Build-A-Bear Workshop, Inc. (FRA:FPW)
Germany
· Delayed Price · Currency is EUR 41.00
-6.80 (-14.23%)
At close: Dec 5, 2025
Build-A-Bear Workshop Income 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
| Revenue | 525.77 | 496.4 | 486.11 | 467.94 | 411.52 | 255.31 | Upgrade
|
| Revenue Growth (YoY) | 6.17% | 2.12% | 3.88% | 13.71% | 61.19% | -24.59% | Upgrade
|
| Cost of Revenue | 230.3 | 223.89 | 221.72 | 222.07 | 193.57 | 150.56 | Upgrade
|
| Gross Profit | 295.46 | 272.52 | 264.39 | 245.87 | 217.96 | 104.76 | Upgrade
|
| Selling, General & Admin | 222.86 | 206.04 | 198.89 | 183.33 | 169.05 | 118.99 | Upgrade
|
| Operating Expenses | 222.86 | 206.04 | 198.89 | 183.33 | 169.05 | 118.99 | Upgrade
|
| Operating Income | 72.6 | 66.48 | 65.5 | 62.54 | 48.91 | -14.23 | Upgrade
|
| Interest Expense | - | - | - | -0.02 | - | -0.01 | Upgrade
|
| Interest & Investment Income | 0.77 | 0.86 | 0.93 | - | 0.01 | - | Upgrade
|
| Currency Exchange Gain (Loss) | -0.2 | -0.2 | -0.1 | -0.6 | -0.5 | 0.6 | Upgrade
|
| EBT Excluding Unusual Items | 73.16 | 67.14 | 66.33 | 61.92 | 48.41 | -13.64 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -7.35 | Upgrade
|
| Other Unusual Items | - | - | - | - | 2.3 | 0.8 | Upgrade
|
| Pretax Income | 73.16 | 67.14 | 66.33 | 61.92 | 50.71 | -20.19 | Upgrade
|
| Income Tax Expense | 15.68 | 15.36 | 13.52 | 13.94 | 3.45 | 2.8 | Upgrade
|
| Net Income | 57.49 | 51.79 | 52.81 | 47.99 | 47.27 | -22.98 | Upgrade
|
| Net Income to Common | 57.49 | 51.79 | 52.81 | 47.99 | 47.27 | -22.98 | Upgrade
|
| Net Income Growth | 9.75% | -1.93% | 10.04% | 1.52% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 13 | 14 | 14 | 15 | 15 | 15 | Upgrade
|
| Shares Outstanding (Diluted) | 13 | 14 | 14 | 15 | 16 | 15 | Upgrade
|
| Shares Change (YoY) | -4.81% | -5.88% | -5.10% | -5.41% | 8.04% | 1.11% | Upgrade
|
| EPS (Basic) | 4.38 | 3.81 | 3.68 | 3.21 | 3.06 | -1.54 | Upgrade
|
| EPS (Diluted) | 4.36 | 3.80 | 3.65 | 3.15 | 2.93 | -1.54 | Upgrade
|
| EPS Growth | 15.02% | 4.11% | 15.87% | 7.51% | - | - | Upgrade
|
| Free Cash Flow | - | 27.77 | 46.02 | 33.64 | 19.95 | 8.34 | Upgrade
|
| Free Cash Flow Per Share | - | 2.04 | 3.18 | 2.21 | 1.24 | 0.56 | Upgrade
|
| Dividend Per Share | 0.420 | 0.800 | - | - | - | - | Upgrade
|
| Gross Margin | 56.20% | 54.90% | 54.39% | 52.54% | 52.96% | 41.03% | Upgrade
|
| Operating Margin | 13.81% | 13.39% | 13.47% | 13.37% | 11.88% | -5.57% | Upgrade
|
| Profit Margin | 10.93% | 10.43% | 10.86% | 10.26% | 11.48% | -9.00% | Upgrade
|
| Free Cash Flow Margin | - | 5.59% | 9.47% | 7.19% | 4.85% | 3.27% | Upgrade
|
| EBITDA | 87.39 | 81.25 | 79.16 | 75.03 | 61.18 | -0.94 | Upgrade
|
| EBITDA Margin | 16.62% | 16.37% | 16.28% | 16.03% | 14.87% | -0.37% | Upgrade
|
| D&A For EBITDA | 14.79 | 14.77 | 13.66 | 12.48 | 12.28 | 13.29 | Upgrade
|
| EBIT | 72.6 | 66.48 | 65.5 | 62.54 | 48.91 | -14.23 | Upgrade
|
| EBIT Margin | 13.81% | 13.39% | 13.47% | 13.37% | 11.88% | -5.57% | Upgrade
|
| Effective Tax Rate | 21.43% | 22.87% | 20.39% | 22.51% | 6.79% | - | Upgrade
|
| Revenue as Reported | 525.77 | 496.4 | 486.11 | 467.94 | 411.52 | 255.31 | Upgrade
|
| Advertising Expenses | - | 21 | 24.3 | 19.6 | 16.4 | 8.1 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.