Build-A-Bear Workshop, Inc.
NYSE:BBW
37.76 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 44.327 | 42.198 | 32.845 | 34.84 | 26.726 | 17.894 | 30.445 | 32.483 | 45.196 | 65.389 | 44.665 | 45.171 | 46.367 | 58.755 | 60.399 | 47 | 66.261 | 53.109 | 90.95 | 67.327 | 20.601 | 15.866 | 7.098 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.458 | 1.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 44.327 | 42.198 | 32.845 | 34.84 | 26.726 | 17.894 | 30.445 | 32.483 | 45.196 | 65.389 | 44.665 | 45.171 | 46.367 | 58.755 | 60.399 | 47 | 66.261 | 53.109 | 90.95 | 67.327 | 20.601 | 15.866 | 7.098 |
Net Receivables
| 8.569 | 15.374 | 13.316 | 8.295 | 11.526 | 10.588 | 13.302 | 12.939 | 13.346 | 11.461 | 14.542 | 9.428 | 7.878 | 7.923 | 5.337 | 8.288 | 7.068 | 7.389 | 6.629 | 3.792 | 1.678 | 1.665 | 0 |
Inventory
| 63.499 | 70.485 | 73.609 | 46.947 | 53.381 | 58.356 | 53.136 | 51.885 | 53.877 | 51.939 | 50.248 | 46.904 | 51.86 | 46.475 | 44.384 | 50.586 | 48.638 | 50.905 | 40.157 | 30.791 | 22.573 | 21.57 | 0 |
Other Current Assets
| 11.377 | 19.374 | 12.852 | 10.111 | 7.117 | 12.96 | 13.346 | 12.737 | 16.312 | 15.611 | 11.547 | 14.216 | 18.273 | 25.89 | 25.635 | 19.99 | 18.23 | 14.193 | 10.071 | 8.045 | 7.262 | 3.603 | 0 |
Total Current Assets
| 127.772 | 147.431 | 132.622 | 100.193 | 98.75 | 99.798 | 110.229 | 110.044 | 128.731 | 145.778 | 121.755 | 116.706 | 124.378 | 139.601 | 135.273 | 125.864 | 140.197 | 125.596 | 147.807 | 109.955 | 52.113 | 42.704 | 7.098 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 128.705 | 122.55 | 126.637 | 157.798 | 191.999 | 66.368 | 77.751 | 74.924 | 67.741 | 62.766 | 70.163 | 71.459 | 77.445 | 88.029 | 101.044 | 123.193 | 139.841 | 130.347 | 89.973 | 75.815 | 56.358 | 48.071 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.306 | 32.407 | 33.78 | 30.48 | 42.84 | 36.927 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0.731 | 0.995 | 1.721 | 1.738 | 0.304 | 0.568 | 0.633 | 0.655 | 1.444 | 3.601 | 3.903 | 4.016 | 2.873 | 1.454 | 1.411 | 1.59 | 1.417 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0.731 | 0.995 | 1.721 | 1.738 | 0.304 | 0.568 | 0.633 | 32.961 | 33.851 | 37.381 | 34.383 | 46.856 | 39.8 | 1.454 | 1.411 | 1.59 | 1.417 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.378 | -0.753 | -0.987 | -0.419 | -7.465 | -6.306 | -3.839 | -3.606 | -2.388 | -3.232 | -2.725 | 0 | 0 | 0 |
Tax Assets
| 8.682 | 6.592 | 7.613 | 35.669 | 3.411 | 3.099 | 6.381 | 8.256 | 17.451 | 1.378 | 0.753 | 0.987 | 0.419 | 7.465 | 6.306 | 3.839 | 3.606 | 2.388 | 3.232 | 2.725 | 0 | 0 | 0 |
Other Non-Current Assets
| 7.165 | 4.221 | 2.077 | -32.288 | 3.202 | 2.05 | 2.633 | 4.65 | 4.26 | 3.206 | 2.156 | 3.304 | 6.787 | 13.999 | 11.766 | 16.712 | 12.637 | 4.027 | 6.874 | 2.056 | 1.902 | 1.501 | 0 |
Total Non-Current Assets
| 144.552 | 133.363 | 136.327 | 161.179 | 198.612 | 72.248 | 87.76 | 89.551 | 91.19 | 66.276 | 72.887 | 75.396 | 117.193 | 135.879 | 150.191 | 174.288 | 199.334 | 174.174 | 98.301 | 79.282 | 59.851 | 50.99 | 0 |
Total Assets
| 272.324 | 280.794 | 268.949 | 261.372 | 297.362 | 172.046 | 197.989 | 199.595 | 219.921 | 212.054 | 194.642 | 192.102 | 241.571 | 275.48 | 285.464 | 300.152 | 339.531 | 299.77 | 246.108 | 189.237 | 111.964 | 93.693 | 45.572 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 16.17 | 10.286 | 25.264 | 17.784 | 15.68 | 22.551 | 18.942 | 27.861 | 42.551 | 38.107 | 34.977 | 38.984 | 41.032 | 36.269 | 32.819 | 37.547 | 45.044 | 46.761 | 34.996 | 25.767 | 22.187 | 17.704 | 0 |
Short Term Debt
| 25.961 | 27.436 | 24.455 | 32.402 | 30.912 | 0 | 0 | 0 | 0 | 0 | 0 | -19.279 | 12.128 | 15.228 | 11.185 | 12.593 | 15.439 | 16.301 | -7.073 | 11.891 | 0 | 0 | 0 |
Tax Payables
| 4.049 | 7.979 | 2.762 | 2.373 | 2.437 | 1.361 | 5.647 | 5.686 | 6.944 | 8.835 | 6.206 | 0 | 6.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 21.648 | 26.071 | 24.745 | 21.474 | 22.836 | 23.579 | 35.732 | 39.099 | 38.024 | 36.922 | 38.473 | 35.649 | 5.285 | 6.679 | 8.582 | 7.634 | 8.708 | 6.454 | 22.865 | 2.075 | 0 | 0 | 0 |
Other Current Liabilities
| 19.954 | 37.358 | 25.543 | 20.326 | 16.536 | 10.047 | 15.189 | 15.897 | 19.286 | 24.058 | 16.38 | 30.849 | 28.323 | 28.88 | 29.301 | 29.21 | 34.567 | 28.128 | 30.373 | 22.222 | 22.201 | 20.187 | 0 |
Total Current Liabilities
| 83.733 | 101.151 | 100.007 | 91.986 | 85.964 | 56.177 | 69.863 | 82.857 | 99.861 | 99.087 | 89.83 | 86.203 | 86.768 | 87.056 | 81.887 | 86.984 | 103.758 | 97.644 | 81.161 | 61.955 | 44.389 | 37.891 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 57.609 | 59.08 | 73.307 | 101.462 | 119.625 | -6.456 | -3.672 | -7.359 | 12.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.297 | -2.306 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -25.69 | 0.529 | 0.734 | 0.92 | 1.325 | 1.625 | 1.208 | 0.565 | 0.728 | 0.945 | 0.905 | 1.177 | 25.303 | 30.348 | 36.787 | 2.033 | 2.511 | 2.297 | 2.306 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 24.369 | 23.81 | 27.492 | 35.669 | 39.078 | 6.456 | 3.672 | 7.359 | 6.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.459 | 1.011 | 2.539 | 5.312 | 3.367 | 0 |
Other Non-Current Liabilities
| 1.321 | -22.893 | -26.274 | -34.346 | -37.361 | 19.93 | 19.603 | 17.061 | 1.175 | 14.397 | 19.517 | 21.585 | 0.257 | 0.361 | 2.007 | 43.41 | 39.654 | 37.403 | 33.579 | 29.233 | 40.724 | 36.904 | 0 |
Total Non-Current Liabilities
| 57.609 | 60.526 | 75.259 | 103.705 | 122.667 | 21.555 | 20.811 | 17.626 | 20.646 | 15.342 | 20.422 | 22.762 | 25.56 | 30.709 | 38.794 | 45.443 | 42.165 | 37.862 | 34.59 | 31.772 | 46.036 | 40.271 | 0 |
Total Liabilities
| 141.342 | 161.677 | 175.266 | 195.691 | 208.631 | 77.732 | 90.674 | 100.483 | 120.507 | 114.429 | 110.252 | 108.965 | 112.328 | 117.765 | 120.681 | 132.427 | 145.923 | 135.506 | 115.751 | 93.727 | 90.425 | 78.162 | 35.514 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0.095 | 0 |
Common Stock
| 0.143 | 0.148 | 0.162 | 0.159 | 0.152 | 0.15 | 0.155 | 0.159 | 0.158 | 0.174 | 0.174 | 0.174 | 0.174 | 0.196 | 0.205 | 0.195 | 0.207 | 0.205 | 0.201 | 0.196 | 0.005 | 0.005 | 0 |
Retained Earnings
| 75.272 | 61.375 | 30.501 | 5.315 | 29.925 | 37.094 | 49.76 | 43.679 | 64.132 | 36.787 | 22.425 | 24.537 | 73.834 | 90.896 | 90.792 | 103.263 | 98.699 | 76.19 | 46.7 | 19.386 | 12.343 | 6.334 | 0 |
Accumulated Other Comprehensive Income/Loss
| -12.082 | -12.274 | -12.47 | -12.615 | -12.079 | -12.018 | -11.562 | -12.727 | -9.971 | -8.698 | -7.303 | -7.683 | -10.165 | -9.959 | -6.336 | -12.585 | 6.314 | -0.997 | -1.803 | -1.78 | -1.821 | -1.728 | 0 |
Other Total Stockholders Equity
| 66.329 | 69.868 | 75.49 | 72.822 | 70.733 | 69.088 | 68.962 | 68.001 | 45.095 | 69.362 | 69.094 | 66.109 | 65.4 | 76.582 | 80.122 | 76.852 | 88.388 | 88.866 | 85.259 | 77.708 | 10.918 | 10.82 | 10.058 |
Total Shareholders Equity
| 129.662 | 119.117 | 93.683 | 65.681 | 88.731 | 94.314 | 107.315 | 99.112 | 99.414 | 97.625 | 84.39 | 83.137 | 129.243 | 157.715 | 164.783 | 167.725 | 193.608 | 164.264 | 130.357 | 95.51 | 21.54 | 15.526 | 10.058 |
Total Equity
| 129.662 | 119.117 | 93.683 | 65.681 | 88.731 | 94.314 | 107.315 | 99.112 | 99.414 | 97.625 | 84.39 | 83.137 | 129.243 | 157.715 | 164.783 | 167.725 | 193.608 | 164.264 | 130.357 | 95.51 | 21.54 | 15.531 | 10.058 |
Total Liabilities & Shareholders Equity
| 272.324 | 280.794 | 268.949 | 261.372 | 297.362 | 172.046 | 197.989 | 199.595 | 219.921 | 212.054 | 194.642 | 192.102 | 241.571 | 275.48 | 285.464 | 300.152 | 339.531 | 299.77 | 246.108 | 189.237 | 111.964 | 93.693 | 45.572 |