Press Release

Build-A-Bear Workshop Reports Third Quarter Fiscal 2023 Results

ST. LOUIS--(BUSINESS WIRE)--Nov. 30, 2023-- Build-A-Bear Workshop, Inc. (NYSE: BBW) today announced results for the third fiscal quarter and nine months ended October 28, 2023.

  • Total revenues, pre-tax income, and diluted earnings per share (“EPS”) increased 2.9%, 4.7%, and 3.9%, respectively
  • Nine months total revenues, pre-tax income, and diluted EPS increased 4.3%, 12.5%, and 18.0%, respectively
  • The Company revises its fiscal 2023 guidance from 5% to 7% revenue growth and 10% to 15% pre-tax income growth to 3% to 5% revenue growth and 5% to 10% pre-tax income growth
  • Through the nine months of fiscal 2023, the Company returned $37 million to shareholders through dividends and share repurchases

“The first nine months of strong performance brings us one step closer to our third consecutive year of record results, even as we experienced some unexpected softness in the business that began the final two weeks of October. As we look forward to the important holiday sales period, we believe our results are a reflection of the evolution of our business model and the broadening appeal of the Build-A-Bear brand, which includes the continued expansion of our addressable market highlighted by our teen-focused Axolotl being nominated for Plush Toy of the Year at this year’s New York Toy Fair and our recently introduced innovative make-your-own interactive bear, the Bearlieve Bear, which comes to life through touch or the sound of your voice,” commented Sharon Price John, President and Chief Executive Officer of Build-A-Bear Workshop. “The Bearlieve Bear is a cornerstone of our holiday product line, driven by Build-A-Bear’s first-ever animated theatrical film release, "Glisten and the Merry Mission," based on our multi-year best-selling seasonal line, which will begin streaming in multiple countries starting December first,” concluded Ms. John.

Voin Todorovic, Chief Financial Officer of Build-A-Bear Workshop added, “As we adjust to navigate the macroeconomic headwinds reflected in our revised guidance, we believe we are still well positioned to deliver record revenue and profitability for our third consecutive year. Our year-to-date results further demonstrate the company’s ability to profitably grow the Build-A-Bear brand.”

Third Quarter Fiscal 2023 Results

(13 weeks ended October 28, 2023, compared to the 13 weeks ended October 29, 2022)

  • Total revenues were $107.6 million and increased 2.9%
    • Net retail sales were $100.4 million and increased 1.2%
    • Consolidated e-commerce demand (online orders fulfilled from either the Company’s warehouse or its stores) increased 7.1%
    • Commercial and international franchise revenues were a combined $7.2 million and increased 36.2%
  • Pre-tax income grew 4.7% to $10.3 million, or 9.6% of total revenues, an improvement of 10 basis points, driven by a 70-basis point increase in gross margin, primarily due to improvement from lower freight expense, plus expansion in our Commercial and Franchise segments. This was partially offset by an increase in Selling, General and Administrative (“SG&A”) expense from higher store-level wages due to inflation, the addition of talent, marketing, and other investments to support future growth.
  • Diluted EPS was $0.53, a 3.9% year-over-year increase driven by pre-tax margin expansion and a reduction in share count, offset by an increase in tax rate.
  • Earnings before interest, taxes, depreciation and amortization (“EBITDA”) grew 3.0% to $13.3 million, or 12.4% of total revenues.

Nine-Month Fiscal 2023 Results

(39 weeks ended October 28, 2023, compared to the 39 weeks ended October 29, 2022)

  • Total revenues were $336.8 million and increased 4.3%
    • Net retail sales were $316.0 million and increased 2.6%
    • Consolidated e-commerce demand decreased 2.2%
    • Commercial and international franchise revenues were a combined $20.9 million and increased 40.7%
  • Pre-tax income grew 12.5% to $40.2 million, or 11.9% of total revenues, an expansion of 80 basis points, driven by a 210-basis point increase in gross margin, primarily due to improvement from lower freight expense and leverage of warehouse costs, plus expansion in our Commercial and Franchise segments. This was partially offset by an increase in SG&A from higher wages due to inflation, the addition of talent, marketing, and other investments to support future growth.
  • Diluted EPS was $2.10, an 18.0% year-over-year increase driven by pre-tax margin expansion, plus a reduction in share count, offset by an increase in tax rate.
  • EBITDA grew 9.2% to $49.2 million, or 14.6% of total revenues.

Store Activity

The Company added a total of 14 corporately-managed and partner-operated locations in the quarter. As of the fiscal third quarter end, Build-A-Bear had 511 global locations through a combination of its corporately-managed, partner-operated, and international franchise models. This reflects 356 corporately-managed stores with five store openings in the quarter, 85 partner-operated stores with nine store openings, and 70 international franchise stores with six store openings. Through the end of the third quarter, the company has added a total of 21 corporately-managed and partner-operated locations.

Balance Sheet

As of October 28, 2023, cash and cash equivalents totaled $24.8 million compared to $12.0 million as of October 29, 2022. The Company finished the quarter with no borrowings under its revolving credit facility.

Since the end of the second quarter, the Company utilized $5.7 million in cash to repurchase 217,206 shares of its common stock. Fiscal year-to-date, through November 29, 2023, the Company has returned $39.0 million to shareholders, reflecting dividend payments of $22.1 million and share repurchases of $16.9 million, and has $29.6 million available under the current $50.0 million stock repurchase program adopted on August 31, 2022.

For the third quarter and first nine months of fiscal 2023, capital expenditures totaled $5.0 million and $11.1 million, respectively.

Inventory at quarter end was $64.5 million, reflecting a decline of $23.9 million, or 27.0% from October 29, 2022. The Company remains comfortable with the level and composition of its inventory.

2023 Outlook

The Company is revising its fiscal 2023 outlook with continued expectations of delivering growth in total revenues and pre-tax income, as compared to fiscal year 2022.

For fiscal 2023, the Company expects:

  • Total revenues to increase in the range of 3% to 5%, with growth in its three operating segments, as compared to the previous range of 5% to 7% growth
  • Pre-tax income growth of 5% to 10%, surpassing 2022’s record high, as compared to the previous range of 10% to 15% growth
  • To open approximately 30 experience locations, through a combination of partner-operated and corporately-managed business models, as compared to previous guidance to open 20 to 30 locations
  • Capital expenditures in the range of $16 million to $18 million, as compared to the previous range of $15 million to $20 million
  • Depreciation and amortization of approximately $13 million, as compared to the previous range of $13 million to $14 million
  • Tax rate to approximate 25%, excluding discrete items

While the Company notes that its fiscal 2023 is a 53-week year compared to a 52-week year in fiscal 2022, it expects to deliver growth in total revenues and pre-tax income versus the prior year exclusive of the projected benefit of the 53rd week. For reference, the additional week in fiscal 2023, which will be reflected in the Company’s fourth quarter, is estimated to be $7 million in total revenues with approximately 35% flow-through to EBITDA.

The Company’s guidance considers a variety of factors ranging from anticipated ongoing inflationary pressures to the expected benefit of reduced freight costs. Additionally, the Company noted that its outlook assumes no further material changes in the macroeconomic and 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

At 9:00 AM ET today, Build-A-Bear Workshop will host a conference call with investors and financial analysts to discuss its financial results. The conference 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 in the investor relations website for one year. A telephone replay will be available beginning at approximately 1:00 PM ET today until 11:59 PM ET on December 7, 2023. The telephone replay is available by calling (412) 317-6671 (toll/international) or (844) 512-2921 (toll free). The access code is 13742128.

About Build-A-Bear

Build-A-Bear is a multi-generational global brand focused on its mission to “add a little more heart to life” appealing to a wide array of consumer groups who enjoy the personal expression in making their own “furry friends” to celebrate and commemorate life moments. More than 500 interactive brick-and-mortar experience locations operated through a variety of formats provide guests of all ages a hands-on entertaining experience, which often fosters a lasting and emotional brand connection. The Company also offers engaging e-commerce/digital purchasing experiences on www.buildabear.com including its online “Bear-Builder” as well as the “Bear Builder 3D Workshop”. In addition, extending its brand power beyond retail, Build-A-Bear Entertainment, a subsidiary of Build-A-Bear Workshop, Inc., is dedicated to creating engaging content for kids and adults that fulfills the Company’s mission, while the Company also offers products at wholesale and in non-plush consumer categories via licensing agreements with leading manufacturers. Build-A-Bear Workshop, Inc. (NYSE: BBW) posted total revenues of $467.9 million in fiscal 2022. 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 of 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 14, 2022 and other periodic reports filed with the SEC which are incorporated herein.

All of 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.

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
(dollars in thousands, except share and per share data)

 

 

 

13 Weeks 13 Weeks

 

Ended Ended

 

October 28 % of Total October 29 % of Total

 

2023

 

Revenues (1)

2022

Revenues (1)

Revenues:

Net retail sales

$

100,411

 

93.4

 

$

99,229   

95.0

Commercial revenue 

6,021

 

5.6

 

4,125   

3.9

International franchising

1,129

 

1.0

 

1,126   

1.1

Total revenues

107,561

 

100.0

 

104,480   

100.0

Cost of merchandise sold:

Cost of merchandise sold - retail (1)

47,549

 

47.4

 

47,354   

47.7

Cost of merchandise sold - commercial (1)

2,675

 

44.4

 

1,929   

46.8

Cost of merchandise sold - international franchising (1)

702

 

62.2

 

867   

77.0

Total cost of merchandise sold

50,926

 

47.3

 

50,150   

48.0

Consolidated gross profit

56,635

 

52.7

 

54,330   

52.0

 

 

Selling, general and administrative expense

46,568

 

43.3

 

44,436   

42.5

Interest (income) expense, net

(281

)  

(0.3

)

6   

0.0

Income before income taxes

10,348

 

9.6

 

9,888   

9.5

Income tax expense

2,762

 

2.6

 

2,433   

2.3

Net income

$

7,586

 

7.1

 

$

7,455   

7.1

 

 

Income per common share:

Basic

$

0.53

 

$

0.51   

Diluted

$

0.53

 

$

0.51   

Shares used in computing common per share amounts:

Basic

        14,362,702

 

        14,542,947

Diluted

        14,438,795

 

        14,760,586

(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)
 

39 Weeks

 

 

39 Weeks

 

Ended

 

 

Ended

 

October 28

% of Total

 

October 29

% of Total

2023

 

Revenues (1)

 

2022

Revenues (1)

Revenues:
Net retail sales $

315,972

 

93.8

 

$

308,001   

95.4

Commercial revenue 

17,685

 

5.3

 

12,464   

3.9

International franchising

3,179

 

0.9

 

2,362   

0.7

Total revenues

336,836

 

100.0

 

322,827   

100.0

Cost of merchandise sold:
Cost of merchandise sold - retail (1)

146,163

 

46.3

 

149,341   

48.5

Cost of merchandise sold - commercial (1)

8,458

 

47.8

 

5,824   

46.7

Cost of merchandise sold - international franchising (1)

2,041

 

64.2

 

1,593   

67.4

Total cost of merchandise sold

156,662

 

46.5

 

156,758   

48.6

Consolidated gross profit

180,174

 

53.5

 

166,069   

51.4

 
Selling, general and administrative expense

140,518

 

41.7

 

130,320   

40.4

Interest (income) expense, net

(524

)  

(0.2

)

27   

0.0

Income before income taxes

40,180

 

11.9

 

35,722   

11.1

Income tax expense

9,648

 

2.9

 

8,247   

2.6

Net income $

30,532

 

9.1

 

$

27,475   

8.5

 
Income per common share:
Basic $

2.12

 

$

1.82   

Diluted $

2.10

 

$

1.78   

Shares used in computing common per share amounts:
Basic

14,413,308

 

15,097,816    

Diluted

14,563,974

 

15,412,130    

(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)

October 28

January 28,

October 29,

 

2023

 

 

2023

 

 

2022

 

ASSETS
Current assets:
 Cash, cash equivalents and restricted cash 

 $

           24,800

 

 $

           42,198

 

 $

           12,023

 

Inventories, net

 

              64,465

 

 

              70,485

 

 

              88,339

 

 Receivables, net 

 

              13,908

 

 

              15,374

 

 

              15,894

 

 Prepaid expenses and other current assets 

 

              13,592

 

 

              19,374

 

 

              10,379

 

Total current assets

 

            116,765

 

 

            147,431

 

 

            126,635

 

 Operating lease right-of-use asset 

 

              67,768

 

 

              71,791

 

 

              76,236

 

 Property and equipment, net 

 

              51,914

 

 

              50,759

 

 

              46,264

 

Deferred tax assets

 

                6,822

 

 

               6,592

 

 

               7,561

 

Other assets, net

 

                7,274

 

 

               4,221

 

 

               3,105

 

Total Assets

 $

         250,543

 

 $

         280,794

 

 $

         259,801

 

 LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities:
 Accounts payable 

 $

           11,961

 

 $

           10,286

 

 $

           19,514

 

 Accrued expenses 

 

              25,319

 

 

              37,358

 

 

              25,764

 

 Operating lease liability short term 

 

              26,002

 

 

              27,436

 

 

              27,644

 

 Gift cards and customer deposits 

 

              18,366

 

 

              19,425

 

 

              18,287

 

 Deferred revenue and other 

 

                3,665

 

 

               6,646

 

 

               5,713

 

Total current liabilities

 

              85,313

 

 

            101,151

 

 

              96,922

 

 Operating lease liability long term 

 

              52,423

 

 

              59,080

 

 

              64,212

 

 Other long-term liabilities 

 

                1,159

 

 

               1,446

 

 

               1,569

 

Stockholders' equity:
 Common stock, par value $0.01 per share 

 

                   145

 

 

                  148

 

 

                  147

 

 Additional paid-in capital 

 

              66,640

 

 

              69,868

 

 

              68,422

 

 Accumulated other comprehensive loss 

 

             (12,319

)

 

            (12,274

)

 

            (12,336

)

 Retained earnings 

 

              57,182

 

 

              61,375

 

 

              40,865

 

Total stockholders' equity

 

            111,648

 

 

            119,117

 

 

              97,098

 

 Total Liabilities and Stockholders' Equity 

 $

         250,543

 

 $

         280,794

 

 $

         259,801

 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Unaudited Selected Financial and Store Data
(dollars in thousands)
 
13 Weeks 13 Weeks 39 Weeks 39 Weeks
Ended Ended Ended Ended
October 28 October 29 October 28 October 29

2023

 

2022

 

2023

 

2022

 

 
Other financial data:
 
Retail gross margin ($) (1) $

52,862

 

$

51,875

 

$

169,809

 

$

158,660

 

Retail gross margin (%) (1)

52.6

%

52.3

%

53.7

%

51.5

%

Capital expenditures (2) $

4,986

 

$

2,685

 

$

11,124

 

$

6,752

 

Depreciation and amortization $

3,231

 

$

3,017

 

$

9,540

 

$

9,293

 

 
Store data (3):
Number of corporately-managed retail locations at end of period
   North America

318

 

312

 

Europe

38

 

35

 

   Total corporately-managed retail locations

356

 

347

 

 
Number of franchised stores at end of period

70

 

66

 

 
Number of third-party retail locations at end of period

85

 

65

 

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

728,658

 

727,006

 

Europe

53,675

 

53,146

 

   Total square footage

782,333

 

780,152

 

 
 

(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 are 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.
* Non-GAAP Financial Measures
 
 
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP figures
(dollars in thousands)
 
 
13 Weeks 13 Weeks 39 Weeks 39 Weeks
Ended Ended Ended Ended
October 28 October 29 October 28 October 29

 

2023

 

 

2022

 

2023

 

 

2022

Income before income taxes (pre-tax)

 $

         10,348

 

 $

           9,888

 $

         40,180

 

 $

         35,722

Interest expense, net

 

               (281

)

 

                    6

 

               (524

)

 

                  27

Depreciation and amortization expense

 

              3,231

 

 

              3,017

 

              9,540

 

 

              9,293

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

 $

         13,298

 

 $

         12,911

 $

         49,196

 

 $

         45,042

 

 

Investor Relations Contact
Gary Schnierow, Vice President, Investor Relations & Corporate Finance
garys@buildabear.com

Media Relations Contact
pr@buildabear.com

Source: Build-A-Bear Workshop, Inc.