Build-A-Bear Workshop, Inc.
Consumer CyclicalNYSE:BBW · New York Stock Exchange
-$1.76 today
Vol 0.34M · Avg 0.46M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$526.7M of revenue converted into $55.2M of net income for the selected period. Gross margin is 57.5% and net margin is 10.4%, showing how much revenue survives after costs and taxes. EPS is $4.27, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $529.8M +6.7% | $496.4M +2.1% | $486.1M +3.9% | $467.9M +13.7% | $411.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $234.2M +4.6% | $223.9M +1.0% | $221.7M -0.2% | $222.1M +14.7% | $193.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $295.6M +8.5% | $272.5M +3.1% | $264.4M +7.5% | $245.9M +12.8% | $218.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 55.8% +0.9pp | 54.9% +0.5pp | 54.4% +1.8pp | 52.5% -0.4pp | 53.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $231.0M +12.0% | $206.2M +3.6% | $199.0M +8.2% | $183.9M +10.0% | $167.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $231.0M +12.0% | $206.2M +3.6% | $199.0M +8.2% | $183.9M +10.0% | $167.3M | $5.3B | $7.0B | $8.7B |
| 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 |
| EBITDA | $79.6M -1.8% | $81.1M +2.5% | $79.1M +5.4% | $75.0M +19.1% | $63.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 15.0% -1.3pp | 16.3% +0.1pp | 16.3% +0.2pp | 16.0% +0.7pp | 15.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $64.6M -2.5% | $66.3M +1.3% | $65.4M +32.2% | $49.5M +28.7% | $38.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.2% -1.2pp | 13.4% -0.1pp | 13.5% +2.9pp | 10.6% +1.2pp | 9.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $801.0K | $0 -100.0% | $929.0K | $0 -100.0% | $5.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 +100.0% | -$861.0K | $0 -100.0% | $19.0K | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $2.6M +293.5% | $661.0K -28.8% | $929.0K -92.5% | $12.5M +1277.1% | $905.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $67.2M +0.1% | $67.1M +1.2% | $66.3M +7.1% | $61.9M +22.1% | $50.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.7% -0.8pp | 13.5% -0.1pp | 13.6% +0.4pp | 13.2% +0.9pp | 12.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $15.0M -2.2% | $15.4M +13.5% | $13.5M -3.0% | $13.9M +304.6% | $3.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $52.2M +0.8% | $51.8M -1.9% | $52.8M +10.0% | $48.0M +1.5% | $47.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.9% -0.6pp | 10.4% -0.4pp | 10.9% +0.6pp | 10.3% -1.2pp | 11.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +5.0% | $4 +3.5% | $4 +14.6% | $3 +4.9% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +5.0% | $4 +4.1% | $4 +15.9% | $3 +7.5% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $13.0M -3.9% | $13.6M -5.3% | $14.3M -4.0% | $14.9M -3.4% | $15.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $13.1M -3.9% | $13.6M -5.9% | $14.5M -5.1% | $15.2M -5.4% | $16.1M | $1.2B | $924.4M | $678.0M |
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.
How much revenue does BBW generate?
Build-A-Bear Workshop, Inc. (BBW) reported $529.83M of revenue in fiscal 2025.
Is BBW profitable?
Build-A-Bear Workshop, Inc. (BBW) reported $52.20M of net income, with a net margin of 9.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.