InsiderClue
Stocks · Consumer discretionary · Retail-Hobby, Toy & Game Shops

BUILD-A-BEAR WORKSHOP INC

BBW Clue Score56
United States Fiscal year ends January CIK 0001113809
$25.58 +0.20% Close, 12 Oct 2026
Alert on the numbers Alert on insider trades
Price $25.58 +60.28% Close, 12 Oct 2026

Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueNet income
Fiscal year 2016Revenue364.2Net income1.4EPS, diluted0.09Fiscal year 2017Revenue357.9 −1.7%Net income7.9 +474.9%EPS, diluted0.50 +455.6%Fiscal year 2019Revenue336.6 −5.9%Net income−17.9 −326.5%EPS, diluted−1.23 −346.0%Fiscal year 2020Revenue338.5 +0.6%Net income0.3EPS, diluted0.02Fiscal year 2021Revenue255.3 −24.6%Net income−23.0 −8,905.7%EPS, diluted−1.54 −7,800.0%Fiscal year 2022Revenue411.5 +61.2%Net income47.3EPS, diluted2.93Fiscal year 2023Revenue467.9 +13.7%Net income48.0 +1.5%EPS, diluted3.15 +7.5%Fiscal year 2024Revenue486.1 +3.9%Net income52.8 +10.0%EPS, diluted3.65 +15.9%Fiscal year 2025Revenue496.4 +2.1%Net income51.8 −1.9%EPS, diluted3.80 +4.1%Fiscal year 2026Revenue529.8 +6.7%Net income52.2 +0.8%EPS, diluted3.99 +5.0%
FY2016FY2017FY2019FY2020FY2021FY2022FY2023FY2024FY2025FY2026
Revenue 364.2 357.9 336.6 338.5 255.3 411.5 467.9 486.1 496.4 529.8
Growth −1.7% −5.9% +0.6% −24.6% +61.2% +13.7% +3.9% +2.1% +6.7%
Net income 1.4 7.9 −17.9 0.3 −23.0 47.3 48.0 52.8 51.8 52.2
Growth +474.9% −326.5% −8,905.7% +1.5% +10.0% −1.9% +0.8%
EPS, diluted 0.09 0.50 −1.23 0.02 −1.54 2.93 3.15 3.65 3.80 3.99
Growth +455.6% −346.0% −7,800.0% +7.5% +15.9% +4.1% +5.0%

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginNet margin
Fiscal year 2016Net margin0.4%Free cash flow margin−3.1%Fiscal year 2017Gross margin47.2%Net margin2.2%Free cash flow margin0.9%Fiscal year 2019Gross margin41.2%Net margin−5.3%Free cash flow margin−0.5%Fiscal year 2020Gross margin45.4%Net margin0.1%Free cash flow margin2.7%Fiscal year 2021Gross margin38.2%Net margin−9.0%Free cash flow margin3.3%Fiscal year 2022Gross margin53.0%Net margin11.5%Free cash flow margin4.8%Fiscal year 2023Gross margin52.5%Net margin10.3%Free cash flow margin7.2%Fiscal year 2024Gross margin54.4%Net margin10.9%Free cash flow margin9.5%Fiscal year 2025Gross margin54.9%Net margin10.4%Free cash flow margin5.6%Fiscal year 2026Gross margin55.8%Net margin9.9%Free cash flow margin7.5%
FY2016FY2017FY2019FY2020FY2021FY2022FY2023FY2024FY2025FY2026
Gross margin n/a 47.2% 41.2% 45.4% 38.2% 53.0% 52.5% 54.4% 54.9% 55.8%
Net margin 0.4% 2.2% −5.3% 0.1% −9.0% 11.5% 10.3% 10.9% 10.4% 9.9%
Free cash flow margin −3.1% 0.9% −0.5% 2.7% 3.3% 4.8% 7.2% 9.5% 5.6% 7.5%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2016Operating cash flow16.0Capital expenditure−27.3Free cash flow−11.2Buybacks−1.5Fiscal year 2017Operating cash flow21.1Capital expenditure−17.8Free cash flow3.3Buybacks−4.2Fiscal year 2019Operating cash flow9.6Capital expenditure−11.3Free cash flow−1.7 −150.1%Buybacks−2.2Fiscal year 2020Operating cash flow21.6Capital expenditure−12.4Free cash flow9.2Fiscal year 2021Operating cash flow13.4Capital expenditure−5.0Free cash flow8.3 −9.6%Buybacks0.0Dividends paid0.0Fiscal year 2022Operating cash flow28.1Capital expenditure−8.1Free cash flow19.9 +139.2%Buybacks−4.4Dividends paid−19.9Fiscal year 2023Operating cash flow47.3Capital expenditure−13.6Free cash flow33.6 +68.7%Buybacks−24.2Dividends paid−0.3Fiscal year 2024Operating cash flow64.3Capital expenditure−18.3Free cash flow46.0 +36.8%Buybacks−20.5Dividends paid−22.1Fiscal year 2025Operating cash flow47.1Capital expenditure−19.3Free cash flow27.8 −39.7%Buybacks−31.3Dividends paid−11.0Fiscal year 2026Operating cash flow65.1Capital expenditure−25.5Free cash flow39.5 +42.3%Buybacks−27.7Dividends paid−11.5
FY2016FY2017FY2019FY2020FY2021FY2022FY2023FY2024FY2025FY2026
Operating cash flow 16.0 21.1 9.6 21.6 13.4 28.1 47.3 64.3 47.1 65.1
Capital expenditure −27.3 −17.8 −11.3 −12.4 −5.0 −8.1 −13.6 −18.3 −19.3 −25.5
Free cash flow −11.2 3.3 −1.7 9.2 8.3 19.9 33.6 46.0 27.8 39.5
Growth −150.1% −9.6% +139.2% +68.7% +36.8% −39.7% +42.3%
Buybacks −1.5 −4.2 −2.2 n/a 0.0 −4.4 −24.2 −20.5 −31.3 −27.7
Dividends paid n/a n/a n/a n/a 0.0 −19.9 −0.3 −22.1 −11.0 −11.5

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
Cash
Fiscal year 2016Cash32.5Shareholders’ equity99.1Fiscal year 2017Cash30.4Shareholders’ equity107.3Fiscal year 2019Cash17.9Shareholders’ equity94.3Fiscal year 2020Cash26.7Shareholders’ equity88.6Fiscal year 2021Cash34.8Shareholders’ equity67.3Fiscal year 2022Cash32.8Shareholders’ equity93.7Fiscal year 2023Cash42.2Shareholders’ equity118.3Fiscal year 2024Cash44.3Shareholders’ equity129.7Fiscal year 2025Cash27.8Shareholders’ equity139.1Fiscal year 2026Cash26.8Shareholders’ equity155.0
FY2016FY2017FY2019FY2020FY2021FY2022FY2023FY2024FY2025FY2026
Cash 32.5 30.4 17.9 26.7 34.8 32.8 42.2 44.3 27.8 26.8
Shareholders’ equity 99.1 107.3 94.3 88.6 67.3 93.7 118.3 129.7 139.1 155.0

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2026 · 10-K

Balance sheet

In millions of USD, except per-share figures; shares in millions. Fiscal years ending January, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2016 31 Dec 2016 FY2017 30 Dec 2017 FY2019 2 Feb 2019 FY2020 1 Feb 2020 FY2021 30 Jan 2021 FY2022 29 Jan 2022 FY2023 28 Jan 2023 FY2024 3 Feb 2024 FY2025 1 Feb 2025 FY2026 31 Jan 2026
Assets
32.5 30.4 17.9 26.7 34.8 32.8 42.2 44.3 27.8 26.8
51.9 53.1 58.4 53.4 46.9 71.8 70.5 63.5 69.8 82.2
74.9 77.8 66.4 65.9 53.0 49.0 50.8 55.3 59.8 70.9
199.6 198.0 172.0 297.3 261.4 266.3 280.8 272.3 290.0 345.5
Growth −0.8% −13.1% +72.8% −12.1% +1.9% +5.4% −3.0% +6.5% +19.1%
Equity
43.7 49.8 37.1 29.9 6.9 30.5 61.4 75.3 89.5 104.8
99.1 107.3 94.3 88.6 67.3 93.7 118.3 129.7 139.1 155.0
Growth +8.3% −12.1% −6.0% −24.1% +39.2% +26.3% +9.6% +7.3% +11.5%
Per share and net cash
15.5 15.5 15.0 15.2 15.9 16.1 14.8 14.2 13.3 12.8
calc 6.39 6.92 6.31 5.83 4.22 5.80 7.99 9.15 10.49 12.10

Lines marked calc are worked out here from filed figures; point at one for how.