Build-A-Bear Workshop, Inc. (FRA:FPW)
Germany
· Delayed Price · Currency is EUR 41.00
-6.80 (-14.23%)
Last updated: Dec 5, 2025, 8:02 AM CET
Build-A-Bear Workshop Cash Flow Statement
Financials in millions USD. Fiscal year is March - February.
Millions USD. Fiscal year is Mar - Feb.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 1, 2025 | Feb '25 Feb 1, 2025 | Feb '24 Feb 3, 2024 | Jan '23 Jan 28, 2023 | Jan '22 Jan 29, 2022 | Jan '21 Jan 30, 2021 | 2020 - 2016 |
| Net Income | - | 51.79 | 52.81 | 47.99 | 47.27 | -22.98 | Upgrade
|
| Depreciation & Amortization | - | 14.77 | 13.66 | 12.48 | 12.28 | 13.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 0.29 | 0.12 | 0.11 | 0.1 | 0.26 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 7.35 | Upgrade
|
| Stock-Based Compensation | - | 2.18 | 2.09 | 2.56 | 2.63 | 1.53 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 0.19 | 0.25 | -0.82 | -0.3 | 0.54 | Upgrade
|
| Other Operating Activities | - | 1.57 | -3.81 | -1.46 | -7.61 | 3.39 | Upgrade
|
| Change in Accounts Receivable | - | -7.74 | 5.87 | -3.05 | -3.23 | 2.75 | Upgrade
|
| Change in Inventory | - | -6.55 | 7.1 | 0.36 | -25.13 | 6.79 | Upgrade
|
| Change in Accounts Payable | - | -3.48 | -11.08 | -0.34 | 9.56 | 4.03 | Upgrade
|
| Change in Unearned Revenue | - | -1.87 | -4.3 | 1.41 | 3.29 | -1.68 | Upgrade
|
| Change in Other Net Operating Assets | - | -4.05 | 1.6 | -11.97 | -10.77 | -1.86 | Upgrade
|
| Operating Cash Flow | - | 47.09 | 64.31 | 47.28 | 28.08 | 13.39 | Upgrade
|
| Operating Cash Flow Growth | - | -26.78% | 36.03% | 68.38% | 109.75% | -38.05% | Upgrade
|
| Capital Expenditures | - | -19.32 | -18.3 | -13.63 | -8.13 | -5.05 | Upgrade
|
| Investing Cash Flow | - | -19.32 | -18.3 | -13.63 | -8.13 | -5.05 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1.84 | - | Upgrade
|
| Repurchase of Common Stock | - | -33.14 | -21.84 | -24.76 | -4.36 | - | Upgrade
|
| Common Dividends Paid | - | -0.07 | -0.05 | -0.29 | - | - | Upgrade
|
| Other Financing Activities | - | - | - | - | - | -0.11 | Upgrade
|
| Financing Cash Flow | - | -44.16 | -43.9 | -25.06 | -22.46 | -0.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -0.18 | 0.02 | 0.77 | 0.51 | -0.11 | Upgrade
|
| Net Cash Flow | - | -16.57 | 2.13 | 9.35 | -2 | 8.11 | Upgrade
|
| Free Cash Flow | - | 27.77 | 46.02 | 33.64 | 19.95 | 8.34 | Upgrade
|
| Free Cash Flow Growth | - | -39.65% | 36.78% | 68.66% | 139.17% | -9.59% | Upgrade
|
| Free Cash Flow Margin | - | 5.59% | 9.47% | 7.19% | 4.85% | 3.27% | Upgrade
|
| Free Cash Flow Per Share | - | 2.04 | 3.18 | 2.21 | 1.24 | 0.56 | Upgrade
|
| Cash Income Tax Paid | - | 16.69 | 17.36 | 10.33 | 10.38 | 0.04 | Upgrade
|
| Levered Free Cash Flow | - | 18.87 | 44.29 | 34.57 | 19.72 | 9.42 | Upgrade
|
| Unlevered Free Cash Flow | - | 18.87 | 44.29 | 34.58 | 19.72 | 9.42 | Upgrade
|
| Change in Working Capital | - | -23.7 | -0.81 | -13.58 | -26.28 | 10.02 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.