Build-A-Bear Workshop, Inc. (FRA:FPW)

Build-A-Bear Workshop Income Statement

Financials in millions USD. Fiscal year is February - January.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Feb 1, 2025	Feb 3, 2024	Jan 28, 2023	Jan 29, 2022
Revenue	529.83	496.4	486.11	467.94	411.52
Revenue Growth (YoY)	6.73%	2.12%	3.88%	13.71%	61.19%
Cost of Revenue	234.2	223.89	221.72	222.07	193.57
Gross Profit	295.63	272.52	264.39	245.87	217.96
Selling, General & Admin	229.2	206.24	198.99	183.93	167.25
Operating Income	66.43	66.28	65.4	61.94	50.71
Other Non-Operating Income (Expense)	0.8	0.86	0.93	-0.02	0.01
Total Non-Operating Income (Expense)	0.8	0.86	0.93	-0.02	0.01
Pretax Income	67.23	67.14	66.33	61.92	50.71
Provision for Income Taxes	15.02	15.36	13.52	13.94	3.45
Net Income	52.2	51.79	52.81	47.99	47.27
Net Income to Common	52.2	51.79	52.81	47.99	47.27
Net Income Growth	0.81%	-1.93%	10.04%	1.52%	-
Shares Outstanding (Basic)	13	14	14	15	15
Shares Outstanding (Diluted)	13	14	14	15	16
Shares Change (YoY)	-3.95%	-5.88%	-5.10%	-5.41%	8.04%
EPS (Basic)	4.00	3.81	3.68	3.21	3.06
EPS (Diluted)	3.99	3.80	3.65	3.15	2.93
EPS Growth	5.00%	4.11%	15.87%	7.51%	-
Free Cash Flow	0	27.77	46.02	33.64	19.95
Free Cash Flow Growth	-	-39.65%	36.78%	68.66%	139.17%
Free Cash Flow Per Share	-	2.04	3.18	2.21	1.24
Dividends Per Share	0.880	0.800	-	-	-
Dividend Growth	10.00%	-	-	-	-
Gross Margin	55.80%	54.90%	54.39%	52.54%	52.96%
Operating Margin	12.54%	13.35%	13.45%	13.24%	12.32%
Profit Margin	9.85%	10.43%	10.86%	10.25%	11.49%
FCF Margin	0.00%	5.59%	9.47%	7.19%	4.85%
EBITDA	66.43	81.05	79.06	74.43	62.98
EBITDA Margin	12.54%	16.33%	16.26%	15.90%	15.30%
EBIT	66.43	66.28	65.4	61.94	50.71
EBIT Margin	12.54%	13.35%	13.45%	13.24%	12.32%
Effective Tax Rate	22.35%	22.87%	20.39%	22.51%	6.79%

Updated Jan 31, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.