $-11.37M ▼ | $1.7M ▲ |
| Q2-2025 | $12.37M ▼ | $4.21M ▼ | $-3.42M ▼ | $-6.02M ▲ | $-5.23M ▼ | $793K ▼ |
| Q1-2025 | $15.32M ▼ | $27.8M ▲ | $-2.91M ▲ | $-8.41M ▲ | $16.58M ▲ | $24.9M ▲ |
| Q4-2024 | $21.68M ▲ | $19.51M ▲ | $-9.75M ▼ | $-10.77M ▼ | $-1.2M ▼ | $9.77M ▼ |
| Q3-2024 | $9.87M | $15.16M | $-3.87M | $-7.52M | $3.79M | $11.29M |
What's strong about this company's cash flow?
The company is consistently generating cash from its core business, with operating cash flow nearly doubling this quarter. Profits are real and backed by cash, and there's no reliance on debt or outside funding.
What are the cash flow concerns?
Cash is being used up quickly due to large buybacks and higher investments, with total shareholder returns far exceeding free cash flow. Working capital is also tying up more cash, and this pace of returns isn't sustainable long-term.
Revenue by Products
| Product | Q2-2024 | Q3-2024 | Q4-2024 | Q2-2025 |
|---|---|---|---|---|
Commercial Product and Service | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Retail | $100.00M ▲ | $110.00M ▲ | $140.00M ▲ | $110.00M ▼ |
Revenue by Geography
| Region | Q2-2024 | Q3-2024 | Q4-2024 | Q2-2025 |
|---|---|---|---|---|
Europe | $10.00M ▲ | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ |
North America | $100.00M ▲ | $100.00M ▲ | $130.00M ▲ | $110.00M ▼ |
Other Geographic Region | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Build-A-Bear Workshop, Inc.'s financial evolution and strategic trajectory over the past five years.
Build-A-Bear has turned itself from a loss‑making, pandemic‑hit retailer into a consistently profitable experiential brand with healthy margins and solid cash generation. Its balance sheet has strengthened, with higher equity, lower leverage, and better liquidity. The company’s niche positioning, emotional customer connection, strong licensing portfolio, and growing appeal to teens and adults provide multiple revenue drivers beyond traditional children’s toys. Ongoing investments in technology, store formats, and omnichannel capabilities show a willingness to adapt rather than stand still.
Key risks include exposure to discretionary consumer spending, especially in a weaker economic environment, and continued dependence on mall and tourist traffic in many locations. Overhead costs have been climbing steadily, which could pressure margins if revenue growth slows. Cash flow, while still solid, dipped in the latest year amid higher working capital needs and increased capital returns, tightening financial flexibility somewhat. The business also faces the usual risks tied to licensed content, rapid shifts in cultural trends, and competitive pressure from digital entertainment and other experiential offerings. Finally, the absence of formal R&D spending raises the question of how structured and sustainable its innovation efforts will be in the long run.
Overall, Build-A-Bear appears to be in a much stronger financial and strategic position than it was several years ago, with a healthier balance sheet, established profitability, and a differentiated concept that resonates with multiple age groups. Future performance will likely hinge on its ability to keep experiences fresh, execute on digital and international initiatives, manage rising costs, and stabilize cash flow growth after the recent step back. If it can do so while navigating the cyclical nature of consumer spending and mall traffic, it has a foundation to continue building on the progress made so far.
About Build-A-Bear Workshop, Inc.
https://www.buildabear.comBuild-A-Bear Workshop, Inc. operates as a multi-channel retailer of plush animals and related products. The company operates through three segments: Direct-to-Consumer, Commercial, and International Franchising.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $122.68M ▼ | $55.31M ▼ | $8.12M ▼ | 6.62% ▼ | $0.62 ▼ | $14.43M ▼ |
| Q2-2025 | $124.25M ▼ | $56.4M ▲ | $12.37M ▼ | 9.95% ▼ | $0.94 ▼ | $18.99M ▼ |
| Q1-2025 | $128.4M ▼ | $53.55M ▼ | $15.32M ▼ | 11.93% ▼ | $1.17 ▼ | $23.13M ▼ |
| Q4-2024 | $150.45M ▲ | $57.8M ▲ | $21.68M ▲ | 14.41% ▲ | $1.63 ▲ | $31.14M ▲ |
| Q3-2024 | $119.43M | $51.67M | $9.87M | 8.26% | $0.74 | $16.66M |
What's going well?
The company is still profitable and has no debt, with stable sales and some cost control in operating expenses. There are no one-time charges distorting results.
What's concerning?
Profits and margins are falling fast, with net income down a third and gross margin squeezed. If costs keep rising or sales slip further, earnings could come under more pressure.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $27.74M ▼ | $326.5M ▲ | $175.88M ▲ | $150.62M ▼ |
| Q2-2025 | $39.11M ▼ | $318.24M ▲ | $162.84M ▲ | $155.4M ▲ |
| Q1-2025 | $44.34M ▲ | $308.3M ▲ | $159.62M ▲ | $148.68M ▲ |
| Q4-2024 | $27.76M ▼ | $289.96M ▲ | $150.87M ▼ | $139.08M ▲ |
| Q3-2024 | $28.95M | $285.86M | $157.29M | $128.57M |
What's financially strong about this company?
The company owns all its assets outright with no goodwill or intangibles, and has a long history of profits. Most debt is from leases, which is normal for retail, and current assets still comfortably cover short-term bills.
What are the financial risks or weaknesses?
Cash is falling quickly, and debt (from leases) is rising. Equity dipped, and if cash keeps dropping, they may need to borrow more or cut spending.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $8.12M ▼ | $8.24M ▲ | $-6.54M ▼ | $-13.06M ▼ | $-11.37M ▼ | $1.7M ▲ |
| Q2-2025 | $12.37M ▼ | $4.21M ▼ | $-3.42M ▼ | $-6.02M ▲ | $-5.23M ▼ | $793K ▼ |
| Q1-2025 | $15.32M ▼ | $27.8M ▲ | $-2.91M ▲ | $-8.41M ▲ | $16.58M ▲ | $24.9M ▲ |
| Q4-2024 | $21.68M ▲ | $19.51M ▲ | $-9.75M ▼ | $-10.77M ▼ | $-1.2M ▼ | $9.77M ▼ |
| Q3-2024 | $9.87M | $15.16M | $-3.87M | $-7.52M | $3.79M | $11.29M |
What's strong about this company's cash flow?
The company is consistently generating cash from its core business, with operating cash flow nearly doubling this quarter. Profits are real and backed by cash, and there's no reliance on debt or outside funding.
What are the cash flow concerns?
Cash is being used up quickly due to large buybacks and higher investments, with total shareholder returns far exceeding free cash flow. Working capital is also tying up more cash, and this pace of returns isn't sustainable long-term.
Revenue by Products
| Product | Q2-2024 | Q3-2024 | Q4-2024 | Q2-2025 |
|---|---|---|---|---|
Commercial Product and Service | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Retail | $100.00M ▲ | $110.00M ▲ | $140.00M ▲ | $110.00M ▼ |
Revenue by Geography
| Region | Q2-2024 | Q3-2024 | Q4-2024 | Q2-2025 |
|---|---|---|---|---|
Europe | $10.00M ▲ | $20.00M ▲ | $20.00M ▲ | $20.00M ▲ |
North America | $100.00M ▲ | $100.00M ▲ | $130.00M ▲ | $110.00M ▼ |
Other Geographic Region | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Build-A-Bear Workshop, Inc.'s financial evolution and strategic trajectory over the past five years.
Build-A-Bear has turned itself from a loss‑making, pandemic‑hit retailer into a consistently profitable experiential brand with healthy margins and solid cash generation. Its balance sheet has strengthened, with higher equity, lower leverage, and better liquidity. The company’s niche positioning, emotional customer connection, strong licensing portfolio, and growing appeal to teens and adults provide multiple revenue drivers beyond traditional children’s toys. Ongoing investments in technology, store formats, and omnichannel capabilities show a willingness to adapt rather than stand still.
Key risks include exposure to discretionary consumer spending, especially in a weaker economic environment, and continued dependence on mall and tourist traffic in many locations. Overhead costs have been climbing steadily, which could pressure margins if revenue growth slows. Cash flow, while still solid, dipped in the latest year amid higher working capital needs and increased capital returns, tightening financial flexibility somewhat. The business also faces the usual risks tied to licensed content, rapid shifts in cultural trends, and competitive pressure from digital entertainment and other experiential offerings. Finally, the absence of formal R&D spending raises the question of how structured and sustainable its innovation efforts will be in the long run.
Overall, Build-A-Bear appears to be in a much stronger financial and strategic position than it was several years ago, with a healthier balance sheet, established profitability, and a differentiated concept that resonates with multiple age groups. Future performance will likely hinge on its ability to keep experiences fresh, execute on digital and international initiatives, manage rising costs, and stabilize cash flow growth after the recent step back. If it can do so while navigating the cyclical nature of consumer spending and mall traffic, it has a foundation to continue building on the progress made so far.

CEO
Sharon Price John
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
AVUV
Weight:0.10%
Shares:461.82K
VTS.AX
Weight:0.00%
Shares:399.29K
XSU.TO
Weight:0.02%
Shares:301.81K
Summary
Showing Top 3 of 95
Ratings Snapshot
Rating : B+
Most Recent Analyst Grades
Small Cap Consumer Research
Buy
DA Davidson
Buy
Northland Capital Markets
Outperform
Piper Sandler
Overweight
Grade Summary
Showing Top 4 of 4
Price Target
Institutional Ownership
DIVISADERO STREET CAPITAL MANAGEMENT, LP
Shares:1.25M
Value:$60.88M
PACIFICA CAPITAL INVESTMENTS, LLC
Shares:1.01M
Value:$49.37M
BLACKROCK, INC.
Shares:966.05K
Value:$47.01M
Summary
Showing Top 3 of 256

