Build-A-Bear Workshop (BBW) Q1 FY2022 earnings: revenue $118 million, up 28.3% on the year
Build-A-Bear Workshop Inc. (BBW) reported revenue of $118 million for Q1 FY2022, the quarter ended 30 April 2022, up 28.3% on the same quarter a year earlier as this quarter's filing gives it. Net income was $14 million, up 36.7% on the year as this quarter's filing gives it, and diluted earnings per share $0.89. The figures are the company's own, from the 10-Q it filed with the SEC on 9 June 2022.
Revenue$118 millionup 28.3% on the year
Net income$14 millionup 36.7% on the year
Diluted EPS$0.89
QuarterQ1 FY2022ended 30 April 2022
The quarter, against the one before and a year earlier
| Line | Q1 FY2022 | Q3 FY2021 | A year earlier | Change on the year |
|---|---|---|---|---|
| Revenue | 118 | 95.1 | n/a | n/a |
| Cost of revenue | 55.8 | n/a | n/a | n/a |
| Gross profit | 61.8 | n/a | n/a | n/a |
| Gross margin | 52.5% | n/a | n/a | |
| Selling, general and administrative | 43.6 | n/a | n/a | n/a |
| Pre-tax income | 18.2 | 7.9 | n/a | n/a |
| Income tax | 4.0 | n/a | n/a | n/a |
| Effective tax rate | 22.0% | n/a | n/a | |
| Net income | 14.2 | n/a | n/a | n/a |
| Net margin | 12.1% | n/a | n/a | |
| Diluted EPS | $0.89 | n/a | n/a | n/a |
$ million except per share.
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow and capital returned
| Line | Q1 FY2022 | Q3 FY2021 | A year earlier | Change on the year |
|---|---|---|---|---|
| Operating cash flow | 4.5 | n/a | n/a | n/a |
| Capital expenditure | 1.1 | 3.1 | n/a | n/a |
| Free cash flow | 3.4 | n/a | n/a | n/a |
| Free cash flow margin | 2.9% | n/a | n/a | |
| Cash from investing | -1.1 | n/a | n/a | n/a |
| Cash from financing | -10.6 | n/a | n/a | n/a |
| Depreciation and amortisation | 3.2 | 3.0 | n/a | n/a |
| Share-based compensation | 0.7 | n/a | n/a | n/a |
| Buybacks | 8.1 | n/a | n/a | n/a |
| Dividends paid | 0.3 | n/a | n/a | n/a |
| Diluted shares, weighted | 16m | n/a | n/a | n/a |
| Shares outstanding at period end | 16m | 15m | n/a | n/a |
Cash flow lines for the quarter; where the company files them year to date, the quarter is the difference between two filings.
Balance sheet at quarter end
| Line | Q1 FY2022 | Q3 FY2021 | A year earlier | Change on the year |
|---|---|---|---|---|
| Shareholders' equity | 98.5 | n/a | n/a | n/a |
| Debt | 0.0 | n/a | n/a | n/a |
| Operating lease liabilities | 66.6 | n/a | n/a | n/a |
| Other liabilities | 91.3 | n/a | n/a | n/a |
| Total liabilities and equity | 256 | n/a | n/a | n/a |
| Fixed assets | 46.7 | n/a | n/a | n/a |
| Cash and equivalents | 26.1 | n/a | n/a | n/a |
| Receivables | 11.8 | n/a | n/a | n/a |
| Inventory | 77.4 | n/a | n/a | n/a |
| Other assets | 94.4 | n/a | n/a | n/a |
| Total assets | 256 | n/a | n/a | n/a |
Questions
What was Build-A-Bear Workshop's revenue in Q1 FY2022?
Build-A-Bear Workshop (BBW) reported revenue of $118 million for Q1 FY2022, the quarter ended 30 April 2022, up 28.3% on the same quarter a year earlier as the company restated it.
How much did Build-A-Bear Workshop earn in Q1 FY2022?
Net income for Q1 FY2022 was $14 million, up 36.7% on the year, and diluted earnings per share $0.89.
When did Build-A-Bear Workshop report Q1 FY2022 results?
Build-A-Bear Workshop filed its 10-Q for the quarter ended 30 April 2022 with the SEC on 9 June 2022.
Quarterly results, the last 20 quarters
| Q2 FY2021 | Q3 FY2021 | Q1 FY2022 | Q2 FY2022 | Q3 FY2022 | Q4 FY2022 * | Q1 FY2023 | Q2 FY2023 † | Q3 FY2023 | Q4 FY2023 * | Q1 FY2024 | Q2 FY2024 | Q3 FY2024 | Q4 FY2024 * | Q1 FY2025 | Q2 FY2025 | Q3 FY2025 | Q4 FY2025 * | Q1 FY2026 | Q2 FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94.7 | 95.1 | 118 | 101 | 104 | 145 | 120 | 109 | 108 | 149 | 115 | 112 | 119 | 150 | 128 | 124 | 123 | 155 | 125 | 115 |
| Cost of revenue | 44.3 | n/a | 55.8 | 50.8 | 50.1 | 65.3 | 55.1 | 50.6 | 50.9 | 65.1 | 52.6 | 51.2 | 54.8 | 65.3 | 55.4 | 52.7 | 56.9 | 69.2 | 45.4 | 52.8 |
| Gross profit | 50.4 | n/a | 61.8 | 49.9 | 54.3 | 79.8 | 64.9 | 58.6 | 56.6 | 84.2 | 62.2 | 60.6 | 64.6 | 85.1 | 73.0 | 71.5 | 65.8 | 85.3 | 79.9 | 62.5 |
| Gross margin | 53% | n/a | 53% | 50% | 52% | 55% | 54% | 54% | 53% | 56% | 54% | 54% | 54% | 57% | 57% | 58% | 54% | 55% | 64% | 54% |
| SG&A | 40.9 | n/a | 43.6 | 42.3 | 44.4 | 53.6 | 45.6 | 48.3 | 46.6 | 58.5 | 47.6 | 49.2 | 51.7 | 57.8 | 53.6 | 56.4 | 55.3 | 63.9 | 56.1 | 51.4 |
| Pre-tax income | 9.5 | 7.9 | 18.2 | 7.6 | 9.9 | 26.2 | 19.4 | 10.5 | 10.3 | 26.1 | 15.0 | 11.5 | 13.1 | 27.5 | 19.6 | 15.3 | 10.7 | 21.5 | 23.9 | 11.6 |
| Tax rate | 28% | n/a | 22% | 24% | 25% | 22% | 25% | 20% | 27% | 15% | 24% | 24% | 25% | 21% | 22% | 19% | 24% | 24% | 23% | 25% |
| Net income | 6.8 | n/a | 14.2 | 5.8 | 7.5 | 20.5 | 14.6 | 8.3 | 7.6 | 22.3 | 11.5 | 8.8 | 9.9 | 21.7 | 15.3 | 12.4 | 8.1 | n/a | 18.3 | 8.8 |
| Net margin | 7% | n/a | 12% | 6% | 7% | 14% | 12% | 8% | 7% | 15% | 10% | 8% | 8% | 14% | 12% | 10% | 7% | n/a | 15% | 8% |
| Diluted EPS | $0.42 | n/a | $0.89 | $0.38 | $0.51 | $1.39 | $0.98 | $0.57 | $0.53 | $1.57 | $0.82 | $0.64 | $0.73 | $1.62 | $1.17 | $0.94 | $0.62 | $1.26 | $1.45 | $0.70 |
| Operating cash flow | 6.3 | n/a | 4.5 | 2.2 | 4.6 | 36.0 | 18.8 | 13.0 | 0.9 | 31.6 | 10.4 | 2.0 | 15.2 | 19.5 | 27.8 | 4.2 | 8.2 | 24.8 | 21.2 | 4.9 |
| Capital expenditure | 1.1 | 3.1 | 1.1 | 3.0 | 2.7 | 6.9 | 3.1 | 3.1 | 5.0 | 7.2 | 2.4 | 3.3 | 3.9 | 9.7 | 2.9 | 3.4 | 6.5 | 12.7 | 6.9 | 8.6 |
| Free cash flow | 5.3 | n/a | 3.4 | -0.8 | 1.9 | 29.1 | 15.7 | 10.0 | -4.1 | 24.4 | 7.9 | -1.2 | 11.3 | 9.8 | 24.9 | 0.8 | 1.7 | 12.1 | 14.4 | -3.6 |
| Buybacks | 0.0 | n/a | 8.1 | 11.2 | 4.8 | 0.0 | 3.1 | 8.1 | 4.0 | 5.3 | 9.2 | 9.1 | 4.8 | 8.1 | 4.2 | 3.1 | 10.2 | 10.2 | 11.5 | 5.6 |
| Dividends paid | 0.0 | n/a | 0.3 | 0.0 | 0.0 | 0.0 | 22.1 | 0.0 | 0.0 | -0.0 | 2.9 | 2.7 | 2.7 | 2.7 | 2.9 | 2.9 | 2.9 | 2.8 | 2.9 | 2.9 |
| Shares outstanding | 16m | 15m | 16m | 15m | 15m | 15m | 15m | 15m | 14m | 14m | 14m | 14m | 13m | 13m | 13m | 13m | 13m | 13m | 13m | 12m |
| Filing | 10-Q | 10-Q | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q | 10-Q | 10-K | 10-Q | 10-Q |
Each quarter as filed, linked to its filing.
Read more
* The fourth quarter is the full year less the first three quarters, because the company files the year and not the quarter on its own. A fourth quarter's EPS, and its diluted share count where shown, are from the company's results press release for that quarter, checked against the company's filed figures or a second data source. A quarter marked † is shown as the company last restated it in a later filing, so it compares with the quarters around it on one basis; rest on a figure for the one first filed. EPS is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and the share count are as they are. Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Cash flow lines filed year to date are the difference between two filings. Shares outstanding are at the period end where the balance sheet tags them, otherwise the count on the filing's cover page. A derived fourth-quarter EPS is left blank when a split in the year makes the arithmetic meaningless.10-Q for the period ended 30 April 2022, filed 9 June 2022: the filing.