Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsOperating 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
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- 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- United States$67.9M89.0%+2.8% yoy
- Canada$7.46M9.8%+2.0% yoy
- Other countries$960K1.3%-7.1% yoy
Members sum to the consolidated $76.3M for this period.
- United States$17.4M88.7%+2.9% yoy
- Canada$1.98M10.1%+7.2% yoy
- Other countries$236K1.2%-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| Metric | Value | vs all filers | vs 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 filedPer 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 item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| 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 2024-09-30 | 8,514,153 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 wordsCommitments 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.