Build-A-Bear Workshop, Inc. Reports Fiscal 2009 Third Quarter Results Revenue from European operations, excluding the impact of foreign exchange, increased 7% to $18 million in third quarter 2009 vs. third quarter 2008.

ST. LOUIS, Oct 29, 2009 (BUSINESS WIRE) -- --Cost reduction plans ahead of schedule -- year-to-date pre-tax cost savings total $18 million; now expect full year savings of approximately $20 million.

--Company renews bank line of credit; balance sheet remains debt-free with consolidated cash balance of $27 million.

Build-A-Bear Workshop, Inc. (NYSE: BBW), an interactive entertainment retailer of customized stuffed animals, today reported results for the 2009 third quarter and first nine months. The company also announced the renewal of its bank line of credit with US Bank National Association. The two-year extension expires in December 2011 and provides the company with $40 million in available credit for the first half of each calendar year and a seasonal overline to $50 million from July to December each year.

In addition, the company reported that cost reduction plans are progressing ahead of schedule. The company now expects to generate approximately $20 million in annualized pre-tax savings in 2009, up from a previous estimate of $18 million. The company's consolidated cash balance was $27 million at the end of the third quarter.

"Our third quarter results include solid progress toward our goals and reflect a steady improvement in our comparable store sales trend, continued cost savings, and a strong balance sheet," said Build-A-Bear Workshop Chairman and Chief Executive Bear Maxine Clark. "As we begin the fourth quarter we are encouraged.

Sales trends continue to improve over the third quarter and we are focused on maximizing the holiday season with compelling products, marketing and a new holiday store experience. Next week, we launch the transformation of Build-A-Bear Workshop to Santa's Workshop for the holiday season and on November 24th, for the first time in company history, our plush animals will be brought to life on television in a one-hour feature movie on ABC Family. The combination of our merchandise assortment, marketing programs, entertainment appeal and new in-store experiences are expected to deliver continued improvements in our fourth quarter results.

"We continue to be diligent about cost control; year-to-date we have achieved $18 million in cost reductions and are now on track to deliver $20 million in full year cost savings, ahead of our plans, and our balance sheet remains debt free." Fiscal 2009 third-quarter (13 weeks ended October 3, 2009): -- Total revenues were $91.7 million compared to $107.2 million in the fiscal 2008 third quarter (13 weeks ended September 27, 2008). Consolidated comparable store sales declined 12.9% including a 2.5% increase in Europe and a 16.0% decrease in North America (third quarter comparable store sales are compared to the 13 week period ended October 4, 2008).

-- The net loss was $4.8 million, or $0.25 per diluted share, compared to the fiscal 2008 third quarter net loss of $2.0 million or $0.11 per diluted share.

-- The net loss for the third quarter of fiscal 2009 included a non-cash charge of $2.3 million, or $0.12 per diluted share, resulting from the allocation of losses related to the company's minority investment in Ridemakerz, LLC, and costs of $0.1 million or $0.01 per diluted share, for the Friends 2B Made concept closure.

Fiscal 2009 first nine months (39 weeks ended October 3, 2009): -- Total revenues were $271.5 million compared to $325.7 million in the fiscal 2008 first nine months (39 weeks ended September 27, 2008). Consolidated comparable store sales declined 15.0% including a 5.3% increase in Europe and an 18.2% decrease in North America (first nine month comparable store sales are compared to the 39 week period ended October 4, 2008).

-- The net loss was $11.6 million, or $0.61 per diluted share compared to the fiscal 2008 first nine months net loss of $0.4 million, or $0.02 per diluted share.

-- The net loss for the first nine months of fiscal 2009 included, a non-cash charge of $2.8 million, or $0.15 per diluted share, resulting from the allocation of losses related to the company's minority investment in Ridemakerz, LLC, and costs of $0.5 million, or $0.03 per diluted share charge for the Friends 2B Made concept closure.

Fiscal 2009 Third-Quarter Fiscal 2009 third quarter total revenues include net retail sales of $89.7 million, compared to $105.8 million in 2008. Excluding the impact of foreign exchange, net retail sales declined 14.1%.

European operations net retail sales were $17.6 million in the 2009 third quarter, compared to $19.0 million in the 2008 third quarter. Excluding the impact of foreign exchange, European operations net retail sales increased 7.1%.

The pre-tax earnings from European operations totaled $1.3 million in the 2009 third quarter, compared to $0.8 million in the 2008 third quarter.

Fiscal 2008 third-quarter net loss included costs of $1.7 million, or $0.09 per diluted share charge for the Friends 2B Made concept closure.

Year-to-date Financial Results Fiscal 2009 first nine month total revenues include net retail sales of $267.4 million, compared to $321.1 million in last year's first nine months. Excluding the impact of foreign exchange, net retail sales declined 15.3%.

European operations net retail sales were $45.9 million in the first nine months of fiscal 2009, compared to $50.6 million in the first nine months of fiscal 2008. Excluding the impact of foreign exchange, European operations net retail sales increased 13.7%. The pre-tax loss from European operations totaled $0.6 million in the 2009 first nine months, compared to a loss of $0.5 million in the 2008 first nine months.

The 2008 first nine month net loss included $2.1 million, or $0.11 per diluted share charge for the Friends 2B Made concept closure.

Stores Build-A-Bear Workshop ended the 2009 third quarter with 345 company-owned stores -- 291 in North America and 54 in Europe. During the 2009 third quarter, the company opened one new store in Calgary, Alberta and relocated one store in Houston; during the 2009 first nine months, the company opened one new store, relocated one store, and closed two stores. This completes the planned store activity for fiscal 2009.

During the 2008 third quarter the company opened 11 new stores -- 10 in North America and one in Europe. During the first nine months of 2008, the company opened 20 new stores -- 16 in North America and four in Europe. The company opened 25 new stores in fiscal 2008.

Other Costs In the 2009 third quarter, the company recorded a non-cash, net-of-tax charge of $2.3 million or $0.12 per diluted share resulting from the allocation of losses related to its investment in Ridemakerz, LLC. Ridemakerz is a young company still in its start-up phase which has developed an interactive retail concept that allows children and families to build and customize their own personalized cars. Ridemakerz incurred substantial losses during the 2009 third quarter while it accomplished major restructuring of its operations. Consistent with Ridemakerz's strategy to operate primarily in tourist venues and develop products for sale in third party retail, to-date they have closed seven of nine mall-based stores and opened one new temporary store in Downtown Disney in the Disneyland Resort in Anaheim, Calif. As Ridemakerz continues to incur losses, Build-A-Bear Workshop will be required to recognize those losses as non-cash charges up to the amount of the company's total investment, including receivables, unless additional equity investments are made by other investors.

As of October 3, 2009, the company's investment in Ridemakerz was approximately $3.2 million and outstanding receivables from Ridemakerz were $1.0 million.

In the 2009 third quarter the company also completed the closure of the Friends 2B Made concept and recorded a net-of-tax charge of $0.1 million or $0.01 per diluted share associated with concept closure. The company announced plans to close the Friends 2B Made concept, a line of make-your-own dolls and related products in the fiscal 2008 third quarter. The closure plan included nine Friends 2B Made locations. Charges associated with this concept closing are identified as 'store closing' costs on the consolidated statement of operations included in this press release.

Today's Conference Call Webcast Build-A-Bear Workshop will host a live Internet webcast of its quarterly investor conference call at 9 a.m. EDT today. The audio broadcast may be accessed at our investor relations Web site, http://IR.buildabear.com. The call is expected to conclude by 10 a.m.

A replay of the conference call webcast will be available in the investor relations Web site for one year. A telephone replay will be available beginning at approximately noon EDT today until midnight EST on November 12, 2009. The telephone replay is available by calling [phone]. The access code is 80935456.

About Build-A-Bear Workshop, Inc.

Build-A-Bear Workshop, Inc. is the leading and only global company that offers an interactive make-your-own stuffed animal retail-entertainment experience.

Founded in 1997, the company currently operates more than 400 Build-A-Bear Workshop(R) stores worldwide, including company-owned stores in the United States, Puerto Rico, Canada, the United Kingdom, Ireland and France, and franchise stores in Europe, Asia, Australia and Africa. In 2007, the interactive experience was enhanced - all the way to CyBEAR(TM) space - with the launch of buildabearville.com(R), the company's virtual world stuffed with fun.

Build-A-Bear Workshop (NYSE: BBW) posted total revenue of $468 million in fiscal 2008. For more information, call 888.560.BEAR (2327) or visit the company's award-winning Web sites at buildabear.com(R).

Forward-Looking Statements This press release contains "forward-looking statements" (within the meaning of the federal securities laws) which represent Build-A-Bear Workshop expectations or beliefs with respect to future events. 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 3, 2009, and quarterly reports on Form 10-Q for the fiscal quarters ended April 4, 2009 and July 4, 2009, as filed with the SEC, and the following: general economic conditions may continue to deteriorate, which could lead to disproportionately reduced consumer demand for our products, which represent relatively discretionary spending; our consolidated financial results may be significantly affected by changes in foreign currency exchange rates; customer traffic may continue to decrease in the shopping malls where we are located, on which we depend to attract guests to our stores; we may be unable to generate interest in and demand for our interactive retail experience, or to identify and respond to consumer preferences in a timely fashion; our marketing and on-line initiatives may not be effective in generating sufficient levels of brand awareness and guest traffic; we may be unable to generate comparable store sales growth; losses incurred by our affiliate Ridemakerz LLC may adversely affect our financial condition and profitability; we may be unable to open new stores or may be unable to effectively manage our growth; we may be unable to effectively manage our international franchises or laws relating to those franchises may change; we may be unable to renew or replace our store leases, or enter into leases for new stores on favorable terms or in favorable locations, or may violate the terms of our current leases; the ability of our principal vendors to deliver merchandise may be disrupted; the availability and costs of our products could be adversely affected by risks associated with international manufacturing and trade; high petroleum products prices could increase our inventory transportation costs and adversely affect our profitability; we may be unable to repurchase shares at all or at the times or in the amounts we currently anticipate or the results of the share repurchase program may not be as beneficial as we currently anticipate; fluctuations in our quarterly results of operations could cause the price of our common stock to substantially decline; we may suffer negative publicity or be sued due to violations of labor laws or unethical practices by manufacturers of our merchandise; we may improperly obtain or be unable to protect information from our guests in violation of privacy or security laws or expectations; our products could become subject to recalls or product liability claims that could adversely impact our financial performance and harm our reputation among consumers; we may lose key personnel, be unable to hire qualified additional personnel, or experience turnover of our management team; we may be unable to realize the anticipated benefits from our company-owned distribution center or our third-party distribution center providers may perform poorly; we may be unable to realize some of the expected benefits of the acquisition of Amsbra and Bear Factory, and the inclusion of France as a company-owned country; our market share could be adversely affected by a significant, or increased, number of competitors; we may fail to renew, register or otherwise protect our trademarks or other intellectual property; and we may have disputes with, or be sued by, third parties for infringement or misappropriation of their proprietary rights. These risks, uncertainties and other factors may adversely affect our business, growth, financial condition or profitability, or subject us to potential liability, and cause our actual results, performance or achievements to be materially different from those expressed or implied by our forward-looking statements. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

(Financial Tables Follow) BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES Unaudited Condensed Consolidated Statements of Operations (dollars in thousands, except share and per share data) 13 Weeks 13 Weeks Ended Ended October 3, % of Total September 27, % of Total 2009 Revenues (1) 2008 Revenues (1) Revenues: Net retail sales $ 89,731 97.8 $ 105,786 98.6 Franchise fees 945 1.0 982 0.9 Licensing revenue 1,064 1.2 478 0.5 Total revenues 91,740 100.0 107,246 100.0 Costs and expenses: Cost of merchandise sold 57,024 63.5 63,471 60.0 Selling, general and administrative 39,255 42.8 43,491 40.6 Store preopening 73 0.1 871 0.8 Store closing 250 0.3 2,916 2.7 Equity losses from investment in affiliate 4,592 5.0 -- -- Interest expense (income), net (44 ) (0.0 ) (135 ) (0.1 ) Total costs and expenses 101,150 110.3 110,614 103.1 Loss before income taxes (9,410 ) (10.3 ) (3,368 ) (3.1 ) Income tax benefit (4,647 ) (5.1 ) (1,353 ) (1.3 ) Net loss $ (4,763 ) (5.2 ) $ (2,015 ) (1.9 ) Loss per common share: Basic $ (0.25 ) $ (0.11 ) Diluted $ (0.25 ) $ (0.11 ) Shares used in computing common per share amounts: Basic 18,876,697 18,815,996 Diluted 18,876,697 18,815,996 (1) Selected statement of operations data expressed as a percentage of total revenues, except cost of merchandise sold which is expressed as a percentage of net retail sales. Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales and rounding. BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES Unaudited Condensed Consolidated Statements of Operations (dollars in thousands, except share and per share data) 39 Weeks 39 Weeks Ended Ended October 3, % of Total September 27, % of Total 2009 Revenue (1) 2008 Revenue (1) Revenues: Net retail sales $ 267,354 98.5 $ 321,108 98.6 Franchise fees 2,153 0.8 3,055 0.9 Licensing revenue 1,978 0.7 1,585 0.5 Total revenues 271,485 100.0 325,748 100.0 Costs and expenses: Cost of merchandise sold 172,663 64.6 191,640 59.7 Selling, general and administrative 113,683 41.9 130,492 40.1 Store preopening 90 0.0 2,046 0.6 Store closing 981 0.4 2,916 0.9 Equity losses from investment in affiliate 5,125 1.9 -- -- Interest expense (income), net (92 ) 0.0 (774 ) (0.2 ) Total costs and expenses 292,450 107.7 326,320 100.2 Loss before income taxes (20,965 ) (7.7 ) (572 ) (0.2 ) Income tax benefit (9,408 ) (3.5 ) (159 ) (0.0 ) Net loss $ (11,557 ) (4.3 ) $ (413 ) (0.1 ) Loss per common share: Basic $ (0.61 ) $ (0.02 ) Diluted $ (0.61 ) $ (0.02 ) Shares used in computing common per share amounts: Basic 18,844,009 19,299,301 Diluted 18,844,009 19,299,301 (1) Selected statement of operations data expressed as a percentage of total revenues, except cost of merchandise sold which is expressed as a percentage of net retail sales. Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales and rounding. BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES Unaudited Condensed Consolidated Balance Sheets (dollars in thousands, except per share data) October 3, January 3, 2009 2009 ASSETS Current assets: Cash and cash equivalents $ 27,043 $ 47,000 Inventories 48,457 50,586 Receivables 5,124 8,288 Prepaid expenses and other current assets 21,545 16,151 Deferred tax assets 4,243 3,839 Total current assets 106,412 125,864 Property and equipment, net 107,616 123,193 Goodwill 33,247 30,480 Other intangible assets, net 4,037 3,903 Investment in affiliate 3,159 7,721 Other assets, net 10,584 8,991 Total Assets $ 265,055 $ 300,152 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ 28,134 $ 37,547 Accrued expenses 4,795 12,593 Gift cards and customer deposits 21,157 29,210 Deferred revenue 7,811 7,634 Total current liabilities 61,897 86,984 Deferred franchise revenue 2,102 2,033 Deferred rent 36,298 41,714 Other liabilities 1,222 1,696 Stockholders' equity: Common stock, par value $0.01 per share 204 195 Additional paid-in capital 78,871 76,852 Accumulated other comprehensive loss (7,247 ) (12,585 ) Retained earnings 91,708 103,263 Total stockholders' equity 163,536 167,725 Total Liabilities and Stockholders' Equity $ 265,055 $ 300,152 BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES Unaudited Selected Financial and Store Data (dollars in thousands) 13 Weeks 13 Weeks 39 Weeks 39 Weeks Ended Ended Ended Ended October 3, September 27, October 3, September 27, 2009 2008 2009 2008 Other financial data: Gross margin ($) (1) $ 32,707 $ 42,315 $ 94,691 $ 129,468 Gross margin (%) (1) 36.5 % 40.0 % 35.4 % 40.3 % Capital expenditures, net (2) $ 2,938 $ 5,656 $ 6,651 $ 20,372 Depreciation and amortization $ 7,025 $ 7,383 $ 21,114 $ 21,626 Sales over the Internet $ 1,731 $ 2,024 $ 5,966 $ 6,893 Store data (3): Number of company-owned stores at end of period North America 291 288 Europe 54 53 Total stores 345 341 Number of franchised stores at end of period 61 60 Company-owned store square footage at end of period North America 843,382 844,220 Europe (4) 77,520 75,981 Total square footage 920,902 920,201 Comparable store sales change (%) (5) (6) North America (16.0 )% (14.4 )% (18.2 )% (15.8 )% Europe 2.5 % 8.2 % 5.3 % 8.3 % Consolidated (12.9 )% (11.6 )% (15.0 )% (13.1 )% (1 ) Gross margin represents net retail sales less cost of merchandise sold. Gross margin percentage represents gross margin divided by net retail sales. (2 ) Capital expenditures, net represents cash paid for property, equipment, other assets and other intangible assets. (3 ) Excludes our webstore and seasonal and event-based locations. North American stores are located in the United States, Canada and Puerto Rico. In Europe, stores are located in the United Kingdom, Ireland and France. (4 ) Square footage for stores located in Europe is estimated selling square footage. (5 ) Comparable store sales percentage changes are based on net retail sales and stores are considered comparable beginning in their thirteenth full month of operation. (6 ) Comparable store sales percentage changes for 2009 are based on net retail sales as compared to the 13 and 39 week periods ended October 4, 2008. SOURCE: Build-A-Bear Workshop, Inc.

CONTACT: Build-A-Bear Workshop, Inc. Investors: Molly Salky, 314-423-8000 x5353 or Media: Jill Saunders, 314-423-8000 x5293 Copyright Business Wire 2009 -0- KEYWORD: United States

North America

Missouri INDUSTRY KEYWORD: Department Stores

Online Retail

Children

Retail

Other Retail

Consumer

Family SUBJECT CODE: Advisory

Earnings

Conference Call

Webcast