Build-A-Bear Workshop, Inc.
Consumer CyclicalNYSE:BBW · New York Stock Exchange
-$1.76 today
Vol 0.34M · Avg 0.46M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $52.2M +0.8% | $51.8M -1.9% | $52.8M +10.0% | $48.0M +1.5% | $47.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $15.0M +1.2% | $14.8M +8.2% | $13.7M +9.4% | $12.5M +1.7% | $12.3M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $339.0K -68.0% | $1.1M +156.0% | -$1.9M -290.8% | $992.0K +113.0% | -$7.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $2.9M +34.7% | $2.2M +4.1% | $2.1M -18.4% | $2.6M -2.7% | $2.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$5.5M +76.7% | -$23.7M -2836.2% | -$807.0K +95.0% | -$16.1M +38.9% | -$26.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$5.4M +29.8% | -$7.7M -231.9% | $5.9M +292.8% | -$3.0M +68.2% | -$9.6M | $592.6M | $1.3B | $626.2M |
| Inventory | -$11.3M -72.8% | -$6.5M -192.2% | $7.1M +1889.4% | $357.0K +101.4% | -$25.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $8.0M +330.5% | -$3.5M +68.6% | -$11.1M -2978.6% | -$360.0K -103.8% | $9.6M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $3.2M +154.1% | -$5.9M -119.7% | -$2.7M +79.3% | -$13.0M -1025.3% | -$1.2M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $154.0K -84.4% | $990.0K +164.2% | -$1.5M -125.0% | -$685.0K -242.5% | -$200.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $65.1M +38.2% | $47.1M -26.8% | $64.3M +36.0% | $47.3M +68.4% | $28.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$25.5M -32.2% | -$19.3M -5.6% | -$18.3M -34.2% | -$13.6M -67.7% | -$8.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$25.5M -32.2% | -$19.3M -5.6% | -$18.3M -34.2% | -$13.6M -67.7% | -$8.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$80.0K | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | -$1.4M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$27.7M +11.3% | -$31.3M -52.5% | -$20.5M +15.2% | -$24.2M -454.7% | -$4.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$11.5M -4.6% | -$11.0M +50.0% | -$22.1M -7455.5% | -$292.0K +98.5% | -$19.9M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 +100.0% | -$1.9M -39.6% | -$1.3M -126.2% | -$592.0K -132.3% | $1.8M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$40.7M +7.8% | -$44.2M -0.6% | -$43.9M -75.2% | -$25.1M -11.6% | -$22.5M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $199.0K +210.6% | -$180.0K -1300.0% | $15.0K -98.0% | $767.0K +49.2% | $514.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$1.0M +93.9% | -$16.6M -878.3% | $2.1M -77.2% | $9.4M +568.8% | -$2.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $39.5M +42.3% | $27.8M -39.7% | $46.0M +36.8% | $33.6M +68.7% | $19.9M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Olaplex Holdings, Inc.
NASDAQ:OLPX
$1.37B
Liquidity Services, Inc.
NASDAQ:LQDT
$1.18B
Douglas Dynamics, Inc.
NYSE:PLOW
$1.09B
Cracker Barrel Old Country Store, Inc.
NASDAQ:CBRL
$1.04B
D-Market Elektronik Hizmetler ve Ticaret A.S.
NASDAQ:HEPS
$888.23M
The ODP Corporation
ODP
$843.29M
Beazer Homes USA, Inc.
NYSE:BZH
$748.13M
Carriage Services, Inc.
NYSE:CSV
$640.29M
Jumia Technologies AG
NYSE:JMIA
$438.44M
Yatsen Holding Limited
NYSE:YSG
$291.16M
SEC Filings
Recent regulatory filings
No filings found.
Does BBW generate free cash flow?
Build-A-Bear Workshop, Inc. (BBW) generated $39.51M of free cash flow in fiscal 2025.
How much operating cash flow does BBW produce?
Operating cash flow was $65.05M, before capital expenditures of $25.55M.
Explore More
Continue the stock analysis
Jump to another research area for this company.