Tile Shop Holdings, Inc.
NASDAQ:TTSH · NASDAQ Capital Market
-$0.06 today
Vol 0.01M · Avg 0.01M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:TTSH · Revenue to Net Income
Key Ratios
Analysis
$336.8M of revenue converted into -$4.5M of net income for the selected period. Gross margin is 63.8% and net margin is -1.4%, showing how much revenue survives after costs and taxes. EPS is $-0.10, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $336.8M -3.0% | $347.1M -8.0% | $377.1M -4.4% | $394.7M +6.5% | $370.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $121.8M +2.2% | $119.2M -11.1% | $134.1M -1.2% | $135.8M +15.5% | $117.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $215.0M -5.6% | $227.9M -6.2% | $243.1M -6.1% | $258.9M +2.3% | $253.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 63.8% -1.8pp | 65.7% +1.2pp | 64.4% -1.2pp | 65.6% -2.7pp | 68.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $1.8M +12.5% | $1.6M -20.0% | $2.0M +33.3% | $1.5M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $220.8M -1.6% | $224.4M -1.1% | $226.9M -4.0% | $236.3M +1.6% | $232.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $220.8M -1.6% | $224.4M -1.1% | $226.9M -4.0% | $236.3M +1.6% | $232.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $16.0M -10.1% | $17.8M -16.3% | $21.2M -15.6% | $25.1M -8.2% | $27.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $10.2M -52.3% | $21.3M -43.1% | $37.4M -21.7% | $47.8M -0.5% | $48.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 3.0% -3.1pp | 6.1% -3.8pp | 9.9% -2.2pp | 12.1% -0.8pp | 12.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$5.8M -265.3% | $3.5M -78.2% | $16.2M -28.5% | $22.6M +9.7% | $20.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1.7% -2.7pp | 1.0% -3.3pp | 4.3% -1.4pp | 5.7% +0.2pp | 5.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $41.0K -85.1% | $275.0K -87.3% | $2.2M +37.0% | $1.6M +140.7% | $656.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$41.0K +85.1% | -$275.0K +87.3% | -$2.2M -37.0% | -$1.6M -140.7% | -$656.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$5.9M -280.6% | $3.2M -76.8% | $14.0M -33.5% | $21.0M +5.4% | $20.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1.7% -2.7pp | 0.9% -2.8pp | 3.7% -1.6pp | 5.3% -0.1pp | 5.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$1.4M -247.8% | $921.0K -76.5% | $3.9M -26.4% | $5.3M +2.8% | $5.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$4.5M -293.6% | $2.3M -77.0% | $10.1M -35.9% | $15.7M +6.3% | $14.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -1.3% -2.0pp | 0.7% -2.0pp | 2.7% -1.3pp | 4.0% -0.0pp | 4.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -288.3% | $0 -76.9% | $0 -28.1% | $0 +10.3% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -289.0% | $0 -77.0% | $0 -28.1% | $0 +10.3% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $43.7M -0.0% | $43.7M +0.7% | $43.4M -11.1% | $48.9M -3.1% | $50.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $43.7M -0.4% | $43.9M +0.5% | $43.6M -11.4% | $49.2M -3.6% | $51.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Movado Group, Inc.
NYSE:MOV
$602.48M
Citi Trends, Inc.
NASDAQ:CTRN
$513.04M
Codere Online Luxembourg, S.A.
NASDAQ:CDRO
$454.70M
Haverty Furniture Companies, Inc.
NYSE:HVT
$396.59M
Weyco Group, Inc.
NASDAQ:WEYS
$360.08M
Strattec Security Corporation
NASDAQ:STRT
$331.71M
Marine Products Corporation
MPX
$280.04M
Jack in the Box Inc.
NASDAQ:JACK
$248.73M
OneWater Marine Inc.
NASDAQ:ONEW
$190.10M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TTSH generate?
Tile Shop Holdings, Inc. (TTSH) reported $336.82M of revenue in fiscal 2025.
Is TTSH profitable?
Tile Shop Holdings, Inc. (TTSH) reported -$4,494,000.00 of net income, with a net margin of -1.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.