Build-A-Bear Workshop Ratios and Metrics

Market cap in millions EUR. Fiscal year is March - February.

Millions EUR. Fiscal year is Mar - Feb.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 5, 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
Market Capitalization	551	536	294	315	246	69	Upgrade
Market Cap Growth	18.67%	82.22%	-6.74%	27.98%	254.99%	24.78%	Upgrade
Enterprise Value	629	603	344	389	301	166	Upgrade
Last Close Price	41.00	41.26	20.09	19.56	13.64	4.40	Upgrade
PE Ratio	11.05	10.75	6.01	7.13	5.82	-	Upgrade
PS Ratio	1.21	1.12	0.65	0.73	0.67	0.33	Upgrade
PB Ratio	4.22	4.00	2.45	2.87	2.94	1.25	Upgrade
P/TBV Ratio	4.22	4.00	2.45	2.87	2.94	1.25	Upgrade
P/FCF Ratio	-	20.06	6.90	10.17	13.79	10.10	Upgrade
P/OCF Ratio	-	11.83	4.93	7.24	9.80	6.29	Upgrade
EV/Sales Ratio	1.39	1.26	0.76	0.90	0.82	0.79	Upgrade
EV/EBITDA Ratio	5.17	7.71	4.69	5.63	5.49	-	Upgrade
EV/EBIT Ratio	10.08	9.42	5.66	6.75	6.87	-	Upgrade
EV/FCF Ratio	-	22.55	8.06	12.55	16.85	24.17	Upgrade
Debt / Equity Ratio	0.79	0.70	0.65	0.73	1.05	1.99	Upgrade
Debt / EBITDA Ratio	0.84	0.73	0.66	0.72	0.96	3.54	Upgrade
Debt / FCF Ratio	-	3.49	1.82	2.57	4.94	16.05	Upgrade
Asset Turnover	1.72	1.77	1.76	1.71	1.56	0.91	Upgrade
Inventory Turnover	2.99	3.36	3.17	2.99	3.26	3.00	Upgrade
Quick Ratio	0.52	0.55	0.63	0.56	0.45	0.48	Upgrade
Current Ratio	1.65	1.59	1.53	1.46	1.34	1.12	Upgrade
Return on Equity (ROE)	41.18%	38.54%	42.45%	45.10%	58.72%	-29.48%	Upgrade
Return on Assets (ROA)	14.82%	14.78%	14.80%	14.29%	11.58%	-3.18%	Upgrade
Return on Capital (ROIC)	18.30%	18.50%	19.55%	19.65%	15.54%	-4.04%	Upgrade
Return on Capital Employed (ROCE)	29.90%	31.60%	34.70%	34.80%	28.90%	-8.30%	Upgrade
Earnings Yield	9.05%	9.30%	16.64%	14.02%	17.19%	-27.28%	Upgrade
FCF Yield	-	4.99%	14.50%	9.83%	7.25%	9.90%	Upgrade
Dividend Yield	1.58%	1.86%	-	-	-	-	Upgrade
Payout Ratio	-	0.13%	0.09%	0.61%	-	-	Upgrade
Buyback Yield / Dilution	4.81%	5.88%	5.10%	5.41%	-8.04%	-1.11%	Upgrade
Total Shareholder Return	6.39%	7.74%	5.10%	5.41%	-8.04%	-1.11%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.