0001113809 BUILD-A-BEAR WORKSHOP INC false --01-27 Q3 2023 0.01 0.01 0.01 15,000,000 15,000,000 15,000,000 0 0 0 0 0 0 0.01 0.01 0.01 50,000,000 50,000,000 50,000,000 14,391,876 14,391,876 14,802,338 14,802,338 14,718,368 14,718,368 3 5 10 0 0 0 5 10 21 0 3 3 Other consists primarily of deferred financing costs related to the Company's credit facility. Accrued rent and related expenses consist of accrued costs associated with non-lease components. Prepaid taxes consist of prepaid federal and state income tax. Europe includes corporately-operated locations in the U.K. and Ireland. Variable lease costs consist of leases with variable rent structures, which are intended to increase flexibility in an environment with expected high sales volatility and provide a natural hedge against potential sales declines. Other includes franchise businesses outside of North America and Europe Prepaid merchandise consists of prepaid purchase orders of inventory that are not in transit. Accrued expense - Other consists of accrued costs associated with a legal reserve accrual. Prepaid occupancy consists of prepaid expenses related to variable non-lease components. North America includes corporately-operated locations in the United States and Canada. Additional paid-in capital (“APIC”) Prepaid taxes consist of prepaid federal and state income tax. Performance-based restricted stock outstanding, granted, and forfeited are presented at 100% of target. Accumulated other comprehensive income (loss) (“AOCI”) Other consists primarily of prepaid expense related to information technology maintenance contracts and software as a service. Entertainment production asset includes the direct costs, production overhead and development costs in producing entertainment assets such as films or music. 00011138092023-01-292023-10-28 xbrli:shares 00011138092023-12-04 iso4217:USD 00011138092023-10-28 00011138092023-01-28 00011138092022-10-29 iso4217:USDxbrli:shares 0001113809us-gaap:RetailMember2023-07-302023-10-28 0001113809us-gaap:RetailMember2022-07-312022-10-29 0001113809us-gaap:RetailMember2023-01-292023-10-28 0001113809us-gaap:RetailMember2022-01-302022-10-29 0001113809bbw:CommercialProductAndServiceMember2023-07-302023-10-28 0001113809bbw:CommercialProductAndServiceMember2022-07-312022-10-29 0001113809bbw:CommercialProductAndServiceMember2023-01-292023-10-28 0001113809bbw:CommercialProductAndServiceMember2022-01-302022-10-29 0001113809bbw:InternationalFranchisingMember2023-07-302023-10-28 0001113809bbw:InternationalFranchisingMember2022-07-312022-10-29 0001113809bbw:InternationalFranchisingMember2023-01-292023-10-28 0001113809bbw:InternationalFranchisingMember2022-01-302022-10-29 00011138092023-07-302023-10-28 00011138092022-07-312022-10-29 00011138092022-01-302022-10-29 00011138092022-01-29 xbrli:pure 0001113809us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberbbw:DirecttoconsumerReportingSegmentMember2023-07-302023-10-28 utr:Y 0001113809bbw:InternationalFranchisingMember2023-10-28 0001113809srt:MinimumMember2023-10-28 0001113809srt:MaximumMember2023-10-28 0001113809bbw:IncentivePlan2020Membersrt:ScenarioForecastMember2033-04-112033-04-11 0001113809bbw:IncentivePlan2020Membersrt:ScenarioForecastMember2033-04-11 0001113809bbw:OptionsAndRestrictedStockMember2023-07-302023-10-28 0001113809bbw:OptionsAndRestrictedStockMember2022-07-312022-10-29 0001113809bbw:OptionsAndRestrictedStockMember2023-01-292023-10-28 0001113809bbw:OptionsAndRestrictedStockMember2022-01-302022-10-29 0001113809bbw:OptionsAndRestrictedStockMember2023-10-28 0001113809us-gaap:RestrictedStockMember2023-01-28 0001113809us-gaap:PerformanceSharesMember2023-01-28 0001113809us-gaap:RestrictedStockMember2023-01-292023-10-28 0001113809us-gaap:PerformanceSharesMember2023-01-292023-10-28 0001113809bbw:TimebasedAndPerformancebasedSharesMember2023-01-292023-10-28 0001113809bbw:TimebasedAndPerformancebasedSharesMember2022-01-302022-10-29 0001113809us-gaap:PerformanceSharesMemberbbw:VestingUponAchievementOf20212023ConsolidatedCumulativeEarningsBeforeInterestTaxesDepreciationAndAmortizationObjectivesMember2023-10-28 0001113809us-gaap:PerformanceSharesMemberbbw:VestingUponAchievementOf20212023ConsolidatedGrowthRevenueObjectivesMember2023-10-28 0001113809us-gaap:PerformanceSharesMemberbbw:VestingUponAchievementOf20222024ConsolidatedCumulativeEarningsBeforeInterestTaxesDepreciationAndAmortizationObjectivesMember2023-10-28 0001113809us-gaap:PerformanceSharesMemberbbw:VestingUponAchievementOf20222024ConsolidatedGrowthRevenueObjectivesMember2023-10-28 0001113809us-gaap:PerformanceSharesMemberbbw:VestingUponAchievementOf20232025PretaxIncomeGrowthObjectivesMember2023-10-28 0001113809us-gaap:PerformanceSharesMemberbbw:VestingUponAchievementOf20232025ConsolidatedRevenueGrowthObjectivesMember2023-10-28 0001113809us-gaap:PerformanceSharesMember2023-10-28 0001113809us-gaap:CommonStockMember2023-07-29 0001113809us-gaap:AdditionalPaidInCapitalMember2023-07-29 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-29 0001113809us-gaap:RetainedEarningsMember2023-07-29 00011138092023-07-29 0001113809us-gaap:CommonStockMember2022-07-30 0001113809us-gaap:AdditionalPaidInCapitalMember2022-07-30 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-30 0001113809us-gaap:RetainedEarningsMember2022-07-30 00011138092022-07-30 0001113809us-gaap:CommonStockMember2023-07-302023-10-28 0001113809us-gaap:AdditionalPaidInCapitalMember2023-07-302023-10-28 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-302023-10-28 0001113809us-gaap:RetainedEarningsMember2023-07-302023-10-28 0001113809us-gaap:CommonStockMember2022-07-312022-10-29 0001113809us-gaap:AdditionalPaidInCapitalMember2022-07-312022-10-29 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-312022-10-29 0001113809us-gaap:RetainedEarningsMember2022-07-312022-10-29 0001113809us-gaap:CommonStockMember2023-10-28 0001113809us-gaap:AdditionalPaidInCapitalMember2023-10-28 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-10-28 0001113809us-gaap:RetainedEarningsMember2023-10-28 0001113809us-gaap:CommonStockMember2022-10-29 0001113809us-gaap:AdditionalPaidInCapitalMember2022-10-29 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-10-29 0001113809us-gaap:RetainedEarningsMember2022-10-29 0001113809us-gaap:CommonStockMember2023-01-28 0001113809us-gaap:AdditionalPaidInCapitalMember2023-01-28 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-28 0001113809us-gaap:RetainedEarningsMember2023-01-28 0001113809us-gaap:CommonStockMember2022-01-29 0001113809us-gaap:AdditionalPaidInCapitalMember2022-01-29 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-29 0001113809us-gaap:RetainedEarningsMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:CommonStockMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:AdditionalPaidInCapitalMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:RetainedEarningsMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:CommonStockMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:AdditionalPaidInCapitalMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMemberus-gaap:RetainedEarningsMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:CommonStockMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:AdditionalPaidInCapitalMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:RetainedEarningsMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2023-01-28 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:CommonStockMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:AdditionalPaidInCapitalMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMemberus-gaap:RetainedEarningsMember2022-01-29 0001113809us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember2022-01-29 0001113809us-gaap:CommonStockMember2023-01-292023-10-28 0001113809us-gaap:AdditionalPaidInCapitalMember2023-01-292023-10-28 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-292023-10-28 0001113809us-gaap:RetainedEarningsMember2023-01-292023-10-28 0001113809us-gaap:CommonStockMember2022-01-302022-10-29 0001113809us-gaap:AdditionalPaidInCapitalMember2022-01-302022-10-29 0001113809us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-302022-10-29 0001113809us-gaap:RetainedEarningsMember2022-01-302022-10-29 0001113809bbw:ShareRepurchaseProgram2022Member2023-07-302023-10-28 0001113809bbw:ShareRepurchaseProgram2022Member2023-01-292023-10-28 0001113809bbw:ShareRepurchaseProgram2022Member2023-10-28 00011138092023-04-06 0001113809us-gaap:EmployeeStockOptionMember2023-07-302023-10-28 0001113809us-gaap:EmployeeStockOptionMember2023-01-292023-10-28 0001113809us-gaap:EmployeeStockOptionMember2022-07-312022-10-29 0001113809us-gaap:EmployeeStockOptionMember2022-01-302022-10-29 0001113809bbw:DirectToConsumerMember2023-07-302023-10-28 0001113809bbw:CommercialMember2023-07-302023-10-28 0001113809bbw:InternationalFranchisingMember2023-07-302023-10-28 0001113809bbw:DirectToConsumerMember2022-07-312022-10-29 0001113809bbw:CommercialMember2022-07-312022-10-29 0001113809bbw:InternationalFranchisingMember2022-07-312022-10-29 0001113809bbw:DirectToConsumerMember2023-01-292023-10-28 0001113809bbw:CommercialMember2023-01-292023-10-28 0001113809bbw:InternationalFranchisingMember2023-01-292023-10-28 0001113809bbw:DirectToConsumerMember2022-01-302022-10-29 0001113809bbw:CommercialMember2022-01-302022-10-29 0001113809bbw:InternationalFranchisingMember2022-01-302022-10-29 0001113809bbw:DirectToConsumerMember2023-10-28 0001113809bbw:CommercialMember2023-10-28 0001113809bbw:DirectToConsumerMember2023-01-28 0001113809bbw:CommercialMember2023-01-28 0001113809bbw:InternationalFranchisingMember2023-01-28 0001113809bbw:DirectToConsumerMember2022-10-29 0001113809bbw:CommercialMember2022-10-29 0001113809bbw:InternationalFranchisingMember2022-10-29 0001113809srt:NorthAmericaMember2023-07-302023-10-28 0001113809srt:EuropeMember2023-07-302023-10-28 0001113809bbw:OtherGeographicRegionMember2023-07-302023-10-28 0001113809srt:NorthAmericaMember2022-07-312022-10-29 0001113809srt:EuropeMember2022-07-312022-10-29 0001113809bbw:OtherGeographicRegionMember2022-07-312022-10-29 0001113809srt:NorthAmericaMember2023-01-292023-10-28 0001113809srt:EuropeMember2023-01-292023-10-28 0001113809bbw:OtherGeographicRegionMember2023-01-292023-10-28 0001113809srt:NorthAmericaMember2023-10-28 0001113809srt:EuropeMember2023-10-28 0001113809bbw:OtherGeographicRegionMember2023-10-28 0001113809srt:NorthAmericaMember2022-01-302022-10-29 0001113809srt:EuropeMember2022-01-302022-10-29 0001113809bbw:OtherGeographicRegionMember2022-01-302022-10-29 0001113809srt:NorthAmericaMember2022-10-29 0001113809srt:EuropeMember2022-10-29 0001113809bbw:OtherGeographicRegionMember2022-10-29
 

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 10-Q

 

(Mark One)

☒

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

For the quarterly period ended October 28, 2023

 

OR

 

☐

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

For the transition period from              to              

 

Commission file number: 001-32320

 

 

BUILD-A-BEAR WORKSHOP, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

 

Delaware

43-1883836

(State or Other Jurisdiction of

Incorporation or Organization)

(IRS Employer

Identification No.)

 

 

 

415 South 18th St.

St. Louis, Missouri

63103

(Address of Principal Executive Offices)

(Zip Code)

 

(314) 423-8000

(Registrant’s Telephone Number, Including Area Code)

 

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol

Name of each exchange on which registered

Common stock

BBW

New York Stock Exchange

 

1
Table of Contents

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes  ☒    No   ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes  ☒    No   ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer  ☐

Accelerated filer ☒

 

 

Non-accelerated filer ☐

Smaller reporting company ☒

 

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. ☐    

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No   ☒

 

As of December 4, 2023, there were 14,305,690 issued and outstanding shares of the registrant’s common stock.

 

2
Table of Contents

 

 

BUILD-A-BEAR WORKSHOP, INC.

INDEX TO FORM 10-Q

 

 

Page

Part I Financial Information

 

 

 

 

Item 1.

Financial Statements (Unaudited)

4

 

Condensed Consolidated Balance Sheets

4

 

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)

5

 

Condensed Consolidated Statements of Cash Flows

6

 

Notes to Condensed Consolidated Financial Statements

7

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

16

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

24

 

 

 

Item 4.

Controls and Procedures

24

 

Part II Other Information

 

 

 

Item 1A.

Risk Factors

25

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

25

 

 

 

Item 6.

Exhibits

26

 

 

Signatures

27

 

3
Table of Contents

 

 

PART I-FINANCIAL INFORMATION

Item 1. Financial Statements

 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 
  

(Unaudited)

      

(Unaudited)

 

ASSETS

 

Current assets:

            

Cash and cash equivalents

 $24,800  $42,198  $12,023 

Inventories, net

  64,466   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

  116,766   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

  7,273   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:

            

Preferred stock, par value $0.01, Shares authorized: 15,000,000; No shares issued or outstanding at October 28, 2023, January 28, 2023 and October 29, 2022

  -   -   - 

Common stock, par value $0.01, Shares authorized: 50,000,000; Issued and outstanding: 14,391,876, 14,802,338, and 14,718,368 shares, respectively

  144   148   147 

Additional paid-in capital

  66,641   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 

 

See accompanying notes to condensed consolidated financial statements.

 

4
Table of Contents

 

 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE INCOME

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

 

   

Thirteen weeks ended

    

Thirty-nine weeks ended

  
   

October 28,

    

October 29,

    

October 28,

    

October 29,

  
   

2023

    

2022

    

2023

    

2022

  

Revenues:

                                

Net retail sales

   $ 100,411     $ 99,229     $ 315,972     $ 308,001  

Commercial revenue

     6,020       4,125       17,685       12,464  

International franchising

     1,131       1,126       3,180       2,362  

Total revenues

     107,562       104,480       336,837       322,827  
                                 

Costs and expenses:

                                

Cost of merchandise sold - retail

     47,551       47,354       146,165       149,341  

Cost of merchandise sold - commercial

     2,675       1,929       8,458       5,824  

Cost of merchandise sold - international franchising

     703       867       2,042       1,593  

Total cost of merchandise sold

     50,929       50,150       156,665       156,758  

Consolidated gross profit

     56,633       54,330       180,172       166,069  

Selling, general and administrative expense

     46,566       44,436       140,516       130,320  

Interest (income) expense, net

     (281 )     6       (524 )     27  

Income before income taxes

     10,348       9,888       40,180       35,722  

Income tax expense

     2,762       2,433       9,648       8,247  

Net income

   $ 7,586     $ 7,455     $ 30,532     $ 27,475  
                                 

Foreign currency translation adjustment

     (302 )     49       (45 )     134  

Comprehensive income

   $ 7,284     $ 7,504     $ 30,487     $ 27,609  
                                 

Income per common share:

                                

Basic

   $ 0.53     $ 0.51     $ 2.12     $ 1.82  

Diluted

   $ 0.53     $ 0.51     $ 2.10     $ 1.78  
                                 

Shares used in computing common per share amounts:

                                

Basic

     14,362,702       14,542,947       14,413,308       15,097,816  

Diluted

     14,438,795       14,760,586       14,563,974       15,412,130  

 

 See accompanying notes to condensed consolidated financial statements. 

 

5
Table of Contents

 

 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands) 

 

   

Thirty-nine weeks ended

  
   

October 28,

    

October 29,

  
   

2023

    

2022

  
                 

Cash flows provided by operating activities:

                

Net income

   $ 30,532     $ 27,475  

Adjustments to reconcile net income to net cash provided by operating activities:

                
                 

Depreciation and amortization

     9,540       9,295  

Share-based and performance-based stock compensation

     2,492       1,924  

Provision/adjustments for doubtful accounts

     (276 )     (154 )

Loss on disposal of property and equipment

     85       108  

Deferred taxes

     (41 )     16  

Change in assets and liabilities:

                

Inventories, net

     5,729       (18,134 )

Receivables, net

     895       (4,343 )

Prepaid expenses and other assets

     2,511       1,354  

Accounts payable and accrued expenses

     (10,408 )     (894 )

Operating leases

     (4,311 )     (4,771 )

Gift cards and customer deposits

     (1,021 )     (2,573 )

Deferred revenue

     (2,987 )     1,944  

Net cash provided by operating activities

     32,740       11,247  

Cash flows used in investing activities:

                

Purchases of property and equipment

     (11,124 )     (6,752 )

Net cash used in investing activities

     (11,124 )     (6,752 )

Cash flows used in financing activities:

                

Proceeds from the exercise of employee equity awards, net of tax

     (1,797 )     (1,671 )

Cash dividends paid

     (22,098 )     (292 )

Purchases of Company’s common stock

     (15,239 )     (24,172 )

Net cash used in financing activities

     (39,134 )     (26,135 )

Effect of exchange rates on cash

     120       818  

Decrease in cash, cash equivalents, and restricted cash

     (17,398 )     (20,822 )

Cash, cash equivalents and restricted cash, beginning of period

     42,198       32,845  

Cash, cash equivalents and restricted cash, end of period

   $ 24,800     $ 12,023  
                 

Supplemental disclosure of cash flow information:

                

Cash and cash equivalents

   $ 24,413     $ 11,582  

Restricted cash from long-term deposits

   $ 387     $ 441  

Total cash, cash equivalents and restricted cash

   $ 24,800     $ 12,023  
                 

Net cash paid during the period for income taxes

   $ 16,785     $ 7,451  


See accompanying notes to condensed consolidated financial statements.

 

6
Table of Contents

 

Notes to Condensed Consolidated Financial Statements

 

1. Basis of Presentation

 

The condensed consolidated financial statements included herein are unaudited and have been prepared by Build-A-Bear Workshop, Inc. and its subsidiaries (collectively, the “Company”) pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to such rules and regulations. The condensed consolidated balance sheet of the Company as of January 28, 2023 was derived from the Company’s audited consolidated balance sheet as of that date. All other condensed consolidated financial statements contained herein are unaudited and reflect all adjustments which are, in the opinion of management, necessary to summarize fairly the financial position of the Company and the results of the Company’s operations and cash flows for the periods presented. All of these adjustments are of a normal recurring nature. All significant intercompany balances and transactions have been eliminated in consolidation. Because of the seasonal nature of the Company’s operations, results of operations of any single reporting period should not be considered as indicative of results for a full year. These condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the fiscal year ended January 28, 2023, which were included in the Company’s Annual Report on Form 10-K filed with the SEC on April 13, 2023. 

 

Certain prior period amounts in the notes to the condensed consolidated financial statements have been reclassified to conform to the current period presentation. These reclassifications did not affect net earnings attributable to Build-A-Bear Workshop, Inc. 

 

Significant Accounting Policies

 

The Company's significant accounting policies are summarized in Note 2 to the consolidated financial statements included in its Form 10-K for the year ended January 28, 2023. An update and supplement to these policies is needed for the Company's accounting for credit impairment as a result of a recently adopted accounting standard during the first quarter of fiscal 2023.

 

Receivables

 

Receivables consist primarily of amounts due to the Company in relation to wholesale and corporate product sales, franchisee royalties and product sales, tenant allowances, certain amounts due from taxing authorities, receivables due from insurance providers, and licensing revenue. The Company assesses the collectability of all receivables on an ongoing basis by considering its historical credit loss experience, current economic conditions, and other relevant factors. At the beginning of fiscal 2023, the Company adopted ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU requires entities to report “expected” credit losses on financial instruments and other commitments to extend credit rather than the current “incurred loss” model. These expected credit losses for financial assets held at the reporting date are to be based on historical experience, current conditions, and reasonable and supportable forecasts. Upon adoption, the Company recognized a charge of $0.8 million to the opening balance of retained earnings which represents a reduction in its account receivable balance associated with expected credit losses.

  

7
Table of Contents
 
 

2. Revenue

 

Currently, most of the Company’s revenue is derived from retail sales (including from its e-commerce sites) and is recognized when control of the merchandise is transferred to the customer. The Company's disaggregated revenue is fully disclosed as net sales to external customers by reporting segment and by geographic area (See Note 11 — Segment Information for additional information). The Company's direct-to-consumer reporting segment represents 93% of consolidated revenue for the third quarter of fiscal 2023. The majority of these sales transactions were single performance obligations that were recorded when control of merchandise was transferred to the customer.

 

The following is a description of principal activities from which the Company generates its revenue, by reportable segment.

 

The Company’s direct-to-consumer segment includes the operating activities of corporately-operated stores, other retail-delivered operations and e-commerce demand (orders generated online to be fulfilled from either the Company's warehouse or its stores). Direct-to-consumer revenue is recognized when control of the merchandise is transferred to the customer and for the Company's online sales, generally upon estimated delivery to the customer. Revenue is measured as the amount of consideration, including any discounts or incentives, the Company expects to receive in exchange for transferring the merchandise. Product returns have historically averaged less than one-half of one percent due to the personalized and interactive nature of its products, where consumers customize their own stuffed animal. The Company has elected to exclude from revenue all collected sales, value added, and other taxes paid by its customers.

 

For the Company’s gift cards, revenue, including any related gift card discounts, is deferred for single transactions until redemption. Historically, three-quarters of gift cards are redeemed within three years of issuance and over the last three years, approximately 60% of gift cards issued have been redeemed within the first twelve months. In addition, unredeemed gift cards or breakage revenue is recorded in proportion to the customer’s redemption period using an estimated breakage rate based on historical experience. In regard to the consolidated balance sheet, contract liabilities for gift cards are classified as gift cards and customer deposits.

 

Subsequent to stores reopening following shutdowns caused by the COVID-19 pandemic, the Company has experienced lower redemptions of its gift cards for all periods of outstanding activated cards compared to pre-pandemic redemption patterns (fiscal year 2019 and earlier), which impacts the gift card breakage rate. The Company utilizes historical redemption data to develop a model to analyze the amount of breakage expected for gift cards sold to consumers and business partners. The Company continues to evaluate expected breakage annually and adjusts the breakage rates in the fourth quarter of each year, or other times, if significant changes in customer behavior are detected. Changes to breakage estimates impact revenue recognition prospectively. Further, given the magnitude of the Company's gift card liability, the changes in breakage rates could have a significant impact on the amount of breakage revenue recognized in future periods. 

 

For certain qualifying transactions, a portion of revenue transactions are deferred for the obligation related to the Company’s loyalty program or when a material right in the form of a future discount is granted. In these transactions, the transaction price is allocated to the separate performance obligations based on the relative standalone selling price. The standalone selling price for the points earned for the Company’s loyalty program is estimated using the net retail value of the merchandise purchased, adjusted for estimated breakage based on historical redemption patterns. The revenue associated with the initial merchandise purchased is recognized immediately and the value assigned to the points is deferred until the points are redeemed, forfeited or expired. The Company issues certificates daily to loyalty program members who have earned 100 or more points in North America and 50 points or more in the U.K. with certificates historically expiring in six months if not redeemed. The Company assesses the redemption rates of its certifications on a quarterly basis to update the rate at which loyalty program points turn into certifications and the rate that certifications are redeemed. In regard to the consolidated balance sheet, contract liabilities related to the loyalty program are classified as deferred revenue and other.

 

The Company’s commercial segment includes transactions with other businesses and is mainly comprised of licensing the Company’s intellectual properties for third-party use and wholesale sales of merchandise, including supplies and fixtures. Revenue for wholesale sales is recognized when control of the merchandise or fixtures is transferred to the customer, which generally occurs upon delivery to the customer. The license agreements provide the customer with highly interrelated rights that are not distinct in the context of the contract and therefore, have been accounted for as a single performance obligation and recognized as licensee sales occur. If the contract includes a guaranteed minimum, the minimum guarantee is recognized on a straight-line basis over the guarantee term until such time as royalties earned through licensee sales exceed the minimum guarantee. The Company classifies these guaranteed minimum contract liabilities as deferred revenue on the consolidated balance sheet.

 

The Company’s international franchising segment includes the activities with franchisees who operate store locations in certain countries and includes development fees, sales-based royalties and merchandise, including supplies and fixture sales. The Company's obligations under the franchise agreements are ongoing and include operations and product development support and training, generally concentrated around initial store openings. These obligations are highly interrelated rights that are not distinct in the context of the contract and, therefore, have been accounted for as a single performance obligation and recognized as franchisee sales occur. If the contract includes an initial, one-time nonrefundable development fee, this fee is recognized on a straight-line basis over the term of the franchise agreement, which may extend for periods up to 25 years. The Company classifies these initial, one-time nonrefundable franchise fee contract liabilities as deferred revenue on its consolidated balance sheet. Revenue from merchandise and fixture sales is recognized when control is transferred to the franchisee, which generally occurs upon delivery.

 

The Company also incurs expenses directly related to the startup of new franchises, which may include finder’s fees, legal and travel costs, expenses related to its ongoing support of the franchises and employee compensation. Accordingly, the Company’s policy is to capitalize any finder’s fee, as an incremental cost, and expense all other costs as incurred. Additionally, the Company amortizes these capitalized costs into expense in the same pattern as the development fee's recording of revenue as described previously. These capitalized costs for the thirteen and thirty-nine weeks ended October 28, 2023 are not material to the financial statements. 

 

8
Table of Contents
 
 

3. Leases

 

The majority of the Company's leases relate to retail stores and corporate offices. For leases with terms greater than 12 months, the Company records the related asset and obligation at the present value of lease payments over the term. Most new retail store leases have an original term of a five to ten-year base period and may include renewal options to extend the lease term beyond the initial base period. The extension periods are typically much shorter than the original lease term given the Company's strategic decision to maintain a high level of lease optionality. Some leases also include early termination options, which can be exercised under specific conditions. Additionally, the Company may operate stores for a period of time on a month-to-month basis after the expiration of the lease term. The Company's lease agreements do not contain any material residual value guarantees or material restrictive covenants. Additionally, certain leases contain incentives, such as construction allowances from landlords and/or rent abatements subsequent to taking possession of the leased property.

 

The table below presents certain information related to the lease costs for operating leases for the thirteen and thirty-nine weeks ended October 28, 2023 and October 29, 2022 (in thousands).

 

  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28, 2023

  

October 29, 2022

  

October 28, 2023

  

October 29, 2022

 
                 

Operating lease costs

 $9,261  $8,905  $27,357  $25,874 

Variable lease costs (1)

  2,134   2,039   6,374   6,228 

Short term lease costs

  34   19   74   46 

Total Operating Lease costs

 $11,429  $10,963  $33,805  $32,148 

 

 

(1)

Variable lease costs consist of leases with variable rent structures, which are intended to increase flexibility in an environment with expected high sales volatility and provide a natural hedge against potential sales declines.


Other information

 

The table below presents supplemental cash flow information related to leases for the thirteen and thirty-nine weeks ended October 28, 2023 and October 29, 2022 (in thousands).

 

  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28, 2023

  

October 29, 2022

  

October 28, 2023

  

October 29, 2022

 

Operating cash flows for operating leases

 $9,994  $9,497  $29,775  $27,772 

 

As of October 28, 2023 and October 29, 2022, the weighted-average remaining operating lease term was 4.0 years and 4.3 years, respectively, and the weighted-average discount rate was 6.5% and 5.7%, respectively, for operating leases recognized on the Company's condensed consolidated balance sheets.

 

For the thirteen and thirty-nine weeks ended October 28, 2023 and the thirteen and thirty-nine weeks ended October 29, 2022 the Company incurred no impairment charges against its right-of-use operating lease assets.

 

Undiscounted cash flows

 

The table below reconciles the undiscounted cash flows for each of the first five years and total of the remaining years to the operating lease liabilities recorded on the balance sheet (in thousands).

 

Operating Leases

   

2023

 $1,306 

2024

  31,110 

2025

  20,855 

2026

  12,765 

2027

  7,994 

Thereafter

  15,797 

Total minimum lease payments

  89,827 

Less: amount of lease payments representing interest

  (11,402)

Present value of future minimum lease payments

  78,425 

Less: current obligations under leases

  (26,002)

Long-term lease obligations

 $52,423 

 

As of October 28, 2023, the Company had additional executed leases that had not yet commenced with operating lease liabilities of $12.9 million. These leases are expected to commence in the fourth quarter of fiscal 2023 and the first quarter of fiscal 2024 with lease terms of five to ten years.

 

9
Table of Contents
 
 

4. Other Assets

 

Prepaid expenses and other current assets consist of the following (in thousands):

 

  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Prepaid occupancy (1)

 $2,414  $2,196  $2,630 

Prepaid merchandise (2)

  -   6,047   - 

Prepaid insurance

  550   1,221   213 

Prepaid gift card fees

  706   835   206 

Prepaid royalties

  540   301   1,202 

Prepaid taxes (3)

  4,092   73   493 

Other (4)

  5,290   8,701   5,635 

Total

 $13,592  $19,374  $10,379 

  

 

(1)

Prepaid occupancy consists of prepaid expenses related to variable non-lease components.

 (2)Prepaid merchandise consists of prepaid purchase orders of inventory that are not in transit.
 (3)Prepaid taxes consist of prepaid federal and state income tax. 
 (4)Other consists primarily of prepaid expense related to information technology maintenance contracts and software as a service.

  

Other non-current assets consist of the following (in thousands):

 

  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Entertainment production asset (1)

 $6,057  $2,939  $2,126 

Deferred compensation

  875   853   544 

Other (2)

  341   429   435 

Total

 $7,273  $4,221  $3,105 

 

 (1)Entertainment production asset includes the direct costs, production overhead and development costs in producing entertainment assets such as films or music.
 

(2)

Other consists primarily of deferred financing costs related to the Company's credit facility.

 
 

5. Accrued Expenses

 

Accrued expenses consist of the following (in thousands):

 

  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Accrued wages, bonuses and related expenses

 $17,470  $23,767  $17,174 

Sales and value added taxes payable

  2,466   4,561   2,209 

Accrued rent and related expenses (1)

  954   1,512   899 

Current income taxes payable

  329   3,418   1,382 

Accrued expense - other (2)

  4,100   4,100   4,100 

Total

 $25,319  $37,358  $25,764 

 

 

(1)

Accrued rent and related expenses consist of accrued costs associated with non-lease components.

 

(2)

Accrued expense - other consists of accrued costs associated with a legal reserve accrual.

 

10
Table of Contents

 

 

6. Stock-based Compensation

 

On April 14, 2020, the Board of Directors (the “Board”) of Build-A-Bear Workshop, Inc. (the “Company”) adopted, subject to stockholder approval, the Build-A-Bear Workshop, Inc. 2020 Omnibus Incentive Plan (the “2020 Incentive Plan”).  On June 11, 2020, the Company’s stockholders approved the 2020 Incentive Plan.   On April 11, 2023, the Board adopted, subject to stockholder approval, the Build-A-Bear Workshop, Inc. Amended and Restated 2020 Omnibus Incentive Plan (the “Restated 2020 Incentive Plan”).  On June 8, 2023, at the Company’s 2023 Annual Meeting of Stockholders (the “Annual Meeting”), the Company’s stockholders approved the Restated 2020 Incentive Plan. The Restated 2020 Incentive Plan, which is administered by the Compensation and Development Committee of the Board, permits the grant of stock options (including both incentive and non-qualified stock options), stock appreciation rights, other stock-based awards, including restricted stock and restricted stock units, cash-based awards, and performance awards pursuant to the terms of the Restated 2020 Incentive Plan. The Restated 2020 Incentive Plan will terminate on April 11, 2033, unless earlier terminated by the Board. The total number of shares of the Company’s common stock authorized for issuance under the Restated 2020 Incentive Plan increased by 800,000 to a maximum  of 1,800,000 since its inception as the 2020 Incentive Plan, subject to customary capitalization adjustments, substitutions of acquired company awards and certain additions of acquired company plan shares, plus shares that are subject to outstanding awards made under the Build-A-Bear Workshop, Inc. 2017 Omnibus Incentive Plan (the “2017 Plan”) that on or after April 14, 2020 may be forfeited, expire or be settled for cash.

 

For the thirteen weeks ended October 28, 2023 and October 29, 2022, selling, general and administrative expense included stock-based compensation expense of $0.7 million and $0.6 million, respectively. For the thirty-nine weeks ended October 28, 2023 and October 29, 2022 selling, general, and administrative expense included stock-based compensation expense of $2.5 million and $1.9 million, respectively. As of October 28, 2023, there was $1.7 million of total unrecognized compensation expense related to unvested restricted stock awards which is expected to be recognized over a weighted-average period of 1.7 years.

 

The following table is a summary of the balances and activity for stock options for the thirty-nine weeks ended October 28, 2023:

 

  

Options

 
  

Shares

  Weighted Average Exercise Price 

Outstanding, January 28, 2023

  177,519  $14.20 

Granted

  -   - 

Exercised

  (143,115)  12.87 

Forfeited

  -   - 

Canceled or expired

  -   - 

Outstanding, October 28, 2023

  34,404  $19.73 

   

The following table is a summary of the balances and activity related to time-based and performance-based restricted stock for the thirty-nine weeks ended October 28, 2023:

 

  

Time-Based Restricted Stock

  

Performance-Based Restricted Stock

 
  

Shares

  

Weighted Average Grant Date Fair Value

  

Shares

  

Weighted Average Grant Date Fair Value

 

Outstanding, January 28, 2023 (1)

  287,983  $8.78   295,048  $8.13 

Granted (1)

  65,759   23.52   65,254   24.75 

Vested

  (208,620)  7.20   -   - 

Adjustment for performance achievement

  -   -   57,756   2.87 

Earned and Vested

  -   -   (215,130)  2.78 

Forfeited (1)

  (4,838)  12.91   (3,466)  18.03 

Outstanding, October 28, 2023 (1)

  140,284  $17.89   199,462  $17.62 

 

 (1)Performance-based restricted stock outstanding, granted, and forfeited are presented at 100% of target.

 

The total fair value of shares vested during the thirty-nine weeks ended  October 28, 2023 and October 29, 2022 was $2.1 million and $2.0 million, respectively.

 

The outstanding performance shares as of October 28, 2023 consist of the following:

 

  Performance Shares 

Unearned shares subject to performance-based restrictions at target:

    

2021 - 2023 consolidated, cumulative earnings before interest, taxes, depreciation and amortization (EBITDA) objectives

  39,821 

2021 - 2023 consolidated revenue growth objectives

  13,274 

2022 - 2024 consolidated, earnings before interest, taxes, depreciation and amortization (EBITDA) growth objectives

  60,835 

2022 - 2024 consolidated revenue growth objectives

  20,278 

2023 - 2025 consolidated pre-tax income growth objectives

  42,415 

2023 - 2025 consolidated revenue growth objectives

  22,839 

Performance shares outstanding, October 28, 2023

  199,462 
 

7. Income Taxes

 

The Company's effective tax rate was 26.7% and 24.0% for the thirteen and thirty-nine weeks ended October 28, 2023, respectively, compared to 24.6% and 23.1% for the thirteen and thirty-nine weeks ended October 29, 2022, respectively. The 2023 and 2022 effective tax rates differed from the statutory rate of 21% primarily due to state income tax expense partially offset by the tax impact of equity awards vesting. In addition, in the third quarter of fiscal 2023 and 2022, the Company remains in a full valuation allowance in certain foreign jurisdictions.

 

11
Table of Contents
 
 

8. Stockholders’ Equity

 

The following table sets forth the changes in stockholders’ equity (in thousands) for the thirteen weeks ended October 28, 2023 and October 29, 2022 (in thousands):

 

  

For the thirteen weeks ended October 28, 2023

  

For the thirteen weeks ended October 29, 2022

 
                                         
  

Common

          

Retained

      

Common

          

Retained

     
  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

 

Balance, beginning

 $145  $66,773  $(12,017) $52,965  $107,866  $150  $69,409  $(12,385) $36,690  $93,864 

Issuance of Restricted Stock

                  -                     

Shares issued under employee stock plans

     175         175      194         194 

Stock-based compensation

     363         363      368         368 

Shares withheld in lieu of tax withholdings

              -               - 

Share Repurchase

  (1)  (670)     (3,369)  (4,040)  (3)  (1,553)     (3,233)  (4,789)

Cash Dividends

              -               - 

Other

              -      4      (47)  (43)

Other comprehensive (loss) income

        (302)     (302)        49      49 

Net income

           7,586   7,586            7,455   7,455 

Balance, ending

 $144  $66,641  $(12,319) $57,182  $111,648  $147  $68,422  $(12,336) $40,865  $97,098 

 

(1) Additional paid-in capital (“APIC”)

(2) Accumulated other comprehensive loss (“AOCI”)

 

The following table sets forth the changes in stockholders’ equity (in thousands) for the thirty-nine weeks ended October 28, 2023 and October 29, 2022 (in thousands):

 

  

For the thirty-nine weeks ended October 28, 2023

  

For the thirty-nine weeks ended October 29, 2022

 
                                         
  

Common

          

Retained

      

Common

          

Retained

     
  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

  

stock

  

APIC (1)

  

AOCI (2)

  earnings  

Total

 

Balance, beginning

 $148  $69,868  $(12,274) $61,375  $119,117  $162  $75,490  $(12,470) $30,501  $93,683 

Adoption of new accounting standard

           (785)                  

Subtotal

 $148  $69,868  $(12,274) $60,590  $118,332  $162  $75,490  $(12,470) $30,501  $93,683 

Issuance of Restricted Stock

                  -                     

Shares issued under employee stock plans

  4   2,436         2,440   2   1,004         1,006 

Stock-based compensation

     1,121         1,121      1,175         1,175 

Shares withheld in lieu of tax withholdings

  (2)  (3,638)        (3,640)  (1)  (2,178)        (2,179)

Share Repurchase

  (6)  (3,146)     (12,087)  (15,239)  (16)  (7,073)     (17,083)  (24,172)

Other

           196   196      4      (28)  (24)

Dividend

           (22,049)  (22,049)              - 

Other comprehensive (loss) income

        (45)     (45)        134      134 

Net income

           30,532   30,532            27,475   27,475 

Balance, ending

 $144  $66,641  $(12,319) $57,182  $111,648  $147  $68,422  $(12,336) $40,865  $97,098 

 

(1) Additional paid-in capital (“APIC”)

(2) Accumulated other comprehensive loss (“AOCI”)

 

For the thirty-nine weeks ended October 28, 2023, the Company recorded credit impairment charges of $0.8 million on trade receivables into retained earnings as a result of the adoption of ASC 326 - Credit Impairment. 

 

During the thirteen and thirty-nine weeks ended October 28, 2023, the Company utilized $4.0 million in cash to repurchase 146,028 shares and utilized $15.2 million in cash to repurchase 672,734 shares, respectively, under its $50.0 million program that was authorized by its Board of Directors on August 31, 2022. The Company's Board of Directors also authorized a special cash dividend of $1.50 per share that was paid on April 6, 2023, to all stockholders of record as of March 23, 2023.

    

12
Table of Contents
 
 

9. Income per Share

 

The following table sets forth the computation of basic and diluted net income per share (in thousands, except share and per share data):

 

  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28,

  

October 29,

  

October 28,

  

October 29,

 
  

2023

  

2022

  

2023

  

2022

 

NUMERATOR:

                

Net income

 $7,586  $7,455  $30,532  $27,475 
                 

DENOMINATOR:

                

Weighted average number of common shares outstanding - basic

  14,362,702   14,542,947   14,413,308   15,097,816 

Dilutive effect of share-based awards:

  76,093   217,639   150,666   314,314 

Weighted average number of common shares outstanding - dilutive

  14,438,795   14,760,586   14,563,974   15,412,130 
                 

Basic net income per common share

 $0.53  $0.51  $2.12  $1.82 

Diluted net income per common share

 $0.53  $0.51  $2.10  $1.78 

 

In calculating the diluted income per share for the thirteen and thirty-nine weeks ended October 28, 2023, there were zero and 43,673 shares of common stock, respectively, that were outstanding at the end of the period that were not included in the computation of diluted income per share due to their anti-dilutive effect. For the thirteen and thirty-nine weeks ended October 29, 2022, there were 9,071 and 106,770 shares of common stock, respectively, that were outstanding at the end of the period that were not included in the computation of diluted income per share due to their anti-dilutive effect.

 

 

10. Comprehensive Income

 

The difference between comprehensive income or loss and net income or loss is the result of foreign currency translation adjustments on the balance sheets of subsidiaries whose functional currency is not the U.S. dollar. The accumulated other comprehensive loss balance on  October 28, 2023 and October 29, 2022 was comprised entirely of foreign currency translation. For the thirteen weeks ended October 28, 2023 and October 29, 2022, the Company had no reclassifications out of accumulated other comprehensive loss.

  

13
Table of Contents

 

 

11. Segment Information 

 

The Company’s operations are conducted through three operating segments consisting of direct-to-consumer (“DTC”), commercial and international franchising. The DTC segment includes the operating activities of corporately-operated locations and other retail delivery operations in the U.S., Canada, Ireland and the U.K., including the Company’s e-commerce sites and temporary stores. The commercial segment includes the Company’s transactions with other businesses, mainly comprised of licensing the Company’s intellectual properties for third-party use and wholesale activities. The international franchising segment includes the licensing activities of the Company’s franchise agreements with store locations in select countries in Asia, Australia, the Middle East, Africa, and South America. The operating segments have discrete sources of revenue, different capital structures and different cost structures. These operating segments represent the basis on which the Company’s chief operating decision maker regularly evaluates the business in assessing performance, determining the allocation of resources and the pursuit of future growth opportunities. Accordingly, the Company has determined that each of its operating segments represent a reportable segment. The three reportable segments follow the same accounting policies used for the Company’s consolidated financial statements.

 

Following is a summary of the financial information for the Company’s reportable segments (in thousands):

 

  

Direct-to-

      

International

     
  

Consumer

  

Commercial

  

Franchising

  

Total

 

Thirteen weeks ended October 28, 2023

                

Net sales to external customers

 $100,411  $6,020  $1,131  $107,562 

Income before income taxes

  7,233   2,740   375   10,348 

Capital expenditures

  4,986   -   -   4,986 

Depreciation and amortization

  3,152   79   -   3,231 

Thirteen weeks ended October 29, 2022

                

Net sales to external customers

 $99,229  $4,125  $1,126  $104,480 

Income before income taxes

  7,771   2,009   108   9,888 

Capital expenditures

  2,685   -   -   2,685 

Depreciation and amortization

  2,924   95   -   3,019 
                 

Thirty-nine weeks ended October 28, 2023

                

Net sales to external customers

 $315,972  $17,685  $3,180  $336,837 

Income before income taxes

  31,225   7,882   1,073   40,180 

Capital expenditures

  11,124   -   -   11,124 

Depreciation and amortization

  9,266   274   -   9,540 

Thirty-nine weeks ended October 29, 2022

                

Net sales to external customers

 $308,001  $12,465  $2,361  $322,827 

Income before income taxes

  29,174   5,705   843   35,722 

Capital expenditures

  6,752   -   -   6,752 

Depreciation and amortization

  8,888   407   -   9,295 

Total Assets as of:

                

October 28, 2023

 $238,604  $10,753  $1,186  $250,543 

January 28, 2023

  272,221   7,466   1,107   280,794 

October 29, 2022

  253,595   5,045   1,161   259,801 

 

The Company’s reportable segments are primarily determined by the types of products and services that they offer. Each reportable segment may operate in many geographic areas. Revenues are recognized in the geographic areas based on the location of the customer or franchisee. The following schedule is a summary of the Company’s sales to external customers and long-lived assets by geographic area (in thousands):

 

  

North

             
  

America (1)

  

Europe (2)

  

Other (3)

  

Total

 

Thirteen weeks ended October 28, 2023

                

Net sales to external customers

 $93,431  $13,037  $1,094  $107,562 

Thirteen weeks ended October 29, 2022

                

Net sales to external customers

 $90,515  $12,851  $1,114  $104,480 
                 

Thirty-nine weeks ended October 28, 2023

                

Net sales to external customers

 $297,631  $36,822  $2,384  $336,837 

Property and equipment, net

  48,631   3,283   0   51,914 

Thirty-nine weeks ended October 29, 2022

                

Net sales to external customers

 $282,706  $37,754  $2,367  $322,827 

Property and equipment, net

  43,898   2,366   0   46,264 

 

For purposes of this table only:

(1)  North America includes corporately-operated locations in the United States and Canada.

(2)  Europe includes corporately-operated locations in the U.K. and Ireland and sales to wholesale customers in Europe.

(3)  Other includes franchise businesses outside of North America and Europe.
 

 

14
Table of Contents
 

12. Contingencies

 

In the normal course of business, the Company is subject to legal proceedings, government inquiries and claims, and other commercial disputes. If one or more of these matters has an unfavorable resolution, it is possible that the results of operations, liquidity or financial position of the Company could be materially affected in any particular period. The Company accrues a liability for these types of contingencies when it believes that it is both probable that a liability has been incurred and that it can reasonably estimate the amount of the loss. Gain contingencies are recorded when the underlying uncertainty has been settled.

 

Assessments made by the U.K. customs authority in 2012 were appealed by the Company, which has paid the disputed duty, strictly under protest, pending the outcome of the continuing dispute, and this is included in receivables, net in the DTC segment. The U.K. customs authority contested the Company's appeal. Rulings by the First Tier Tribunal in  November 2019 and Upper Tribunal in  March 2021 held that duty was due on some, but not all, of the products at issue. The Company petitioned the Court of Appeal for permission to appeal certain elements of the Upper Tribunal decision and, in early November 2021, a judge granted the Company's petition for permission to appeal those elements of the Upper Tribunal decision on some, but not all, of the grounds of appeal that the Company had put forward. An appeal was heard by the Court of Appeal during the first quarter of fiscal 2022, and the Court of Appeal dismissed the appeal in the third quarter of fiscal 2022. During the fourth quarter of fiscal 2022, the UK Supreme Court declined to hear the appeal. The Company is engaging with the customs authority to attempt to resolve all outstanding issues following the application of the determined principles. The case will return to the lower tribunal for a final ruling if outstanding issues cannot be resolved. The Company maintains a provision against the related receivable, based on a current evaluation of collectability, using the latest facts available in the dispute. As of October 28, 2023, the Company had a gross receivable balance of $4.5 million and a reserve of $3.5 million, leaving a net receivable of $1.0 million. The Company believes that the outcome of this dispute will not have a material adverse impact on the results of operations, liquidity, or financial position of the Company.

 

In  August 2021, a putative class action lawsuit was filed against Build-A-Bear Workshop, Inc., asserting claims under the Telephone Consumer Protection Act (the "TCPA") alleging that the Company continued to send marketing text messages to mobile phone numbers registered on the National Do Not Call Registry after allegedly opting-out of receiving them. Statutory damages under the TCPA are assessed at $500 per violation (i.e., per text message), and up to $1,500 per violation if the violation was knowing or willful. The Company has reached a settlement with the Plaintiff and an insurance carrier which has been approved by the Court and did not result in a significant expense for the Company.

 

15
Table of Contents

,

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Cautionary Notice Regarding Forward-Looking Statements

 

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties, and we undertake no obligation to update these statements except as required by the federal securities laws. Our actual results may differ materially from the results discussed in the forward-looking statements. These risks and uncertainties include, without limitation, those detailed under the caption “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended January 28, 2023, as filed with the SEC, and include the following:

 

  ● any uncertainty or decline in general global economic conditions, caused by inflation, rising interest rates, geo-political conflicts, or other external factors, could lead to disproportionately reduced discretionary consumer spending and a corresponding reduction in demand for our products and have an adverse effect on our liquidity and profitability;
  ● consumer interests can change rapidly, and our success depends on the ongoing effectiveness of our marketing and online initiatives to build consumer affinity for our brand and drive consumer demand for our products and services;
  ● we depend upon the shopping malls and tourist locations in which our stores are located to attract guests. Continued or further volatility in retail consumer traffic could adversely affect our financial performance and profitability;
  ● global or regional health pandemics or epidemics, such as the COVID-19 pandemic, could negatively impact our business, financial position and results of operations;
  ● our profitability could be adversely affected by fluctuations in petroleum products prices;
  ● our business may be adversely impacted at any time by a variety of significant competitive threats;
  ● if we are unable to generate interest in and demand for our interactive retail experience and products, including being able to identify and respond to consumer preferences in a timely manner, our sales, financial condition and profitability could be adversely affected;
  ● failure to successfully execute our omnichannel and brand expansion strategy and the cost of our investments in e-commerce and digital transformation may materially adversely affect our financial condition and profitability;
  ● if we are unable to renew, renegotiate or replace our store leases or enter into leases for new stores on favorable terms, or if we violate any of the terms of our current leases, our revenue and profitability could be harmed;
  ● we are subject to risks associated with technology and digital operations;
  ● we may not be able to evolve our store locations over time to align with market trends, successfully diversify our store formats and business models in accordance with our strategic goals or otherwise effectively manage our overall portfolio of stores which could adversely affect our ability to grow and could significantly harm our profitability;
  ● our company-owned distribution center that services the majority of our stores in North America and our third-party distribution center providers used in the western U.S. and Europe may be required to close and operations may experience disruptions or may operate inefficiently;
  ● we rely on a few global supply chain vendors to supply substantially all of our materials and merchandise, and significant price increases or any disruption in their ability to deliver materials and merchandise could harm our ability to source products and supply inventory to our stores;
  ● we may not be able to operate our international corporately-operated locations profitability;
  ● our merchandise is manufactured by foreign manufacturers and we transact business in various foreign countries, and the availability and costs of our products, as well as our product pricing, may be negatively affected by risks associated with international manufacturing and trade and foreign currency fluctuations;
  ● if we are unable to effectively manage our international franchises, attract new franchisees or if the laws relating to our international franchises change, our growth and profitability could be adversely affected, and we could be exposed to additional liability;
  ● we are subject to a number of risks related to disruptions, failures or security breaches of our information technology infrastructure. If we improperly obtain or are unable to protect our data or violate privacy or security laws or expectations, we could be subject to liability as well as damage to our reputation;
  ● we may fail to renew, register or otherwise protect our trademarks or other intellectual property and may be sued by third parties for infringement or misappropriation of their proprietary rights, which could be costly, distract our management and personnel and result in the diminution in value of our trademarks and other important intellectual property;
  ● we may suffer negative publicity or be sued if the manufacturers of our merchandise or of Build-A-Bear branded merchandise sold by our licensees ship any products that do not meet current safety standards or production requirements or if such products are recalled or cause injuries;
  ● we may suffer negative publicity or be sued if the manufacturers of our merchandise violate labor laws or engage in practices that consumers believe are unethical;
  ● we may suffer negative publicity or a decrease in sales or profitability if the products from other companies that we sell in our stores do not meet our quality standards or fail to achieve our sales expectations;
  ● we may suffer negative publicity and damage to our reputation if we do not continue to evolve environmental, social, and governance initiatives in a timely manner;
  ● fluctuations in our quarterly results of operations could cause the price of our common stock to substantially decline;
  ● fluctuations in our operating results could reduce our cash flow, or trigger restrictions under our credit agreement, and we may be unable to repurchase shares at all or at the times or in the amounts we desire, or the results of our share repurchase program may not be as beneficial as we would like; 
  ● our relatively low market capitalization can cause the market price of our common stock to become volatile;
  ● our certificate of incorporation and bylaws and Delaware law contain provisions that may prevent or frustrate attempts to replace or remove our current management by our stockholders, even if such replacement or removal may be in our stockholders’ best interests;
  ●

we may not be able to operate successfully if we lose key personnel, are unable to hire qualified additional personnel, or experience turnover of our management team;
  ● we may be unsuccessful in acquiring businesses or engaging in other strategic transactions, which may negatively affect our financial condition and profitability.

 

16
Table of Contents

 

Overview

 

Build-A-Bear Workshop, Inc., a Delaware corporation, was formed in 1997 as a mall-based, experiential specialty retailer where children and their families could create their own stuffed animals. Over the last 25 years, Build-A-Bear has become a brand with high consumer awareness and positive affinity with over 225 million furry friends made by guests. We are leveraging this brand strength to strategically evolve our brick-and-mortar retail footprint beyond traditional malls with a versatile range of formats and locations including tourist destinations, expand into international markets primarily via a franchise model, and broaden the total addressable market beyond children by adding teens and adults with entertainment/sports licensing, collectible and gifting offerings. Build-A-Bear's pop-culture and multi-generational appeal have also played a key role in our digital transformation which includes a meaningful e-commerce/omni-channel business that has delivered sustained growth, engaging consumer loyalty program and robust digital marketing and content capabilities with industry-leading partners. As of October 28, 2023, we had 356 corporately-operated stores globally and 3 seasonal locations, 85 partner-operated locations operating through our "third-party retail" model in which we sell our products on a wholesale basis to other companies that then, in turn, execute our retail experience, and 70 international franchised stores under the Build-A-Bear Workshop brand. In addition to these stores, we sell products on our company-owned e-commerce sites and third-party marketplace sites, our franchisees sell products through sites that they manage as well as other third-party marketplace sites and other parties sell products on their sites under wholesale agreements.

 

We operate in three segments that share the same infrastructure, including management, systems, merchandising and marketing, and generate revenues as follows:

 

  •

Direct-to-Consumer (“DTC”) – Corporately-operated retail stores located in the U.S., Canada, the U.K., and Ireland and two e-commerce sites;
  •

Commercial – Transactions with other businesses, mainly comprised of wholesale product sales to third-party retailers and licensing our intellectual property, including entertainment properties, for third-party use; and
  •

International franchising – Royalties as well as products and fixtures sales from other international operations under franchise agreements.

 

Selected financial data attributable to each segment for the thirteen and thirty-nine weeks ended October 28, 2023 and October 29, 2022 are set forth in the notes to our condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

 

Business Update

 

Build-A-Bear Workshop offers interactive entertainment experiences via both physical and e-commerce engagement, targeting a range of consumer segments and purchasing occasions through digitally-driven, diversified omnichannel capabilities. We operate a vertical retail channel with stores that feature a unique combination of experience and product in which guests can "make their own stuffed animals" by participating in the stuffing, fluffing, dressing, accessorizing, and naming of their teddy bears and other stuffed animals. We also operate e-commerce sites that focus on gift-giving, collectible merchandise and licensed products that appeal to consumers that have an affinity for characters from a range of licensed properties. Over the last 25 years, Build-A-Bear has become a brand with high consumer awareness and positive affinity. We believe there are opportunities to leverage this brand strength, pop-culture status and multi-generational appeal and generate incremental revenue and profits through licensing our intellectual properties through content and entertainment development for kids and adults while also offering products at wholesale and in non-plush consumer categories through outbound licensing agreements with leading manufacturers.

 

We seek to provide outstanding guest service and experiences across all channels and touch points including our retail locations, our e-commerce sites, our mobile sites and apps as well as traditional, digital and social media. We believe the hands-on and interactive nature of our experience locations, our personal service model and engaging digital shopping experiences result in guests forming an emotional connection with our brand which has multi-generational appeal that captures today’s zeitgeist including desire for engaging experiences, personalization and “DIY” while being recognized as trusted, giving, and a part of pop culture.

 

We believe there are opportunities to extend the reach and size of our diverse consumer segments through expanded products and licensing relationships, evolved experiences, and incremental occasions, partnerships, and marketing activities. We believe we can further develop our business by creating a continuous circle of engagement with expanded programs including outbound branded licensing and entertainment that drives retail performance and leverages our brand equity which may in turn positively impact other channels of distribution. We remain focused on our strategic priorities which are centered on three key areas:

 

  • Drive continued digital transformation and broaden our total addressable market while leveraging enhanced omni-channel capabilities. We expect to more effectively use our expanded digital capabilities and platforms to inform and drive marketing and content campaigns and deliver personalized experiences and promotional messaging to both acquire new guests and increase repeat purchases from existing consumers. We also plan to leverage the expansion of our total addressable market by reaching beyond the core kid base and continuing to acquire new tween, teen, and adult consumers by offering unique affinity offerings, expanding gift-giving and adding new purchase occasions. We prepared for and launched the planned update to our e-commerce site with extended testing and algorithm refinements being made throughout the year on multiple points from the landing page to checkout. In addition, we plan to grow our core kids and family business with new product launches, incremental purchase occasions and engaging digital marketing content.
     
  • Expand brand access with additional experience locations and increase brand engagement leveraging strategic partnerships, pop-culture status and digital media, content and entertainment. In fiscal 2023, we expect a net increase in the number of stores in North America inclusive of third-party retail sites and to have more corporately-operated locations in Europe compared to the end of fiscal 2022. Combined across geographies and business models, we plan to have more total locations at the end of fiscal 2023 compared to the end of fiscal 2022. We have made a concerted effort to shift to non-traditional locations including family-centric tourist and hospitality sites and now have approximately 35% of our total retail locations in non-traditional settings. While tourist sites have been and will remain a critical part of our overarching location expansion strategy, recent research data supports our opportunity to reengage in profitable expansion of our corporately-operated experience locations on a more localized level, particularly given the numerous and flexible models we have developed in the past few years. We also continue to develop innovative experiences to expand our brand reach. This includes Build-A-Bear vending machines, also known as ATMs or automatic teddy machines. In addition, we plan to continue to utilize digital media, content and entertainment as marketing and brand-building tools to engage consumers, create incremental value and drive in-person and online traffic and demand. 
     
  •

Optimize our solid financial position including a strong balance sheet to support our business, make investments that drive sustained profitable growth and continue to deliver value to shareholders. We plan to maintain disciplined expense management particularly in light of changes in overall consumer shopping trends, recent inflationary pressures, wage increases and supply chain challenges. We are also focused on ongoing lease negotiations as we continue to evolve our real estate portfolio with new locations, formats and business models. In addition, we expect to continue to strategically manage our capital to support key initiatives and innovative developments designed to deliver long-term profitable growth while returning value to shareholders through actions such as the dividends announced by our Board of Directors and paid in fiscal 2021 and 2023 totaling $41.5 million as well as share repurchase programs authorized by the Board of Directors in fiscal 2021 and 2022 where we have utilized $43.7 million under both programs to repurchase nearly 2.5 million shares through the end of the fiscal third quarter fiscal 2023.

   

During the last two weeks of our fiscal third quarter, revenues were negatively impacted simultaneous with the widely reported consumer spending softness. The effects of this decline in consumer spending persisted into November 2023, the beginning of our fiscal fourth quarter, continuing to negatively impact our revenues.

 

 

17
Table of Contents

 

Retail Stores:

 

Corporately-Operated Locations:

 

The table below sets forth the number of Build-A-Bear Workshop corporately-operated stores in North America and Europe for the periods presented:

 

   

Thirty-nine weeks ended

  
   

October 28, 2023

    

October 29, 2022

  
   

North America

    

Europe

    

Total

    

North America

    

Europe

    

Total

  

Beginning of period

     312       38       350       305       41       346  

Opened

     6       1       7       8       -       8  

Closed

     -       (1 )     (1 )     (1 )     (6 )     (7 )

End of period

     318       38       356       312       35       347  

 

As of October 28, 2023, 47% of our corporately-operated stores were in an updated Discovery format. We also expect to close certain stores in accordance with natural lease events as an ongoing part of our real estate management and day-to-day operational plans. The future of our retail store fleet may include expansion into more non-traditional locations, including concourse format shops and by expansion in other locations outside of traditional malls.

 

Third-Party Retail Locations:

 

The number of third-party retail locations opened and closed for the periods presented below is summarized as follows:

 

   

Thirty-nine weeks ended

  
   

October 28, 2023

    

October 29, 2022

  

Beginning of period

     70       61  

Opened

     15       6  

Closed

     -       (2 )

End of period

     85       65  

 

Through our partner-operated third-party retail model, there were 85 stores in operation at the end of the third quarter of fiscal 2023 with relationships that included Carnival Cruise Line, Great Wolf Lodge Resorts, Landry's, Beaches Family Resorts, and Kalahari. This model is capital light for us, with the partner company building out and operating the workshops including providing the real estate location and covering the cost of labor and inventory, which is purchased on a wholesale basis. These locations are heavily weighted to the hospitality industry, which allow us to further advance our focus on experience location expansion in non-traditional and tourist areas, as well as shop-in-shop arrangements within other retailers’ stores.

 

International Franchise Stores:

 

Our first franchisee location was opened in November 2003. All franchised stores have similar signage, store layout, merchandise characteristics and guest experience as our corporately-operated stores. As of October 28, 2023, we had 5 master franchise agreements, which typically grant franchise rights for a particular country or group of countries, covering an aggregate of 8 countries.

 

The number of franchised stores opened and closed for the periods presented below are summarized as follows:

 

   

Thirty-nine weeks ended

  
    October 28, 2023     October 29, 2022  

Beginning of period

     68       72  

Opened

     8       9  

Closed

     (6 )     (15 )

End of period

     70       66  

 

In the ordinary course of business, we anticipate signing additional master franchise agreements in the future and terminating other such agreements. We source fixtures and other supplies for our franchisees from China which significantly reduces the capital and lowers the expenses required to open franchises. We are leveraging new formats that have been developed for our corporately-operated locations such as concourses and shop-in-shops with our franchisees.

 

18
Table of Contents

 

Results of Operations

 

The following table sets forth, for the periods indicated, selected income statement data expressed as a percentage of total revenues, except where otherwise indicated. Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales, commercial revenue, international franchising, respectively, as well as immaterial rounding:

 

BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

   

Thirteen weeks ended

    

Thirty-nine weeks ended

  
   

October 28,

    

October 29,

    

October 28,

    

October 29,

  
   

2023

    

2022

    

2023

    

2022

  

Revenues:

                                

Net retail sales

     93.4 %     95.0 %     93.8 %     95.4 %

Commercial revenue

     5.6       3.9       5.3       3.9  

International franchising

     1.0       1.1       0.9       0.7  

Total revenues

     100.0       100.0       100.0       100.0  
                                 

Costs and expenses:

                                

Cost of merchandise sold - retail (1)

     47.4       47.7       46.3       48.5  

Cost of merchandise sold - commercial (1)

     44.4       46.8       47.8       46.7  

Cost of merchandise sold - international franchising (1)

     62.2       77.0       64.2       67.4  

Total cost of merchandise sold

     47.3       48.0       46.5       48.6  

Consolidated gross profit

     52.7       51.9       53.5       51.4  

Selling, general and administrative

     43.3       42.5       41.7       40.4  

Interest (income) expense, net

     (0.3 )     0.0       (0.2 )     0.0  

Income before income taxes

     9.6       9.5       11.9       11.1  

Income tax expense

     2.6       2.3       2.9       2.6  

Net income

     7.1       7.1       9.1       8.5  
                                 

Retail Gross Margin (2)

     52.6 %     52.3 %     53.7 %     51.5 %

 

(1)

Cost of merchandise sold – retail is expressed as a percentage of net retail sales. Cost of merchandise sold – commercial is expressed as a percentage of commercial revenue. Cost of merchandise sold – international franchising is expressed as a percentage of international franchising revenue.

(2)

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.

  

Thirteen weeks ended October 28, 2023 compared to thirteen weeks ended October 29, 2022

 

Total revenues. Consolidated revenues increased 2.9%, primarily fueled by growth in commercial segment revenues as well as increased retail revenue from increased retail transactions in North American brick-and-mortar stores driven by an increase in transaction volume and growth in international franchising revenue.    

 

Net retail sales for the thirteen weeks ended October 28, 2023 were $100.4 million, compared to $99.2 million for the thirteen weeks ended October 29, 2022, an increase of $1.2 million, or 1.2%, compared to the prior year period. The components of this increase are as follows (dollars in thousands):

 

   

Thirteen weeks ended

  
   

October 28, 2023

  

Impact from:

        

Existing stores

   $ (1,243 )

Digital sales

     879  

New stores

     1,776  

Store closures

     (965 )

Gift card breakage

     (124 )

Foreign currency translation

     920  

Other

     (61 )

Total Change

   $ 1,182  

 

The retail revenue increase was primarily the result of an increase in sales from corporately-operated retail locations through growth in the number of transactions through the majority of the quarter, including from the opening of a net five corporately-managed locations in the quarter, an increase in digital demand, and the strengthening of the British Pound compared to the same period in the prior year. Our retail revenue during the quarter was negatively impacted by a decline in our dollars per transaction during the period and consumer spending softness during the last two weeks of the period. 

 

Commercial revenue was $6.0 million for the thirteen weeks ended October 28, 2023 compared to $4.1 million for the thirteen weeks ended October 29, 2022. The $1.9 million increase is primarily the result of increased sales volume from our commercial accounts through our partner-operated third-party retail model.

 

International franchising revenue was $1.1 million for the thirteen weeks ended October 28, 2023 compared to $1.1 million for the thirteen weeks ended October 29, 2022. The lack of change is the result of decreased transactions offset by increased location count.

 

Retail gross margin. Retail gross margin dollars increased $1.0 million to $52.9 million from $51.9 million for the thirteen weeks ended October 29, 2022. The retail gross margin rate increased 30 basis points compared to the prior year primarily driven by lower freight costs compared to the fiscal 2022 third quarter.

 

19
Table of Contents

 

Selling, general and administrative. SG&A expenses were $46.6 million, or 43.3% of consolidated revenue, for the thirteen weeks ended October 28, 2023, compared to $44.4 million, or 42.5% of consolidated revenue, for the thirteen weeks ended October 29, 2022. The increase in overall expense was driven by higher store-level wages due to inflation, the planned addition of talent, marketing, and other investments to support future growth.

 

Interest (income) expense, net. Interest income was $281,000 for the thirteen weeks ended October 28, 2023 compared to interest expense of $6,000 for the thirteen weeks ended October 29, 2022. The increase in interest income compared to expense in the prior year is the result of the Company's cash management strategy to invest cash on-hand in short-term, highly liquid investments.

 

Provision for income taxes. Income tax expense was $2.8 million with a tax rate of 26.7% for the thirteen weeks ended October 28, 2023 as compared to $2.4 million with a tax rate of 24.6% for the thirteen weeks ended October 29, 2022. In the third quarter of 2023 and 2022, the effective tax rate differed from the statutory rate of 21% primarily due to state income tax expense partially offset by the tax impact of equity awards vesting. In addition, the Company remains in a full valuation allowance in certain foreign jurisdictions.

 

Thirty-nine weeks ended October 28, 2023 compared to thirty-nine weeks ended October 29, 2022

 

Total revenues. Consolidated revenues increased 4.3%, primarily driven by a 5.3% increase in North America and partially offset by a 2.5% decrease in Europe. The overall revenue growth was primarily fueled by increased retail transactions in North American brick-and-mortar stores driven by an increase in consumer traffic, as well as growth in the commercial and international franchising segments' revenue.    

 

Net retail sales for the thirty-nine weeks ended October 28, 2023 were $316.0 million, compared to $308.0 million for the thirty-nine weeks ended October 29, 2022, an increase of $8.0 million, or 2.6%, compared to the prior year period. The components of this increase are as follows (dollars in thousands):

 

   

Thirty-nine weeks ended

  
   

October 28, 2023

  

Impact from:

        

Existing stores

   $ 6,294  

Digital sales

     202  

New stores

     5,511  

Store closures

     (3,672 )

Gift card breakage

     (276 )

Foreign currency translation

     (75 )

Other

     (13 )

Total Change

   $ 7,971  

 

The retail revenue increase was primarily the result of an increase in sales from corporately-operated retail locations through growth in the number of transactions, as our traffic outpaced national retail traffic data, and the opening of a net six new corporately-managed locations in the fiscal year.

 

Commercial revenue was $17.7 million for the thirty-nine weeks ended October 28, 2023 compared to $12.5 million for the thirty-nine weeks ended October 29, 2022. The $5.2 million increase is primarily the result of increased sales volume from our commercial accounts through our partner-operated third-party retail model.

 

International franchising revenue was $3.2 million for the thirty-nine weeks ended October 28, 2023 compared to $2.4 million for the thirty-nine weeks ended October 29, 2022. The $0.8 million increase is primarily due to an overall increase in sales from franchisees.

 

Retail gross margin. Retail gross margin dollars increased $11.1 million to $169.8 million from $158.7 million for the thirty-nine weeks ended October 29, 2022. The retail gross margin rate increased 220 basis points compared to the prior year primarily driven by lower freight costs, as expected, and leverage of warehouse costs compared to the same period in 2022.

 

Selling, general and administrative. SG&A expenses were $140.5 million, or 41.7% of consolidated revenue, for the thirty-nine weeks ended October 28, 2023, compared to $130.3 million, or 40.4% of consolidated revenue, for the thirty-nine weeks ended October 29, 2022. The increase in overall expense was driven by higher wages due to inflation, the planned addition of talent, marketing, and other investments to support future growth.

 

Interest (income) expense, net. Interest income was $524,000 for the thirty-nine weeks ended October 28, 2023 compared to interest expense of $27,000 for the thirty-nine weeks ended October 29, 2022. The increase in interest income compared to expense in the prior year is the result of the Company's cash management strategy to invest cash on-hand in short-term, highly liquid investments.

 

Provision for income taxes. Income tax expense was $9.6 million with an effective tax rate of 24.0% for the thirty-nine weeks ended October 28, 2023 as compared to $8.2 million with an effective tax rate of 23.1% for the thirty-nine weeks ended October 29, 2022. In the third quarter of fiscal 2023 and 2022, the effective tax rate differed from the statutory rate of 21% primarily due to state income tax expense partially offset by the tax impact of equity awards vesting. In addition, the Company remains in a full valuation allowance in certain foreign jurisdictions.

 

20
Table of Contents

 

Earnings before Interest, Taxes, Depreciation, and Amortization 

 

We believe that earnings before interest, taxes, depreciation, and amortization ("EBITDA") provides meaningful information about our operational efficiency by excluding the impact of differences in tax jurisdictions and structures, debt levels, and capital investment. Additionally, this measure is the metric used for portions of the Company's incentive compensation structure. This measure is not in accordance with, or an alternative to, GAAP. The most comparable GAAP measure is income before income taxes, or pre-tax income. EBITDA should not be considered in isolation or as a substitution for analysis of our results as reported in accordance with GAAP. Other companies may calculate EBIT and EBITDA differently, limiting the usefulness of the measures for comparisons with other companies. The following table sets forth, for the periods indicated, the components of EBITDA (dollars in millions):

 

   

Thirteen weeks ended

    

Thirty-nine weeks ended

  
   

October 28, 2023

    

October 29, 2022

    

October 28, 2023

    

October 29, 2022

  

Income before income taxes (pre-tax)

   $ 10,348     $ 9,888     $ 40,180     $ 35,722  

Interest (income) expense, net

     (281 )     6       (524 )     27  

Depreciation and amortization expense

     3,231       3,017       9,540       9,295  

Earnings before interest, taxes, depreciation, and amortization

   $ 13,298     $ 12,911     $ 49,196     $ 45,044  

 

EBITDA for the thirteen weeks ended October 28, 2023 increased $0.4 million to $13.3 million from $12.9 million for the thirteen weeks ended October 29, 2022. The slight increase in EBITDA is driven by a decrease in freight costs offset by higher store-level wages due to inflation, the planned addition of talent, marketing, and other investments to support future growth.

 

EBITDA for the thirty-nine weeks ended October 28, 2023 increased $4.2 million from $45.0 million from the thirty-nine weeks ended October 29, 2022 The increase in EBITDA is primarily driven by a decrease in freight costs coupled with an increase in consolidated revenues, allowing for leverage of merchandise and distribution costs compared to the prior period, partially offset by higher wages due to inflation, the planned addition of talent, marketing, and other investments to support future growth.

 

Seasonality and Quarterly Results

 

Our operating results for one period may not be indicative of results for other periods, and may fluctuate significantly because of a variety of factors, including, but not limited to: (1) changes in general economic conditions (including as a result of the pandemic) and consumer spending patterns; (2) changes in store operations in response to the pandemic apart from its effect on the general economy, including temporary store closures required by local governments; (3) increases or decreases in our existing store and e-commerce sales; (4) fluctuations in the profitability of our stores; (5) the timing and frequency of the sales of licensed products tied to major theatrical releases (including the cancellation or delay of such releases due to the pandemic or other external factors) and our marketing initiatives, including national media and other public relations events; (6) changes in foreign currency exchange rates; (7) the timing of new store openings, closings, relocations and remodeling and related expenses; (8) changes in consumer preferences; (9) the effectiveness of our inventory management; (10) the actions of our competitors or mall anchors and co-tenants; (11) seasonal shopping patterns and holiday and vacation schedules; (12) disruptions in store operations due to civil unrest; and (13) weather conditions.

 

The timing of store closures, relocations, remodels, openings and re-openings may result in fluctuations in quarterly results based on the revenues and expenses associated with each store location. Expenses related to store closings are typically incurred in stages: when the decision is made to close the store typically associated with a lease event such as an expiration or lease triggered clause; when the closure is communicated to store associates; and at the time of closure. We typically incur most preopening costs for a new store in the three months immediately preceding the store’s opening.

 

Because our retail operations include toy products which have sales that historically peak in relation to the holiday season as part of our revenue model, our sales have historically been highest in our fourth quarter. The timing of holidays and school vacations can impact our quarterly results. We cannot provide assurance that this will continue to be the case. In addition, for accounting purposes, the quarters of each fiscal year consist of 13 weeks, although we will have a 14-week quarter approximately once every six years. For example, the 2023 fiscal fourth quarter will have 14 weeks.

 

Liquidity and Capital Resources

 

As of October 28, 2023, we had a consolidated cash balance of $24.8 million, 80% of which was domiciled within the U.S. Historically, our cash requirements have been primarily for the relocation and remodeling of existing stores in our new design, opening of new stores, investments in information technology infrastructure and working capital. Over the past several years, we have met these requirements through capital generated from cash flow provided by operations. Additionally, during 2023 we have used cash on-hand to invest in short-term, highly liquid investments with original maturities of three months or less resulting in interest income of $0.5 million during the fiscal year.

 

A summary of our operating, investing and financing activities is shown in the following table (dollars in thousands):

 

   

Thirty-nine weeks ended

  
   

October 28,

    

October 29,

  
   

2023

    

2022

  

Net cash provided by operating activities

   $ 32,740     $ 11,247  

Net cash used in investing activities

     (11,124 )     (6,752 )

Net cash used in financing activities

     (39,134 )     (26,135 )

Effect of exchange rates on cash

     120       818  

Decrease in cash, cash equivalents, and restricted cash

   $ (17,398 )   $ (20,822 )

   

Operating Activities. Cash provided by operating activities increased $21.5 million for the thirty-nine weeks ended October 28, 2023, as compared to the thirty-nine weeks ended October 29, 2022. This increase in cash from operating activities was primarily driven by a decrease in cash spent on inventory purchases, as in the prior year, we proactively and strategically accelerated the timing of our order placement to mitigate the inflationary pressures experienced in the first half of fiscal 2022, coupled with increased sales volume, resulting in higher net income. 

 

Investing Activities. Cash used in investing activities increased $4.4 million for the thirty-nine weeks ended October 28, 2023 as compared to the thirty-nine weeks ended October 29, 2022. This increase in cash used in investing activities was primarily driven by an increase in spending on capital expenditures related to information technology projects and new store openings.

 

Financing Activities. Cash used in financing activities increased $13.0 million for the thirty-nine weeks ended October 28, 2023, as compared to the thirty-nine weeks ended October 29, 2022. This increase in cash used in financing activities was driven primarily by the payment of the special cash dividend of $22.1 million and was partially offset by a decrease in repurchases of our common stock during the thirty-nine weeks ended October 28, 2023.

 

21
Table of Contents

 

Capital Resources: We have a revolving credit and security agreement with PNC Bank, as agent, that provides for a secured revolving loan in aggregate principal of up to $25.0 million, subject to a borrowing base formula. As of October 28, 2023, borrowings under the agreement would bear interest at (a) a base rate determined under the agreement, or (b) the borrower's option, at a rate based on SOFR, plus in either case a margin based on average undrawn availability as determined in accordance with the agreement. As of October 28, 2023, our borrowing base was $25.0 million. As a result of a $250,000 letter of credit outstanding against the line of credit, approximately $24.7 million was available for borrowing as of October 28, 2023. We had no outstanding borrowings as of October 28, 2023. 

 

Most of our corporately-operated retail stores are located within shopping malls and all are operated under leases classified as operating leases. Our leases in North America have shifted to shorter term leases to provide flexibility in aligning stores with market trends. Our leases typically require us to pay personal property taxes, our pro rata share of real property taxes of the shopping mall, our own utilities, repairs and maintenance in our store, a pro rata share of the malls’ common area maintenance and, in some instances, merchant association fees and media fund contributions. Many leases contain incentives to help defray the cost of construction of a new store. Typically, a portion of the incentive must be repaid to the landlord if we choose to terminate the lease prior to its contracted term. In addition, some of these leases contain various restrictions relating to change in control of our company. Our leases also subject us to risks relating to compliance with changing mall rules and the exercise of discretion by our landlords on various matters, including rights of termination in some cases. Rents are invoiced monthly and paid in advance.

 

Our leases in the U.K. and Ireland typically have terms of ten years and generally contain a provision whereby every fifth year the rental rate can be adjusted to reflect the current market rates. The leases typically provide the lessee with the first right for renewal at the end of the lease. We may also be required to make deposits and rent guarantees to secure new leases as we expand. Business rates also change according to government time schedules to reflect current market rental rates for the locations we lease. Rents are invoiced monthly or quarterly and paid in advance.

 

22
Table of Contents

 

Capital spending through the thirty-nine weeks ended October 28, 2023 totaled $11.1 million for information technology projects and new store openings, and we expect to spend approximately $16 to $18 million on capital expenditures in fiscal 2023.

 

Total inventory at quarter end was $64.5 million, a decrease of $23.9 million or 37% from the end of the fiscal 2022 third quarter. We are comfortable with the level and composition of our inventory.

 

We have various contractual or other obligations, including operating lease commitments and obligations under deferred compensation plans. As of October 28, 2023, we had purchase obligations totaling approximately $79.4 million, of which $26.0 million are due in the next 12 months. We believe our operating cash flows are sufficient to meet our material cash requirements for at least the next 12 months.

 

We utilized $4.0 million in cash to repurchase 146,028 shares during the thirteen weeks ended October 28, 2023 and fiscal year-to-date through December 6, 2023, the Company has utilized $17.3 million to repurchase 760,205 shares. As of December 6, 2023, we have $29.2 millionavailable under the current $50.0 million stock repurchase program adopted on August 31, 2022.

   

Off-Balance Sheet Arrangements

 

None.

 

Inflation

 

Global inflation is well above recent levels and global interest rates have risen in an effort to curb inflation. The impact of inflation on the Company's business operations was seen throughout fiscal 2022 and continued to adversely affect our business in fiscal 2023, mainly through rising store labor costs. However, we continue to take mitigating actions, such as select strategic price increases on highly sought-after products, and leveraging distribution costs. We expect the inflationary pressures experienced thus far in fiscal 2023 to continue throughout the rest of fiscal 2023, specifically through wage increases. We continue to monitor the impact of inflation on our business operations on an ongoing basis and may need to adjust our prices further to mitigate the impacts of changes to the rate of inflation during 2023 or in future years. Future volatility of general price inflation and the impact of inflation on costs and availability of materials, costs for shipping and warehousing and other operational overhead could adversely affect our financial results. Inflationary pressures may be exacerbated by higher transportation costs due to war and other geopolitical conflicts, such as the current Russia-Ukraine conflict, tension between China and Taiwan, and the Israel-Hamas conflict. We cannot provide an estimate or range of impact that such inflation may have on our future results of operations. However, if we are unable to recover the impact of these costs through price increases to our guests, or if consumer spending decreases as a result of inflation, our business, results of operations, financial condition and cash flows may be adversely affected. In addition, ongoing inflation in product costs may result in lower gross margin rates if we elect to maintain higher inventory reserves to mitigate anticipated higher costs.

 

Critical Accounting Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires the appropriate application of certain accounting policies, which require us to make estimates and assumptions about future events and their impact on amounts reported in our financial statements and related notes. Since future events and their impact cannot be determined with certainty, the actual results will inevitably differ from our estimates. Such differences could be material to the financial statements.

 

We believe our application of accounting policies, and the estimates inherently required therein, are reasonable. These accounting policies and estimates, including those related to long-lived assets, leases, revenue recognition and income taxes, are reevaluated on an ongoing basis, and adjustments are made when facts and circumstances dictate a change.

 

Historically, we have found our application of accounting policies to be appropriate, and actual results have not differed materially from those determined using necessary estimates. Our critical accounting policies and estimates are discussed in and should be read in conjunction with our Annual Report on Form 10-K for the year ended January 28, 2023 as filed with the SEC on April 13, 2023, which includes audited consolidated financial statements for our 2022 and 2021 fiscal years. There have been no material changes to the critical accounting estimates disclosed in the 2022 Form 10-K. 

 

23
Table of Contents

 

Recent Accounting Pronouncements

 

See Note 1 to the Condensed Consolidated Financial Statements — Basis of Presentation — Recent Accounting Pronouncements – Adopted in the Current Year as disclosed in our Annual Report on Form 10-K for the year ended January 28, 2023 as filed with the SEC on April 13, 2023.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

There have been no material changes to our Quantitative and Qualitative Disclosures About Market Risk as disclosed in our Annual Report on Form 10-K for the year ended January 28, 2023 as filed with the SEC on April 13, 2023.

 

Item 4. Controls and Procedures.

 

Our management, with the participation of our President and Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures, as of the end of the period covered by this report. Our disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and is accumulated and communicated to management, including our certifying officers, as appropriate to allow timely decisions regarding required disclosure. Based on the foregoing evaluation, our management, including the President and Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective as of October 28, 2023, the end of the period covered by this Quarterly Report.

 

It should be noted that our management, including the President and Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures or internal controls will prevent all error and all fraud. A control system, no matter how well conceived or operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

 

Changes in Internal Control Over Financial Reporting. The Company’s management, with the participation of the Company’s President and Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of the Company’s internal control over financial reporting to determine whether any changes occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting. During the third quarter fiscal 2023, the Company finished its implementation of new software and control processes to manage inventory at its corporately-operated retail stores within its enterprise resource planning (ERP) system. The transition of this inventory management from the legacy system to the ERP system occurred in phases and was completed by the end of the third quarter fiscal 2023. This implementation has had and is expected to continue to have minimal effects on the Company's controls and processes over accounting for corporately-operated retail store inventory. Except for the changes to our inventory management process, no other changes in our internal control over financial reporting occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

24
Table of Contents

 

PART II – OTHER INFORMATION

 

Item 1A. Risk Factors

 

There have been no material changes to our risk factors as disclosed in our Annual Report on Form 10-K for the year ended January 28, 2023 as filed with the SEC on April 13, 2023.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

ISSUER PURCHASES OF EQUITY SECURITIES

 

Period

  

(a) Total Number of Shares (or Units) Purchased (1)

    

(b) Average Price Paid Per Share (or Unit)

    

(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs

    

(d) Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs

  

July 30, 2023 - August 26, 2023

     -     $ -       -     $ 35,322,335  

August 27, 2023 - September 30, 2023

     68,911       29.04       2,001,362       33,320,973  

October 1, 2023 - October 28, 2023

     77,117       25.95       2,001,470       31,319,503  

Total

     146,028     $ 27.41       4,002,832     $ 31,319,503  

 

(1)

 Includes shares of our common stock delivered to us in satisfaction of the tax withholding obligation of holders of restricted shares which vested during the quarter. Our equity incentive plans provide that the value of shares delivered to us to pay the withholding tax obligations is calculated at the closing trading price of our common stock on the date the relevant transactions occur.

 

25
Table of Contents

 

Item 6. Exhibits

 

The following is a list of exhibits filed as a part of the quarterly report on Form 10-Q:

 

Exhibit No.

 

Description

 

 

 

2.1

 

Agreement and Plan of Merger dated April 3, 2000 between Build-A-Bear Workshop, L.L.C. and the Registrant (incorporated by reference from Exhibit 2.1 to our Registration Statement on Form S-1, filed on August 12, 2004, Registration No. 333-118142)

 

 

 

3.1

 

Third Amended and Restated Certificate of Incorporation (incorporated by reference from Exhibit 3.1 of our Current Report on Form 8-K, filed on November 11, 2004)

 

 

 

3.2

 

Amended and Restated Bylaws, as amended through February 23, 2016 (incorporated by reference from Exhibit 3.1 of our Current Report on Form 8-K, filed on February 24, 2016)

 

    

4.1

   Specimen Stock Certificate (incorporated by reference from Exhibit 4.1 to Amendment No. 3 to our Registration Statement on Form S-1, filed on October 1, 2004, Registration No. 333-118142)

 

 

 

31.1

 

Rule 13a-14(a)/15d-14(a) certification (pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, executed by the President and Chief Executive Officer)

 

 

 

31.2

 

Rule 13a-14(a)/15d-14(a) certification (pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, executed by the Chief Financial Officer)

 

 

 

32.1

 

Section 1350 Certification (pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, executed by the President and Chief Executive Officer)
     

32.2

 

Section 1350 Certification (pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, executed by the Chief Financial Officer)
     

101.INS

 

Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

 

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

Inline XBRL Extension Calculation Linkbase Document

 

 

 

101.DEF

 

Inline XBRL Extension Definition Linkbase Document

 

 

 

101.LAB

 

Inline XBRL Extension Label Linkbase Document

 

 

 

101.PRE

 

Inline XBRL Extension Presentation Linkbase Document
     
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

* Management contract or compensatory plan or arrangement.

 

26
Table of Contents

 

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 thereunto duly authorized.

 

Date: December 7, 2023

 

 

 

BUILD-A-BEAR WORKSHOP, INC.

 

(Registrant)

 

  

  

 

By:

 /s/ Sharon John

 

 

Sharon John

 

 

President and Chief Executive Officer (on behalf of

the registrant and as principal executive officer)

 

  

  

 

By:

/s/ Voin Todorovic

 

 

Voin Todorovic

 

 

Chief Financial Officer

(on behalf of the registrant and as principal

financial officer)

 

 

27

Exhibit 31.1

 

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

AND RULE 13a-14(a) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

I, Sharon John, certify that:

 

 

1.

I have reviewed this quarterly report on Form 10-Q of Build-A-Bear Workshop, Inc.;

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

4.

The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

(c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

(d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

 

5.

The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

 

(a)

 All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

(b)

 Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

   
  /s/ Sharon John
 

Sharon John
 

President and Chief Executive Officer

Build-A-Bear Workshop, Inc.
 

(Principal Executive Officer)

 

Date: December 7, 2023

 

 

Exhibit 31.2

 

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

AND RULE 13a-14(a) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

I, Voin Todorovic, certify that:

 

 

1.

I have reviewed this quarterly report on Form 10-Q of Build-A-Bear Workshop, Inc.;

 

 

2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

 

3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

 

4.

The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

 

(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

 

(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

 

(c)

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

 

(d)

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

 

5.

The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

 

(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

 

(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

   
  /s/ Voin Todorovic
 

Voin Todorovic

Chief Financial Officer

Build-A-Bear Workshop, Inc.

(Principal Financial Officer)

 

Date: December 7, 2023

 

 

Exhibit 32.1

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the quarterly report of Build-A-Bear Workshop, Inc. (the “Company”) on Form 10-Q for the period ended October 28, 2023 filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Sharon John, President and Chief Executive Officer of the Company, certify, to the best of my knowledge, pursuant to Rule 13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

   
  /s/ Sharon John
 

Sharon John

President and Chief Executive Officer

Build-A-Bear Workshop, Inc.
 

(Principal Executive Officer)

 

Date: December 7, 2023

 

 

Exhibit 32.2

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the quarterly report of Build-A-Bear Workshop, Inc. (the “Company”) on Form 10-Q for the period ended October 28, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Voin Todorovic, Chief Financial Officer of the Company, certify, to the best of my knowledge, pursuant to Rule 13a-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

 

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

   
 

/s/ Voin Todorovic
 

Voin Todorovic

Chief Financial Officer

Build-A-Bear Workshop, Inc.
 

(Principal Financial Officer)

 

Date: December 7, 2023

 

 
v3.23.3
Document And Entity Information - shares
 9 Months Ended
Oct. 28, 2023
Dec. 04, 2023
Document Information [Line Items]    
Entity Central Index Key 0001113809  
Entity Registrant Name BUILD-A-BEAR WORKSHOP INC  
Amendment Flag false  
Current Fiscal Year End Date --01-27  
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2023  
Document Type 10-Q  
Document Quarterly Report true  
Document Period End Date Oct. 28, 2023  
Document Transition Report false  
Entity File Number 001-32320  
Entity Incorporation, State or Country Code DE  
Entity Tax Identification Number 43-1883836  
Entity Address, Address Line One 415 South 18th St.  
Entity Address, City or Town St. Louis  
Entity Address, State or Province MO  
Entity Address, Postal Zip Code 63103  
City Area Code 314  
Local Phone Number 423-8000  
Title of 12(b) Security Common stock  
Trading Symbol BBW  
Security Exchange Name NYSE  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   14,305,690
v3.23.3
Condensed Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
$ in Thousands
Oct. 28, 2023
Jan. 28, 2023
Oct. 29, 2022
Current assets:      
Cash and cash equivalents $ 24,800 $ 42,198 $ 12,023
Inventories, net 64,466 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 116,766 147,431 126,635
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 7,273 4,221 3,105
Total Assets 250,543 280,794 259,801
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:      
Preferred stock, par value $0.01, Shares authorized: 15,000,000; No shares issued or outstanding at October 28, 2023, January 28, 2023 and October 29, 2022 0 0 0
Common stock, par value $0.01, Shares authorized: 50,000,000; Issued and outstanding: 14,391,876, 14,802,338, and 14,718,368 shares, respectively 144 148 147
Additional paid-in capital 66,641 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
v3.23.3
Condensed Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - $ / shares
Oct. 28, 2023
Jan. 28, 2023
Oct. 29, 2022
Preferred stock, par value (in dollars per share) $ 0.01 $ 0.01 $ 0.01
Preferred stock, shares authorized (in shares) 15,000,000 15,000,000 15,000,000
Preferred stock, shares issued (in shares) 0 0 0
Preferred stock, shares outstanding (in shares) 0 0 0
Common stock, par value (in dollars per share) $ 0.01 $ 0.01 $ 0.01
Common stock, shares authorized (in shares) 50,000,000 50,000,000 50,000,000
Common stock, shares issued (in shares) 14,391,876 14,802,338 14,718,368
Common stock, shares outstanding (in shares) 14,391,876 14,802,338 14,718,368
v3.23.3
Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Revenues:        
Revenue $ 107,562 $ 104,480 $ 336,837 $ 322,827
Costs and expenses:        
Cost of merchandise sold 50,929 50,150 156,665 156,758
Consolidated gross profit 56,633 54,330 180,172 166,069
Selling, general and administrative expense 46,566 44,436 140,516 130,320
Interest (income) expense, net (281) 6 (524) 27
Income before income taxes 10,348 9,888 40,180 35,722
Income tax expense 2,762 2,433 9,648 8,247
Net income 7,586 7,455 30,532 27,475
Foreign currency translation adjustment (302) 49 (45) 134
Comprehensive income $ 7,284 $ 7,504 $ 30,487 $ 27,609
Income per common share:        
Basic (in dollars per share) $ 0.53 $ 0.51 $ 2.12 $ 1.82
Diluted (in dollars per share) $ 0.53 $ 0.51 $ 2.1 $ 1.78
Shares used in computing common per share amounts:        
Basic (in shares) 14,362,702 14,542,947 14,413,308 15,097,816
Diluted (in shares) 14,438,795 14,760,586 14,563,974 15,412,130
Retail [Member]        
Revenues:        
Revenue $ 100,411 $ 99,229 $ 315,972 $ 308,001
Costs and expenses:        
Cost of merchandise sold 47,551 47,354 146,165 149,341
Commercial Product and Service [Member]        
Revenues:        
Revenue 6,020 4,125 17,685 12,464
Costs and expenses:        
Cost of merchandise sold 2,675 1,929 8,458 5,824
International Franchising [Member]        
Revenues:        
Revenue 1,131 1,126 3,180 2,362
Costs and expenses:        
Cost of merchandise sold $ 703 $ 867 $ 2,042 $ 1,593
v3.23.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Cash flows provided by operating activities:    
Net income $ 30,532 $ 27,475
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 9,540 9,295
Share-based and performance-based stock compensation 2,492 1,924
Provision/adjustments for doubtful accounts (276) (154)
Loss on disposal of property and equipment 85 108
Deferred taxes (41) 16
Change in assets and liabilities:    
Inventories, net 5,729 (18,134)
Receivables, net 895 (4,343)
Prepaid expenses and other assets 2,511 1,354
Accounts payable and accrued expenses (10,408) (894)
Operating leases (4,311) (4,771)
Gift cards and customer deposits (1,021) (2,573)
Deferred revenue (2,987) 1,944
Net cash provided by operating activities 32,740 11,247
Cash flows used in investing activities:    
Purchases of property and equipment (11,124) (6,752)
Net cash used in investing activities (11,124) (6,752)
Cash flows used in financing activities:    
Proceeds from the exercise of employee equity awards, net of tax (1,797) (1,671)
Cash dividends paid (22,098) (292)
Purchases of Company’s common stock (15,239) (24,172)
Net cash used in financing activities (39,134) (26,135)
Effect of exchange rates on cash 120 818
Decrease in cash, cash equivalents, and restricted cash (17,398) (20,822)
Cash, cash equivalents and restricted cash, beginning of period 42,198 32,845
Cash, cash equivalents and restricted cash, end of period 24,800 12,023
Supplemental disclosure of cash flow information:    
Cash and cash equivalents 24,413 11,582
Restricted cash from long-term deposits 387 441
Cash, cash equivalents and restricted cash, end of period 24,800 12,023
Net cash paid during the period for income taxes $ 16,785 $ 7,451
v3.23.3
Note 1 - Basis of Presentation
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Business Description and Basis of Presentation [Text Block]

1. Basis of Presentation

 

The condensed consolidated financial statements included herein are unaudited and have been prepared by Build-A-Bear Workshop, Inc. and its subsidiaries (collectively, the “Company”) pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to such rules and regulations. The condensed consolidated balance sheet of the Company as of January 28, 2023 was derived from the Company’s audited consolidated balance sheet as of that date. All other condensed consolidated financial statements contained herein are unaudited and reflect all adjustments which are, in the opinion of management, necessary to summarize fairly the financial position of the Company and the results of the Company’s operations and cash flows for the periods presented. All of these adjustments are of a normal recurring nature. All significant intercompany balances and transactions have been eliminated in consolidation. Because of the seasonal nature of the Company’s operations, results of operations of any single reporting period should not be considered as indicative of results for a full year. These condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the fiscal year ended January 28, 2023, which were included in the Company’s Annual Report on Form 10-K filed with the SEC on April 13, 2023. 

 

Certain prior period amounts in the notes to the condensed consolidated financial statements have been reclassified to conform to the current period presentation. These reclassifications did not affect net earnings attributable to Build-A-Bear Workshop, Inc. 

 

Significant Accounting Policies

 

The Company's significant accounting policies are summarized in Note 2 to the consolidated financial statements included in its Form 10-K for the year ended January 28, 2023. An update and supplement to these policies is needed for the Company's accounting for credit impairment as a result of a recently adopted accounting standard during the first quarter of fiscal 2023.

 

Receivables

 

Receivables consist primarily of amounts due to the Company in relation to wholesale and corporate product sales, franchisee royalties and product sales, tenant allowances, certain amounts due from taxing authorities, receivables due from insurance providers, and licensing revenue. The Company assesses the collectability of all receivables on an ongoing basis by considering its historical credit loss experience, current economic conditions, and other relevant factors. At the beginning of fiscal 2023, the Company adopted ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU requires entities to report “expected” credit losses on financial instruments and other commitments to extend credit rather than the current “incurred loss” model. These expected credit losses for financial assets held at the reporting date are to be based on historical experience, current conditions, and reasonable and supportable forecasts. Upon adoption, the Company recognized a charge of $0.8 million to the opening balance of retained earnings which represents a reduction in its account receivable balance associated with expected credit losses.

  
v3.23.3
Note 2 - Revenue
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Revenue from Contract with Customer [Text Block]

2. Revenue

 

Currently, most of the Company’s revenue is derived from retail sales (including from its e-commerce sites) and is recognized when control of the merchandise is transferred to the customer. The Company's disaggregated revenue is fully disclosed as net sales to external customers by reporting segment and by geographic area (See Note 11 — Segment Information for additional information). The Company's direct-to-consumer reporting segment represents 93% of consolidated revenue for the third quarter of fiscal 2023. The majority of these sales transactions were single performance obligations that were recorded when control of merchandise was transferred to the customer.

 

The following is a description of principal activities from which the Company generates its revenue, by reportable segment.

 

The Company’s direct-to-consumer segment includes the operating activities of corporately-operated stores, other retail-delivered operations and e-commerce demand (orders generated online to be fulfilled from either the Company's warehouse or its stores). Direct-to-consumer revenue is recognized when control of the merchandise is transferred to the customer and for the Company's online sales, generally upon estimated delivery to the customer. Revenue is measured as the amount of consideration, including any discounts or incentives, the Company expects to receive in exchange for transferring the merchandise. Product returns have historically averaged less than one-half of one percent due to the personalized and interactive nature of its products, where consumers customize their own stuffed animal. The Company has elected to exclude from revenue all collected sales, value added, and other taxes paid by its customers.

 

For the Company’s gift cards, revenue, including any related gift card discounts, is deferred for single transactions until redemption. Historically, three-quarters of gift cards are redeemed within three years of issuance and over the last three years, approximately 60% of gift cards issued have been redeemed within the first twelve months. In addition, unredeemed gift cards or breakage revenue is recorded in proportion to the customer’s redemption period using an estimated breakage rate based on historical experience. In regard to the consolidated balance sheet, contract liabilities for gift cards are classified as gift cards and customer deposits.

 

Subsequent to stores reopening following shutdowns caused by the COVID-19 pandemic, the Company has experienced lower redemptions of its gift cards for all periods of outstanding activated cards compared to pre-pandemic redemption patterns (fiscal year 2019 and earlier), which impacts the gift card breakage rate. The Company utilizes historical redemption data to develop a model to analyze the amount of breakage expected for gift cards sold to consumers and business partners. The Company continues to evaluate expected breakage annually and adjusts the breakage rates in the fourth quarter of each year, or other times, if significant changes in customer behavior are detected. Changes to breakage estimates impact revenue recognition prospectively. Further, given the magnitude of the Company's gift card liability, the changes in breakage rates could have a significant impact on the amount of breakage revenue recognized in future periods. 

 

For certain qualifying transactions, a portion of revenue transactions are deferred for the obligation related to the Company’s loyalty program or when a material right in the form of a future discount is granted. In these transactions, the transaction price is allocated to the separate performance obligations based on the relative standalone selling price. The standalone selling price for the points earned for the Company’s loyalty program is estimated using the net retail value of the merchandise purchased, adjusted for estimated breakage based on historical redemption patterns. The revenue associated with the initial merchandise purchased is recognized immediately and the value assigned to the points is deferred until the points are redeemed, forfeited or expired. The Company issues certificates daily to loyalty program members who have earned 100 or more points in North America and 50 points or more in the U.K. with certificates historically expiring in six months if not redeemed. The Company assesses the redemption rates of its certifications on a quarterly basis to update the rate at which loyalty program points turn into certifications and the rate that certifications are redeemed. In regard to the consolidated balance sheet, contract liabilities related to the loyalty program are classified as deferred revenue and other.

 

The Company’s commercial segment includes transactions with other businesses and is mainly comprised of licensing the Company’s intellectual properties for third-party use and wholesale sales of merchandise, including supplies and fixtures. Revenue for wholesale sales is recognized when control of the merchandise or fixtures is transferred to the customer, which generally occurs upon delivery to the customer. The license agreements provide the customer with highly interrelated rights that are not distinct in the context of the contract and therefore, have been accounted for as a single performance obligation and recognized as licensee sales occur. If the contract includes a guaranteed minimum, the minimum guarantee is recognized on a straight-line basis over the guarantee term until such time as royalties earned through licensee sales exceed the minimum guarantee. The Company classifies these guaranteed minimum contract liabilities as deferred revenue on the consolidated balance sheet.

 

The Company’s international franchising segment includes the activities with franchisees who operate store locations in certain countries and includes development fees, sales-based royalties and merchandise, including supplies and fixture sales. The Company's obligations under the franchise agreements are ongoing and include operations and product development support and training, generally concentrated around initial store openings. These obligations are highly interrelated rights that are not distinct in the context of the contract and, therefore, have been accounted for as a single performance obligation and recognized as franchisee sales occur. If the contract includes an initial, one-time nonrefundable development fee, this fee is recognized on a straight-line basis over the term of the franchise agreement, which may extend for periods up to 25 years. The Company classifies these initial, one-time nonrefundable franchise fee contract liabilities as deferred revenue on its consolidated balance sheet. Revenue from merchandise and fixture sales is recognized when control is transferred to the franchisee, which generally occurs upon delivery.

 

The Company also incurs expenses directly related to the startup of new franchises, which may include finder’s fees, legal and travel costs, expenses related to its ongoing support of the franchises and employee compensation. Accordingly, the Company’s policy is to capitalize any finder’s fee, as an incremental cost, and expense all other costs as incurred. Additionally, the Company amortizes these capitalized costs into expense in the same pattern as the development fee's recording of revenue as described previously. These capitalized costs for the thirteen and thirty-nine weeks ended October 28, 2023 are not material to the financial statements. 

 
v3.23.3
Note 3 - Leases
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Lessee, Operating Leases [Text Block]

3. Leases

 

The majority of the Company's leases relate to retail stores and corporate offices. For leases with terms greater than 12 months, the Company records the related asset and obligation at the present value of lease payments over the term. Most new retail store leases have an original term of a five to ten-year base period and may include renewal options to extend the lease term beyond the initial base period. The extension periods are typically much shorter than the original lease term given the Company's strategic decision to maintain a high level of lease optionality. Some leases also include early termination options, which can be exercised under specific conditions. Additionally, the Company may operate stores for a period of time on a month-to-month basis after the expiration of the lease term. The Company's lease agreements do not contain any material residual value guarantees or material restrictive covenants. Additionally, certain leases contain incentives, such as construction allowances from landlords and/or rent abatements subsequent to taking possession of the leased property.

 

The table below presents certain information related to the lease costs for operating leases for the thirteen and thirty-nine weeks ended October 28, 2023 and October 29, 2022 (in thousands).

 

  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28, 2023

  

October 29, 2022

  

October 28, 2023

  

October 29, 2022

 
                 

Operating lease costs

 $9,261  $8,905  $27,357  $25,874 

Variable lease costs (1)

  2,134   2,039   6,374   6,228 

Short term lease costs

  34   19   74   46 

Total Operating Lease costs

 $11,429  $10,963  $33,805  $32,148 

 

 

(1)

Variable lease costs consist of leases with variable rent structures, which are intended to increase flexibility in an environment with expected high sales volatility and provide a natural hedge against potential sales declines.


Other information

 

The table below presents supplemental cash flow information related to leases for the thirteen and thirty-nine weeks ended October 28, 2023 and October 29, 2022 (in thousands).

 

  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28, 2023

  

October 29, 2022

  

October 28, 2023

  

October 29, 2022

 

Operating cash flows for operating leases

 $9,994  $9,497  $29,775  $27,772 

 

As of October 28, 2023 and October 29, 2022, the weighted-average remaining operating lease term was 4.0 years and 4.3 years, respectively, and the weighted-average discount rate was 6.5% and 5.7%, respectively, for operating leases recognized on the Company's condensed consolidated balance sheets.

 

For the thirteen and thirty-nine weeks ended October 28, 2023 and the thirteen and thirty-nine weeks ended October 29, 2022 the Company incurred no impairment charges against its right-of-use operating lease assets.

 

Undiscounted cash flows

 

The table below reconciles the undiscounted cash flows for each of the first five years and total of the remaining years to the operating lease liabilities recorded on the balance sheet (in thousands).

 

Operating Leases

   

2023

 $1,306 

2024

  31,110 

2025

  20,855 

2026

  12,765 

2027

  7,994 

Thereafter

  15,797 

Total minimum lease payments

  89,827 

Less: amount of lease payments representing interest

  (11,402)

Present value of future minimum lease payments

  78,425 

Less: current obligations under leases

  (26,002)

Long-term lease obligations

 $52,423 

 

As of October 28, 2023, the Company had additional executed leases that had not yet commenced with operating lease liabilities of $12.9 million. These leases are expected to commence in the fourth quarter of fiscal 2023 and the first quarter of fiscal 2024 with lease terms of five to ten years.

 
v3.23.3
Note 4 - Other Assets
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Prepaid Expenses and Other Assets [Text Block]

4. Other Assets

 

Prepaid expenses and other current assets consist of the following (in thousands):

 

  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Prepaid occupancy (1)

 $2,414  $2,196  $2,630 

Prepaid merchandise (2)

  -   6,047   - 

Prepaid insurance

  550   1,221   213 

Prepaid gift card fees

  706   835   206 

Prepaid royalties

  540   301   1,202 

Prepaid taxes (3)

  4,092   73   493 

Other (4)

  5,290   8,701   5,635 

Total

 $13,592  $19,374  $10,379 

  

 

(1)

Prepaid occupancy consists of prepaid expenses related to variable non-lease components.

 (2)Prepaid merchandise consists of prepaid purchase orders of inventory that are not in transit.
 (3)Prepaid taxes consist of prepaid federal and state income tax. 
 (4)Other consists primarily of prepaid expense related to information technology maintenance contracts and software as a service.

  

Other non-current assets consist of the following (in thousands):

 

  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Entertainment production asset (1)

 $6,057  $2,939  $2,126 

Deferred compensation

  875   853   544 

Other (2)

  341   429   435 

Total

 $7,273  $4,221  $3,105 

 

 (1)Entertainment production asset includes the direct costs, production overhead and development costs in producing entertainment assets such as films or music.
 

(2)

Other consists primarily of deferred financing costs related to the Company's credit facility.

 
v3.23.3
Note 5 - Accrued Expenses
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Accounts Payable and Accrued Liabilities Disclosure [Text Block]

5. Accrued Expenses

 

Accrued expenses consist of the following (in thousands):

 

  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Accrued wages, bonuses and related expenses

 $17,470  $23,767  $17,174 

Sales and value added taxes payable

  2,466   4,561   2,209 

Accrued rent and related expenses (1)

  954   1,512   899 

Current income taxes payable

  329   3,418   1,382 

Accrued expense - other (2)

  4,100   4,100   4,100 

Total

 $25,319  $37,358  $25,764 

 

 

(1)

Accrued rent and related expenses consist of accrued costs associated with non-lease components.

 

(2)

Accrued expense - other consists of accrued costs associated with a legal reserve accrual.
v3.23.3
Note 6 - Stock-based Compensation
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Share-Based Payment Arrangement [Text Block]

6. Stock-based Compensation

 

On April 14, 2020, the Board of Directors (the “Board”) of Build-A-Bear Workshop, Inc. (the “Company”) adopted, subject to stockholder approval, the Build-A-Bear Workshop, Inc. 2020 Omnibus Incentive Plan (the “2020 Incentive Plan”).  On June 11, 2020, the Company’s stockholders approved the 2020 Incentive Plan.   On April 11, 2023, the Board adopted, subject to stockholder approval, the Build-A-Bear Workshop, Inc. Amended and Restated 2020 Omnibus Incentive Plan (the “Restated 2020 Incentive Plan”).  On June 8, 2023, at the Company’s 2023 Annual Meeting of Stockholders (the “Annual Meeting”), the Company’s stockholders approved the Restated 2020 Incentive Plan. The Restated 2020 Incentive Plan, which is administered by the Compensation and Development Committee of the Board, permits the grant of stock options (including both incentive and non-qualified stock options), stock appreciation rights, other stock-based awards, including restricted stock and restricted stock units, cash-based awards, and performance awards pursuant to the terms of the Restated 2020 Incentive Plan. The Restated 2020 Incentive Plan will terminate on April 11, 2033, unless earlier terminated by the Board. The total number of shares of the Company’s common stock authorized for issuance under the Restated 2020 Incentive Plan increased by 800,000 to a maximum  of 1,800,000 since its inception as the 2020 Incentive Plan, subject to customary capitalization adjustments, substitutions of acquired company awards and certain additions of acquired company plan shares, plus shares that are subject to outstanding awards made under the Build-A-Bear Workshop, Inc. 2017 Omnibus Incentive Plan (the “2017 Plan”) that on or after April 14, 2020 may be forfeited, expire or be settled for cash.

 

For the thirteen weeks ended October 28, 2023 and October 29, 2022, selling, general and administrative expense included stock-based compensation expense of $0.7 million and $0.6 million, respectively. For the thirty-nine weeks ended October 28, 2023 and October 29, 2022 selling, general, and administrative expense included stock-based compensation expense of $2.5 million and $1.9 million, respectively. As of October 28, 2023, there was $1.7 million of total unrecognized compensation expense related to unvested restricted stock awards which is expected to be recognized over a weighted-average period of 1.7 years.

 

The following table is a summary of the balances and activity for stock options for the thirty-nine weeks ended October 28, 2023:

 

  

Options

 
  

Shares

  Weighted Average Exercise Price 

Outstanding, January 28, 2023

  177,519  $14.20 

Granted

  -   - 

Exercised

  (143,115)  12.87 

Forfeited

  -   - 

Canceled or expired

  -   - 

Outstanding, October 28, 2023

  34,404  $19.73 

   

The following table is a summary of the balances and activity related to time-based and performance-based restricted stock for the thirty-nine weeks ended October 28, 2023:

 

  

Time-Based Restricted Stock

  

Performance-Based Restricted Stock

 
  

Shares

  

Weighted Average Grant Date Fair Value

  

Shares

  

Weighted Average Grant Date Fair Value

 

Outstanding, January 28, 2023 (1)

  287,983  $8.78   295,048  $8.13 

Granted (1)

  65,759   23.52   65,254   24.75 

Vested

  (208,620)  7.20   -   - 

Adjustment for performance achievement

  -   -   57,756   2.87 

Earned and Vested

  -   -   (215,130)  2.78 

Forfeited (1)

  (4,838)  12.91   (3,466)  18.03 

Outstanding, October 28, 2023 (1)

  140,284  $17.89   199,462  $17.62 

 

 (1)Performance-based restricted stock outstanding, granted, and forfeited are presented at 100% of target.

 

The total fair value of shares vested during the thirty-nine weeks ended  October 28, 2023 and October 29, 2022 was $2.1 million and $2.0 million, respectively.

 

The outstanding performance shares as of October 28, 2023 consist of the following:

 

  Performance Shares 

Unearned shares subject to performance-based restrictions at target:

    

2021 - 2023 consolidated, cumulative earnings before interest, taxes, depreciation and amortization (EBITDA) objectives

  39,821 

2021 - 2023 consolidated revenue growth objectives

  13,274 

2022 - 2024 consolidated, earnings before interest, taxes, depreciation and amortization (EBITDA) growth objectives

  60,835 

2022 - 2024 consolidated revenue growth objectives

  20,278 

2023 - 2025 consolidated pre-tax income growth objectives

  42,415 

2023 - 2025 consolidated revenue growth objectives

  22,839 

Performance shares outstanding, October 28, 2023

  199,462 
v3.23.3
Note 7 - Income Taxes
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Income Tax Disclosure [Text Block]

7. Income Taxes

 

The Company's effective tax rate was 26.7% and 24.0% for the thirteen and thirty-nine weeks ended October 28, 2023, respectively, compared to 24.6% and 23.1% for the thirteen and thirty-nine weeks ended October 29, 2022, respectively. The 2023 and 2022 effective tax rates differed from the statutory rate of 21% primarily due to state income tax expense partially offset by the tax impact of equity awards vesting. In addition, in the third quarter of fiscal 2023 and 2022, the Company remains in a full valuation allowance in certain foreign jurisdictions.

 
v3.23.3
Note 8 - Stockholders' Equity
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Equity [Text Block]

8. Stockholders’ Equity

 

The following table sets forth the changes in stockholders’ equity (in thousands) for the thirteen weeks ended October 28, 2023 and October 29, 2022 (in thousands):

 

  

For the thirteen weeks ended October 28, 2023

  

For the thirteen weeks ended October 29, 2022

 
                                         
  

Common

          

Retained

      

Common

          

Retained

     
  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

 

Balance, beginning

 $145  $66,773  $(12,017) $52,965  $107,866  $150  $69,409  $(12,385) $36,690  $93,864 

Issuance of Restricted Stock

                  -                     

Shares issued under employee stock plans

     175         175      194         194 

Stock-based compensation

     363         363      368         368 

Shares withheld in lieu of tax withholdings

              -               - 

Share Repurchase

  (1)  (670)     (3,369)  (4,040)  (3)  (1,553)     (3,233)  (4,789)

Cash Dividends

              -               - 

Other

              -      4      (47)  (43)

Other comprehensive (loss) income

        (302)     (302)        49      49 

Net income

           7,586   7,586            7,455   7,455 

Balance, ending

 $144  $66,641  $(12,319) $57,182  $111,648  $147  $68,422  $(12,336) $40,865  $97,098 

 

(1) Additional paid-in capital (“APIC”)

(2) Accumulated other comprehensive loss (“AOCI”)

 

The following table sets forth the changes in stockholders’ equity (in thousands) for the thirty-nine weeks ended October 28, 2023 and October 29, 2022 (in thousands):

 

  

For the thirty-nine weeks ended October 28, 2023

  

For the thirty-nine weeks ended October 29, 2022

 
                                         
  

Common

          

Retained

      

Common

          

Retained

     
  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

  

stock

  

APIC (1)

  

AOCI (2)

  earnings  

Total

 

Balance, beginning

 $148  $69,868  $(12,274) $61,375  $119,117  $162  $75,490  $(12,470) $30,501  $93,683 

Adoption of new accounting standard

           (785)                  

Subtotal

 $148  $69,868  $(12,274) $60,590  $118,332  $162  $75,490  $(12,470) $30,501  $93,683 

Issuance of Restricted Stock

                  -                     

Shares issued under employee stock plans

  4   2,436         2,440   2   1,004         1,006 

Stock-based compensation

     1,121         1,121      1,175         1,175 

Shares withheld in lieu of tax withholdings

  (2)  (3,638)        (3,640)  (1)  (2,178)        (2,179)

Share Repurchase

  (6)  (3,146)     (12,087)  (15,239)  (16)  (7,073)     (17,083)  (24,172)

Other

           196   196      4      (28)  (24)

Dividend

           (22,049)  (22,049)              - 

Other comprehensive (loss) income

        (45)     (45)        134      134 

Net income

           30,532   30,532            27,475   27,475 

Balance, ending

 $144  $66,641  $(12,319) $57,182  $111,648  $147  $68,422  $(12,336) $40,865  $97,098 

 

(1) Additional paid-in capital (“APIC”)

(2) Accumulated other comprehensive loss (“AOCI”)

 

For the thirty-nine weeks ended October 28, 2023, the Company recorded credit impairment charges of $0.8 million on trade receivables into retained earnings as a result of the adoption of ASC 326 - Credit Impairment. 

 

During the thirteen and thirty-nine weeks ended October 28, 2023, the Company utilized $4.0 million in cash to repurchase 146,028 shares and utilized $15.2 million in cash to repurchase 672,734 shares, respectively, under its $50.0 million program that was authorized by its Board of Directors on August 31, 2022. The Company's Board of Directors also authorized a special cash dividend of $1.50 per share that was paid on April 6, 2023, to all stockholders of record as of March 23, 2023.

    
v3.23.3
Note 9 - Income Per Share
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Earnings Per Share [Text Block]

9. Income per Share

 

The following table sets forth the computation of basic and diluted net income per share (in thousands, except share and per share data):

 

  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28,

  

October 29,

  

October 28,

  

October 29,

 
  

2023

  

2022

  

2023

  

2022

 

NUMERATOR:

                

Net income

 $7,586  $7,455  $30,532  $27,475 
                 

DENOMINATOR:

                

Weighted average number of common shares outstanding - basic

  14,362,702   14,542,947   14,413,308   15,097,816 

Dilutive effect of share-based awards:

  76,093   217,639   150,666   314,314 

Weighted average number of common shares outstanding - dilutive

  14,438,795   14,760,586   14,563,974   15,412,130 
                 

Basic net income per common share

 $0.53  $0.51  $2.12  $1.82 

Diluted net income per common share

 $0.53  $0.51  $2.10  $1.78 

 

In calculating the diluted income per share for the thirteen and thirty-nine weeks ended October 28, 2023, there were zero and 43,673 shares of common stock, respectively, that were outstanding at the end of the period that were not included in the computation of diluted income per share due to their anti-dilutive effect. For the thirteen and thirty-nine weeks ended October 29, 2022, there were 9,071 and 106,770 shares of common stock, respectively, that were outstanding at the end of the period that were not included in the computation of diluted income per share due to their anti-dilutive effect.
v3.23.3
Note 10 - Comprehensive Income
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Comprehensive Income (Loss) Note [Text Block]

10. Comprehensive Income

 

The difference between comprehensive income or loss and net income or loss is the result of foreign currency translation adjustments on the balance sheets of subsidiaries whose functional currency is not the U.S. dollar. The accumulated other comprehensive loss balance on  October 28, 2023 and October 29, 2022 was comprised entirely of foreign currency translation. For the thirteen weeks ended October 28, 2023 and October 29, 2022, the Company had no reclassifications out of accumulated other comprehensive loss.
v3.23.3
Note 11 - Segment Information
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Segment Reporting Disclosure [Text Block]

11. Segment Information 

 

The Company’s operations are conducted through three operating segments consisting of direct-to-consumer (“DTC”), commercial and international franchising. The DTC segment includes the operating activities of corporately-operated locations and other retail delivery operations in the U.S., Canada, Ireland and the U.K., including the Company’s e-commerce sites and temporary stores. The commercial segment includes the Company’s transactions with other businesses, mainly comprised of licensing the Company’s intellectual properties for third-party use and wholesale activities. The international franchising segment includes the licensing activities of the Company’s franchise agreements with store locations in select countries in Asia, Australia, the Middle East, Africa, and South America. The operating segments have discrete sources of revenue, different capital structures and different cost structures. These operating segments represent the basis on which the Company’s chief operating decision maker regularly evaluates the business in assessing performance, determining the allocation of resources and the pursuit of future growth opportunities. Accordingly, the Company has determined that each of its operating segments represent a reportable segment. The three reportable segments follow the same accounting policies used for the Company’s consolidated financial statements.

 

Following is a summary of the financial information for the Company’s reportable segments (in thousands):

 

  

Direct-to-

      

International

     
  

Consumer

  

Commercial

  

Franchising

  

Total

 

Thirteen weeks ended October 28, 2023

                

Net sales to external customers

 $100,411  $6,020  $1,131  $107,562 

Income before income taxes

  7,233   2,740   375   10,348 

Capital expenditures

  4,986   -   -   4,986 

Depreciation and amortization

  3,152   79   -   3,231 

Thirteen weeks ended October 29, 2022

                

Net sales to external customers

 $99,229  $4,125  $1,126  $104,480 

Income before income taxes

  7,771   2,009   108   9,888 

Capital expenditures

  2,685   -   -   2,685 

Depreciation and amortization

  2,924   95   -   3,019 
                 

Thirty-nine weeks ended October 28, 2023

                

Net sales to external customers

 $315,972  $17,685  $3,180  $336,837 

Income before income taxes

  31,225   7,882   1,073   40,180 

Capital expenditures

  11,124   -   -   11,124 

Depreciation and amortization

  9,266   274   -   9,540 

Thirty-nine weeks ended October 29, 2022

                

Net sales to external customers

 $308,001  $12,465  $2,361  $322,827 

Income before income taxes

  29,174   5,705   843   35,722 

Capital expenditures

  6,752   -   -   6,752 

Depreciation and amortization

  8,888   407   -   9,295 

Total Assets as of:

                

October 28, 2023

 $238,604  $10,753  $1,186  $250,543 

January 28, 2023

  272,221   7,466   1,107   280,794 

October 29, 2022

  253,595   5,045   1,161   259,801 

 

The Company’s reportable segments are primarily determined by the types of products and services that they offer. Each reportable segment may operate in many geographic areas. Revenues are recognized in the geographic areas based on the location of the customer or franchisee. The following schedule is a summary of the Company’s sales to external customers and long-lived assets by geographic area (in thousands):

 

  

North

             
  

America (1)

  

Europe (2)

  

Other (3)

  

Total

 

Thirteen weeks ended October 28, 2023

                

Net sales to external customers

 $93,431  $13,037  $1,094  $107,562 

Thirteen weeks ended October 29, 2022

                

Net sales to external customers

 $90,515  $12,851  $1,114  $104,480 
                 

Thirty-nine weeks ended October 28, 2023

                

Net sales to external customers

 $297,631  $36,822  $2,384  $336,837 

Property and equipment, net

  48,631   3,283   0   51,914 

Thirty-nine weeks ended October 29, 2022

                

Net sales to external customers

 $282,706  $37,754  $2,367  $322,827 

Property and equipment, net

  43,898   2,366   0   46,264 

 

For purposes of this table only:

(1)  North America includes corporately-operated locations in the United States and Canada.

(2)  Europe includes corporately-operated locations in the U.K. and Ireland and sales to wholesale customers in Europe.

(3)  Other includes franchise businesses outside of North America and Europe.
v3.23.3
Note 12 - Contingencies
 9 Months Ended
Oct. 28, 2023
Notes to Financial Statements  
Commitments and Contingencies Disclosure [Text Block]

 

12. Contingencies

 

In the normal course of business, the Company is subject to legal proceedings, government inquiries and claims, and other commercial disputes. If one or more of these matters has an unfavorable resolution, it is possible that the results of operations, liquidity or financial position of the Company could be materially affected in any particular period. The Company accrues a liability for these types of contingencies when it believes that it is both probable that a liability has been incurred and that it can reasonably estimate the amount of the loss. Gain contingencies are recorded when the underlying uncertainty has been settled.

 

Assessments made by the U.K. customs authority in 2012 were appealed by the Company, which has paid the disputed duty, strictly under protest, pending the outcome of the continuing dispute, and this is included in receivables, net in the DTC segment. The U.K. customs authority contested the Company's appeal. Rulings by the First Tier Tribunal in  November 2019 and Upper Tribunal in  March 2021 held that duty was due on some, but not all, of the products at issue. The Company petitioned the Court of Appeal for permission to appeal certain elements of the Upper Tribunal decision and, in early November 2021, a judge granted the Company's petition for permission to appeal those elements of the Upper Tribunal decision on some, but not all, of the grounds of appeal that the Company had put forward. An appeal was heard by the Court of Appeal during the first quarter of fiscal 2022, and the Court of Appeal dismissed the appeal in the third quarter of fiscal 2022. During the fourth quarter of fiscal 2022, the UK Supreme Court declined to hear the appeal. The Company is engaging with the customs authority to attempt to resolve all outstanding issues following the application of the determined principles. The case will return to the lower tribunal for a final ruling if outstanding issues cannot be resolved. The Company maintains a provision against the related receivable, based on a current evaluation of collectability, using the latest facts available in the dispute. As of October 28, 2023, the Company had a gross receivable balance of $4.5 million and a reserve of $3.5 million, leaving a net receivable of $1.0 million. The Company believes that the outcome of this dispute will not have a material adverse impact on the results of operations, liquidity, or financial position of the Company.

 

In  August 2021, a putative class action lawsuit was filed against Build-A-Bear Workshop, Inc., asserting claims under the Telephone Consumer Protection Act (the "TCPA") alleging that the Company continued to send marketing text messages to mobile phone numbers registered on the National Do Not Call Registry after allegedly opting-out of receiving them. Statutory damages under the TCPA are assessed at $500 per violation (i.e., per text message), and up to $1,500 per violation if the violation was knowing or willful. The Company has reached a settlement with the Plaintiff and an insurance carrier which has been approved by the Court and did not result in a significant expense for the Company.

 

,
v3.23.3
Note 3 - Leases (Tables)
 9 Months Ended
Oct. 28, 2023
Notes Tables  
Lease, Cost [Table Text Block]
  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28, 2023

  

October 29, 2022

  

October 28, 2023

  

October 29, 2022

 
                 

Operating lease costs

 $9,261  $8,905  $27,357  $25,874 

Variable lease costs (1)

  2,134   2,039   6,374   6,228 

Short term lease costs

  34   19   74   46 

Total Operating Lease costs

 $11,429  $10,963  $33,805  $32,148 
  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28, 2023

  

October 29, 2022

  

October 28, 2023

  

October 29, 2022

 

Operating cash flows for operating leases

 $9,994  $9,497  $29,775  $27,772 
Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block]

Operating Leases

   

2023

 $1,306 

2024

  31,110 

2025

  20,855 

2026

  12,765 

2027

  7,994 

Thereafter

  15,797 

Total minimum lease payments

  89,827 

Less: amount of lease payments representing interest

  (11,402)

Present value of future minimum lease payments

  78,425 

Less: current obligations under leases

  (26,002)

Long-term lease obligations

 $52,423 
v3.23.3
Note 4 - Other Assets (Tables)
 9 Months Ended
Oct. 28, 2023
Notes Tables  
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Table Text Block]
  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Prepaid occupancy (1)

 $2,414  $2,196  $2,630 

Prepaid merchandise (2)

  -   6,047   - 

Prepaid insurance

  550   1,221   213 

Prepaid gift card fees

  706   835   206 

Prepaid royalties

  540   301   1,202 

Prepaid taxes (3)

  4,092   73   493 

Other (4)

  5,290   8,701   5,635 

Total

 $13,592  $19,374  $10,379 
Schedule of Other Assets, Noncurrent [Table Text Block]
  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Entertainment production asset (1)

 $6,057  $2,939  $2,126 

Deferred compensation

  875   853   544 

Other (2)

  341   429   435 

Total

 $7,273  $4,221  $3,105 
v3.23.3
Note 5 - Accrued Expenses (Tables)
 9 Months Ended
Oct. 28, 2023
Notes Tables  
Schedule of Accrued Liabilities [Table Text Block]
  

October 28,

  

January 28,

  

October 29,

 
  

2023

  

2023

  

2022

 

Accrued wages, bonuses and related expenses

 $17,470  $23,767  $17,174 

Sales and value added taxes payable

  2,466   4,561   2,209 

Accrued rent and related expenses (1)

  954   1,512   899 

Current income taxes payable

  329   3,418   1,382 

Accrued expense - other (2)

  4,100   4,100   4,100 

Total

 $25,319  $37,358  $25,764 
v3.23.3
Note 6 - Stock-based Compensation (Tables)
 9 Months Ended
Oct. 28, 2023
Notes Tables  
Share-Based Payment Arrangement, Option, Activity [Table Text Block]
  

Options

 
  

Shares

  Weighted Average Exercise Price 

Outstanding, January 28, 2023

  177,519  $14.20 

Granted

  -   - 

Exercised

  (143,115)  12.87 

Forfeited

  -   - 

Canceled or expired

  -   - 

Outstanding, October 28, 2023

  34,404  $19.73 
Share-Based Payment Arrangement, Restricted Stock and Restricted Stock Unit, Activity [Table Text Block]
  

Time-Based Restricted Stock

  

Performance-Based Restricted Stock

 
  

Shares

  

Weighted Average Grant Date Fair Value

  

Shares

  

Weighted Average Grant Date Fair Value

 

Outstanding, January 28, 2023 (1)

  287,983  $8.78   295,048  $8.13 

Granted (1)

  65,759   23.52   65,254   24.75 

Vested

  (208,620)  7.20   -   - 

Adjustment for performance achievement

  -   -   57,756   2.87 

Earned and Vested

  -   -   (215,130)  2.78 

Forfeited (1)

  (4,838)  12.91   (3,466)  18.03 

Outstanding, October 28, 2023 (1)

  140,284  $17.89   199,462  $17.62 
Share-Based Payment Arrangement, Performance Shares, Outstanding Activity [Table Text Block]
  Performance Shares 

Unearned shares subject to performance-based restrictions at target:

    

2021 - 2023 consolidated, cumulative earnings before interest, taxes, depreciation and amortization (EBITDA) objectives

  39,821 

2021 - 2023 consolidated revenue growth objectives

  13,274 

2022 - 2024 consolidated, earnings before interest, taxes, depreciation and amortization (EBITDA) growth objectives

  60,835 

2022 - 2024 consolidated revenue growth objectives

  20,278 

2023 - 2025 consolidated pre-tax income growth objectives

  42,415 

2023 - 2025 consolidated revenue growth objectives

  22,839 

Performance shares outstanding, October 28, 2023

  199,462 
v3.23.3
Note 8 - Stockholders' Equity (Tables)
 9 Months Ended
Oct. 28, 2023
Notes Tables  
Schedule of Stockholders Equity [Table Text Block]
  

For the thirteen weeks ended October 28, 2023

  

For the thirteen weeks ended October 29, 2022

 
                                         
  

Common

          

Retained

      

Common

          

Retained

     
  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

 

Balance, beginning

 $145  $66,773  $(12,017) $52,965  $107,866  $150  $69,409  $(12,385) $36,690  $93,864 

Issuance of Restricted Stock

                  -                     

Shares issued under employee stock plans

     175         175      194         194 

Stock-based compensation

     363         363      368         368 

Shares withheld in lieu of tax withholdings

              -               - 

Share Repurchase

  (1)  (670)     (3,369)  (4,040)  (3)  (1,553)     (3,233)  (4,789)

Cash Dividends

              -               - 

Other

              -      4      (47)  (43)

Other comprehensive (loss) income

        (302)     (302)        49      49 

Net income

           7,586   7,586            7,455   7,455 

Balance, ending

 $144  $66,641  $(12,319) $57,182  $111,648  $147  $68,422  $(12,336) $40,865  $97,098 
  

For the thirty-nine weeks ended October 28, 2023

  

For the thirty-nine weeks ended October 29, 2022

 
                                         
  

Common

          

Retained

      

Common

          

Retained

     
  

stock

  

APIC (1)

  

AOCI (2)

  

earnings

  

Total

  

stock

  

APIC (1)

  

AOCI (2)

  earnings  

Total

 

Balance, beginning

 $148  $69,868  $(12,274) $61,375  $119,117  $162  $75,490  $(12,470) $30,501  $93,683 

Adoption of new accounting standard

           (785)                  

Subtotal

 $148  $69,868  $(12,274) $60,590  $118,332  $162  $75,490  $(12,470) $30,501  $93,683 

Issuance of Restricted Stock

                  -                     

Shares issued under employee stock plans

  4   2,436         2,440   2   1,004         1,006 

Stock-based compensation

     1,121         1,121      1,175         1,175 

Shares withheld in lieu of tax withholdings

  (2)  (3,638)        (3,640)  (1)  (2,178)        (2,179)

Share Repurchase

  (6)  (3,146)     (12,087)  (15,239)  (16)  (7,073)     (17,083)  (24,172)

Other

           196   196      4      (28)  (24)

Dividend

           (22,049)  (22,049)              - 

Other comprehensive (loss) income

        (45)     (45)        134      134 

Net income

           30,532   30,532            27,475   27,475 

Balance, ending

 $144  $66,641  $(12,319) $57,182  $111,648  $147  $68,422  $(12,336) $40,865  $97,098 
v3.23.3
Note 9 - Income Per Share (Tables)
 9 Months Ended
Oct. 28, 2023
Notes Tables  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
  

Thirteen weeks ended

  

Thirty-nine weeks ended

 
  

October 28,

  

October 29,

  

October 28,

  

October 29,

 
  

2023

  

2022

  

2023

  

2022

 

NUMERATOR:

                

Net income

 $7,586  $7,455  $30,532  $27,475 
                 

DENOMINATOR:

                

Weighted average number of common shares outstanding - basic

  14,362,702   14,542,947   14,413,308   15,097,816 

Dilutive effect of share-based awards:

  76,093   217,639   150,666   314,314 

Weighted average number of common shares outstanding - dilutive

  14,438,795   14,760,586   14,563,974   15,412,130 
                 

Basic net income per common share

 $0.53  $0.51  $2.12  $1.82 

Diluted net income per common share

 $0.53  $0.51  $2.10  $1.78 
v3.23.3
Note 11 - Segment Information (Tables)
 9 Months Ended
Oct. 28, 2023
Notes Tables  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
  

Direct-to-

      

International

     
  

Consumer

  

Commercial

  

Franchising

  

Total

 

Thirteen weeks ended October 28, 2023

                

Net sales to external customers

 $100,411  $6,020  $1,131  $107,562 

Income before income taxes

  7,233   2,740   375   10,348 

Capital expenditures

  4,986   -   -   4,986 

Depreciation and amortization

  3,152   79   -   3,231 

Thirteen weeks ended October 29, 2022

                

Net sales to external customers

 $99,229  $4,125  $1,126  $104,480 

Income before income taxes

  7,771   2,009   108   9,888 

Capital expenditures

  2,685   -   -   2,685 

Depreciation and amortization

  2,924   95   -   3,019 
                 

Thirty-nine weeks ended October 28, 2023

                

Net sales to external customers

 $315,972  $17,685  $3,180  $336,837 

Income before income taxes

  31,225   7,882   1,073   40,180 

Capital expenditures

  11,124   -   -   11,124 

Depreciation and amortization

  9,266   274   -   9,540 

Thirty-nine weeks ended October 29, 2022

                

Net sales to external customers

 $308,001  $12,465  $2,361  $322,827 

Income before income taxes

  29,174   5,705   843   35,722 

Capital expenditures

  6,752   -   -   6,752 

Depreciation and amortization

  8,888   407   -   9,295 

Total Assets as of:

                

October 28, 2023

 $238,604  $10,753  $1,186  $250,543 

January 28, 2023

  272,221   7,466   1,107   280,794 

October 29, 2022

  253,595   5,045   1,161   259,801 
Schedule of Revenue from External Customers and Long-Lived Assets, by Geographical Areas [Table Text Block]
  

North

             
  

America (1)

  

Europe (2)

  

Other (3)

  

Total

 

Thirteen weeks ended October 28, 2023

                

Net sales to external customers

 $93,431  $13,037  $1,094  $107,562 

Thirteen weeks ended October 29, 2022

                

Net sales to external customers

 $90,515  $12,851  $1,114  $104,480 
                 

Thirty-nine weeks ended October 28, 2023

                

Net sales to external customers

 $297,631  $36,822  $2,384  $336,837 

Property and equipment, net

  48,631   3,283   0   51,914 

Thirty-nine weeks ended October 29, 2022

                

Net sales to external customers

 $282,706  $37,754  $2,367  $322,827 

Property and equipment, net

  43,898   2,366   0   46,264 
v3.23.3
Note 2 - Revenue (Details Textual)
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 28, 2023
Gift Card Redemption Period (Year)   3 years
Estimated Percentage of Gift Card Redemptions Within First Twelve Months   60.00%
International Franchising [Member]    
Capitalized Contract Cost, Amortization Period (Year) 25 years 25 years
Customer Concentration Risk [Member] | Revenue Benchmark [Member] | Direct-to-consumer Reporting Segment [Member]    
Concentration Risk, Percentage 93.00%  
v3.23.3
Note 3 - Leases (Details Textual) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Operating Lease, Weighted Average Remaining Lease Term (Year) 4 years 4 years 3 months 18 days 4 years 4 years 3 months 18 days
Operating Lease, Weighted Average Discount Rate, Percent 6.50% 5.70% 6.50% 5.70%
Operating Lease, Impairment Loss $ 0 $ 0 $ 0 $ 0
Lessee, Operating Lease, Lease Not yet Commenced, Amount $ 12,900   $ 12,900  
Minimum [Member]        
Lessee, Operating Lease, Term of Contract (Year) 5 years   5 years  
Lessee, Operating Lease, Lease Not yet Commenced, Term of Contract (Year) 5 years   5 years  
Maximum [Member]        
Lessee, Operating Lease, Term of Contract (Year) 10 years   10 years  
Lessee, Operating Lease, Lease Not yet Commenced, Term of Contract (Year) 10 years   10 years  
v3.23.3
Note 3 - Leases - Lease Costs (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Operating lease costs $ 9,261 $ 8,905 $ 27,357 $ 25,874
Variable lease costs (1) [1] 2,134 2,039 6,374 6,228
Short term lease costs 34 19 74 46
Total Operating Lease costs 11,429 10,963 33,805 32,148
Operating cash flows for operating leases $ 9,994 $ 9,497 $ 29,775 $ 27,772
[1] Variable lease costs consist of leases with variable rent structures, which are intended to increase flexibility in an environment with expected high sales volatility and provide a natural hedge against potential sales declines.
v3.23.3
Note 3 - Leases - Reconciliation of the Undiscounted Cash Flows From Operating Leases (Details) - USD ($)
$ in Thousands
Oct. 28, 2023
Jan. 28, 2023
Oct. 29, 2022
2023 $ 1,306    
2024 31,110    
2025 20,855    
2026 12,765    
2027 7,994    
Thereafter 15,797    
Total minimum lease payments 89,827    
Less: amount of lease payments representing interest (11,402)    
Present value of future minimum lease payments 78,425    
Less: current obligations under leases (26,002) $ (27,436) $ (27,644)
Long-term lease obligations $ 52,423 $ 59,080 $ 64,212
v3.23.3
Note 4 - Other Assets - Summary of Prepaid Expenses and Other Current Assets (Details) - USD ($)
$ in Thousands
Oct. 28, 2023
Jan. 28, 2023
Oct. 29, 2022
Prepaid occupancy [1] $ 2,414 $ 2,196 $ 2,630
Prepaid merchandise (2) [2] 0 6,047 0
Prepaid insurance 550 1,221 213
Prepaid gift card fees 706 835 206
Prepaid royalties 540 301 1,202
Prepaid taxes [3],[4] 4,092 73 493
Other [5] 5,290 8,701 5,635
Total $ 13,592 $ 19,374 $ 10,379
[1] Prepaid occupancy consists of prepaid expenses related to variable non-lease components.
[2] Prepaid merchandise consists of prepaid purchase orders of inventory that are not in transit.
[3] Prepaid taxes consist of prepaid federal and state income tax.
[4] Prepaid taxes consist of prepaid federal and state income tax.
[5] Other consists primarily of prepaid expense related to information technology maintenance contracts and software as a service.
v3.23.3
Note 4 - Other Assets - Other Noncurrent Assets (Details) - USD ($)
$ in Thousands
Oct. 28, 2023
Jan. 28, 2023
Oct. 29, 2022
Entertainment production asset (1) [1] $ 6,057 $ 2,939 $ 2,126
Deferred compensation 875 853 544
Other (2) [2] 341 429 435
Total $ 7,273 $ 4,221 $ 3,105
[1] Entertainment production asset includes the direct costs, production overhead and development costs in producing entertainment assets such as films or music.
[2] Other consists primarily of deferred financing costs related to the Company's credit facility.
v3.23.3
Note 5 - Accrued Expenses - Summary of Accrued Expenses (Details) - USD ($)
$ in Thousands
Oct. 28, 2023
Jan. 28, 2023
Oct. 29, 2022
Accrued wages, bonuses and related expenses $ 17,470 $ 23,767 $ 17,174
Sales and value added taxes payable 2,466 4,561 2,209
Accrued rent and related expenses [1] 954 1,512 899
Current income taxes payable 329 3,418 1,382
Accrued expense - other (2) [2] 4,100 4,100 4,100
Total $ 25,319 $ 37,358 $ 25,764
[1] Accrued rent and related expenses consist of accrued costs associated with non-lease components.
[2] Accrued expense - Other consists of accrued costs associated with a legal reserve accrual.
v3.23.3
Note 6 - Stock-based Compensation (Details Textual) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Apr. 11, 2033
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Options and Restricted Stock [Member]          
Share-Based Payment Arrangement, Expense   $ 0.7 $ 0.6 $ 2.5 $ 1.9
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Amount   $ 1.7   $ 1.7  
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Period for Recognition (Year)       1 year 8 months 12 days  
Time-based and Performance-based Shares [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period, Fair Value       $ 2.1 $ 2.0
Incentive Plan 2020 [Member] | Forecast [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Additional Shares Authorized (in shares) 800,000        
Share-Based Compensation Arrangement by Share-Based Payment Award, Number of Shares Authorized (in shares) 1,800,000        
v3.23.3
Note 6 - Stock-based Compensation - Activity for Stock Options (Details)
 9 Months Ended
Oct. 28, 2023
$ / shares
shares
Outstanding (in shares) | shares 177,519
Outstanding, weighted average exercise price (in dollars per share) | $ / shares $ 14.2
Granted (in shares) | shares 0
Granted, weighted average exercise price (in dollars per share) | $ / shares $ 0
Exercised (in shares) | shares (143,115)
Exercised, weighted average exercise price (in dollars per share) | $ / shares $ 12.87
Forfeited (in shares) | shares 0
Forfeited, weighted average exercise price (in dollars per share) | $ / shares $ 0
Canceled or expired (in shares) | shares 0
Canceled or expired, weighted average exercise price (in dollars per share) | $ / shares $ 0
Outstanding (in shares) | shares 34,404
Outstanding, weighted average exercise price (in dollars per share) | $ / shares $ 19.73
v3.23.3
Note 6 - Stock-based Compensation - Activity for Time-based and Performance-based Restricted Stock (Details)
 9 Months Ended
Oct. 28, 2023
$ / shares
shares
Restricted Stock [Member]  
Outstanding, January 28, 2023 (1) (in shares) | shares 287,983 [1]
Outstanding, January 28, 2023 (1) (in dollars per share) | $ / shares $ 8.78
Granted (1) (in shares) | shares 65,759 [1]
Granted (1), weighted average grant date fair value (in dollars per share) | $ / shares $ 23.52
Vested (in shares) | shares (208,620)
Vested, weighted average grant date fair value (in dollars per share) | $ / shares $ 7.2
Adjustment for performance achievement (in shares) | shares 0
Adjustment for performance achievement, weighted average grant date fair value (in dollars per share) | $ / shares $ 0
Earned and Vested (in shares) | shares 0
Earned and Vested, weighted average grant date fair value (in dollars per share) | $ / shares $ 0
Forfeited (1) (in shares) | shares (4,838) [1]
Forfeited (1), weighted average grant date fair value (in dollars per share) | $ / shares $ 12.91
Outstanding, October 28, 2023 (1) (in shares) | shares 140,284 [1]
Outstanding, October 28, 2023 (1) (in dollars per share) | $ / shares $ 17.89
Performance Shares [Member]  
Outstanding, January 28, 2023 (1) (in shares) | shares 295,048 [1]
Outstanding, January 28, 2023 (1) (in dollars per share) | $ / shares $ 8.13
Granted (1) (in shares) | shares 65,254 [1]
Granted (1), weighted average grant date fair value (in dollars per share) | $ / shares $ 24.75
Vested (in shares) | shares 0
Vested, weighted average grant date fair value (in dollars per share) | $ / shares $ 0
Adjustment for performance achievement (in shares) | shares 57,756
Adjustment for performance achievement, weighted average grant date fair value (in dollars per share) | $ / shares $ 2.87
Earned and Vested (in shares) | shares (215,130)
Earned and Vested, weighted average grant date fair value (in dollars per share) | $ / shares $ 2.78
Forfeited (1) (in shares) | shares (3,466) [1]
Forfeited (1), weighted average grant date fair value (in dollars per share) | $ / shares $ 18.03
Outstanding, October 28, 2023 (1) (in shares) | shares 199,462 [1]
Outstanding, October 28, 2023 (1) (in dollars per share) | $ / shares $ 17.62
[1] Performance-based restricted stock outstanding, granted, and forfeited are presented at 100% of target.
v3.23.3
Note 6 - Stock-based Compensation - Outstanding Performance Shares (Details) - Performance Shares [Member] - shares
Oct. 28, 2023
Jan. 28, 2023
 [1]
Performance shares (in shares) 199,462 295,048
Vesting Upon Achievement of 2021 - 2023 Consolidated, Cumulative Earnings Before Interest, Taxes, Depreciation and Amortization Objectives [Member]    
Performance shares (in shares) 39,821  
Vesting Upon Achievement of 2021 - 2023 Consolidated Growth Revenue Objectives [Member]    
Performance shares (in shares) 13,274  
Vesting Upon Achievement of 2022 - 2024 Consolidated, Cumulative Earnings Before Interest, Taxes, Depreciation and Amortization Objectives [Member]    
Performance shares (in shares) 60,835  
Vesting Upon Achievement of 2022 - 2024 Consolidated Growth Revenue Objectives [Member]    
Performance shares (in shares) 20,278  
Vesting Upon Achievement of 2023 - 2025 Pretax Income Growth Objectives [Member]    
Performance shares (in shares) 42,415  
Vesting Upon Achievement of 2023 - 2025 Consolidated Revenue Growth Objectives [Member]    
Performance shares (in shares) 22,839  
[1] Performance-based restricted stock outstanding, granted, and forfeited are presented at 100% of target.
v3.23.3
Note 7 - Income Taxes (Details Textual)
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Effective Income Tax Rate Reconciliation, Percent 26.70% 24.00% 24.60% 23.10%
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent     21.00% 21.00%
v3.23.3
Note 8 - Stockholders' Equity (Details Textual) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 28, 2023
Oct. 29, 2022
Apr. 06, 2023
Credit Impairment Charges, Trade Receivables Credit Losses Recognized in Retained Earnings   $ 800    
Payments for Repurchase of Common Stock   15,239 $ 24,172  
Dividends Payable, Amount Per Share (in dollars per share)       $ 1.5
Share Repurchase Program 2022 [Member]        
Payments for Repurchase of Common Stock $ 4,000 $ 15,200    
Stock Repurchased During Period, Shares (in shares) 146,028 672,734    
Stock Repurchase Program, Authorized Amount $ 50,000 $ 50,000    
v3.23.3
Note 8 - Stockholders' Equity - Changes in Stockholders' Equity (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Balance $ 107,866 $ 93,864 $ 119,117 $ 93,683
Shares issued under employee stock plans 175 194 2,440 1,006
Stock-based compensation 363 368 1,121 1,175
Shares withheld in lieu of tax withholdings 0 0 (3,640) (2,179)
Share Repurchase (4,040) (4,789) (15,239) (24,172)
Cash Dividends 0 0 (22,049) 0
Other 0 (43) 196 (24)
Other comprehensive (loss) income (302) 49 (45) 134
Net income 7,586 7,455 30,532 27,475
Balance, ending 111,648 97,098 111,648 97,098
Cumulative Effect, Period of Adoption, Adjustment [Member] | Accounting Standards Update 2016-13 [Member]        
Balance    
Cumulative Effect, Period of Adoption, Adjusted Balance [Member] | Accounting Standards Update 2016-13 [Member]        
Balance     118,332 93,683
Common Stock [Member]        
Balance 145 150 148 162
Shares issued under employee stock plans 4 2
Stock-based compensation
Shares withheld in lieu of tax withholdings (2) (1)
Share Repurchase (1) (3) (6) (16)
Cash Dividends
Other
Other comprehensive (loss) income
Net income
Balance, ending 144 147 144 147
Common Stock [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | Accounting Standards Update 2016-13 [Member]        
Balance    
Common Stock [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member] | Accounting Standards Update 2016-13 [Member]        
Balance     148 162
Additional Paid-in Capital [Member]        
Balance [1] 66,773 69,409 69,868 75,490
Shares issued under employee stock plans [1] 175 194 2,436 1,004
Stock-based compensation [1] 363 368 1,121 1,175
Shares withheld in lieu of tax withholdings (3,638) (2,178)
Share Repurchase [1] (670) (1,553) (3,146) (7,073)
Cash Dividends
Other [1] 4 4
Other comprehensive (loss) income [1]
Net income [1]
Balance, ending [1] 66,641 68,422 66,641 68,422
Additional Paid-in Capital [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | Accounting Standards Update 2016-13 [Member]        
Balance    
Additional Paid-in Capital [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member] | Accounting Standards Update 2016-13 [Member]        
Balance     69,868 75,490
AOCI Attributable to Parent [Member]        
Balance [2] (12,017) (12,385) (12,274) (12,470)
Shares issued under employee stock plans [2]
Stock-based compensation [2]
Shares withheld in lieu of tax withholdings
Share Repurchase [2]
Cash Dividends
Other [2]
Other comprehensive (loss) income [2] (302) 49 (45) 134
Net income [2]
Balance, ending [2] (12,319) (12,336) (12,319) (12,336)
AOCI Attributable to Parent [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | Accounting Standards Update 2016-13 [Member]        
Balance    
AOCI Attributable to Parent [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member] | Accounting Standards Update 2016-13 [Member]        
Balance     (12,274) (12,470)
Retained Earnings [Member]        
Balance 52,965 36,690 61,375 30,501
Shares issued under employee stock plans
Stock-based compensation
Shares withheld in lieu of tax withholdings
Share Repurchase (3,369) (3,233) (12,087) (17,083)
Cash Dividends (22,049)
Other (47) 196 (28)
Other comprehensive (loss) income
Net income 7,586 7,455 30,532 27,475
Balance, ending $ 57,182 $ 40,865 57,182 40,865
Retained Earnings [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member] | Accounting Standards Update 2016-13 [Member]        
Balance     (785)
Retained Earnings [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member] | Accounting Standards Update 2016-13 [Member]        
Balance     $ 60,590 $ 30,501
[1] Additional paid-in capital (“APIC”)
[2] Accumulated other comprehensive income (loss) (“AOCI”)
v3.23.3
Note 9 - Income Per Share (Details Textual) - shares
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Share-Based Payment Arrangement, Option [Member]        
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount (in shares) 0 9,071 43,673 106,770
v3.23.3
Note 9 - Income Per Share - Computation Basic and Diluted Earnings Per Common Share (Details) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Net income $ 7,586 $ 7,455 $ 30,532 $ 27,475
Weighted average number of common shares outstanding - basic (in shares) 14,362,702 14,542,947 14,413,308 15,097,816
Dilutive effect of share-based awards: (in shares) 76,093 217,639 150,666 314,314
Weighted average number of common shares outstanding - dilutive (in shares) 14,438,795 14,760,586 14,563,974 15,412,130
Basic net income per common share (in dollars per share) $ 0.53 $ 0.51 $ 2.12 $ 1.82
Diluted net income per common share (in dollars per share) $ 0.53 $ 0.51 $ 2.1 $ 1.78
v3.23.3
Note 10 - Comprehensive Income (Details Textual) - USD ($)
$ in Thousands
 3 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Translation Adjustment Functional to Reporting Currency, Gain (Loss), Reclassified to Earnings, Net of Tax $ 0 $ 0
v3.23.3
Note 11 - Segment Information (Details Textual)
 9 Months Ended
Oct. 28, 2023
Number of Operating Segments 3
Number of Reportable Segments 3
v3.23.3
Note 11 - Segment Information - Financial Information for the Company's Reportable Segments (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Jan. 28, 2023
Net sales to external customers $ 107,562 $ 104,480 $ 336,837 $ 322,827  
Income (loss) before income taxes 10,348 9,888 40,180 35,722  
Capital expenditures, net 4,986 2,685 11,124 6,752  
Depreciation and amortization 3,231 3,019 9,540 9,295  
Total assets 250,543 259,801 250,543 259,801 $ 280,794
Direct to Consumer [Member]          
Net sales to external customers 100,411 99,229 315,972 308,001  
Income (loss) before income taxes 7,233 7,771 31,225 29,174  
Capital expenditures, net 4,986 2,685 11,124 6,752  
Depreciation and amortization 3,152 2,924 9,266 8,888  
Total assets 238,604 253,595 238,604 253,595 272,221
Commercial [Member]          
Net sales to external customers 6,020 4,125 17,685 12,465  
Income (loss) before income taxes 2,740 2,009 7,882 5,705  
Capital expenditures, net 0 0 0 0  
Depreciation and amortization 79 95 274 407  
Total assets 10,753 5,045 10,753 5,045 7,466
International Franchising [Member]          
Net sales to external customers 1,131 1,126 3,180 2,361  
Income (loss) before income taxes 375 108 1,073 843  
Capital expenditures, net 0 0 0 0  
Depreciation and amortization 0 0 0 0  
Total assets $ 1,186 $ 1,161 $ 1,186 $ 1,161 $ 1,107
v3.23.3
Note 11 - Segment Information - Sales to External Customers and Long-lived Assets by Geographic Area (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Oct. 28, 2023
Oct. 29, 2022
Oct. 28, 2023
Oct. 29, 2022
Jan. 28, 2023
Net sales to external customers $ 107,562 $ 104,480 $ 336,837 $ 322,827  
Property and equipment, net 51,914 46,264 51,914 46,264 $ 50,759
North America [Member]          
Net sales to external customers 93,431 [1] 90,515 [1] 297,631 282,706  
Property and equipment, net [1] 48,631 43,898 48,631 43,898  
Europe [Member]          
Net sales to external customers 13,037 [2] 12,851 [2] 36,822 37,754  
Property and equipment, net [2] 3,283 2,366 3,283 2,366  
Other Geographic Region [Member]          
Net sales to external customers 1,094 [3] 1,114 [3] 2,384 2,367  
Property and equipment, net [3] $ 0 $ 0 $ 0 $ 0  
[1] North America includes corporately-operated locations in the United States and Canada.
[2] Europe includes corporately-operated locations in the U.K. and Ireland.
[3] Other includes franchise businesses outside of North America and Europe
v3.23.3
Note 12 - Contingencies (Details Textual)
$ in Millions
Oct. 28, 2023
USD ($)
Litigation Receivable, Gross $ 4.5
Litigation Receivables, Reserve 3.5
Litigation Receivables, Net $ 1.0
Build A Bear Workshop (NYSE:BBW)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Build A Bear Workshop Charts.
Build A Bear Workshop (NYSE:BBW)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Build A Bear Workshop Charts.