Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Build-A-Bear Workshop Inc banner

Build-A-Bear Workshop Inc
NYSE:BBW

Watchlist Manager
Build-A-Bear Workshop Inc Logo
Build-A-Bear Workshop Inc
NYSE:BBW
Watchlist
Price: 52.69 USD 2.83% Market Closed
Market Cap: $682.3m
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+16%
5Y
+97%
10Y
+34%
Operating Income
+
3Y
+30%
5Y
-
10Y
+253%
Net Income
+
3Y
+11%
5Y
-
10Y
+209%

Earnings Waterfall
Build-A-Bear Workshop Inc

Income Statement
Build-A-Bear Workshop Inc

Rotate your device to view
Income Statement
Currency: USD
Jul-2004 Oct-2004 Jan-2005 Apr-2005 Jul-2005 Oct-2005 Dec-2005 Apr-2006 Jul-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Jan-2009 Apr-2009 Jul-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Oct-2020 Jan-2021 May-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025 Nov-2025
Revenue
Revenue
257
N/A
275
+7%
302
+10%
318
+5%
326
+2%
343
+5%
362
+5%
374
+3%
394
+5%
412
+4%
438
+6%
455
+4%
462
+1%
470
+2%
475
+1%
481
+1%
476
-1%
473
-1%
468
-1%
442
-6%
430
-3%
415
-3%
396
-5%
400
+1%
391
-2%
399
+2%
402
+1%
396
-1%
404
+2%
401
-1%
394
-2%
395
+0%
393
0%
382
-3%
381
0%
389
+2%
390
+0%
389
0%
379
-3%
373
-2%
367
-2%
369
+1%
392
+6%
388
-1%
393
+1%
392
0%
378
-4%
379
+0%
373
-2%
372
-1%
364
-2%
360
-1%
362
+1%
361
0%
358
-1%
350
-2%
356
+2%
343
-4%
337
-2%
338
+0%
334
-1%
336
+1%
339
+1%
301
-11%
262
-13%
266
+2%
255
-4%
301
+18%
355
+18%
375
+6%
412
+10%
438
+6%
444
+1%
453
+2%
468
+3%
470
+1%
479
+2%
482
+1%
486
+1%
481
-1%
483
+1%
495
+2%
496
+0%
510
+3%
523
+2%
526
+1%
Gross Profit
Cost of Revenue
(135)
(142)
(151)
(157)
(162)
(171)
(180)
(188)
(201)
(216)
(228)
(240)
(245)
(248)
(260)
(266)
(267)
(270)
(271)
(263)
(259)
(253)
(248)
(245)
(241)
(246)
(240)
(239)
(240)
(235)
(234)
(234)
(233)
(230)
(230)
(233)
(233)
(229)
(221)
(215)
(210)
(208)
(212)
(206)
(206)
(204)
(199)
(198)
(196)
(196)
(198)
(197)
(197)
(196)
(189)
(187)
(192)
(190)
(193)
(193)
(189)
(188)
(185)
(173)
(159)
(156)
(151)
(160)
(174)
(179)
(194)
(206)
(213)
(217)
(222)
(221)
(221)
(222)
(222)
(219)
(220)
(224)
(224)
(227)
(228)
(230)
Gross Profit
122
N/A
133
+9%
151
+13%
161
+7%
164
+2%
173
+5%
181
+5%
187
+3%
193
+4%
196
+1%
210
+7%
215
+3%
217
+1%
222
+2%
215
-3%
216
+0%
208
-3%
204
-2%
197
-3%
179
-9%
171
-4%
162
-5%
148
-8%
154
+4%
150
-3%
153
+2%
162
+6%
157
-3%
164
+4%
166
+1%
160
-3%
161
+1%
160
-1%
152
-5%
151
-1%
156
+3%
158
+1%
160
+2%
158
-1%
158
-1%
157
0%
161
+2%
181
+12%
182
+1%
187
+3%
188
+0%
179
-5%
181
+1%
178
-2%
176
-1%
166
-5%
163
-2%
165
+1%
165
+0%
169
+2%
163
-3%
164
+1%
153
-7%
144
-6%
145
+1%
145
0%
147
+2%
154
+4%
128
-16%
103
-20%
110
+7%
105
-5%
140
+34%
181
+29%
196
+8%
218
+11%
231
+6%
231
0%
236
+2%
246
+4%
249
+1%
258
+3%
260
+1%
264
+2%
262
-1%
264
+1%
272
+3%
273
+0%
283
+4%
294
+4%
295
+0%
Operating Income
Operating Expenses
(96)
(103)
(118)
(124)
(130)
(136)
(139)
(144)
(150)
(157)
(163)
(169)
(173)
(178)
(182)
(185)
(187)
(187)
(188)
(180)
(174)
(169)
(162)
(165)
(163)
(163)
(165)
(166)
(171)
(169)
(163)
(162)
(158)
(157)
(166)
(203)
(203)
(202)
(161)
(155)
(152)
(152)
(164)
(164)
(166)
(167)
(161)
(165)
(167)
(164)
(161)
(158)
(157)
(157)
(155)
(153)
(154)
(155)
(157)
(162)
(160)
(160)
(152)
(143)
(129)
(126)
(117)
(126)
(146)
(154)
(167)
(176)
(177)
(180)
(183)
(186)
(192)
(194)
(199)
(201)
(202)
(207)
(206)
(212)
(219)
(223)
Selling, General & Administrative
(94)
(101)
(116)
(121)
(125)
(131)
(134)
(140)
(147)
(153)
(159)
(165)
(169)
(174)
(177)
(181)
(184)
(185)
(186)
(178)
(173)
(169)
(161)
(164)
(163)
(163)
(164)
(165)
(170)
(169)
(162)
(161)
(158)
(157)
(166)
(169)
(169)
(168)
(161)
(155)
(152)
(152)
(164)
(163)
(165)
(167)
(161)
(164)
(165)
(161)
(157)
(155)
(154)
(155)
(153)
(151)
(153)
(154)
(157)
(157)
(154)
(155)
(152)
(143)
(129)
(126)
(117)
(126)
(146)
(154)
(167)
(176)
(177)
(180)
(183)
(186)
(192)
(194)
(199)
(201)
(202)
(207)
(206)
(212)
(219)
(223)
Other Operating Expenses
(2)
(2)
(2)
(3)
(5)
(5)
(5)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(2)
(2)
(1)
(1)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
0
0
0
0
(34)
(34)
(34)
0
0
0
0
0
0
0
0
0
(1)
(2)
(3)
(4)
(3)
(3)
(3)
(3)
0
0
0
0
(5)
(5)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
Operating Income
26
N/A
31
+17%
33
+6%
37
+13%
34
-7%
36
+7%
43
+18%
43
+0%
43
0%
39
-9%
47
+21%
47
-1%
44
-6%
44
+0%
34
-24%
31
-8%
21
-31%
16
-24%
9
-42%
(1)
N/A
(3)
-256%
(7)
-125%
(13)
-82%
(10)
+24%
(13)
-26%
(10)
+21%
(3)
+73%
(9)
-233%
(7)
+21%
(3)
+54%
(3)
+18%
(0)
+85%
2
N/A
(4)
N/A
(15)
-242%
(47)
-220%
(45)
+5%
(42)
+7%
(2)
+94%
3
N/A
5
+85%
9
+80%
16
+82%
18
+9%
21
+19%
21
-3%
18
-12%
16
-12%
10
-36%
12
+15%
5
-54%
5
-13%
8
+80%
8
-7%
14
+81%
10
-29%
10
+1%
(2)
N/A
(13)
-500%
(17)
-26%
(15)
+11%
(13)
+16%
2
N/A
(15)
N/A
(26)
-76%
(16)
+37%
(12)
+25%
14
N/A
36
+150%
42
+17%
51
+23%
56
+9%
54
-3%
56
+4%
63
+12%
63
+1%
66
+4%
66
+0%
66
-1%
61
-7%
62
+2%
65
+5%
66
+3%
71
+7%
75
+5%
72
-3%
Pre-Tax Income
Interest Income Expense
0
0
0
1
1
2
2
2
2
2
2
1
1
2
2
2
1
1
1
0
(0)
(5)
(10)
(10)
(9)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
(0)
(0)
(0)
(0)
(0)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
1
1
1
1
1
1
1
1
1
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(3)
(4)
(1)
(1)
(1)
(1)
(0)
0
0
0
0
0
0
0
0
(34)
0
0
0
0
0
0
(1)
(0)
0
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
(5)
0
0
0
0
(5)
(7)
(7)
(7)
(3)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
26
N/A
31
+17%
33
+7%
37
+14%
35
-6%
38
+8%
44
+18%
45
+1%
45
0%
41
-9%
48
+19%
48
-1%
45
-6%
45
+1%
35
-23%
32
-8%
22
-31%
14
-37%
7
-49%
(4)
N/A
(7)
-73%
(13)
-85%
(24)
-82%
(20)
+16%
(22)
-11%
(15)
+34%
(3)
+83%
(9)
-256%
(7)
+21%
(3)
+54%
(3)
+16%
(0)
+96%
2
N/A
(4)
N/A
(48)
-1 080%
(47)
+2%
(45)
+5%
(42)
+8%
(2)
+95%
3
N/A
5
+68%
8
+62%
16
+90%
18
+11%
21
+20%
21
-3%
18
-14%
16
-9%
10
-36%
12
+13%
5
-55%
5
-11%
8
+77%
8
-7%
14
+79%
10
-28%
10
+1%
(2)
N/A
(19)
-741%
(17)
+10%
(15)
+11%
(13)
+15%
2
N/A
(20)
N/A
(33)
-68%
(23)
+29%
(20)
+14%
12
N/A
35
+201%
41
+18%
51
+22%
56
+10%
54
-3%
56
+4%
62
+11%
63
+2%
66
+5%
66
+1%
66
0%
62
-6%
63
+2%
66
+4%
67
+2%
72
+7%
76
+5%
73
-3%
Net Income
Tax Provision
(10)
(12)
(13)
(15)
(14)
(15)
(17)
(17)
(18)
(16)
(19)
(19)
(17)
(17)
(13)
(11)
(8)
(5)
(3)
2
3
7
11
10
10
6
3
5
5
4
(14)
(16)
(19)
(18)
(1)
(1)
(2)
(2)
0
(0)
(0)
(0)
(2)
(2)
(1)
(2)
9
8
10
9
(4)
(4)
(5)
(5)
(4)
(3)
(3)
1
0
(1)
(2)
(4)
(1)
(3)
(2)
(4)
(3)
(3)
(6)
(8)
(3)
(5)
(4)
(4)
(14)
(15)
(15)
(15)
(14)
(12)
(13)
(13)
(15)
(16)
(16)
(16)
Income from Continuing Operations
16
19
20
23
21
23
27
28
27
25
30
29
28
28
23
21
15
10
5
(3)
(4)
(7)
(13)
(10)
(13)
(9)
0
(4)
(2)
0
(17)
(16)
(17)
(22)
(49)
(48)
(47)
(44)
(2)
3
5
8
14
16
20
19
27
24
20
21
1
1
3
3
9
7
7
(1)
(18)
(17)
(17)
(17)
0
(22)
(35)
(27)
(23)
9
29
34
47
51
50
52
48
48
51
51
53
50
50
52
52
56
59
57
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
0
N/A
1
+25%
9
+1 600%
16
+93%
20
+20%
25
+26%
27
+10%
28
+1%
27
-2%
25
-10%
30
+20%
29
-1%
28
-5%
28
+1%
23
-20%
21
-7%
15
-31%
10
-34%
5
-52%
(3)
N/A
(4)
-46%
(7)
-74%
(13)
-89%
(10)
+20%
(13)
-25%
(9)
+27%
0
N/A
(4)
N/A
(2)
+46%
0
N/A
(17)
N/A
(16)
+8%
(17)
-6%
(22)
-31%
(49)
-126%
(48)
+2%
(47)
+3%
(44)
+6%
(2)
+95%
3
N/A
5
+68%
8
+68%
14
+76%
16
+13%
19
+24%
19
-4%
27
+44%
24
-12%
20
-16%
21
+4%
1
-94%
1
-62%
3
+560%
3
-12%
8
+169%
6
-29%
5
-5%
(2)
N/A
(18)
-678%
(17)
+4%
(17)
+4%
(16)
+1%
0
N/A
(22)
N/A
(35)
-57%
(27)
+22%
(23)
+15%
9
N/A
29
+238%
34
+14%
47
+41%
51
+8%
50
-2%
52
+3%
48
-7%
48
+1%
51
+5%
51
+0%
53
+4%
50
-6%
50
+1%
52
+5%
52
-1%
56
+7%
59
+6%
57
-3%
EPS (Diluted)
0.03
N/A
0.04
+33%
0.44
+1 000%
0.83
+89%
0.99
+19%
1.24
+25%
1.35
+9%
1.36
+1%
1.34
-1%
1.21
-10%
1.44
+19%
1.42
-1%
1.35
-5%
1.37
+1%
1.1
-20%
1.03
-6%
0.76
-26%
0.5
-34%
0.24
-52%
-0.13
N/A
-0.2
-54%
-0.34
-70%
-0.66
-94%
-0.53
+20%
-0.66
-25%
-0.48
+27%
0.01
N/A
-0.2
N/A
-0.12
+40%
0
N/A
-0.98
N/A
-0.98
N/A
-1.02
-4%
-1.33
-30%
-3.02
-127%
-2.98
+1%
-2.84
+5%
-2.69
+5%
-0.13
+95%
0.16
N/A
0.29
+81%
0.47
+62%
0.81
+72%
0.94
+16%
1.13
+20%
1.09
-4%
1.59
+46%
1.52
-4%
1.28
-16%
1.31
+2%
0.09
-93%
0.02
-78%
0.2
+900%
0.18
-10%
0.49
+172%
0.37
-24%
0.35
-5%
-0.15
N/A
-1.24
-727%
-1.16
+6%
-1.12
+3%
-1.1
+2%
0.02
N/A
-1.49
N/A
-2.32
-56%
-1.78
+23%
-1.54
+13%
0.54
N/A
1.82
+237%
2.07
+14%
2.93
+42%
3.18
+9%
3.22
+1%
3.48
+8%
3.15
-9%
3.22
+2%
3.51
+9%
3.53
+1%
3.65
+3%
3.54
-3%
3.66
+3%
3.89
+6%
3.8
-2%
4.23
+11%
4.5
+6%
4.4
-2%

See Also

Summary
BBW intrinsic value, competitors valuation, and company profile.
DCF Valuation
BBW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BBW stock valuation using valuation multiples.
Wall Street Estimates
BBW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BBW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 318,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.