Tile Shop Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	336.82	347.07	377.15	394.7	370.7
Revenue Growth (YoY)	-2.95%	-7.97%	-4.45%	6.48%	14.04%
Cost of Revenue	121.8	119.2	134.09	135.77	117.57
Gross Profit	215.02	227.87	243.06	258.94	253.13
Selling, General & Admin	220.54	223.41	225.78	235.91	231.7
Operating Expenses	220.54	223.41	225.88	235.91	231.8
Operating Income	-5.52	4.47	17.19	23.03	21.33
Interest Expense	-0.04	-0.28	-2.16	-1.58	-0.66
EBT Excluding Unusual Items	-5.57	4.19	15.02	21.45	20.67
Asset Writedown	-0.29	-0.95	-1.03	-0.42	-0.72
Pretax Income	-5.86	3.24	13.99	21.03	19.95
Income Tax Expense	-1.36	0.92	3.92	5.33	5.18
Net Income	-4.49	2.32	10.07	15.7	14.77
Net Income to Common	-4.49	2.32	10.07	15.7	14.77
Net Income Growth	-	-76.95%	-35.87%	6.29%	144.97%
Shares Outstanding (Basic)	44	44	43	49	50
Shares Outstanding (Diluted)	44	44	44	49	51
Shares Change (YoY)	-0.35%	0.53%	-11.43%	-3.60%	0.99%
EPS (Basic)	-0.10	0.05	0.23	0.32	0.29
EPS (Diluted)	-0.10	0.05	0.23	0.32	0.29
EPS Growth	-	-78.26%	-28.13%	10.35%	141.67%
Free Cash Flow	-3.77	12.57	46.75	-11.31	28.62
Free Cash Flow Per Share	-0.09	0.29	1.07	-0.23	0.56
Gross Margin	63.84%	65.66%	64.45%	65.60%	68.28%
Operating Margin	-1.64%	1.29%	4.56%	5.83%	5.75%
Profit Margin	-1.33%	0.67%	2.67%	3.98%	3.98%
Free Cash Flow Margin	-1.12%	3.62%	12.39%	-2.87%	7.72%
EBITDA	9.75	20.43	36.81	46.17	47.21
EBITDA Margin	2.89%	5.88%	9.76%	11.70%	12.73%
D&A For EBITDA	15.27	15.96	19.63	23.14	25.88
EBIT	-5.52	4.47	17.19	23.03	21.33
EBIT Margin	-1.64%	1.29%	4.56%	5.83%	5.75%
Effective Tax Rate	-	28.41%	28.03%	25.33%	25.96%
Advertising Expenses	8.7	8.3	9.1	8.1	6.1