TANDY LEATHER FACTORY INC TLF

Industrials SIC 3100 - Leather & Leather Products NAICS Manufacturing › Leather and Allied Product Manufacturing derived Nasdaq

(including, but not limited to, statements to the effect that Tandy Leather Factory, Inc. ("TLF") or its management "anticipates," "plans," "estimates," "expects," "believes," "intends," and other similar expressions) that are not statements of

management's current plans, expectations, estimates, assumptions and beliefs concerning future events impacting us and should be read carefully because they involve risks and uncertainties. We assume no obligation to update or otherwise revise these

those discussed below and elsewhere in this Form 10-K and particularly in "Item 1A. Risk Factors" and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations." Unless the context otherwise indicates, references

Last close 2.28 2026-10-23
Market cap $18.7M 2026-06-30 share count
52-week range 2.09 - 3.36

Valuation FY2025 figures against the last close

P/S0.2x
P/E2.1x
P/FCF—
EV/EBITDA—
Dividend yield68.2%
Diluted EPS1.10

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $76.3M$74.4M$76.2M$80.3M$82.7M$64.1M$74.9M$83.2M$82.4M$82.9M
Cost of revenue $32.8M$32.6M$31.1M$33.8M$35.7M$28.0M$33.0M$32.3M$33.3M$31.2M
Gross profit $43.5M$41.8M$45.2M$46.5M$47.0M$36.1M$42.0M$50.9M$49.1M$51.7M
Total operating expenses ———————$46.8M$44.9M$41.4M
Operating income -$963.0K$628.0K$4.4M$1.4M$2.3M-$6.3M-$2.6M$6.0M$6.4M$10.3M
Interest expense $552.0K$331.0K$93.0K$9.0K$16.0K$7.0K$36.0K$305.0K$205.6K$155.2K
Pre-tax income $12.3M$1.1M$4.5M$1.4M$2.2M-$6.3M-$2.6M$6.2M$6.3M$10.2M
Income tax $3.2M$264.0K$777.0K$181.0K$839.0K$1.4M$690.0K$1.8M$3.9M$3.8M
Net income $9.1M$827.0K$3.8M$1.2M$1.4M-$4.9M-$1.9M$4.4M$2.5M$6.4M
EPS, basic 1.110.100.450.150.16-0.54-0.210.480.270.69
EPS, diluted 1.100.090.450.150.16-0.54-0.210.480.270.69
Shares, diluted (wtd. avg.) 8.3M8.8M8.4M8.4M8.7M9.1M9.0M9.2M9.2M9.3M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $16.1M$13.3M$12.2M$8.0M$10.2M$10.3M$15.9M$24.1M$18.1M$16.9M
Receivables $425.0K$331.0K$300.0K$400.0K$600.0K$400.0K$409.0K$496.3K$461.2K$561.0K
Inventory $33.2M$35.6M$38.0M$38.2M$38.1M$36.8M$24.0M$35.1M$34.5M$33.2M
Total current assets $50.6M$50.5M$51.3M$47.3M$50.4M$51.0M$52.5M$56.2M$54.8M$53.3M
Property, plant and equipment $10.2M$12.3M$10.5M$11.2M$11.8M$12.4M$12.9M$15.0M$15.6M$15.7M
Goodwill ——————$0$958.5K$962.9K$956.2K
Other intangibles ———$5.0K$6.0K$6.0K$7.0K$18.1K$19.2K$20.8K
Total assets $86.6M$74.9M$72.1M$68.6M$73.1M$75.7M$80.1M$73.8M$72.9M$70.7M
Accounts payable ————$4.8M$5.7M$5.8M$3.1M$2.4M$1.6M
Short-term debt ———$0$79.0K$0$0$1.7M$614.3K$614.3K
Total current liabilities $9.8M$9.9M$8.9M$8.9M$12.2M$12.9M$12.2M$8.1M$8.4M$8.2M
Long-term debt ———$0$336.0K$446.0K$0$6.6M$6.8M$6.8M
Retained earnings $60.8M$64.5M$63.7M$59.9M$58.7M$57.3M$62.2M$62.8M$60.1M$59.5M
Total equity $52.6M$57.2M$56.3M$51.5M$51.5M$52.2M$56.4M$58.3M$55.9M$52.5M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow -$556.0K$4.5M$4.5M$1.2M$3.7M-$12.5M$10.5M$7.8M$2.5M$7.7M
Depreciation and amortisation $900.0K$1.2M$1.2M$1.2M$1.1M$1.0M$1.7M$1.8M$1.9M$1.7M
Stock-based compensation $484.0K$548.0K$770.0K$1.1M$797.0K$887.0K$770.0K$327.6K$239.6K$199.9K
Capital expenditure $7.5M$3.0M$576.0K$635.0K$1.0M$1.3M$269.0K$1.1M$1.7M$1.7M
Investing cash flow $17.4M-$3.0M-$576.0K-$625.0K-$1.0M$6.3M-$9.2M-$1.1M-$1.7M-$1.5M
Financing cash flow -$14.1M-$1.0K-$26.0K-$2.2M-$2.8M$416.0K-$9.7M-$57.0K$150.7K-$94.5K
Dividends paid $12.7M$0————————
Buybacks $1.4M$0$11.0K$1.8M$2.7M$0$735.0K$1.7M$0$3.7M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001140361-26-016857.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -25M 0 25M 50M 75M 100M Revenue, FY2016: 82.9M Gross profit, FY2016: 51.7M Net income, FY2016: 6.4M Revenue, FY2017: 82.4M Gross profit, FY2017: 49.1M Net income, FY2017: 2.5M Revenue, FY2018: 83.2M Gross profit, FY2018: 50.9M Net income, FY2018: 4.4M Revenue, FY2019: 74.9M Gross profit, FY2019: 42M Net income, FY2019: -1.9M Revenue, FY2020: 64.1M Gross profit, FY2020: 36.1M Net income, FY2020: -4.9M Revenue, FY2021: 82.7M Gross profit, FY2021: 47M Net income, FY2021: 1.4M Revenue, FY2022: 80.3M Gross profit, FY2022: 46.5M Net income, FY2022: 1.2M Revenue, FY2023: 76.2M Gross profit, FY2023: 45.2M Net income, FY2023: 3.8M Revenue, FY2024: 74.4M Gross profit, FY2024: 41.8M Net income, FY2024: 827K Revenue, FY2025: 76.3M Gross profit, FY2025: 43.5M Net income, FY2025: 9.1M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $82.9M $82.4M $83.2M $74.9M $64.1M $82.7M $80.3M $76.2M $74.4M $76.3M
Gross profit $51.7M $49.1M $50.9M $42.0M $36.1M $47.0M $46.5M $45.2M $41.8M $43.5M
Net income $6.4M $2.5M $4.4M -$1.9M -$4.9M $1.4M $1.2M $3.8M $827.0K $9.1M

Recent filings and events

  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Results announced Item 2.02
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Results announced Item 2.02
  • Results announced Item 2.02
  • Results announced Item 2.02
  • Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
  • Shareholder vote Item 5.07
  • Results announced Item 2.02
  • Results announced Item 2.02

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 3100

TickerCompanyMarket capP/ERevenue growth
TPR TAPESTRY, INC. $22.01B 15.2x 14.2%
CPRI Capri Holdings Ltd $1.80B 13.9x -4.1%
VRA Vera Bradley, Inc. $168.9M — -15.4%
FMFC Kandal M Venture Ltd — — 23.0%