Build-A-Bear Workshop, Inc. (BBW)
NYSE: BBW · Real-Time Price · USD
37.91
-0.63 (-1.63%)
Apr 28, 2026, 4:00 PM EDT - Market closed
Build-A-Bear Workshop Cash Flow Statement
Financials in millions USD. Fiscal year is February - January.
Millions USD. Fiscal year is Feb - Jan.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | 2021 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Jan '26 Jan 31, 2026 | Feb '25 Feb 1, 2025 | Feb '24 Feb 3, 2024 | Jan '23 Jan 28, 2023 | Jan '22 Jan 29, 2022 | 2021 - 2017 |
| Net Income | 52.2 | 51.79 | 52.81 | 47.99 | 47.27 | Upgrade
|
| Depreciation & Amortization | 14.95 | 14.77 | 13.66 | 12.48 | 12.28 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0 | 0.29 | 0.12 | 0.11 | 0.1 | Upgrade
|
| Stock-Based Compensation | 2.93 | 2.18 | 2.09 | 2.56 | 2.63 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.43 | 0.19 | 0.25 | -0.82 | -0.3 | Upgrade
|
| Other Operating Activities | 0.07 | 1.57 | -3.81 | -1.46 | -7.61 | Upgrade
|
| Change in Accounts Receivable | -5.43 | -7.74 | 5.87 | -3.05 | -3.23 | Upgrade
|
| Change in Inventory | -11.32 | -6.55 | 7.1 | 0.36 | -25.13 | Upgrade
|
| Change in Accounts Payable | 8.02 | -3.48 | -11.08 | -0.34 | 9.56 | Upgrade
|
| Change in Unearned Revenue | 0.56 | -1.87 | -4.3 | 1.41 | 3.29 | Upgrade
|
| Change in Other Net Operating Assets | 2.64 | -4.05 | 1.6 | -11.97 | -10.77 | Upgrade
|
| Operating Cash Flow | 65.05 | 47.09 | 64.31 | 47.28 | 28.08 | Upgrade
|
| Operating Cash Flow Growth | 38.15% | -26.78% | 36.03% | 68.38% | 109.75% | Upgrade
|
| Capital Expenditures | -25.55 | -19.32 | -18.3 | -13.63 | -8.13 | Upgrade
|
| Investing Cash Flow | -25.55 | -19.32 | -18.3 | -13.63 | -8.13 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1.84 | Upgrade
|
| Repurchase of Common Stock | -29.1 | -33.14 | -21.84 | -24.76 | -4.36 | Upgrade
|
| Common Dividends Paid | -11.53 | -11.02 | -0.05 | -0.29 | - | Upgrade
|
| Other Financing Activities | -0.08 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -40.71 | -44.16 | -43.9 | -25.06 | -22.46 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.2 | -0.18 | 0.02 | 0.77 | 0.51 | Upgrade
|
| Net Cash Flow | -1 | -16.57 | 2.13 | 9.35 | -2 | Upgrade
|
| Free Cash Flow | 39.51 | 27.77 | 46.02 | 33.64 | 19.95 | Upgrade
|
| Free Cash Flow Growth | 42.27% | -39.65% | 36.78% | 68.66% | 139.17% | Upgrade
|
| Free Cash Flow Margin | 7.46% | 5.59% | 9.47% | 7.19% | 4.85% | Upgrade
|
| Free Cash Flow Per Share | 3.02 | 2.04 | 3.18 | 2.21 | 1.24 | Upgrade
|
| Cash Income Tax Paid | 9.89 | 16.69 | 17.36 | 10.33 | 10.38 | Upgrade
|
| Levered Free Cash Flow | 27.41 | 18.87 | 44.29 | 34.57 | 19.72 | Upgrade
|
| Unlevered Free Cash Flow | 27.41 | 18.87 | 44.29 | 34.58 | 19.72 | Upgrade
|
| Change in Working Capital | -5.53 | -23.7 | -0.81 | -13.58 | -26.28 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.