Data is not available at this time.
Tile Shop Holdings, Inc. operates as a specialty retailer of natural stone and man-made tiles, setting and maintenance materials, and related accessories in the highly fragmented home improvement sector. The company primarily serves homeowners and professional contractors through its network of brick-and-mortar stores and e-commerce platform, emphasizing premium product quality, design expertise, and customer service. Its vertically integrated supply chain allows for competitive pricing and inventory control, differentiating it from big-box retailers. Tile Shop competes in the mid-to-high-end segment of the tile market, leveraging its curated product selection and in-house design consultants to capture a loyal customer base. The company’s focus on aesthetic versatility and durability positions it as a niche player in the broader flooring industry, where trends favor customization and sustainability. Despite competition from larger home improvement chains, Tile Shop maintains a defensible market position through its specialized service model and targeted merchandising strategy.
Tile Shop reported revenue of $347.1 million for the fiscal year ending December 31, 2024, with net income of $2.3 million, reflecting a net margin of approximately 0.7%. Operating cash flow stood at $27.1 million, indicating reasonable operational efficiency, though capital expenditures of $14.5 million suggest ongoing investments in store maintenance or expansion. The diluted EPS of $0.05 underscores modest profitability in a competitive retail environment.
The company’s earnings power appears constrained, with thin net income margins suggesting sensitivity to cost pressures or pricing competition. Operating cash flow coverage of capital expenditures (1.87x) indicates adequate reinvestment capacity, but the lack of significant earnings growth highlights challenges in scaling profitability. The capital-light store model may support future efficiency gains if sales momentum improves.
Tile Shop’s balance sheet shows $21.0 million in cash and equivalents against $142.6 million in total debt, implying a leveraged position. The debt load may limit financial flexibility, though operating cash flow generation provides some liquidity buffer. Absence of dividends aligns with a focus on debt management and potential reinvestment needs.
Revenue trends are not provided for prior years, making growth assessment difficult. The company does not pay dividends, prioritizing capital allocation toward debt reduction or operational investments. Future growth may hinge on store productivity improvements or e-commerce expansion, though macroeconomic headwinds in housing could temper near-term demand.
With a market capitalization implied by 43.7 million shares outstanding, valuation metrics are not calculable without a share price. Investors likely weigh the company’s niche positioning against its leveraged balance sheet and cyclical exposure to discretionary home spending. Comparable industry multiples would contextualize expectations for margin recovery or top-line growth.
Tile Shop’s differentiation through design expertise and supply chain integration offers resilience against commoditization. However, macroeconomic uncertainty and high leverage pose risks. Strategic focus on digital engagement and cost discipline could enhance competitiveness, but execution will be critical to improving returns in a challenging retail landscape.
Company filings (10-K), CIK 0001552800
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |