Tile Shop Holdings, Inc.
Tile Shop Holdings, Inc.
TTSH
Valuace
70
Růst
0
Zdraví
70
Cena
$ 3.09
Dnes
0.00 (0.00%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues336.8336.8347.1377.1394.7370.7325.1340.4357.3344.6324.2293.0257.2229.6182.70.00.0
Cost of Revenues121.8121.8119.2134.1135.8117.6103.5104.2105.9108.497.389.478.368.849.60.00.0
Gross Profit215.0215.0227.9243.1258.9253.1221.5236.1251.3236.2226.9203.6178.9160.8133.00.00.0
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues77.583.188.388.079.584.591.491.784.592.1
Cost of Revenues25.934.531.429.928.528.331.131.434.632.5
Gross Profit51.548.656.858.151.056.260.360.349.859.6
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling General & Admin Expenses0.00.00.0226.9236.3232.5215.1237.5233.2210.4194.0174.4157.3127.794.70.60.1
Depreciation & Amortization24.116.017.821.225.127.431.333.528.426.223.022.219.914.310.50.00.0
Total Operating Expenses220.8220.8224.4226.9236.3232.5215.1237.5233.2210.4194.0174.4157.3127.798.60.60.1
Operating Income-5.8-5.83.516.222.620.66.4-1.318.125.832.929.221.633.134.4-0.6-0.1
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.01.60.0
Selling General & Admin Expenses0.00.00.00.00.00.00.00.047.856.7
Depreciation & Amortization12.23.74.24.04.04.54.64.74.85.1
Total Operating Expenses56.050.556.457.951.956.058.558.047.856.7
Operating Income-4.5-2.00.40.2-0.90.31.92.32.02.8
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.20.0
Interest Expense0.10.00.32.21.60.71.93.82.71.91.72.63.12.61.30.00.0
Other Expense0.00.0-0.3-2.2-1.6-0.7-1.9-3.80.20.20.10.1-0.5-54.2-82.00.20.0
IBT-5.9-5.93.214.021.020.04.5-5.115.624.231.326.817.9-23.7-48.9-0.50.0
Income Tax Expense-1.4-1.40.93.95.35.2-1.5-0.75.213.312.911.17.411.9-2.00.00.0
Net Income-4.5-4.52.310.115.714.86.0-4.510.410.818.515.710.5-35.7-46.9-0.50.0
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.00.00.00.00.00.00.00.00.00.5
Interest Expense0.10.00.00.00.00.10.10.20.20.5
Other Expense-0.10.00.00.00.0-0.1-0.1-0.2-0.8-0.5
IBT-4.6-2.00.50.2-0.80.21.82.11.22.4
Income Tax Expense-1.1-0.30.10.0-0.20.10.60.40.60.5
Net Income-3.4-1.60.40.2-0.60.01.21.70.61.8
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$0.23$0.32$0.29$0.12$-0.09$0.20$0.21$0.36$0.31$0.21$-0.72$-1.31$-0.01$0.00
EPS Diluted$0.00$0.00$0.00$0.23$0.32$0.29$0.12$-0.09$0.20$0.21$0.36$0.31$0.21$-0.72$-1.31$-0.01$0.00
Shares Outstanding43.743.743.743.448.950.450.050.651.951.751.451.251.049.635.832.332.3
Diluted Shares Outstanding43.743.743.943.649.251.150.650.652.151.951.951.351.049.635.832.332.3
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.01$0.04
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.01$0.04
Shares Outstanding43.744.043.943.843.843.843.743.643.543.5
Diluted Shares Outstanding43.744.043.943.943.843.943.843.743.843.7
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents25.321.08.65.99.49.69.15.66.66.110.35.81.83.00.40.9
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments25.321.08.65.99.49.69.15.66.66.110.35.81.83.00.40.9
Accounts Receivable5.13.93.07.310.111.16.56.68.14.12.76.610.73.50.00.0
Inventory86.186.393.7121.097.274.397.6110.185.374.369.968.967.846.90.00.0
Other Current Assets8.58.79.210.49.89.08.27.24.78.63.72.82.60.80.00.0
Total Current Assets125.0119.8114.6146.4127.1104.7122.2130.3105.696.287.488.591.771.70.51.1
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents24.127.827.121.025.125.324.08.616.414.6
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments24.127.827.121.025.125.324.08.616.414.6
Accounts Receivable3.85.94.73.94.45.14.13.03.94.7
Inventory87.286.088.186.384.586.188.893.798.7106.9
Other Current Assets9.86.77.88.79.28.59.79.211.09.7
Total Current Assets124.9126.3127.7119.8123.2125.0126.7114.6130.0135.9
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment190.9192.6193.4189.6205.4231.4268.2158.4151.4141.0135.1139.3125.382.10.00.0
Goodwill0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.0125.1125.0
Other Long-Term Assets2.22.33.43.31.31.32.21.82.16.60.00.02.50.90.00.0
Total Long-Term Assets197.3199.8202.1199.4213.7238.0277.6167.3165.2169.1158.1163.7151.1103.8125.1125.0
Total Assets322.3319.6316.7345.8340.8342.7399.8297.6270.7265.3245.4252.2242.8175.5125.6126.0
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment183.6191.4190.1192.6191.3190.9191.3193.4184.8181.6
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.00.00.00.00.00.00.0
Long-Term Investments0.00.00.00.00.00.00.00.00.00.0
Other Long-Term Assets6.91.92.12.31.82.22.93.43.53.5
Total Long-Term Assets190.5197.8197.1199.8197.5197.3199.3243.6192.7189.6
Total Assets315.4324.1324.8319.6320.7322.3325.9358.1322.7325.4
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable21.923.823.323.530.915.418.225.930.820.314.613.822.915.00.10.2
Short-Term Debt28.728.954.527.928.227.227.03.18.86.35.13.93.64.00.00.0
Other Current Liabilities18.512.7-0.320.624.822.016.914.214.425.814.49.58.212.70.20.0
Current Liabilities82.078.478.783.397.776.869.950.562.060.240.132.240.035.80.30.3
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable24.125.627.323.821.421.924.323.326.224.4
Short-Term Debt29.529.329.628.928.828.728.154.554.454.8
Other Current Liabilities27.614.613.812.715.916.216.3-0.35.53.6
Current Liabilities81.282.886.578.481.182.087.778.786.385.5
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt112.8113.7112.7148.8115.3122.7194.753.418.822.852.189.492.870.30.00.0
Capital Leases112.8142.6140.0131.2138.5149.9158.70.40.60.70.80.91.21.70.00.0
Def. Tax Liability0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Total Liabilities199.5196.7197.0237.1218.5203.6268.9151.3126.9126.4130.2158.5162.9220.3120.6121.0
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt106.3112.4110.8113.7111.8112.8111.9112.7113.8118.8
Capital Leases135.9141.7140.3142.6140.5141.5140.0112.7131.0126.3
Def. Tax Liability0.00.00.00.00.00.00.041.50.00.0
Total Liabilities192.9200.2201.6196.7197.5199.5204.6238.5204.0208.9
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Retained Earnings-6.2-6.8-9.1-19.2-4.7-19.5-25.5-25.9-36.2-47.1-65.0-80.7-89.9-54.2-0.50.0
Comprehensive Income-0.10.0-0.1-0.10.00.0-0.1-0.10.00.00.0-95.0-77.2-63.90.00.0
Total Common Equity122.8122.9119.7108.8122.2139.1130.9146.3143.9138.9115.293.779.9-44.85.05.0
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.00.00.00.00.00.00.00.00.00.0
Retained Earnings-7.8-6.2-6.6-6.8-6.2-6.2-7.4-9.1-9.7-11.6
Comprehensive Income0.00.00.00.00.0-0.1-0.1-0.1-0.1-0.1
Total Common Equity122.6123.9123.2122.9123.2122.8121.3119.7118.8116.6
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt141.5142.6140.0176.6143.5149.9221.753.427.629.152.189.496.474.30.00.0
Book Value122.8122.9119.7108.8122.2139.1130.9146.3143.9138.9115.293.779.9-44.85.05.0
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.00.00.00.00.00.00.00.00.00.0
Book Value122.6123.9123.2122.9123.2122.8121.3119.7118.8116.6
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income5.40.02.310.115.714.86.0-4.510.410.818.515.710.5-35.7-46.9-0.50.0
Depreciation & Amortization19.20.017.821.225.127.431.333.528.426.223.022.219.914.310.50.00.0
Stock-Based Compensation1.40.01.31.41.82.32.22.62.73.24.35.54.64.75.30.00.0
Change Working Capital-9.9-33.4-22.51.0-67.0-29.1-2.59.4-31.9-10.14.87.62.7-27.4-4.30.2-0.1
Change In Accounts Receivable-9.4-0.4-0.20.5-0.2-0.20.4-0.3-0.70.0-0.4-0.3-0.5-0.2-0.30.00.0
Change In Accounts Payable-2.01.30.80.1-8.115.9-3.2-4.5-8.212.04.20.9-5.22.01.1-0.10.0
Change In Inventories20.8-3.17.427.3-23.8-22.923.312.5-24.8-11.0-4.4-1.0-1.1-20.9-0.30.00.0
Other Non-cash Items41.439.227.827.126.625.926.7-0.94.15.93.33.48.261.485.10.00.0
Cash from Operations44.10.00.062.12.739.765.638.618.245.753.660.347.221.247.2-0.3-0.1
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income1.1-1.60.40.2-0.60.01.21.70.61.8
Depreciation & Amortization-11.93.74.24.04.04.54.64.74.85.1
Stock-Based Compensation-1.00.30.30.40.30.30.30.40.30.4
Change Working Capital-12.1-11.0-8.8-1.5-11.34.9-9.64.7-5.90.9
Change In Accounts Receivable0.30.6-0.5-0.80.20.40.3-1.10.6-9.3
Change In Accounts Payable1.1-1.2-2.03.32.5-0.5-1.90.8-2.41.5
Change In Inventories-2.2-1.32.2-1.9-1.71.52.84.85.08.2
Other Non-cash Items18.17.07.16.96.7-4.57.66.86.86.6
Cash from Operations0.00.00.00.00.00.00.00.05.914.7
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-13.5-9.6-14.5-15.3-14.0-11.1-2.0-27.0-35.3-40.6-27.3-19.0-41.2-52.9-29.10.00.0
Acquisitions0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Investments0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.10.00.00.10.00.00.00.61.10.00.00.00.7-0.10.0-0.2-125.0
Cash from Investing-13.40.00.0-15.3-14.0-11.1-2.0-26.4-34.1-40.5-27.3-19.0-40.6-53.0-29.1-0.2-125.0
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure7.9-1.5-2.8-3.6-2.8-5.5-3.5-2.7-4.3-3.0
Acquisitions0.10.10.10.00.00.00.00.0-0.10.1
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.1
Cash from Investing0.00.00.00.00.00.00.00.0-4.3-2.9
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-30.00.00.0-45.4-50.0-5.0-127.3-53.2-103.3-36.6-37.8-124.0-26.4-3.7-72.40.00.0
Debt Issued25.3142.62.68.783.2-1.555.4221.5129.135.114.986.719.425.9146.60.00.0
Issuance of Common Stock0.00.00.00.00.00.018.263.00.00.00.00.00.00.015.00.00.0
Repurchase of Common Stock-0.5-32.0-0.5-0.5-30.20.0-10.5-10.50.00.00.00.00.0-46.00.00.00.0
Dividends Paid0.00.00.00.00.0-32.9-7.7-7.7-10.4-10.40.00.00.00.00.00.00.0
Other Financing Activities-0.50.00.00.089.39.063.9-0.3128.642.37.387.323.880.235.90.0126.0
Cash from Financing-20.50.00.0-45.99.1-28.9-63.3-8.614.9-4.6-30.5-36.7-2.730.5-21.50.0126.0
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-10.0-10.0
Debt Issued135.9-5.91.4-2.32.0-1.01.50.09.04.7
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock-0.30.30.0-0.30.00.00.0-0.50.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Financing0.00.00.00.00.00.00.00.0-10.0-10.0
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash10.1-10.812.30.9-2.3-0.30.43.5-1.10.6-4.34.64.0-1.2-3.3-0.40.9
Closing Cash Balance25.310.121.08.67.810.010.39.96.46.66.110.35.81.83.00.40.9
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-14.0-3.60.76.1-4.1-0.31.315.4-8.41.8
Closing Cash Balance10.124.127.827.121.025.125.324.08.617.0
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow30.6-3.812.646.7-11.328.663.611.6-17.15.126.341.36.0-31.718.2-0.3-0.1
Real Free Cash Flow29.2-3.811.245.4-13.126.461.48.9-19.82.022.035.71.4-36.312.9-0.3-0.1
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-3.3-3.70.66.4-4.2-0.41.315.91.611.8
Real Free Cash Flow-2.4-4.00.36.0-4.5-0.81.015.51.311.4
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader