Build-A-Bear Workshop, Inc. (BBW)
NYSE: BBW · Real-Time Price · USD
55.60
-0.11 (-0.20%)
Aug 15, 2025, 4:00 PM - Market closed

Build-A-Bear Workshop Cash Flow Statement

Millions USD. Fiscal year is Mar - Feb.
Fiscal Year
TTM FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2016 - 2020
Period Ending
May '25 Feb '25 Feb '24 Jan '23 Jan '22 Jan '21 2016 - 2020
Net Income
55.6551.7952.8147.9947.27-22.98
Upgrade
Depreciation & Amortization
14.8114.7713.6612.4812.2813.29
Upgrade
Loss (Gain) From Sale of Assets
0.140.290.120.110.10.26
Upgrade
Asset Writedown & Restructuring Costs
-----7.35
Upgrade
Stock-Based Compensation
3.312.182.092.562.631.53
Upgrade
Provision & Write-off of Bad Debts
0.150.190.25-0.82-0.30.54
Upgrade
Other Operating Activities
1.571.57-3.81-1.46-7.613.39
Upgrade
Change in Accounts Receivable
-4.11-7.745.87-3.05-3.232.75
Upgrade
Change in Inventory
-7.72-6.557.10.36-25.136.79
Upgrade
Change in Accounts Payable
4.39-3.48-11.08-0.349.564.03
Upgrade
Change in Unearned Revenue
-1.44-1.87-4.31.413.29-1.68
Upgrade
Change in Other Net Operating Assets
-2.23-4.051.6-11.97-10.77-1.86
Upgrade
Operating Cash Flow
64.5347.0964.3147.2828.0813.39
Upgrade
Operating Cash Flow Growth
15.45%-26.78%36.03%68.38%109.75%-38.05%
Upgrade
Capital Expenditures
-19.79-19.32-18.3-13.63-8.13-5.05
Upgrade
Investing Cash Flow
-19.79-19.32-18.3-13.63-8.13-5.05
Upgrade
Issuance of Common Stock
----1.84-
Upgrade
Repurchase of Common Stock
-27.54-33.14-21.84-24.76-4.36-
Upgrade
Common Dividends Paid
-0.09-0.07-0.05-0.29--
Upgrade
Other Financing Activities
------0.11
Upgrade
Financing Cash Flow
-38.59-44.16-43.9-25.06-22.46-0.11
Upgrade
Foreign Exchange Rate Adjustments
-0.03-0.180.020.770.51-0.11
Upgrade
Net Cash Flow
6.11-16.572.139.35-28.11
Upgrade
Free Cash Flow
44.7327.7746.0233.6419.958.34
Upgrade
Free Cash Flow Growth
17.01%-39.65%36.78%68.66%139.17%-9.59%
Upgrade
Free Cash Flow Margin
8.77%5.59%9.47%7.19%4.85%3.27%
Upgrade
Free Cash Flow Per Share
3.342.043.182.211.240.56
Upgrade
Cash Income Tax Paid
17.1216.6917.3610.3310.380.04
Upgrade
Levered Free Cash Flow
34.7118.8744.2934.5719.729.42
Upgrade
Unlevered Free Cash Flow
34.7118.8744.2934.5819.729.42
Upgrade
Change in Working Capital
-11.11-23.7-0.81-13.58-26.2810.02
Upgrade
Updated May 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q