Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

TANDY LEATHER FACTORY INC TLF

· Consumer · Leather & Leather Products

FY2025 10-K, filed 2026-02-24
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 4/5 core metrics

Operating margin changed -2.1 percentage points from the prior annual period.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Operating margin compressed

    Operating margin changed -2.1 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was negative

    Latest reported free cash flow was -$8M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

  • 2 filing risk checks flagged

    Flagged areas: Earnings quality.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +2.6% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+2.6%
as of 2025-12-31
Latest annual operating margin
-1.3%
as of 2025-12-31
Free cash flow
-$8M
as of 2025-12-31
ROIC snapshot
-1.6%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 11 rule-based checks flagged
  • Earnings quality

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-24prior period 2024-12-31 from the same filingView filing
By geography
Revenue
  • United States$67.9M
    89.0%
    +2.8% yoy
  • Canada$7.46M
    9.8%
    +2.0% yoy
  • Other countries$960K
    1.3%
    -7.1% yoy

Members sum to the consolidated $76.3M for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-05-11prior period 2025-03-31 from the same filingView filing
  • United States$17.4M
    88.7%
    +2.9% yoy
  • Canada$1.98M
    10.1%
    +7.2% yoy
  • Other countries$236K
    1.2%
    -2.5% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$76M
25thof 3,301
bottom third
11thof 463
bottom third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
2.6%
37thof 3,135
middle third
45thof 449
middle third
Gross margin
gross profit ÷ revenue
57.0%
73rdof 1,603
top third
88thof 328
top third
Operating margin
operating income ÷ revenue
-1.3%
41stof 2,819
middle third
26thof 432
bottom third
Net margin
net income ÷ revenue
11.9%
74thof 3,263
top third
88thof 459
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
-10.6%
23rdof 2,679
bottom third
6thof 417
bottom third
Return on equity
net income ÷ stockholders' equity (positive equity only)
17.3%
83rdof 3,577
top third
73rdof 410
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.6%
80thof 2,895
top third
55thof 414
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
2 days
97thof 2,398
top third
96thof 382
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
-0.1×
10thof 2,183
bottom third
4thof 298
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
12.0%
4thof 3,577
bottom third
1stof 415
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
-0.06×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
12.0%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
2.07×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 8 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Receivables
AccountsReceivableNetCurrent
balance at 2020-12-31$350K
10-K 2021-09-02
$400K
10-K 2023-03-31
+14.3%first · latest · 6 filings carry it
Receivables
AccountsReceivableNetCurrent
balance at 2023-12-31$264K
10-K 2024-03-22
$300K
10-K 2026-02-24
+13.6%first · latest · 6 filings carry it
Net income
NetIncomeLoss
quarter 2025-03-31$12.7M
10-Q 2025-05-12
$11.4M
10-Q 2026-08-11
-10.2%first · latest · 5 filings carry it
Receivables
AccountsReceivableNetCurrent
balance at 2022-12-31$370K
10-K 2023-03-31
$400K
10-K 2025-02-26
+8.1%first · latest · 6 filings carry it
Receivables
AccountsReceivableNetCurrent
balance at 2021-12-31$614K
10-K 2022-03-31
$600K
10-K 2024-03-22
-2.3%first · latest · 6 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2025-03-31$56.9M
10-Q 2025-05-12
$55.6M
10-Q 2026-08-11
-2.3%first · latest · 5 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2025-06-30$57.2M
10-Q 2025-08-12
$55.9M
10-Q 2026-08-11
-2.3%first · latest · 3 filings carry it
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2024-09-308,514,153 shares
10-Q 2024-11-12
8,422,514 shares
10-Q 2025-11-10
-1.1%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest annual report10-K FY2025 · filed 20260224View filing
Commitments and contingencies · 401 characters as filed

8. COMMITMENTS AND CONTINGENCIES Legal Proceedings We are periodically involved in various litigation that arises in the ordinary course of business and operations. There are no such matters pending that we expect to have a material impact on our financial position or operating results. Legal costs associated with the resolution of claims, lawsuits, and other contingencies are expensed as incurred.

CommitmentsAndContingenciesDisclosureTextBlock

Debt · 1,528 characters as filed

5. NOTES PAYABLE AND LONG-TERM DEBT On January 3, 2023, the Company entered into a credit agreement (the Credit Agreement) with JPMorgan Chase Bank, N.A. Under the Credit Agreement, the bank will provide the Company a credit facility of up to $5,000,000 on standard terms and conditions, including affirmative and negative covenants set forth in the Credit Agreement. As security for the credit facility, the Company has pledged, as collateral, certain of its assets, including the Companys cash in deposit accounts, inventory and equipment. The interest rate is based on CME term SOFR + 210 basis points and the maturity is 1 year. As of the date of this filing, no funds had been borrowed under this facility, and we are in compliance with all covenants. In the fourth quarter of 2025, the Company renewed the promissory note under its Credit Agreement with JPMorgan Chase Bank, N.A. through October 31, 2026. Under the Credit Agreement, the bank provides the Company a credit facility of up to $4,000,000 on standard terms and conditions, including affirmative and negative covenants set forth in the Credit Agreement. As security for the credit facility, the Company has pledged, as collateral, certain of its assets, including the Companys cash in deposit accounts, inventory and equipment. The interest rate is based on CME term SOFR + 210 basis points, and the credit facility renews annually. As of the date of this filing, no funds had been borrowed under this facility, and we are in compli

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 280 characters as filed

In the following table, revenue for the years ended December 31, 2025 and 2024 is disaggregated by geographic areas as follows: For the Years Ended December 31, (in thousands) 2025 2024 United States $ 67,905 $ 66,045 Canada 7,459 7,313 Other 960 1,033 Net sales $ 76,324 $ 74,391

DisaggregationOfRevenueTableTextBlock

Income taxes · 3,968 characters as filed

7. INCOME TAXES The provision for income taxes consists of the following: (in thousands) Year Ended December 31, Income Tax Provision (Benefits) 2025 2024 Current provision (benefit): Federal $ 2,014 $ 261 State 564 71 Foreign 29 (68 ) Related to UTP (4 ) (31 ) 2,603 233 Deferred provision (benefit): Federal 461 32 State 138 8 Foreign (4 ) (9 ) 595 31 Total tax provision $ 3,198 $ 264 Earnings occurring outside the U.S. are deemed to be indefinitely reinvested outside of the U.S. to support the Companys foreign operations. As a result, if the Company accumulates earnings overseas, they will be used for investment in the Companys businesses outside the U.S. The Company will use cash generated from U.S. operations and short- and long-term borrowings to meet the Companys U.S. cash needs. Income before income taxes was earned in the following tax jurisdictions: (in thousands) Year Ended December 31, Income (Loss) Before Income Taxes 2025 2024 United States $ 12,285 $ 1,382 Canada 38 (32 ) Spain (23 ) (259 ) TOTAL $ 12,300 $ 1,091 The income tax effects of temporary differences that give rise to significant portions of deferred income tax assets and liabilities are as follows: Deferred income tax assets: 2025 2024 (in thousands) Inventory $ 387 $ 391 Stock-based compensation 106 39 Accounts receivable 13 12 Sales returns 78 78 Foreign currency translation gain/loss in OCI 674 726 Goodwill and other intangible assets amortization - 1 Net operating loss (income) 192 184 Accrued expe

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Leases · 2,562 characters as filed

4. LEASES The Company leases certain real estate and periodically leases warehouse equipment under long-term lease agreements. The Company performs interim reviews of its operating and finance lease assets for impairment when evidence exists that the carrying value of an asset group, including a lease asset, may not be recoverable. The Company did not recognize any impairment expense related to its operating lease assets during the year ended December 31, 2025 and recognized $0.02 million in impairment expense related to its operating lease assets during the year ended December 31, 2024 . Additional information regarding the Companys operating and finance leases is as follows (in thousands, except for lease term and discount rate information): Leases Balance Sheet Classification December 31, 2025 December 31, 2024 (in thousands) Assets: Operating Operating lease assets $ 24,736 $ 10,323 Total assets $ 24,736 $ 10,323 Liabilities: Current Operating Current portion of operating lease liabilities $ 3,512 $ 3,205 Non-current Operating Operating lease liabilities, non-current 23,868 7,561 Total lease liabilities $ 27,380 $ 10,766 Lease Cost Income Statement Classification December 31, 2025 December 31, 2024 (in thousands) Operating lease cost Operating expenses $ 3,101 $ 4,029 Operating lease cost Impairment expense - (18 ) Short-term lease cost Operating expenses 58 - Variable lease cost (1) Operating expenses 1,178 914 Total lease cost $ 4,337 $ 4,925 (1) Variable lease cost inc

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,125 characters as filed

Recently Adopted Accounting Pronouncements The Financial Accounting Standard Board (FASB) issued an Accounting Standard Update ASU 2023-09 Income Taxes (Topic 740) - improvement to income tax disclosure. This guidance requires enhanced annual disclosure of income tax rate reconciliation categories and quantitative thresholds for reconciling items and is effective for fiscal years beginning after December 15, 2024. The new guidance did not have any significant impact on our financial presentation but the Company has adopted as applicable. TheFASB also issued an Accounting Standard Update ASC 220-40 Income Statement - Reporting Comprehensive Income - Expense Disaggregation disclosures. This guidance requires public business entities (PBEs) to disaggregate specific expense captions (e.g., COGS, SG&A) into five natural categoriespurchases of inventory, employee compensation, depreciation, amortization, and depletionin annual and interim financial statement notes. It is effective for fiscal years after December 15, 2026 and the Company is evaluating the impact and applicability to our financial reporting.

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Pensions and post-retirement benefits · 1,281 characters as filed

6. EMPLOYEE BENEFIT AND SAVINGS PLANS We have a 401(k) plan to provide retirement benefits for our employees. As allowed under Section 401(k) of the Internal Revenue Code, the plan provides tax-deferred salary contributions for eligible employees and allows employees to contribute a percentage of their annual compensation to the plan on a pretax basis. Employee contributions are limited to a maximum annual amount as set periodically by the Internal Revenue Code. In 2025 and 2024, we matched 100% of the pretax employee contributions on the first 3% of eligible earnings and 50% of the pretax employee contributions on the next 2% of eligible earnings that are contributed by employees. For the years ended December 31, 2025, and 2024, we recorded employer match expense of $0.3 million and $0.3 million, respectively. The plan allows employees who meet the age requirements and reach the plan contribution limits to make a catch-up contribution. The catch-up contributions are not eligible for matching contributions. In addition, the plan provides for discretionary matching contributions as determined by the Board of Directors. There were no discretionary matching contributions made in 2025 or 2024. We offer no post-retirement or postemployment benefits to our employees.

PensionAndOtherPostretirementBenefitsDisclosureTextBlock

Significant accounting policies · 26,548 characters as filed

2. SIGNIFICANT ACCOUNTING POLICIES Management estimates and reporting The preparation of the Companys consolidated financial statements in accordance with accounting principles generally accepted in the United States (GAAP) requires the use of estimates that affect the reported value of assets, liabilities, revenues and expenses. These estimates are based on historical experience and various other factors that are believed to be reasonable under these circumstances, the results of which form the basis for the Companys conclusions. The Company continually evaluates the information used to make these estimates as the business and the economic environment changes. Actual results may differ from these estimates, and estimates are subject to change due to modifications in the underlying conditions or assumptions. The policies discussed below require estimates that contain a significant degree of judgement. The use of estimates is pervasive throughout the Consolidated Financial Statements, but the accounting policies and estimates considered most significant are as follows. Principles of consolidation Our consolidated financial statements include the accounts of Tandy Leather Factory, Inc. and its active wholly-owned subsidiaries, The Leather Factory, L.P. (a Texas limited partnership), Tandy Leather Company, L.P. (a Texas limited partnership), The Leather Factory of Canada, Ltd. (a Canadian corporation), and Tandy Leather Factory Espana, S.L. (a Spanish corporation). All intercomp

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 5,234 characters as filed

10. STOCKHOLDERS EQUITY Equity Compensation Plans The Tandy Leather Factory, Inc. 2013 Restricted Stock Plan (the 2013 Plan) was adopted by our Board of Directors in January 2013 and approved by our stockholders in June 2013. The 2013 Plan initially reserved up to 300,000 shares of our common stock for restricted stock unit (RSU) awards to our executive officers, non-employee directors and other key employees. In June 2020, our stockholders approved an increase to the plan reserve to 800,000 shares of our common stock and extended the 2013 Plan through June 2023. Awards granted under the 2013 Plan may be service-based awards or performance-based awards and may be subject to a graded vesting schedule with a minimum vesting period of four years, unless otherwise determined by the Compensation Committee of the Board of Directors that administers the plan. The Tandy Leather Factory, Inc. 2023 Incentive Stock Plan (the 2023 Plan) was adopted by our Board of Directors in April 2023 and approved by our stockholders in June 2023. The 2023 Plan initially reserved up to 1,000,000 shares of our common stock for a variety of equity awards (including, but not limited to, RSUs, the only type of awards that have been granted to date) to our executive officers, non-employee directors and other key employees. In June 2025, as part of their annual director compensation, certain of our non-employee directors were granted a total of 17,344 service-based RSUs under the 2023 Plan, which will vest

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 303 characters as filed

12. SUBSEQUENT EVENTS On February 2, 2026, our Board of Directors authorized a $0.75 per share special one-time cash dividend that was paid to our stockholders of record at the close of business on February 9, 2026. The dividend, totaling $6.1 million, was paid to our stockholders on February 24, 2026.

SubsequentEventsTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.