10-Q/A Filing

TILE SHOP HOLDINGS, INC. CIK: 1552800 Q3 2012

Filing Information

Form Type	10-Q/A
Accession Number	`0001144204-13-015807`
Period End Date	20120930
Filing Date	20130318
Fiscal Year	2012
Fiscal Period	Q3
XBRL Instance	tts-20120930.xml

Filing Contents

This filing contains the following financial statements:

Balance Sheet 97 Income Statement 77 Cash Flow Statement 90 Stockholders Equity 32

Balance Sheet 97 line items

Line Item	Tag	Value	Unit	Period
Preferred stock, par value per share	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Preferred stock, par value per share	`PreferredStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Preferred stock, shares authorized	`PreferredStockSharesAuthorized`	10.00M	shares	Point-in-time
Preferred stock, shares authorized	`PreferredStockSharesAuthorized`	10.00M	shares	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$6.28M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$12.25M	USD	Point-in-time
Preferred stock, shares issued	`PreferredStockSharesIssued`	0.00	shares	Point-in-time
Preferred stock, shares issued	`PreferredStockSharesIssued`	0.00	shares	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$5.96M	USD	Point-in-time
Cash and cash equivalents	`CashAndCashEquivalentsAtCarryingValue`	$14.12M	USD	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalentsAtCarryingValue`	$1.00M	USD	Point-in-time
Preferred stock, shares outstanding	`PreferredStockSharesOutstanding`	0.00	shares	Point-in-time
Preferred stock, shares outstanding	`PreferredStockSharesOutstanding`	0.00	shares	Point-in-time
Restricted cash	`RestrictedCashAndCashEquivalentsAtCarryingValue`	-	USD	Point-in-time
Trade receivables, net	`AccountsReceivableNetCurrent`	$738.81K	USD	Point-in-time
Trade receivables, net	`AccountsReceivableNetCurrent`	$1.10M	USD	Point-in-time
Common stock, par value per share	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Common stock, par value per share	`CommonStockParOrStatedValuePerShare`	$0.00	USD	Point-in-time
Common stock, shares authorized	`CommonStockSharesAuthorized`	100.00M	shares	Point-in-time
Inventories	`InventoryNet`	$43.74M	USD	Point-in-time
Common stock, shares authorized	`CommonStockSharesAuthorized`	100.00M	shares	Point-in-time
Inventories	`InventoryNet`	$40.66M	USD	Point-in-time
Common stock, shares issued	`CommonStockSharesIssued`	42.88M	shares	Point-in-time
Prepaid expenses	`PrepaidExpenseCurrent`	$7.45M	USD	Point-in-time
Common stock, shares issued	`CommonStockSharesIssued`	32.00M	shares	Point-in-time
Prepaid expenses	`PrepaidExpenseCurrent`	$3.84M	USD	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	42.88M	shares	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	32.00M	shares	Point-in-time
Common stock, shares outstanding	`CommonStockSharesOutstanding`	42.53M	shares	Point-in-time
Note receivable from member	`DueFromRelatedPartiesCurrent`	$1.21M	USD	Point-in-time
Note receivable from member	`DueFromRelatedPartiesCurrent`	-	USD	Point-in-time
Deferred tax asset - current	`DeferredTaxAssetsLiabilitiesNetCurrent`	-	USD	Point-in-time
Deferred tax asset - current	`DeferredTaxAssetsLiabilitiesNetCurrent`	$5.22M	USD	Point-in-time
Other current assets	`OtherAssetsCurrent`	$428.77K	USD	Point-in-time
Other current assets	`OtherAssetsCurrent`	$381.63K	USD	Point-in-time
Total current assets	`AssetsCurrent`	$56.19M	USD	Point-in-time
Total current assets	`AssetsCurrent`	$61.82M	USD	Point-in-time
Property, plant and equipment, net	`PropertyPlantAndEquipmentNet`	$71.30M	USD	Point-in-time
Property, plant and equipment, net	`PropertyPlantAndEquipmentNet`	$62.07M	USD	Point-in-time
Note receivable from member	`DueFromRelatedPartiesNoncurrent`	-	USD	Point-in-time
Note receivable from member	`DueFromRelatedPartiesNoncurrent`	-	USD	Point-in-time
Deferred tax asset	`DeferredTaxAssetsLiabilitiesNetNoncurrent`	$27.91M	USD	Point-in-time
Deferred tax asset	`DeferredTaxAssetsLiabilitiesNetNoncurrent`	-	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$804.47K	USD	Point-in-time
Other assets	`OtherAssetsNoncurrent`	$748.88K	USD	Point-in-time
TOTAL ASSETS	`Assets`	$119.01M	USD	Point-in-time
TOTAL ASSETS	`Assets`	$161.83M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$15.64M	USD	Point-in-time
Accounts payable	`AccountsPayableCurrent`	$10.32M	USD	Point-in-time
Current portion of long term debt	`LongTermDebtCurrent`	$559.29K	USD	Point-in-time
Current portion of long term debt	`LongTermDebtCurrent`	$360.00K	USD	Point-in-time
Accrued wages and salaries	`EmployeeRelatedLiabilitiesCurrent`	$2.62M	USD	Point-in-time
Accrued wages and salaries	`EmployeeRelatedLiabilitiesCurrent`	$2.54M	USD	Point-in-time
Other accrued liabilities	`AccruedLiabilitiesCurrent`	$4.35M	USD	Point-in-time
Other accrued liabilities	`AccruedLiabilitiesCurrent`	$3.40M	USD	Point-in-time
Current portion of capital lease obligation	`CapitalLeaseObligationsCurrent`	$194.20K	USD	Point-in-time
Current portion of capital lease obligation	`CapitalLeaseObligationsCurrent`	$225.40K	USD	Point-in-time
Current portion of promissory note including accrued interest	`NotesPayableCurrent`	-	USD	Point-in-time
Current portion of promissory note including accrued interest	`NotesPayableCurrent`	$3.81M	USD	Point-in-time
Deferred compensation	`DeferredCompensationLiabilityCurrent`	-	USD	Point-in-time
Deferred compensation	`DeferredCompensationLiabilityCurrent`	$6.01M	USD	Point-in-time
Distributions payable to members	`DividendsPayableCurrent`	$4.25M	USD	Point-in-time
Distributions payable to members	`DividendsPayableCurrent`	-	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$21.34M	USD	Point-in-time
Total current liabilities	`LiabilitiesCurrent`	$32.94M	USD	Point-in-time
Long-term debt	`LongTermDebt`	$1.08M	USD	Point-in-time
Long-term debt	`LongTermDebt`	$2.44M	USD	Point-in-time
Capital lease obligation	`CapitalLeaseObligationsNoncurrent`	$1.65M	USD	Point-in-time
Capital lease obligation	`CapitalLeaseObligationsNoncurrent`	$1.48M	USD	Point-in-time
Deferred rent	`DeferredRentCreditNoncurrent`	$17.75M	USD	Point-in-time
Deferred rent	`DeferredRentCreditNoncurrent`	$15.58M	USD	Point-in-time
Promissory note	`LongTermNotesPayable`	-	USD	Point-in-time
Promissory note	`LongTermNotesPayable`	$66.27M	USD	Point-in-time
Warrant liability	`OtherLiabilitiesNoncurrent`	$56.69M	USD	Point-in-time
Warrant liability	`OtherLiabilitiesNoncurrent`	-	USD	Point-in-time
Deferred compensation and other liabilities	`DeferredCompensationLiabilityClassifiedNoncurrent`	$2.84M	USD	Point-in-time
Deferred compensation and other liabilities	`DeferredCompensationLiabilityClassifiedNoncurrent`	-	USD	Point-in-time
TOTAL LIABILITIES	`Liabilities`	$176.21M	USD	Point-in-time
TOTAL LIABILITIES	`Liabilities`	$43.86M	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Commitments and contingencies	`CommitmentsAndContingencies`	-	USD	Point-in-time
Common stock, par value 0.0001; authorized: 100,000,000 shares; issued: 42,891,985 shares	`CommonStockValue`	$4.29K	USD	Point-in-time
Common stock, par value 0.0001; authorized: 100,000,000 shares; issued: 42,891,985 shares	`CommonStockValue`	$3.20K	USD	Point-in-time
Preferred stock, par value $.0001; authorized: 10,000,000 shares; issued 0 shares	`PreferredStockValue`	-	USD	Point-in-time
Preferred stock, par value $.0001; authorized: 10,000,000 shares; issued 0 shares	`PreferredStockValue`	-	USD	Point-in-time
Additional paid-in-capital	`AdditionalPaidInCapital`	$4.00M	USD	Point-in-time
Additional paid-in-capital	`AdditionalPaidInCapital`	$8.17M	USD	Point-in-time
Treasury units	`TreasuryStockValue`	$261.17K	USD	Point-in-time
Treasury units	`TreasuryStockValue`	-	USD	Point-in-time
Retained earnings (deficit)	`RetainedEarningsAccumulatedDeficit`	$67.23M	USD	Point-in-time
Retained earnings (deficit)	`RetainedEarningsAccumulatedDeficit`	$-18.39M	USD	Point-in-time
Total stockholders' equity (deficit)	`StockholdersEquity`	$69.44M	USD	Point-in-time
Total stockholders' equity (deficit)	`StockholdersEquity`	$49.59M	USD	Point-in-time
Total stockholders' equity (deficit)	`StockholdersEquity`	$75.15M	USD	Point-in-time
Total stockholders' equity (deficit)	`StockholdersEquity`	$-14.38M	USD	Point-in-time
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)	`LiabilitiesAndStockholdersEquity`	$119.01M	USD	Point-in-time
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)	`LiabilitiesAndStockholdersEquity`	$161.83M	USD	Point-in-time

Income Statement 77 line items

Line Item	Tag	Value	Unit	Period
Net sales	`SalesRevenueNet`	$115.01M	USD	3 Qtrs
Net sales	`SalesRevenueNet`	$136.46M	USD	3 Qtrs
Net sales	`SalesRevenueNet`	$44.29M	USD	1 Quarter
Net sales	`SalesRevenueNet`	$37.08M	USD	1 Quarter
Cost of sales	`CostOfGoodsAndServicesSold`	$9.87M	USD	1 Quarter
Cost of sales	`CostOfGoodsAndServicesSold`	$37.03M	USD	3 Qtrs
Cost of sales	`CostOfGoodsAndServicesSold`	$12.20M	USD	1 Quarter
Cost of sales	`CostOfGoodsAndServicesSold`	$30.30M	USD	3 Qtrs
Gross profit	`GrossProfit`	$99.44M	USD	3 Qtrs
Gross profit	`GrossProfit`	$32.09M	USD	1 Quarter
Gross profit	`GrossProfit`	$27.21M	USD	1 Quarter
Gross profit	`GrossProfit`	$84.72M	USD	3 Qtrs
Selling, general and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$19.99M	USD	1 Quarter
Selling, general and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$68.61M	USD	3 Qtrs
Selling, general and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$58.22M	USD	3 Qtrs
Selling, general and administrative expenses	`SellingGeneralAndAdministrativeExpense`	$23.90M	USD	1 Quarter
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$2.62M	USD	1 Quarter
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$373.54K	USD	1 Quarter
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$3.90M	USD	3 Qtrs
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$966.44K	USD	3 Qtrs
Income from operations	`OperatingIncomeLoss`	$25.53M	USD	3 Qtrs
Income from operations	`OperatingIncomeLoss`	$6.85M	USD	1 Quarter
Income from operations	`OperatingIncomeLoss`	$26.94M	USD	3 Qtrs
Income from operations	`OperatingIncomeLoss`	$5.57M	USD	1 Quarter
Interest expense	`InterestExpense`	$450.41K	USD	1 Quarter
Interest expense	`InterestExpense`	$296.84K	USD	3 Qtrs
Interest expense	`InterestExpense`	$97.50K	USD	1 Quarter
Interest expense	`InterestExpense`	$626.02K	USD	3 Qtrs
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	$-41.71M	USD	1 Quarter
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	$-41.71M	USD	3 Qtrs
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	-	USD	3 Qtrs
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	-	USD	1 Quarter
Other income (expense)	`OtherNonoperatingIncomeExpense`	$1.39K	USD	1 Quarter
Other income (expense)	`OtherNonoperatingIncomeExpense`	$36.12K	USD	3 Qtrs
Other income (expense)	`OtherNonoperatingIncomeExpense`	$6.96K	USD	1 Quarter
Other income (expense)	`OtherNonoperatingIncomeExpense`	$23.05K	USD	3 Qtrs
Income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$6.75M	USD	1 Quarter
Income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$-36.59M	USD	1 Quarter
Income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$25.27M	USD	3 Qtrs
Income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$-15.37M	USD	3 Qtrs
Benefit (provision) for income taxes	`IncomeTaxExpenseBenefit`	$-4.72M	USD	1 Quarter
Benefit (provision) for income taxes	`IncomeTaxExpenseBenefit`	$578.60K	USD	3 Qtrs
Benefit (provision) for income taxes	`IncomeTaxExpenseBenefit`	$-4.30M	USD	3 Qtrs
Benefit (provision) for income taxes	`IncomeTaxExpenseBenefit`	$153.17K	USD	1 Quarter
Net income (loss)	`NetIncomeLoss`	$6.60M	USD	1 Quarter
Net income (loss)	`NetIncomeLoss`	$31.36M	USD	Annual
Net income (loss)	`NetIncomeLoss`	$24.69M	USD	3 Qtrs
Net income (loss)	`NetIncomeLoss`	$-31.86M	USD	1 Quarter
Net income (loss)	`NetIncomeLoss`	$-11.08M	USD	3 Qtrs
Weighted-average shares outstanding - basic and diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	32.00M	shares	1 Quarter
Weighted-average shares outstanding - basic and diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	36.58M	shares	1 Quarter
Weighted-average shares outstanding - basic and diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	33.54M	shares	3 Qtrs
Weighted-average shares outstanding - basic and diluted	`WeightedAverageNumberOfShareOutstandingBasicAndDiluted`	32.00M	shares	3 Qtrs
Earnings (loss) per shares - basic and diluted	`EarningsPerShareBasicAndDiluted`	$-0.33	USD	3 Qtrs
Earnings (loss) per shares - basic and diluted	`EarningsPerShareBasicAndDiluted`	$-0.87	USD	1 Quarter
Earnings (loss) per shares - basic and diluted	`EarningsPerShareBasicAndDiluted`	$0.21	USD	1 Quarter
Earnings (loss) per shares - basic and diluted	`EarningsPerShareBasicAndDiluted`	$0.77	USD	3 Qtrs
Historical income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$6.75M	USD	1 Quarter
Historical income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$-36.59M	USD	1 Quarter
Historical income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$25.27M	USD	3 Qtrs
Historical income (loss) before income taxes	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	$-15.37M	USD	3 Qtrs
Pro forma benefit (provision) for income taxes	`ProFormaIncomeTaxExpenseBenefit`	$2.84M	USD	1 Quarter
Pro forma benefit (provision) for income taxes	`ProFormaIncomeTaxExpenseBenefit`	$11.06M	USD	3 Qtrs
Pro forma benefit (provision) for income taxes	`ProFormaIncomeTaxExpenseBenefit`	$2.15M	USD	1 Quarter
Pro forma benefit (provision) for income taxes	`ProFormaIncomeTaxExpenseBenefit`	$10.61M	USD	3 Qtrs
Pro forma net income (loss)	`ProFormaNetIncomeLoss`	$14.65M	USD	3 Qtrs
Pro forma net income (loss)	`ProFormaNetIncomeLoss`	$-38.74M	USD	1 Quarter
Pro forma net income (loss)	`ProFormaNetIncomeLoss`	$3.92M	USD	1 Quarter
Pro forma net income (loss)	`ProFormaNetIncomeLoss`	$-26.43M	USD	3 Qtrs
Pro forma weighted average shares outstanding - basic and diluted	`ProFormaWeightedAverageSharesOutstandingBasicAndDiluted`	42.54M	shares	1 Quarter
Pro forma weighted average shares outstanding - basic and diluted	`ProFormaWeightedAverageSharesOutstandingBasicAndDiluted`	42.53M	shares	1 Quarter
Pro forma weighted average shares outstanding - basic and diluted	`ProFormaWeightedAverageSharesOutstandingBasicAndDiluted`	42.53M	shares	3 Qtrs
Pro forma weighted average shares outstanding - basic and diluted	`ProFormaWeightedAverageSharesOutstandingBasicAndDiluted`	42.54M	shares	3 Qtrs
Pro forma earnings (loss) per share - basic and diluted	`ProFormaEarningsPerShareBasicAndDiluted`	$-0.91	USD	1 Quarter
Pro forma earnings (loss) per share - basic and diluted	`ProFormaEarningsPerShareBasicAndDiluted`	$0.09	USD	1 Quarter
Pro forma earnings (loss) per share - basic and diluted	`ProFormaEarningsPerShareBasicAndDiluted`	$0.34	USD	3 Qtrs
Pro forma earnings (loss) per share - basic and diluted	`ProFormaEarningsPerShareBasicAndDiluted`	$-0.62	USD	3 Qtrs

Cash Flow Statement 90 line items

Line Item	Tag	Value	Unit	Period
Net income (loss)	`NetIncomeLoss`	$6.60M	USD	1 Quarter
Net income (loss)	`NetIncomeLoss`	$31.36M	USD	Annual
Net income (loss)	`NetIncomeLoss`	$24.69M	USD	3 Qtrs
Net income (loss)	`NetIncomeLoss`	$-31.86M	USD	1 Quarter
Net income (loss)	`NetIncomeLoss`	$-11.08M	USD	3 Qtrs
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	$-41.71M	USD	1 Quarter
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	$-41.71M	USD	3 Qtrs
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	-	USD	3 Qtrs
Change in fair value of warrants	`AdjustmentsToAdditionalPaidInCapitalWarrantIssued`	-	USD	1 Quarter
Depreciation and amortization	`DepreciationAndAmortization`	$6.16M	USD	3 Qtrs
Depreciation and amortization	`DepreciationAndAmortization`	$7.54M	USD	3 Qtrs
Loss on disposals of property, plant and equipment	`GainLossOnSaleOfPropertyPlantEquipment`	$-6.26K	USD	3 Qtrs
Loss on disposals of property, plant and equipment	`GainLossOnSaleOfPropertyPlantEquipment`	$-60.70K	USD	3 Qtrs
Deferred rent	`OtherNoncashExpense`	$1.47M	USD	3 Qtrs
Deferred rent	`OtherNoncashExpense`	$2.17M	USD	3 Qtrs
Stock based compensation	`ShareBasedCompensation`	-	USD	3 Qtrs
Stock based compensation	`ShareBasedCompensation`	$263.35K	USD	3 Qtrs
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$2.62M	USD	1 Quarter
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$373.54K	USD	1 Quarter
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$3.90M	USD	3 Qtrs
Deferred compensation expense	`DeferredCompensationArrangementWithIndividualCompensationExpense`	$966.44K	USD	3 Qtrs
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	$-5.30M	USD	3 Qtrs
Deferred income taxes	`DeferredIncomeTaxExpenseBenefit`	-	USD	3 Qtrs
Trade receivables	`IncreaseDecreaseInAccountsReceivable`	$358.14K	USD	3 Qtrs
Trade receivables	`IncreaseDecreaseInAccountsReceivable`	$-32.59K	USD	3 Qtrs
Inventories	`IncreaseDecreaseInInventories`	$-3.08M	USD	3 Qtrs
Inventories	`IncreaseDecreaseInInventories`	$7.35M	USD	3 Qtrs
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$3.71M	USD	3 Qtrs
Prepaid expenses and other current assets	`IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets`	$2.31M	USD	3 Qtrs
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$-973.69K	USD	3 Qtrs
Accounts payable	`IncreaseDecreaseInAccountsPayable`	$4.72M	USD	3 Qtrs
Accrued expenses and other liabilities	`IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities`	$856.69K	USD	3 Qtrs
Accrued expenses and other liabilities	`IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities`	$-1.40M	USD	3 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$23.60M	USD	3 Qtrs
Net cash provided by operating activities	`NetCashProvidedByUsedInOperatingActivities`	$41.54M	USD	3 Qtrs
Purchases of property, plant and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$11.37M	USD	3 Qtrs
Purchases of property, plant and equipment	`PaymentsToAcquirePropertyPlantAndEquipment`	$16.19M	USD	3 Qtrs
Restricted cash	`IncreaseDecreaseInRestrictedCash`	-	USD	3 Qtrs
Restricted cash	`IncreaseDecreaseInRestrictedCash`	$1.00M	USD	3 Qtrs
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-11.37M	USD	3 Qtrs
Net cash used in investing activities	`NetCashProvidedByUsedInInvestingActivities`	$-17.19M	USD	3 Qtrs
Repayments of long-term debt and capital lease obligations	`RepaymentsOfDebt`	$617.96K	USD	3 Qtrs
Repayments of long-term debt and capital lease obligations	`RepaymentsOfDebt`	$1.70M	USD	3 Qtrs
Borrowings on long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	-	USD	3 Qtrs
Borrowings on long-term debt	`ProceedsFromIssuanceOfLongTermDebt`	-	USD	3 Qtrs
Distributions to members of Tile Shop LLC	`PaymentsOfCapitalDistribution`	$13.47M	USD	3 Qtrs
Distributions to members of Tile Shop LLC	`PaymentsOfCapitalDistribution`	$26.31M	USD	3 Qtrs
Redemption of common units	`PaymentsForRepurchaseOfCommonStock`	-	USD	3 Qtrs
Redemption of common units	`PaymentsForRepurchaseOfCommonStock`	-	USD	3 Qtrs
Proceeds from exercise of warrants	`ProceedsFromWarrantsExercised`	$599.16K	USD	3 Qtrs
Proceeds from exercise of warrants	`ProceedsFromWarrantsExercised`	-	USD	3 Qtrs
Cash received in merger with JWC Acquisition Corp (refer note 2)	`CashAcquiredFromAcquisition`	$62.90M	USD	3 Qtrs
Cash received in merger with JWC Acquisition Corp (refer note 2)	`CashAcquiredFromAcquisition`	-	USD	3 Qtrs
Proceeds from issuance of common shares to JWC Acquisition Corp's shareholders	`ProceedsFromIssuanceOfCommonStock`	-	USD	3 Qtrs
Proceeds from issuance of common shares to JWC Acquisition Corp's shareholders	`ProceedsFromIssuanceOfCommonStock`	$15.00M	USD	3 Qtrs
Payment to members of Tile Shop LLC for contribution	`PaymentsToAcquireBusinessesGross`	-	USD	3 Qtrs
Payment to members of Tile Shop LLC for contribution	`PaymentsToAcquireBusinessesGross`	$75.00M	USD	3 Qtrs
Expenses for business combination	`PaymentsForMergerRelatedCosts`	$1.08M	USD	3 Qtrs
Expenses for business combination	`PaymentsForMergerRelatedCosts`	-	USD	3 Qtrs
Payment towards special cash distribution units	`PaymentsOfDividends`	$300.00K	USD	3 Qtrs
Payment towards special cash distribution units	`PaymentsOfDividends`	-	USD	3 Qtrs
Receipt on note from member	`ProceedsFromRelatedPartyDebt`	$1.21M	USD	3 Qtrs
Receipt on note from member	`ProceedsFromRelatedPartyDebt`	-	USD	3 Qtrs
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-24.68M	USD	3 Qtrs
Net cash used in financing activities	`NetCashProvidedByUsedInFinancingActivities`	$-14.09M	USD	3 Qtrs
Net change in cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$-322.83K	USD	3 Qtrs
Net change in cash	`CashAndCashEquivalentsPeriodIncreaseDecrease`	$-1.86M	USD	3 Qtrs
Cash and cash equivalents beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$6.28M	USD	Point-in-time
Cash and cash equivalents beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$12.25M	USD	Point-in-time
Cash and cash equivalents beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$5.96M	USD	Point-in-time
Cash and cash equivalents beginning of period	`CashAndCashEquivalentsAtCarryingValue`	$14.12M	USD	Point-in-time
Cash and cash equivalents end of period	`CashAndCashEquivalentsAtCarryingValue`	$6.28M	USD	Point-in-time
Cash and cash equivalents end of period	`CashAndCashEquivalentsAtCarryingValue`	$12.25M	USD	Point-in-time
Cash and cash equivalents end of period	`CashAndCashEquivalentsAtCarryingValue`	$5.96M	USD	Point-in-time
Cash and cash equivalents end of period	`CashAndCashEquivalentsAtCarryingValue`	$14.12M	USD	Point-in-time
Cash paid for interest	`InterestPaid`	$296.84K	USD	3 Qtrs
Cash paid for interest	`InterestPaid`	$297.31K	USD	3 Qtrs
Cash paid for income taxes	`IncomeTaxesPaid`	$437.69K	USD	3 Qtrs
Cash paid for income taxes	`IncomeTaxesPaid`	$586.36K	USD	3 Qtrs
Issuance of promissory note as part of merger transaction	`DebtInstrumentFaceAmount`	$69.77M	USD	Point-in-time
Issuance of promissory note as part of merger transaction	`DebtInstrumentFaceAmount`	-	USD	Point-in-time
Issuance of promissory note as part of merger transaction	`DebtInstrumentFaceAmount`	$69.77M	USD	Point-in-time
Increase in accrued expensesand APIC through merger transaction	`IncreaseInAccruedExpensesApicThroughMergerTransaction`	$1.66M	USD	3 Qtrs
Increase in accrued expensesand APIC through merger transaction	`IncreaseInAccruedExpensesApicThroughMergerTransaction`	-	USD	3 Qtrs
Increase in APIC for transaction costs	`AdjustmentsToAdditionalPaidInCapitalOther`	-	USD	3 Qtrs
Increase in APIC for transaction costs	`AdjustmentsToAdditionalPaidInCapitalOther`	$-2.15M	USD	3 Qtrs
Increase in APIC for warrant liability	`AdjustmentsToAdditionalPaidInCapitalWarrantLiability`	-	USD	3 Qtrs
Increase in APIC for warrant liability	`AdjustmentsToAdditionalPaidInCapitalWarrantLiability`	$-15.15M	USD	3 Qtrs
Conversion of warrants from equity to liability	`WarrantsConvertedToLiability`	-	USD	3 Qtrs
Conversion of warrants from equity to liability	`WarrantsConvertedToLiability`	$1.57M	USD	3 Qtrs

Stockholders Equity 32 line items

Line Item	Tag	Value	Unit	Period
Balance	`StockholdersEquity`	$69.44M	USD	Point-in-time
Balance	`StockholdersEquity`	$49.59M	USD	Point-in-time
Balance	`StockholdersEquity`	$75.15M	USD	Point-in-time
Balance	`StockholdersEquity`	$-14.38M	USD	Point-in-time
Balance, shares	`CommonStockSharesOutstanding`	42.88M	shares	Point-in-time
Balance, shares	`CommonStockSharesOutstanding`	32.00M	shares	Point-in-time
Balance, shares	`CommonStockSharesOutstanding`	42.53M	shares	Point-in-time
Redemption of common units of Tile Shop LLC	`StockRedeemedOrCalledDuringPeriodValue`	$-1.48M	USD	Annual
Merger of JWC Acquisition Corp	`StockIssuedDuringPeriodValueAcquisitions`	$-13.91M	USD	3 Qtrs
Issuance of promissory note	`AdjustmentsToAdditionalPaidInCapitalDistributionOfRetainedEarnings`	$-69.77M	USD	3 Qtrs
Distributions to members of Tile Shop LLC	`DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid`	$12.90M	USD	Point-in-time
Distributions to members of Tile Shop LLC	`DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid`	$-22.06M	USD	3 Qtrs
Distributions to members of Tile Shop LLC	`DistributionMadeToMemberOrLimitedPartnerCashDistributionsPaid`	$-24.17M	USD	Annual
Cancellation of treasury units	`TreasuryStockRetiredCostMethodAmount`	-	USD	3 Qtrs
Issuance of restricted shares	`StockIssuedDuringPeriodValueNewIssues`	-	USD	3 Qtrs
Exercise of warrants	`StockIssuedDuringPeriodValueOther`	$765.36K	USD	3 Qtrs
Stock based compensation	`AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue`	$835.51K	USD	3 Qtrs
Expenses for business combination	`AdjustmentsToAdditionalPaidInCapitalOther`	-	USD	3 Qtrs
Expenses for business combination	`AdjustmentsToAdditionalPaidInCapitalOther`	$-2.15M	USD	3 Qtrs
Deferred income taxes	`AdjustmentsToAdditionalPaidInCapitalDeferredIncomeTaxesRelatedToBusinessCombination`	$27.82M	USD	3 Qtrs
Net loss	`NetIncomeLoss`	$6.60M	USD	1 Quarter
Net loss	`NetIncomeLoss`	$31.36M	USD	Annual
Net loss	`NetIncomeLoss`	$24.69M	USD	3 Qtrs
Net loss	`NetIncomeLoss`	$-31.86M	USD	1 Quarter
Net loss	`NetIncomeLoss`	$-11.08M	USD	3 Qtrs
Balance	`StockholdersEquity`	$69.44M	USD	Point-in-time
Balance	`StockholdersEquity`	$49.59M	USD	Point-in-time
Balance	`StockholdersEquity`	$75.15M	USD	Point-in-time
Balance	`StockholdersEquity`	$-14.38M	USD	Point-in-time
Balance, shares	`CommonStockSharesOutstanding`	42.88M	shares	Point-in-time
Balance, shares	`CommonStockSharesOutstanding`	32.00M	shares	Point-in-time
Balance, shares	`CommonStockSharesOutstanding`	42.53M	shares	Point-in-time

Data is extracted from SEC EDGAR XBRL filings. Values shown are as reported in the filing.