VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BBWBuild-A-Bear Workshop, Inc.
$31.34$393M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksBBWCash Flow

Build-A-Bear Workshop, Inc. (BBW) Cash Flow Statement

25Y historyFree accessUpdated daily

Cash flow generation is highly sensitive to seasonal working capital needs, as evidenced by the OCF/NI ratio fluctuating from 0.23 in 2024Q2 to 1.81 in 2025Q1.

BBW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Feb'25Feb'24Jan'23Jan'22Jan'21Feb'20Feb'19Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'00
Cash from Operations58.47M65.05M47.09M64.31M47.28M28.08M13.39M21.61M9.68M21.09M16.01M32.05M34.88M19.06M14.86M16.01M22.02M23.99M23.61M56.37M53.03M54.64M48.53M25.21M18.66M11.39M
Operating CF Margin %-12.28%9.49%13.23%10.1%6.82%5.24%6.38%2.88%5.89%4.4%8.48%8.89%5.03%3.9%4.06%5.49%6.08%5.05%11.88%12.13%15.1%16.09%11.8%11.03%20.56%
Operating CF Growth %63.53%38.15%-26.78%36.03%68.38%109.75%-38.05%123.16%-54.08%31.68%-50.03%-8.13%83.04%28.22%-7.16%-27.3%-8.21%1.59%-58.11%6.3%-2.94%12.6%92.45%35.1%63.83%-
Net Income55.18M52.2M51.78M52.8M47.98M47.27M-22.98M261K-17.93M7.92M1.38M27.34M14.36M-2.11M-49.3M1.03M104K-12.47M4.56M22.51M29.49M27.31M20M7.98M5.87M0
Depreciation & Amortization15.25M14.95M14.77M13.66M12.48M12.28M13.29M13.71M16.04M16.16M16.17M16.42M18.13M19.22M21.42M24.23M26.98M28.49M28.88M26.29M22.39M17.59M14.95M11.07M7.78M2.53M
Stock-Based Compensation2.01M2.93M2.17M2.09M2.56M2.63M1.52M2.88M3.44M3.42M3.02M2.11M2.05M2.85M3.61M4.61M4.82M4.33M3.64M3.08M2.14M795K1.97M000
Deferred Taxes452K339K1.06M-1.89M992K-7.61M3.39M-318K446K5.26M2.26M-8.12M-2.04M76K109K14.56M-2.44M-5.09M-847K-2.84M-1.13M-2.04M-1.88M1.62M1.61M0
Other Non-Cash Items1.24M154K990K-1.54M-685K-200K8.15M-90K7.3M1.4M10.1M782K3.21M2.62M39.31M-16.04M4.37M30.22M8.6M3.06M952K4.41M2.96M539.71K08.87M
Working Capital Changes-14.64M-5.53M-23.7M-807K-16.06M-26.28M10.02M5.17M391K-12.38M-11.87M-6.49M-821K-3.59M-298K-11.35M-9.62M-6.38M-17.59M7.36M1.33M7.36M12.49M4.01M3.41M0
Change in Receivables-18.33M-5.43M-7.74M5.87M-3.04M-9.56M-4.03M-805K-3.45M-584K-2.21M-2.12M1.41M-4.73M2.19M35K-1.8M-1.64M-1.64M350K-1.83M-2.8M-1.63M000
Change in Inventory-5.25M-11.32M-6.55M7.1M357K-25.13M6.79M5.05M-1.12M-210K643K-2.47M-2.32M-2.99M5.3M-5.48M-7.03M6.63M-3.79M1.74M-8.37M-9.37M-8.22M-1M-9.04M0
Change in Payables9.88M8.02M-3.48M-11.08M-360K9.56M4.03M3.4M914K-8.51M-11.69M-2.72M1.4M1.61M-3.92M45K3.64M-4.92M-4.33M-1.02M3.42M9.23M4M000
Cash from Investing-29.51M-25.55M-19.32M-18.3M-13.63M-8.13M-5.05M-12.38M-11.25M-17.76M-26.66M-25.15M-11.79M-19.36M-15.1M-13.32M-13.77M-8.9M-26.63M-40.94M-93.77M-37.08M-17.73M-20.48M-20.23M-19.07M
Capital Expenditures-29.51M-25.55M-19.32M-18.3M-13.63M-8.13M-5.05M-12.38M-11.25M-17.76M-27.25M-22.47M-10.79M-19.05M-17.27M-12.25M-14.65M-8.15M-23.21M-32.1M-54.64M-32.65M-16.49M-18.36M-18.72M0
CapEx % of Revenue5.6%4.82%3.89%3.76%2.91%1.98%1.98%3.66%3.34%4.96%7.48%5.95%2.75%5.03%4.53%3.11%3.65%2.07%4.96%6.77%12.5%9.02%5.47%8.59%11.07%-
Acquisitions00000000000000000000-39.13M00000
Investments--------------------------
Other Investing000000000310K-867K-1.92M-100K-307K-635K-213K320K-2.42M-5.01M-5.13M-41.2M-4.42M-1.24M-2.12M-1.51M-19.07M
Cash from Financing-47.05M-40.71M-44.16M-43.9M-25.06M-22.46M-114K-245K-2.36M-4.78M-1.95M-26.39M-1.78M132K-1.22M-14.59M-7.22M-14.02M-14.02M-3.05M3.54M6.06M15.93M0-121.26K12.87M
Debt Issued (Net)-80K-80K0000000000000000000000-106.08K0
Equity Issued (Net)-35.48M-29.1M-31.27M-20.5M-24.17M-4.36M00-2.23M-4.7M-1.47M-25.91M-3.36M-216K-1.35M-14.59M-7.27M0-14.35M-3.59M2.11M4.41M52K000
Dividends Paid-11.49M-11.53M-11.02M-22.06M-292K-19.93M0000000000000000-10M000
Share Repurchases-34.12M-27.73M-31.27M-20.5M-24.17M-4.36M0-245K-2.23M-4.23M-1.47M-25.91M-3.36M-216K-1.35M-15M-7.27M-14.35M-14.35M-4.67M000000
Other Financing00-1.87M-1.34M-592K1.83M-114K-245K-131K-76K-479K-481K1.58M348K123K058K322K322K538K1.43M1.65M25.88M0-15.19K12.87M
Net Change in Cash-18.09M-1M-16.57M2.13M9.35M-2M8.11M8.84M-3.6M-2.04M-12.71M-20.19M20.72M-506K-1.2M-12.39M-1.64M13.4M-19.26M13.15M-37.84M23.62M46.73M4.73M-1.69M5.2M
Free Cash Flow28.97M39.51M27.77M46.02M33.64M19.95M8.34M9.22M-1.57M3.33M-11.24M9.58M24.09M3K-2.4M3.76M7.37M15.84M400K24.27M-1.6M21.99M32.03M6.85M-54.7K11.39M
FCF Margin %5.5%7.46%5.59%9.47%7.19%4.85%3.27%2.72%-0.47%0.93%-3.09%2.54%6.14%0%-0.63%0.95%1.84%4.02%0.09%5.12%-0.37%6.08%10.62%3.21%-0.03%20.56%
FCF Growth %-35.24%42.27%-39.65%36.78%68.66%139.17%-9.59%687.58%-147.22%129.59%-217.28%-60.23%803033.33%100.12%-163.9%-48.97%-53.47%3860.5%-98.35%1612.34%-107.3%-31.35%367.45%12626.89%-100.48%-
FCF per Share2.293.022.043.182.211.240.560.63-0.110.21-0.720.571.410.00-0.150.220.390.840.021.19-0.081.091.720.39-0.0052.34
FCF Conversion (FCF/Net Income)0.52x1.25x0.91x1.22x0.99x0.59x-0.54x82.79x-0.54x2.66x11.63x1.17x2.43x-9.02x-0.30x-0.94x211.74x-1.92x5.17x2.50x1.80x2.00x2.43x3.16x3.18x79.66x
Interest Paid00000000000000000000000000
Taxes Paid9.26M9.89M16.69M17.36M10.33M10.38M41K01.68M1.07M1M2.17M1.02M1.11M182K03.22M1.03M7.35M0000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Seasonal working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Reflects Seasonal Accruals

Based on reported financial data, the relationship between net income and operating cash flow is highly inconsistent, with OCF/NI ratios swinging from a low of 0.23 in 2024Q2 to a peak of 1.81 in 2025Q1, highlighting significant quarterly variance in cash conversion quality.

The wide dispersion in the OCF/NI ratio suggests that reported net income is frequently decoupled from actual cash generation due to the timing of inventory builds and seasonal retail cycles. Investors should monitor whether this volatility is purely a function of holiday-related working capital shifts or if it indicates underlying challenges in converting accounting profits into liquid cash.

Free Cash Flow Margin Volatility

As reported in financial statements, free cash flow margins have demonstrated extreme instability, ranging from a negative 1.1% in 2024Q2 to a robust 19.4% in 2025Q1, reflecting the company's sensitivity to seasonal revenue peaks and the lumpy nature of its capital expenditure requirements.

The erratic FCF trajectory implies that the business model requires significant cash outflows during off-peak periods, which may limit the company's ability to maintain consistent shareholder returns. This pattern warrants further investigation into whether the current FCF profile can support sustained capital allocation without relying on seasonal cash inflows.

Inventory Cycles Drive Cash Swings

According to recent SEC filings, working capital changes have been a primary driver of cash flow volatility, with quarterly fluctuations reaching as high as $11.1 million in outflows, suggesting that the company's inventory management is highly reactive to seasonal demand and potential shifts in consumer foot traffic.

The significant negative working capital changes observed in several quarters appear to coincide with inventory preparation for peak periods, which temporarily strains liquidity. This suggests that the company's cash position is structurally vulnerable to forecasting errors, as excess inventory build-up directly consumes cash that would otherwise be available for operations.

Aggressive Capital Return Amid Uncertainty

Based on reported figures, the company has consistently prioritized share repurchases, with quarterly buybacks reaching $11.9 million in 2026Q1, even as operating cash flow remains subject to significant seasonal fluctuations and potential risks associated with its reliance on mall-based retail foot traffic.

The commitment to returning capital to shareholders appears aggressive relative to the volatility of the underlying cash flows. Investors should monitor whether this capital allocation strategy remains sustainable if the current retail environment experiences a sustained downturn or if the company requires additional liquidity for digital transformation initiatives.

BBW — Frequently Asked Questions

Quick answers to the most common questions about buying BBW stock.

How much cash does Build-A-Bear Workshop, Inc. (BBW) generate from operations?

Build-A-Bear Workshop, Inc. (BBW) generated $65.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Build-A-Bear Workshop, Inc.'s free cash flow?

Build-A-Bear Workshop, Inc. (BBW) generated $39.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Build-A-Bear Workshop, Inc.'s capital expenditure (CapEx)?

Build-A-Bear Workshop, Inc. (BBW) spent $25.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Build-A-Bear Workshop, Inc. distribute cash to shareholders?

In 2025, Build-A-Bear Workshop, Inc. (BBW) returned $11.5M to shareholders via cash dividends and spent $27.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.