株探米国株
日本語 英語
エドガーで原本を確認する
false 0001113809 0001113809 2025-03-13 2025-03-13
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): March 13, 2025
 
Build-A-Bear Workshop, Inc.
 

 
(Exact Name of Registrant as Specified in Its Charter)
 
Delaware

(State or Other Jurisdiction
of Incorporation)
001-32320

(Commission
File Number)
43-1883836

(IRS Employer
Identification No.)
 
415 South 18th St., St. Louis, Missouri

(Address of Principal Executive Offices)
63103

(Zip Code)
 
(314) 423-8000

(Registrant’s Telephone Number, Including Area Code)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which
registered
Common Stock, par value $0.01 per share
BBW
New York Stock Exchange
 
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company     ☐
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.     ☐
 
2

 
Item 2.02.         Results of Operations and Financial Condition.
 
On March 13, 2025, Build-A-Bear Workshop, Inc. (the “Company”) issued a press release setting forth results for the Company’s fourth quarter and fiscal year 2024 ended February 1, 2025. A copy of the Company’s press release is being furnished as Exhibit 99.1 and hereby incorporated by reference.
 
 
* * * * *
 
The Company reports its financial results in accordance with generally accepted accounting principles (“GAAP”). In the press release furnished as Exhibit 99.1 hereto, the Company has supplemented the reporting of its financial information determined in accordance with GAAP with certain non-GAAP financial measures. These results are included as a complement to results provided in accordance with GAAP because management believes these non-GAAP financial measures help identify underlying trends in the Company’s business and provide useful information to both management and investors by excluding certain items that may not be indicative of the Company’s core operating results. These measures should not be considered as a substitute for or superior to GAAP results.         
 
The information furnished in, contained, or incorporated by reference into Item 2.02 above, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 (the “Securities Act”), as amended, or the Exchange Act, regardless of any general incorporation language in such filing. In addition, this report (including Exhibit 99.1) shall not be deemed an admission as to the materiality of any information contained herein that is required to be disclosed solely as a requirement of Item 2.02.
 
This Current Report on Form 8-K and the press release attached hereto as Exhibit 99.1 contain certain statements that may be deemed to be “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. All statements in this report and in such exhibit not dealing with historical results are forward-looking and are based on various assumptions. The forward-looking statements in this report and in such exhibit are subject to risks and uncertainties that could cause actual results to differ materially from those expressed in or implied by the statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among other things: statements regarding the Company’s goals, intentions, and expectations; business plans and growth strategies; estimates of the Company’s risks and future costs and benefits; forecasted demographic and economic trends relating to the Company’s industry; and other risk factors referred to from time to time in filings made by the Company with the Securities and Exchange Commission. Forward-looking statements speak only as to the date they are made. The Company does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made. The Company disclaims any intent or obligation to update these forward-looking statements.
 
3
 
 
Item 9.01          Financial Statements and Exhibits.
 
(d) Exhibits
 
 
Exhibit
Number
Description of Exhibit
   
99.1
   
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
BUILD-A-BEAR WORKSHOP, INC.
     
Date: March 13, 2025
By:
/s/ Voin Todorovic
Name:
Voin Todorovic
Title: Chief Financial Officer
 
 
4
EX-99.1 2 ex_789286.htm EXHIBIT 99.1 ex_789286.htm

Exhibit 99.1

 

bbwlogo.jpg

 

 

BUILD-A-BEAR WORKSHOP REPORTS RECORD-BREAKING FOURTH QUARTER AND FISCAL 2024 RESULTS; INCREASES QUARTERLY DIVIDEND

 

 

ST. LOUIS, MO (March 13, 2025) – Build-A-Bear Workshop, Inc. (NYSE: BBW) today announced results for the fourth quarter of fiscal year 2024 ended February 1, 2025. The 13-week fourth quarter and 52-week year ended February 1, 2025, are compared to the 14-week fourth quarter and 53-week year ended February 3, 2024.

 

 

 

Fourth quarter revenues increased 0.8%, and pre-tax income increased 5.1%, both on a GAAP basis; excluding the extra week of operations in the fourth quarter of 2023, revenues increased 5.7%, and pre-tax income increased 15.8%

 

Fiscal year revenues increased 2.1%, and pre-tax income increased 1.2%, both on a GAAP basis; excluding the extra week of operations in 2023, revenues increased 3.6%, and pre-tax income increased 5.1%1

 

For fiscal 2024, the Company returned $42.0 million to shareholders through share repurchases and quarterly dividends

  The Company increased its quarterly dividend by 10% to $0.22 per share
  The Company introduces guidance for fiscal 2025, anticipating mid-single-digit growth in total revenues and, in anticipation of increased costs, including the current level of tariffs, pre-tax income to range from a low-single-digit decline to low-single-digit growth
 

For fiscal 2025, the Company expects net new unit growth of at least 50 experience locations globally

 

“Our continued record performance highlights the strength and growing appeal of the Build-A-Bear brand, as well as the progress we are making in evolving our business model,” commented Sharon Price John, President and Chief Executive Officer of Build-A-Bear Workshop. “The company continues prioritizing its long-term strategic initiatives, particularly broadening its global retail footprint. This year, Build-A-Bear launched 64 net new retail units, the majority of which were asset-light partner-operated locations, increasing its international presence to more than 25 countries,” concluded Ms. John.

 

Voin Todorovic, Chief Financial Officer of Build-A-Bear Workshop, added, “I'm pleased to share that Build-A-Bear marked its 4th consecutive year of record results in 2024, exceeding our most recent guidance. This consistent performance coupled with strong profitability has allowed us to continue to return significant capital to shareholders over the past few years, including the repurchase of more than 1,000,000 shares of common stock in 2024 alone, followed by a dividend increase announced yesterday."

 

 


1 See attached non-GAAP Financial information for discussion and reconciliation of non-GAAP financial measures, including pro forma revenue and pre-tax income growth.

 







 

Fourth Quarter Fiscal 2024 Results2

(13 weeks ended February 1, 2025, compared to the 14 weeks ended February 3, 2024)

 

The additional week in the fiscal fourth quarter of 2023 generated approximately $7 million in total revenues with an estimated 35% flow-through to EBITDA.

 

Total revenues were $150.4 million and increased 0.8% on a GAAP basis. Excluding the extra week of operations in the fourth quarter of 2023, revenues increased 5.7%

 

 

o

Net retail sales were $139.5 million and decreased 0.5% on a GAAP basis. Excluding the extra week of operations in the fourth quarter of 2023, net retail sales increased 4.7%

 

o

Consolidated e-commerce demand (online orders fulfilled from either the Company’s warehouse or its stores) decreased 11.6%

 

o

Commercial and international franchise revenues were a combined $10.9 million and increased 20.5%

 

Pre-tax income grew 5.1% year over year to $27.5 million, or 18.3% of total revenues on a GAAP basis. This was an increase of 80 basis points, driven by an 80-basis-point improvement in SG&A, mainly from a reduction of marketing expenses and leverage of corporate level costs, plus a 20-basis-point increase in gross margin, offset by a decline in interest income. Excluding the extra week of operations in the fourth quarter of 2023, pre-tax income increased 15.8%.

 

Diluted earnings per share (“EPS”) was $1.62, an increase of 3.2%, reflecting higher pre-tax income and a reduced share count, offset by a higher tax rate. On an adjusted basis, excluding discrete items from both years, EPS of $1.59 increased 18.7%.

 

Earnings before interest, taxes, depreciation and amortization (“EBITDA”) was $31.1 million, an increase of 4.3%, representing 20.7% of total revenues. Excluding the extra week of operations in the fourth quarter of 2023, EBITDA increased 13.5%.

 

Fiscal Year 2024 Results2

(52 weeks ended February 1, 2025, compared to the 53 weeks ended February 3, 2024)

 

The additional week in fiscal 2023 generated approximately $7 million in total revenues with an estimated 35% flow-through to EBITDA.

 

 


2 See attached non-GAAP Financial information for discussion and reconciliation of non-GAAP financial measures, including pro forma revenue and pre-tax income growth.

 







 

Total revenues were $496.4 million and increased 2.1% on a GAAP basis. Excluding the extra week of operations in the fourth quarter of 2023, revenues increased 3.6%

 

 

o

Net retail sales were $460.3 million and increased 0.9% on a GAAP basis. Excluding the extra week of operations in fiscal 2023, net retail sales increased 2.5%

 

o

Consolidated e-commerce demand (online orders fulfilled from either the Company’s warehouse or its stores) decreased 11.8%

 

o

Commercial and international franchise revenues were a combined $36.1 million and increased 20.5%

 

Pre-tax income increased 1.2% to $67.1 million, or 13.5% of total revenues on a GAAP basis. This was a decrease of 10 basis points, driven by a 60-basis-point increase in SG&A expense, mainly from higher wage rates and general inflationary pressures, partially offset by a 50-basis-point benefit from Retail and Commercial gross margin expansion. Excluding the extra week of operations in fiscal 2023, pre-tax income increased 5.1%.

 

Diluted EPS was $3.80, an increase of 4.1%, reflecting higher pre-tax income and a reduced share count, partially offset by a higher tax rate. On an adjusted basis, excluding discrete items from both years, EPS of $3.77 increased 10.2%.

 

EBITDA was $81.1 million, an increase of 2.5%, representing 16.3% of total revenues. Excluding the extra week of operations in fiscal 2023, EBITDA increased 5.8%.

 

Store Activity

For the quarter, the Company had net new unit growth of 24 global experience locations, comprised of 6 corporately-managed locations, 15 partner-operated locations, and 3 franchise locations. For the fiscal year, the Company had net new unit growth of 64 global experience locations, comprised of 9 corporately-managed locations, 46 partner-operated locations, and 9 franchise locations. At the end of the fiscal year, Build-A-Bear had 589 global locations through a combination of its corporately-managed, partner-operated, and franchise models. This reflects 368 corporately-managed locations, 138 partner-operated locations, and 83 franchise locations.

 

Balance Sheet

At fiscal year-end, cash and cash equivalents totaled $27.8 million, a decrease of $16.6 million compared to $44.3 million at the end of last year. The cash balance was impacted by higher inventory investment to mitigate potential tariff impact, and an increase in accounts receivable balance due to growth in our Commercial segment. For fiscal 2024, the Company returned $42.0 million to shareholders through share repurchases and quarterly dividends. The Company finished the year with no borrowings under its revolving credit facility.

 

Capital expenditures totaled $9.7 million and $19.3 million for the fourth quarter and fiscal year 2024, respectively.

 

Inventory at year-end was $69.8 million, reflecting an increase of $6.3 million, or 9.9%, much of which is an accelerated purchase of 2025 core products, compared to $63.5 million at the end of last year. The Company remains comfortable with the level and composition of its inventory. 

 







 

Return of Capital to Shareholders

For the fourth quarter, the Company utilized $8.0 million in cash to repurchase 188,060 common stock shares and paid shareholders a $2.7 million quarterly cash dividend. For fiscal 2024, the Company utilized $31.0 million in cash to repurchase 1,021,004 shares of its common stock and paid $11.0 million in quarterly cash dividends to shareholders.

 

Since the fiscal year-end through March 12, the Company used approximately $3.9 million in cash to repurchase an additional 100,213 shares of its common stock, with $85.3 million remaining under the board-authorized $100.0 million stock repurchase program adopted on September 11, 2024.

 

As announced on March 12, 2025, the Company’s Board of Directors declared a quarterly dividend of $0.22 per share, reflecting a 10% increase.

 

2025 Outlook

The Company issues the following fiscal 2025 outlook:

 

Total revenue growth on a mid-single-digit percentage basis

Pre-tax income to range from a low-single-digit percentage decline to low-single-digit percentage growth, due to over $10 million of additional costs, about half of which is driven by our current estimated net tariff impact, followed by increased medical and labor costs

 

In addition, for fiscal 2025, the Company currently expects:

 

Net new unit growth of at least 50 experience locations through a combination of corporately-managed, partner-operated, and franchised business models

Capital expenditures in the range of $20 million to $25 million

Depreciation and amortization to approximate $16 million

Tax rate to approximate 24%, excluding discrete items

 

The Company’s guidance considers various factors, including the current tariffs, medical and labor costs, increased freight costs, and ongoing inflationary pressures. Additionally, the Company’s outlook does not contemplate any further material changes in tariffs, the macroeconomic or geopolitical environment or relevant foreign currency exchange rates.

 

 

Note Regarding Non-GAAP Financial Measures

In this press release, the Company’s financial results are provided both in accordance with generally accepted accounting principles (GAAP) and using certain non-GAAP financial measures. In particular, the Company provides historic income adjusted to exclude certain costs, which are non-GAAP financial measures. These results are included as a complement to results provided in accordance with GAAP because management believes these non-GAAP financial measures help identify underlying trends in the Company’s business and provide useful information to both management and investors by excluding certain items that may not be indicative of the Company’s core operating results. These measures should not be considered a substitute for or superior to GAAP results. These non-GAAP financial measures are defined and reconciled to the most comparable GAAP measure later in this document. 

 







 

Webcast and Conference Call Information

Today, at 9:00 AM ET, Build-A-Bear Workshop will host a conference call with investors and financial analysts to discuss its financial results. The call will be webcast on Build-Bear’s Investor Relations website, https://ir.buildabear.com.

 

The dial-in number for the live conference call is (877) 407-3982 or (201) 493-6780 for international callers. The access code is Build-A-Bear. The call is expected to conclude by 10 AM ET. 

 

A replay of the conference call webcast will be available on the investor relations website for one year. A telephone replay will be available beginning at approximately 1:00 p.m. ET on Thursday, March 13, 2025, until 11:59 p.m. ET on Thursday, March 20, 2025. The telephone replay is available by calling (412) 317-6671 (toll/international) or (844) 512-2921 (toll-free). The access code is 13751370.

 

 

About Build-A-Bear

Since its beginning in 1997, Build-A-Bear has evolved to become a beloved multi-generational brand focused on its mission to “add a little more heart to life,” where guests of all ages make their own “furry friends” in celebration and commemoration of life moments. Guests create their own stuffed animals by participating in the stuffing, dressing, accessorizing, and naming of their own teddy bears and other plush toys based on the Company’s own intellectual property and in conjunction with a variety of best-in-class licenses. The hands-on and interactive nature of our more than 575 company-owned, partner-operated and franchise experience locations around the world, combined with Build-A-Bear’s pop-culture appeal, often fosters a lasting and emotional brand connection with consumers and has enabled the Company to expand beyond its retail stores to include e-commerce sales on www.buildabear.com and non-plush branded consumer categories via out-bound licensing agreements with leading manufacturers, as well as the creation of engaging content via Build-A-Bear Entertainment (a subsidiary of Build-A-Bear Workshop, Inc.). The brand’s newest communications campaign, "The Stuff You Love," commemorates more than a quarter-century of creating cherished memories worldwide. Build-A-Bear Workshop, Inc. (NYSE: BBW) posted consolidated total revenues of $496.0 million for fiscal 2024. For more information, visit the Investor Relations section of buildabear.com.    

 

 

Forward-Looking Statements

This press release contains certain statements that are, or may be considered to be, “forward-looking statements” for the purpose of federal securities laws, including, but not limited to, statements that reflect our current views with respect to future events and financial performance. We generally identify these statements by words or phrases such as “may,” “might,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “intend,” “predict,” “future,” “potential” or “continue,” the negative or any derivative of these terms and other comparable terminology. All the information concerning our future liquidity, future revenues, margins and other future financial performance and results, achievement of operating of financial plans or forecasts for future periods, sources and availability of credit and liquidity, future cash flows and cash needs, success and results of strategic initiatives and other future financial performance or financial position, as well as our assumptions underlying such information, constitute forward-looking information. 

 







 

These statements are based only on our current expectations and projections about future events. Because these forward-looking statements involve risks and uncertainties, there are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by these forward-looking statements, including those factors discussed under the caption entitled “Risks Related to Our Business” and “Forward-Looking Statements” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on April 18, 2024, and other periodic reports filed with the SEC which are incorporated herein. 

 

All our forward-looking statements are as of the date of this Press Release only. In each case, actual results may differ materially from such forward-looking information. We can give no assurance that such expectations or forward-looking statements will prove to be correct. An occurrence of or any material adverse change in one or more of the risk factors or other risks and uncertainties referred to in this Press Release or included in our other public disclosures or our other periodic reports or other documents or filings filed with or furnished to the SEC could materially and adversely affect our continuing operations and our future financial results, cash flows, available credit, prospects, and liquidity. Except as required by law, the Company does not undertake to publicly update or revise its forward-looking statements, whether as a result of new information, future events or otherwise. 

 

All other brand names, product names, or trademarks belong to their respective holders.  

 

Investor Relations Contact                   

Gary Schnierow, Vice President, Investor Relations & Corporate Finance 

garys@buildabear.com

 

Media Relations Contact

pr@buildabear.com

 

###

 







 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Operations

(dollars in thousands, except share and per share data)

 

   

13 Weeks

           

14 Weeks

         
   

Ended

           

Ended

         
   

February 1,

   

% of Total

   

February 3,

   

% of Total

 
   

2025

   

Revenues (1)

   

2024

   

Revenues (1)

 

Revenues:

                               

Net retail sales

  $ 139,499       92.7     $ 140,191       93.9  

Commercial revenue

    9,529       6.3       7,729       5.2  

International franchising

    1,418       1.0       1,358       0.9  

Total revenues

    150,446       100.0       149,278       100.0  

Cost of merchandise sold:

                               

Cost of merchandise sold - retail (1)

    60,062       43.1       60,652       43.3  

Cost of merchandise sold - commercial (1)

    4,229       44.4       3,634       47.0  

Cost of merchandise sold - international franchising (1)

    1,011       71.3       775       57.1  

Total cost of merchandise sold

    65,302       43.4       65,061       43.6  

Consolidated gross profit

    85,144       56.6       84,217       56.4  
                                 

Selling, general and administrative expense

    57,796       38.4       58,473       39.2  

Interest (income) expense, net

    (138 )     (0.1 )     (405 )     (0.3 )

Income before income taxes

    27,486       18.3       26,149       17.5  

Income tax expense

    5,808       3.9       3,876       2.6  

Net income

  $ 21,678       14.4     $ 22,273       14.9  
                                 

Income per common share:

                               

Basic

  $ 1.63             $ 1.57          

Diluted

  $ 1.62             $ 1.57          

Shares used in computing common per share amounts:

                               

Basic

    13,297,099               14,146,883          

Diluted

    13,355,474               14,224,767          

 

 

(1)

Selected statement of operations data expressed as a percentage of total revenues, except cost of merchandise sold - retail, cost of merchandise sold - commercial and cost of merchandise sold - international franchising that are expressed as a percentage of net retail sales, commercial revenue and international franchising, respectively.  Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales, commercial revenue or international franchising and immaterial rounding.           

 







 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Operations

(dollars in thousands, except share and per share data)

 

   

52 Weeks

           

53 Weeks

         
   

Ended

           

Ended

         
   

February 1,

   

% of Total

   

February 3,

   

% of Total

 
   

2025

   

Revenues (1)

   

2024

   

Revenues (1)

 

Revenues:

                               

Net retail sales

  $ 460,325       92.8     $ 456,163       93.8  

Commercial revenue

    31,387       6.3       25,413       5.2  

International franchising

    4,692       0.9       4,538       0.9  

Total revenues

    496,404       100.0       486,114       99.9  

Costs and expenses:

                               

Cost of merchandise sold - retail (1)

    207,200       45.0       206,815       45.3  

Cost of merchandise sold - commercial (1)

    13,439       42.8       12,092       47.6  

Cost of merchandise sold - international franchising (1)

    3,247       69.2       2,816       62.1  

Total cost of merchandise sold

    223,886       45.1       221,723       45.6  

Consolidated gross profit

    272,518       54.9       264,391       54.4  
                                 

Selling, general and administrative expense

    206,238       41.5       198,991       40.9  

Interest expense (income), net

    (861 )     (0.2 )     (929 )     (0.2 )

Income before income taxes

    67,141       13.5       66,329       13.6  

Income tax expense

    15,356       3.1       13,524       2.8  

Net income

  $ 51,785       10.4     $ 52,805       10.9  
                                 

Income per common share:

                               

Basic

  $ 3.81             $ 3.68          

Diluted

  $ 3.80             $ 3.65          

Shares used in computing common per share amounts:

                               

Basic

    13,578,587               14,342,931          

Diluted

    13,621,075               14,471,875          

 

 

(1)

Selected statement of operations data expressed as a percentage of total revenues, except cost of merchandise sold - retail, cost of merchandise sold - commercial and cost of merchandise sold - international franchising that are expressed as a percentage of net retail sales, commercial revenue and international franchising, respectively.  Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales, commercial revenue or international franchising and immaterial rounding.

 







 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

Unaudited Condensed Consolidated Balance Sheets

(dollars in thousands, except per share data)

 

   

February 1,

   

February 3,

   

January 28,

 
   

2025

   

2024

   

2023

 

ASSETS

 

Current assets:

                       

Cash, cash equivalents and restricted cash

  $ 27,758     $ 44,327     $ 42,198  

Inventories, net

    69,775       63,499       70,485  

Receivables, net

    16,096       8,569       15,374  

Prepaid expenses and other current assets

    12,669       11,377       19,374  

Total current assets

    126,298       127,772       147,431  
                         

Operating lease right-of-use asset

    90,200       73,443       71,791  

Property and equipment, net

    59,761       55,262       50,759  

Deferred tax assets

    7,596       8,682       6,592  

Other assets, net

    6,101       7,166       4,221  

Total Assets

  $ 289,956     $ 272,325     $ 280,794  
                         

LIABILITIES AND STOCKHOLDERS' EQUITY

 

Current liabilities:

                       

Accounts payable

  $ 16,538     $ 16,170     $ 10,286  

Accrued expenses

    16,209       19,954       37,358  

Operating lease liability short term

    26,841       25,961       27,436  

Gift cards and customer deposits

    15,791       18,134       19,425  

Deferred revenue and other

    4,015       3,514       6,646  

Total current liabilities

    79,394       83,733       101,151  
                         

Operating lease liability long term

    70,155       57,609       59,080  

Other long-term liabilities

    1,325       1,321       1,446  
                         

Stockholders' equity:

                       

Common stock, par value $0.01 per share

    133       142       148  

Additional paid-in capital

    61,987       66,330       69,868  

Accumulated other comprehensive loss

    (12,554 )     (12,082 )     (12,274 )

Retained earnings

    89,516       75,272       61,375  

Total stockholders' equity

    139,082       129,662       119,117  

Total Liabilities and Stockholders' Equity

  $ 289,956     $ 272,325     $ 280,794  

 







 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

Unaudited Selected Financial and Store Data

(dollars in thousands)

 

   

13 Weeks

   

14 Weeks

   

52 Weeks

   

53 Weeks

 
   

Ended

   

Ended

   

Ended

   

Ended

 
   

February 1,

   

February 3,

   

February 1,

   

February 3,

 
   

2025

   

2024

   

2025

   

2024

 
                                 

Other financial data:

                               
                                 

Retail gross margin ($) (1)

  $ 79,437     $ 79,539     $ 253,125     $ 249,348  

Retail gross margin (%) (1)

    56.9 %     56.7 %     55.0 %     54.7 %

Capital expenditures (2)

  $ 9,746     $ 7,171     $ 19,317     $ 18,295  

Depreciation and amortization

  $ 3,790     $ 4,117     $ 14,772     $ 13,657  
                                 

Store data (3):

                               

Number of corporately-managed retail locations at end of period

                 

North America

                    328       320  

Europe

                    40       39  

Total corporately-managed retail locations

              368       359  
                                 

Number of franchised stores at end of period

              83       74  
                                 

Number of third-party retail locations at end of period

              138       92  
                                 

Corporately-managed store square footage at end of period (4)

                         

North America

                    733,972       732,966  

Europe

                    56,542       54,787  

Total square footage

                    790,514       787,753  

 

(1)

Retail gross margin represents net retail sales less cost of merchandise sold - retail.  Retail gross margin percentage represents retail gross margin divided by net retail sales. Store impairment is excluded from retail gross margin.

   

(2)

Capital expenditures represents cash paid for property, equipment, and other assets. 

   

(3)

Excludes e-commerce. North American stores are located in the United States and Canada. In Europe, stores are located in the United Kingdom and Ireland. Seasonal locations not included in store count.

   

(4)

Square footage for stores located in North America is leased square footage.  Square footage for stores located in Europe is estimated selling square footage. Seasonal locations not included in the store count.

 







 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP figures

(dollars in thousands)

 

 

Adjusted revenue

 

   

Quarter

   

Quarter

   

Year

   

Year

 
   

Ended

   

Ended

   

Ended

   

Ended

 
   

February 1,

   

February 3,

   

February 1,

   

February 3,

 
   

2025

   

2024

   

2025

   

2024

 

Total revenue

  $ 150,446     $ 149,278     $ 496,404     $ 486,114  

Revenue from 53rd week

            (6,913 )             (6,913 )

Adjusted revenue (1)

  $ 150,446     $ 142,365     $ 496,404     $ 479,201  

 

 

Adjusted income before income taxes (pre-tax)

 

   

Quarter

   

Quarter

   

Year

   

Year

 
   

Ended

   

Ended

   

Ended

   

Ended

 
   

February 1,

   

February 3,

   

February 1,

   

February 3,

 
   

2025

   

2024

   

2025

   

2024

 

Income before income taxes (pre-tax)

  $ 27,486     $ 26,149     $ 67,141     $ 66,329  

Income from 53rd week (2)

            (2,420 )             (2,420 )

Adjusted income before income taxes (pre-tax) (1)

  $ 27,486     $ 23,729     $ 67,141     $ 63,909  

 

 

Adjusted net income and adjusted income per diluted share

 

   

Quarter

   

Quarter

   

Year

   

Year

 
   

Ended

   

Ended

   

Ended

   

Ended

 
   

February 1,

   

February 3,

   

February 1,

   

February 3,

 
   

2025

   

2024

   

2025

   

2024

 

Net income

  $ 21,678     $ 22,273     $ 51,785     $ 52,805  

Valuation allowance (3)

    (436 )     (4,361 )     (436 )     (4,361 )

International restructuring (4)

    -       1,102       -       1,102  

Adjusted net income

  $ 21,242     $ 19,014     $ 51,349     $ 49,546  
                                 

Net income per diluted share (EPS)

    1.62       1.57       3.81       3.65  
                                 

Adjusted net income per diluted share (adjusted EPS)

    1.59       1.34       3.77       3.42  

 

 

Earnings before interest, taxes, depreciation and amortization (EBITDA)

 

   

Quarter

   

Quarter

   

Year

   

Year

 
   

Ended

   

Ended

   

Ended

   

Ended

 
   

February 1,

   

February 3,

   

February 1,

   

February 3,

 
   

2025

   

2024

   

2025

   

2024

 

Income before income taxes (pre-tax)

  $ 27,486     $ 26,149     $ 67,141     $ 66,329  

Interest (income) expense, net

    (138 )     (405 )     (861 )     (929 )

Depreciation and amortization expense

    3,790       4,117       14,772       13,657  

Earnings before interest, taxes, depreciation and amortization (EBITDA)

  $ 31,138     $ 29,861     $ 81,052     $ 79,057  

 

 

Adjusted Earnings before interest, taxes, depreciation and amortization (EBITDA)

 

   

Quarter

   

Quarter

   

Year

   

Year

 
   

Ended

   

Ended

   

Ended

   

Ended

 
   

February 1,

   

February 3,

   

February 1,

   

February 3,

 
   

2025

   

2024

   

2025

   

2024

 

Earnings before interest, taxes, depreciation and amortization (EBITDA)

  $ 31,138     $ 29,861     $ 81,052     $ 79,057  

Income from 53rd week (2)

    -       (2,420 )     -       (2,420 )

Adjusted Earnings before interest, taxes, depreciation and amortization (EBITDA)

  $ 31,138     $ 27,441     $ 81,052     $ 76,637  

 

 

(1)

The equivalent prior period 14 week and 53 week period are adjusted to present a consistent 13 week and 52 week period.

 

(2)

Income from the 53rd week was estimated based on a 35% flow through to EBITDA

 

(3)

Represents the valuation allowance recorded on its net deferred tax assets in the United Kingdom in prior periods.

 

(4)

Tax impact of restructuring in international jurisdictions.