Commission
File Number 1-12368
|
Tandy Leather Factory,
Inc.
|
(exact
name of registrant as specified in its
charter)
|
Delaware
|
75-2543540
|
|
(State
or other jurisdiction of incorporation)
|
(IRS
Employer Identification Number)
|
|
1900
Southeast Loop 820, Fort Worth, TX 76140
|
817/872-3200
|
|
(Address
of principal executive offices)
|
(Registrant’s
telephone number, including area code)
|
|
Title
of Each Class
|
Name
of Each Exchange on Which Registered
|
|
Common
Stock, par value $0.0024
|
NYSE
Amex
|
Item
|
Page
|
|
Part
1
|
||
1
|
Business
|
1
|
1A
|
Risk
Factors
|
5
|
2
|
Properties
|
6
|
3
|
Legal
Proceedings
|
7
|
4
|
Submission
of Matters to a Vote of Security Holders
|
7
|
Part
II
|
||
5
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
7
|
6
|
Selected
Financial Data
|
8
|
7
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
9
|
7A
|
Quantitative
and Qualitative Disclosures about Market Risk
|
13
|
8
|
Financial
Statement and Supplementary Data
|
14
|
9
|
Change
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
30
|
9A
|
Controls
and Procedures
|
30
|
9B
|
Other
Information
|
30
|
Part
III
|
||
10
|
Directors,
Executive Officers and Corporate Governance
|
30
|
11
|
Executive
Compensation
|
30
|
12
|
Security
Ownership of Certain Owners and Management and Related Stockholder
Matters
|
30
|
13
|
Certain
Relationships and Related Transactions and Director
Independence
|
30
|
14
|
Principal
Accountant Fees and Services
|
30
|
Part
IV
|
||
15
|
Exhibits,
Financial Statement Schedules
|
31
|
Leather Factory wholesale
stores
|
Tandy Leather retail
stores
|
|||||
Year
Ended
|
Opened
|
Conversions(1)
|
Total
|
Opened (2)
|
Closed
|
Total
|
Balance
Fwd
|
22
|
N/A
|
||||
1999
|
4
|
0
|
26
|
N/A
|
||
2000
|
2
|
0
|
28
|
1*
|
0
|
1
|
2001
|
2
|
0
|
30
|
0
|
0
|
1
|
2002
|
1
|
(1)
|
30
|
14
|
1*
|
14
|
2003
|
0
|
0
|
30
|
12
|
0
|
26
|
2004
|
0
|
0
|
30
|
16
|
0
|
42
|
2005
|
0
|
0
|
30
|
8
|
0
|
50
|
2006
|
0
|
(1)
|
29
|
12
|
0
|
62
|
2007
|
1^
|
0
|
30
|
10
|
0
|
72
|
2008
|
0
|
0
|
30
|
1
|
0
|
73
|
2009
|
0
|
0
|
30
|
2
|
0
|
75
|
Product Category
|
2009 Sales Mix
|
2008 Sales Mix
|
|
Belts
strips and straps
|
2%
|
2%
|
|
Books,
patterns, videos
|
2%
|
1%
|
|
Buckles
|
4%
|
4%
|
|
Conchos^
|
4%
|
5%
|
|
Craft
supplies
|
6%
|
6%
|
|
Custom
tools and hardware
|
0%
|
0%
|
|
Dyes,
finishes, glues
|
6%
|
6%
|
|
Hand
tools
|
13%
|
12%
|
|
Hardware
|
7%
|
7%
|
|
Kits
|
8%
|
8%
|
|
Lace
|
9%
|
9%
|
|
Leather
|
35%
|
36%
|
|
Stamping
tools
|
4%
|
4%
|
|
100%
|
100%
|
Product Category
|
2009 Sales Mix
|
2008 Sales Mix
|
|
Belts
strips and straps
|
5%
|
4%
|
|
Books,
patterns, videos
|
3%
|
3%
|
|
Buckles
|
4%
|
4%
|
|
Conchos
|
4%
|
4%
|
|
Craft
supplies
|
4%
|
4%
|
|
Dyes,
finishes, glues
|
8%
|
8%
|
|
Hand
tools
|
16%
|
15%
|
|
Hardware
|
6%
|
6%
|
|
Kits
|
10%
|
11%
|
|
Lace
|
4%
|
4%
|
|
Leather
|
31%
|
31%
|
|
Stamping
tools
|
5%
|
6%
|
|
100%
|
100%
|
Name and Age
|
Position
and Business Experience During Past Five Years
|
Served as Officer Since
|
Jon
W. Thompson, 48
|
Chief
Executive Office since July 2009; President since June 2008; Senior Vice
President from June 1993 to June 2008
|
2008
|
Shannon
L. Greene, 44
|
Chief
Financial Officer since May 2000
|
2000
|
Mark
J. Angus, 49
|
Senior
Vice President since June 2008; Vice President of Merchandising since June
1993
|
2008
|
William
M. Warren, 66
|
Secretary
and Corporate Counsel
|
1993
|
·
|
We
might fail to realize the anticipated benefits of the opening of Tandy
Leather retail stores or we might be unable to obtain sufficient new
locations on acceptable terms to meet our growth
plans. Further, we might fail to hire and train competent
managers to oversee the stores
opened.
|
·
|
Continued
weakness in the economy in the United States, as well as abroad, may cause
our sales to decrease or not to increase or adversely affect the prices
charged for our products. Also, hostilities, terrorism or other
events could worsen this condition.
|
·
|
Negative
trends in general consumer-spending levels, including the impact of the
availability and level of consumer debt and levels of consumer confidence
could adversely affect our sales.
|
·
|
Political
considerations here and abroad could disrupt our sources of supplies from
abroad or affect the prices we pay for
goods.
|
·
|
Continued
involvement by the United States in war and other military operations in
the Middle East and other areas abroad could disrupt international trade
and affect our inventory sources.
|
·
|
As
a result of the on-going threat of terrorist attacks on the United States,
consumer buying habits could change and decrease our
sales.
|
·
|
Livestock
diseases such as mad cow could reduce the availability of hides and
leathers or increase their cost. Also, the prices of hides and
leathers fluctuate in normal times, and these fluctuations can affect
us.
|
·
|
If,
for whatever reason, the costs of our raw materials and inventory
increase, we may not be able to pass those costs on to our
customers.
|
·
|
Other
factors could cause either fluctuations in buying patterns or possible
negative trends in the craft and western retail markets. In addition, our
customers may change their preferences to products other than ours, or
they may not accept new products as we introduce
them.
|
·
|
Any
change in the commercial banking environment may affect us and our ability
to borrow capital as needed.
|
State
|
Wholesale
Leathercraft
|
Retail
Leathercraft
|
International
|
Alabama
|
-
|
1
|
-
|
Alaska
|
-
|
1
|
-
|
Arizona
|
2
|
3
|
-
|
Arkansas
|
-
|
1
|
-
|
California
|
3
|
7
|
-
|
Colorado
|
1
|
3
|
-
|
Connecticut
|
-
|
1
|
-
|
Florida
|
1
|
3
|
-
|
Georgia
|
-
|
1
|
-
|
Idaho
|
-
|
1
|
-
|
Illinois
|
1
|
1
|
-
|
Indiana
|
-
|
2
|
-
|
Iowa
|
1
|
-
|
-
|
Kansas
|
1
|
-
|
-
|
Kentucky
|
-
|
1
|
-
|
Louisiana
|
1
|
-
|
-
|
Maryland
|
-
|
1
|
-
|
Massachusetts
|
-
|
1
|
-
|
Michigan
|
1
|
1
|
-
|
Minnesota
|
-
|
2
|
-
|
Missouri
|
1
|
2
|
-
|
Montana
|
1
|
-
|
-
|
Nebraska
|
-
|
1
|
-
|
Nevada
|
-
|
2
|
-
|
New
Mexico
|
1
|
2
|
-
|
New
York
|
-
|
1
|
-
|
North
Carolina
|
-
|
2
|
-
|
North
Dakota
|
-
|
1
|
-
|
Ohio
|
1
|
2
|
-
|
Oklahoma
|
1
|
2
|
-
|
Oregon
|
1
|
-
|
-
|
Pennsylvania
|
1
|
2
|
-
|
South
Carolina
|
-
|
1
|
-
|
South
Dakota
|
-
|
1
|
-
|
Tennessee
|
1
|
3
|
-
|
Texas
|
5
|
9
|
-
|
Utah
|
1
|
2
|
-
|
Virginia
|
-
|
1
|
-
|
Washington
|
1
|
2
|
-
|
Wisconsin
|
-
|
1
|
-
|
Wyoming
|
-
|
1
|
Canadian
locations:
|
|||
Alberta
|
1
|
1
|
-
|
British
Columbia
|
-
|
1
|
-
|
Manitoba
|
1
|
-
|
-
|
Nova
Scotia
|
-
|
1
|
-
|
Ontario
|
1
|
2
|
-
|
Quebec
|
-
|
1
|
-
|
International
locations:
|
|||
United
Kingdom
|
-
|
-
|
1
|
2009
|
High
|
Low
|
2008
|
High
|
Low
|
|
4th
quarter
|
$4.08
|
$3.00
|
4th
quarter
|
$2.75
|
$1.72
|
|
3rd
quarter
|
$3.30
|
$2.35
|
3rd
quarter
|
$3.07
|
$2.49
|
|
2nd
quarter
|
$2.85
|
$1.90
|
2nd
quarter
|
$3.37
|
$2.63
|
|
1st
quarter
|
$2.42
|
$1.55
|
1st
quarter
|
$3.32
|
$2.30
|
ISSUER
PURCHASES OF EQUITY SECURITIES
|
||||
Period
|
(a)
Total Number of Shares Purchased
|
(b)
Average Price Paid per Share
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or
Programs
|
(d)
Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be
Purchased Under the Plans or Programs
|
October
1 through October 31
|
-
|
-
|
-
|
974,773
|
November
1 through November 30
|
-
|
-
|
-
|
974,773
|
December
1 through December 31
|
35,700(1)
|
$3.69
|
35,700
|
964,300
|
Total
|
35,700
|
$3.69
|
35,700
|
964,300
|
(1)
|
Represents
shares purchased through a stock repurchase program permitting us to
repurchase up to one million shares of our common stock at prevailing
market prices not to exceed $3.70 per share. We announced the
program on December 9, 2009, such program replacing our previous stock
repurchase program which permitted us, on the date of its termination, to
repurchase up to 974,773 shares of our common stock at prevailing prices
not to exceed $2.85 per share. Purchases under the program
commenced on December 9, 2009 and will terminate on December 10,
2010.
|
Company
Name / Index
|
Dec
04
|
Dec
05
|
Dec
06
|
Dec
07
|
Dec
08
|
Dec
09
|
TANDY
LEATHER FACTORY
|
100
|
192.96
|
227.32
|
92.11
|
60.56
|
110.14
|
S&P
SMALLCAP 600 INDEX
|
100
|
107.68
|
123.96
|
123.59
|
85.19
|
106.97
|
S&P
SPECIALTY STORES
|
100
|
118.10
|
143.57
|
105.38
|
66.82
|
101.21
|
Income
Statement Data,
Years
ended December 31,
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||
Net
sales
|
$54,482,739
|
$52,491,538
|
$54,219,728
|
$53,458,649
|
$49,069,483
|
||||
Cost
of sales
|
21,873,365
|
21,441,179
|
23,039,396
|
22,435,222
|
20,774,584
|
||||
Gross
profit
|
32,609,374
|
31,050,359
|
31,180,332
|
31,023,427
|
28,294,899
|
||||
Operating
expenses
|
27,514,273
|
27,025,017
|
26,859,301
|
24,129,115
|
22,806,049
|
||||
Operating
income
|
5,095,101
|
4,025,342
|
4,321,031
|
6,894,312
|
5,488,850
|
||||
Other
(income) expense
|
133,699
|
67,072
|
(316,831)
|
(97,161)
|
(134,502)
|
||||
Income
from continuing operations before income taxes
|
4,961,402
|
3,958,270
|
4,635,942
|
6,991,473
|
5,623,352
|
||||
Income
tax provision (benefit)
|
1,700,259
|
1,446,423
|
1,740,420
|
2,362,725
|
1,867,820
|
||||
Net
income from continuing operations
|
3,261,143
|
$2,511,847
|
$2,895,522
|
$4,628,748
|
$3,755,532
|
||||
Income
from discontinued operations, net of tax
|
56,914
|
92,336
|
192,609
|
148,318
|
(41,818)
|
||||
Net
income
|
$3,318,057
|
$2,604,183
|
$3,088,131
|
$4,777,066
|
$3,713,714
|
||||
Basic
|
$0.31
|
$0.23
|
$0.26
|
$0.43
|
$0.35
|
||||
Diluted
|
$0.31
|
$0.23
|
$0.26
|
$0.42
|
$0.34
|
Basic
|
$0.32
|
$0.24
|
$0.28
|
$0.44
|
$0.35
|
|||||
Diluted
|
$0.31
|
$0.24
|
$0.28
|
$0.43
|
$0.34
|
|||||
Weighted
average common shares outstanding for:
|
||||||||||
Basic
EPS
|
10,471,103
|
10,931,306
|
10,951,481
|
10,807,316
|
10,643,004
|
|||||
Diluted
EPS
|
10,535,736
|
11,015,657
|
11,157,775
|
11,113,855
|
10,975,178
|
Balance
Sheet Data, as of December 31,
|
2009
|
2008
|
2007
|
2006
|
2005
|
||||
Cash
and certificates of deposit
|
$12,908,962
|
$10,821,298
|
$6,810,396
|
$6,739,981
|
$3,215,727
|
||||
Total
assets
|
43,327,231
|
40,975,913
|
37,651,506
|
31,916,635
|
25,680,473
|
||||
Capital
lease obligation, including current portion
|
-
|
593,949
|
-
|
111,723
|
245,789
|
||||
Long-term
debt, including current portion
|
3,712,500
|
3,915,000
|
4,050,000
|
-
|
-
|
||||
Total
Stockholders’ Equity
|
$33,359,655
|
$31,264,762
|
$29,815,504
|
$26,323,243
|
$21,257,857
|
Year
|
Wholesale Leathercraft
|
Retail Leathercraft
|
International Leathercraft
|
Total Company
|
Incr (Decr) from Prior
Year
|
2009
|
$25,095,392
|
$28,079,862
|
$1,307,485
|
$54,482,739
|
3.8%
|
2008
|
$26,423,858
|
$25,231,145
|
$836,535
|
$52,491,537
|
(3.2)%
|
2007
|
$29,555,978
|
$24,663,750
|
N/A
|
$54,219,728
|
1.4%
|
Year
|
Wholesale Leathercraft
|
Retail Leathercraft
|
International Leathercraft
|
Total Company
|
2009
|
58.5%
|
60.9%
|
63.6%
|
59.9%
|
2008
|
56.5%
|
61.6%
|
68.4%
|
59.2%
|
2007
|
55.7%
|
59.7%
|
-
|
57.5%
|
Expense
|
2009 amount
|
Incr (Decr) over 2008
|
Employee
compensation & benefits
|
$14.5
million
|
$500,000
|
Rent
& utilities
|
3.3
million
|
(90,000)
|
Depreciation
and amortization
|
1.1
million
|
100,000
|
Loss
on impairment and disposal of equipment
|
365,000
|
365,000
|
Professional
fees and licenses
|
700,000
|
(62,000)
|
Freight
out – shipping product to customers
|
1.3
million
|
(160,000)
|
Property
taxes
|
340,000
|
80,000
|
Outside
services
|
102,000
|
(157,000)
|
Expense
|
2008 amount
|
Incr (Decr) over 2007
|
Employee
compensation & benefits
|
$14.0
million
|
$(160,000)
|
Rent
& utilities
|
4.1
million
|
323,000
|
Depreciation
and amortization
|
985,000
|
350,000
|
Advertising
|
3.0
million
|
(400,000)
|
Freight
out – shipping product to customers
|
1.5
million
|
(140,000)
|
Property
taxes
|
260,000
|
135,000
|
Outside
services
|
260,000
|
(240,000)
|
Year
|
Net
Sales Incr
(Decr)
from Prior Yr
|
Operating
Income
|
Operating
Income Incr
(Decr)
from Prior Year
|
Operating
Income as a Percentage
of Sales
|
2009
|
(5.3)%
|
$2,382,998
|
29.3%
|
9.5%
|
2008
|
(10.6)%
|
$1,842,526
|
(34.8)%
|
6.9%
|
2007
|
(3.7)%
|
$2,826,710
|
(41.3)%
|
9.6%
|
Customer Group
|
2009
|
2008
|
2007
|
Retail
|
29%
|
26%
|
23%
|
Institution
|
7%
|
8%
|
8%
|
Wholesale
|
42%
|
41%
|
42%
|
National
Accounts
|
15%
|
17%
|
15%
|
Manufacturers
|
7%
|
8%
|
12%
|
100%
|
100%
|
100%
|
Year
|
Net
Sales Increase
from Prior Yr
|
Operating
Income
|
Operating
Income Incr
(Decr)
from Prior Year
|
Operating
Income as a Percentage
of Sales
|
2009
|
11.3%
|
$2,900,701
|
32.6%
|
10.3%
|
2008
|
2.3%
|
$2,188,282
|
41.7%
|
8.7%
|
2007
|
9.5%
|
$1,544,320
|
(33.2)%
|
6.3%
|
Customer Group
|
2009
|
2008
|
2007
|
Retail
|
65%
|
65%
|
63%
|
Institution
|
7%
|
9%
|
8%
|
Wholesale
|
27%
|
25%
|
27%
|
National
Accounts
|
0%
|
0%
|
0%
|
Manufacturers
|
1%
|
1%
|
2%
|
100%
|
100%
|
100%
|
2009
|
2008
|
2007
|
||
Solvency
Ratios:
|
||||
Quick
Ratio
|
(Cash+Accts
Rec)/Total Current Liabilities
|
2.44
|
2.37
|
2.48
|
Current
Ratio
|
Total
Current Assets/Total Current Liabilities
|
5.55
|
5.72
|
7.47
|
Current
Liabilities to Net Worth
|
Total
Current Liabilities/Net Worth
|
0.17
|
0.16
|
0.13
|
Current
Liabilities to Inventory
|
Total
Current Liabilities/Inventory
|
0.34
|
0.32
|
0.22
|
Total
Liabilities to Net Worth
|
Total
Liabilities/Net Worth
|
0.30
|
0.31
|
0.26
|
Fixed
Assets to Net Worth
|
Fixed
Assets/Net Worth
|
0.29
|
0.33
|
0.23
|
Efficiency
Ratios:
|
||||
Collection
Period (Days Outstanding)
|
Accounts
Receivable/Credit Sales x 365
|
37.22
|
54.89
|
63.42
|
Inventory
Turnover
|
Sales/Average
Inventory
|
3.35
|
3.18
|
3.19
|
Assets
to Sales
|
Total
Assets/Sales
|
0.79
|
0.77
|
0.68
|
Sales
to Net Working Capital
|
Sales/Current
Assets - Current Liabilities
|
2.09
|
2.22
|
2.27
|
Accounts
Payable to Sales
|
Accounts
Payable/Sales
|
0.02
|
0.02
|
0.03
|
Profitability
Ratios:
|
||||
Return
on Sales (Profit Margin)
|
Net
Profit After Taxes/Sales
|
0.06
|
0.05
|
0.06
|
Return
on Assets
|
Net
Profit After Taxes/Total Assets
|
0.08
|
0.06
|
0.08
|
Return
on Net Worth (Return on Equity)
|
Net
Profit After Taxes/Net Worth
|
0.10
|
0.08
|
0.10
|
Segment
|
2009
|
2008
|
2007
|
Wholesale
Leathercraft
|
2.18
|
2.14
|
2.37
|
Retail
Leathercraft
|
6.13
|
6.05
|
5.87
|
International
Leathercraft
|
3.95
|
4.61
|
n/a
|
Wholesale
Leathercraft stores only
|
6.82
|
7.14
|
6.87
|
Payments
Due by Periods
|
|||||
Contractual Obligations
|
Total
|
Less
than 1
Year
|
2
- 3 Years
|
4
-5 Years
|
More
than 5
Years
|
Long-Term
Debt(1)
|
$3,712,500
|
$202,500
|
$405,000
|
$405,000
|
$2,700,000
|
Operating
Leases(2)
|
7,405,586
|
2,485,289
|
3,598,560
|
1,223,489
|
98,248
|
Total
Contractual Obligations
|
$11,118,086
|
$2,687,789
|
$4,003,560
|
$1,628,489
|
$2,798,248
|
December
31,
2009
|
December
31,
2008
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
|
$7,891,962
|
$7,810,298
|
|||||
Short-term
investments, including certificates of deposit
|
5,017,000
|
3,011,000
|
|||||
Accounts
receivable-trade, net of allowance for doubtful accounts
|
|||||||
of
$136,000 and $43,000 in 2009 and 2008, respectively
|
1,202,811
|
1,180,349
|
|||||
Inventory
|
16,865,826
|
16,011,147
|
|||||
Deferred
income taxes
|
271,481
|
229,501
|
|||||
Other
current assets
|
791,884
|
777,550
|
|||||
Total
current assets
|
32,040,964
|
29,019,845
|
|||||
PROPERTY
AND EQUIPMENT, at cost
|
15,111,497
|
15,340,732
|
|||||
Less
accumulated depreciation and amortization
|
(5,431,776)
|
(5,019,885)
|
|||||
9,679,721
|
10,320,847
|
||||||
GOODWILL
|
983,823
|
966,655
|
|||||
OTHER
INTANGIBLES, net of accumulated amortization of
|
|||||||
$418,000
and $367,000 in 2009 and 2008, respectively
|
307,802
|
355,492
|
|||||
OTHER
assets
|
314,921
|
313,074
|
|||||
$43,327,231
|
$40,975,913
|
||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable-trade
|
$1,185,032
|
$1,148,577
|
|||||
Accrued
expenses and other liabilities
|
3,988,144
|
3,182,194
|
|||||
Income
taxes payable
|
399,536
|
271,122
|
|||||
Current
maturities of capital lease obligation
|
-
|
265,111
|
|||||
Current
maturities of long-term debt
|
202,500
|
202,500
|
|||||
Total
current liabilities
|
5,775,212
|
5,069,504
|
|||||
DEFERRED
INCOME TAXES
|
682,364
|
600,309
|
|||||
CAPITAL
LEASE OBLIGATION, net of current maturities
|
-
|
328,838
|
|||||
LONG-TERM
DEBT, net of current maturities
|
3,510,000
|
3,712,500
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
|||||
STOCKHOLDERS'
EQUITY:
|
|||||||
Preferred
stock, $0.10 par value; 20,000,000 shares
|
|||||||
authorized,
none issued or outstanding
|
-
|
-
|
|||||
Common
stock, $0.0024 par value; 25,000,000 shares
|
|||||||
authorized,
11,021,951 and 10,994,951 shares issued at 2009 and 2008,
|
|||||||
10,130,628
and 10,664,555 outstanding at 2009 and 2008, respectively
|
26,453
|
26,388
|
|||||
Paid-in
capital
|
5,491,736
|
5,464,443
|
|||||
Retained
earnings
|
29,959,910
|
26,641,853
|
|||||
Treasury
stock at cost (891,323 shares at 2009; 330,396 shares at
2008)
|
(2,452,649)
|
(828,385)
|
|||||
Accumulated
other comprehensive income
|
334,205
|
(39,537)
|
|||||
Total
stockholders' equity
|
33,359,655
|
31,264,762
|
|||||
$43,327,231
|
$40,975,913
|
2009
|
2008
|
2007
|
||||
NET
SALES
|
$54,482,739
|
$52,491,538
|
$54,219,728
|
|||
COST
OF SALES
|
21,873,365
|
21,441,179
|
23,039,396
|
|||
Gross
Profit
|
32,609,374
|
31,050,359
|
31,180,332
|
|||
OPERATING
EXPENSES
|
27,514,273
|
27,025,017
|
26,859,301
|
|||
INCOME
FROM OPERATIONS
|
5,095,101
|
4,025,342
|
4,321,031
|
|||
OTHER
(INCOME) EXPENSE:
|
||||||
Interest
expense
|
297,864
|
332,107
|
122,209
|
|||
Other,
net
|
(164,165)
|
(265,035)
|
(437,120)
|
|||
Total
other expense
|
133,699
|
67,072
|
(314,911)
|
|||
INCOME
FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
4,961,402
|
3,958,270
|
4,635,942
|
|||
PROVISION
FOR INCOME TAXES
|
1,700,259
|
1,446,423
|
1,740,420
|
|||
NET
INCOME FROM CONTINUING OPERATIONS
|
3,261,143
|
2,511,847
|
$2,895,522
|
|||
INCOME
FROM DISCONTINUED OPERATIONS, NET OF TAX
|
56,914
|
92,334
|
192,609
|
|||
NET
INCOME
|
$3,318,057
|
$2,604,181
|
$3,088,131
|
|||
NET
INCOME FROM CONTINUING OPERATIONS PER COMMON SHARE:
|
||||||
BASIC
|
$0.31
|
$0.23
|
$0.26
|
|||
DILUTED
|
$0.31
|
$0.23
|
$0.26
|
|||
INCOME
FROM DISCONTINUED OPERATIONS, NET OF TAX PER COMMON SHARE:
|
||||||
BASIC
|
$0.01
|
$0.01
|
$0.02
|
|||
DILUTED
|
$0.01
|
$0.01
|
$0.02
|
|||
NET
INCOME PER COMMON SHARE:
|
||||||
BASIC
|
$0.32
|
$0.24
|
$0.28
|
|||
DILUTED
|
$0.31
|
$0.24
|
$0.28
|
|||
Weighted
Average Number of Shares Outstanding:
|
||||||
Basic
|
10,471,103
|
10,931,306
|
10,951,481
|
|||
Diluted
|
10,535,736
|
11,015,657
|
11,157,775
|
2009
|
2008
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$3,318,057
|
$2,604,181
|
$3,088,131
|
|||||||||
Income
from discontinued operations
|
56,914
|
92,334
|
192,609
|
|||||||||
3,261,143
|
2,511,847
|
2,895,522
|
||||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||
provided
by operating activities -
|
||||||||||||
Depreciation
and amortization
|
1,125,009
|
975,903
|
628,622
|
|||||||||
Loss
on disposal or abandonment of assets
|
21,540
|
13,385
|
52,034
|
|||||||||
Impairment
of equipment
|
343,543
|
-
|
-
|
|||||||||
Non-cash
stock-based compensation
|
2,540
|
30,495
|
19,340
|
|||||||||
Deferred
income taxes
|
40,776
|
477,490
|
(56,980)
|
|||||||||
Other
|
339,305
|
(373,139)
|
241,182
|
|||||||||
Net
changes in assets and liabilities, net of effect of
|
||||||||||||
business
acquisitions:
|
||||||||||||
Accounts
receivable-trade, net
|
(99,994)
|
1,327,899
|
29,633
|
|||||||||
Inventory
|
(900,466)
|
1,469,762
|
147,731
|
|||||||||
Income
taxes
|
147,310
|
204,858
|
12,492
|
|||||||||
Other
current assets
|
(14,334)
|
325,286
|
(27,946)
|
|||||||||
Accounts
payable-trade
|
36,455
|
(348,987)
|
(327,726)
|
|||||||||
Accrued
expenses and other liabilities
|
810,564
|
1,115,586
|
(1,349,961)
|
|||||||||
Total
adjustments
|
1,852,248
|
5,218,538
|
(631,579)
|
|||||||||
Net
cash provided by continuing operating activities
|
5,113,391
|
7,730,385
|
2,263,943
|
|||||||||
Cash
provided from discontinued operating activities
|
161,070
|
119,681
|
281,284
|
|||||||||
Net
cash provided by operating activities
|
5,274,461
|
7,850,066
|
2,545,227
|
|||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of property and equipment
|
(791,565)
|
(2,845,548)
|
(1,692,491)
|
|||||||||
Payments
in connection with businesses acquired
|
-
|
-
|
(771,417)
|
|||||||||
Purchases
of certificates of deposit
|
(8,671,000)
|
(3,109,000)
|
-
|
|||||||||
Proceeds
from maturities of certificates of deposit
|
6,665,000
|
98,000
|
-
|
|||||||||
Purchases
of marketable securities
|
-
|
-
|
(500,000)
|
|||||||||
Proceeds
from sale of marketable securities
|
-
|
500,000
|
-
|
|||||||||
Proceeds
from sale of assets
|
2,510
|
42,114
|
6,942
|
|||||||||
Purchase
of intangible assets
|
-
|
(24,708)
|
-
|
|||||||||
Decrease
(increase) in other assets
|
(1,847)
|
122,140
|
(26,276)
|
|||||||||
Net
cash provided by continuing investing activities
|
(2,796,902)
|
(5,217,002)
|
(2,983,242)
|
|||||||||
Cash
provided from discontinued investing activities
|
-
|
-
|
12,463
|
|||||||||
Net
cash used in investing activities
|
(2,796,902)
|
(5,217,002)
|
(2,970,779)
|
|||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Payments
on notes payable and long-term debt
|
(202,500)
|
(135,000)
|
-
|
|||||||||
Payments
on capital lease obligations
|
(593,949)
|
(209,764)
|
(111,723)
|
|||||||||
Repurchase
of common stock (treasury stock)
|
(1,624,264)
|
(802,898)
|
-
|
|||||||||
Proceeds
from issuance of common stock and warrants
|
24,818
|
14,500
|
107,780
|
|||||||||
Net
cash used in continuing financing activities
|
(2,395,895)
|
(1,133,162)
|
(3,943)
|
|||||||||
Cash
provided from discontinued financing activities
|
-
|
-
|
-
|
|||||||||
Net
cash used in financing activities
|
(2,395,895)
|
(1,133,162)
|
(3,943)
|
|||||||||
NET
INCREASE IN CASH
|
81,664
|
1,499,902
|
(429,495)
|
|||||||||
CASH,
beginning of period
|
7,810,298
|
6,310,396
|
6,739,891
|
|||||||||
CASH,
end of period
|
$7,891,962
|
$7,810,298
|
$6,310,396
|
|||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||
Interest
paid during the period
|
$297,864
|
$332,107
|
$122,209
|
|||||||||
Income
tax paid during the period, net of (refunds)
|
1,622,273
|
878,110
|
1,830,688
|
|||||||||
NON-CASH
INVESTING ACTIVITIES:
|
||||||||||||
Equipment
acquired under capital lease financing arrangements
|
-
|
$803,713
|
-
|
|||||||||
Land
and building acquired with long-term debt
|
-
|
-
|
$4,050,000
|
Number
of Shares
|
Par
Value
|
Paid-in
Capital
|
Treasury
Stock
|
Retained
Earnings
|
Accumulated
Other Comprehensive Income (Loss)
|
Total
|
Comprehensive
Income
(Loss)
|
||||||||
BALANCE,
December 31, 2006
|
10,879,209
|
$26,124
|
$5,292,591
|
$(25,487)
|
$20,949,541
|
$80,475
|
$26,323,243
|
||||||||
Shares
issued - stock options and warrants
exercised
|
97,883
|
235
|
107,545
|
-
|
-
|
-
|
107,780
|
||||||||
Stock-based
compensation
|
-
|
-
|
19,341
|
-
|
-
|
-
|
19,341
|
||||||||
Net income
|
-
|
-
|
-
|
-
|
3,088,131
|
-
|
3,088,131
|
$3,088,131
|
|||||||
Translation
adjustment
|
-
|
-
|
-
|
-
|
-
|
277,009
|
277,009
|
277,009
|
|||||||
BALANCE,
December 31, 2007
|
10,977,092
|
$26,359
|
$5,419,477
|
$(25,487)
|
$24,037,672
|
$357,484
|
$29,815,504
|
||||||||
Comprehensive
income for the year ended December 31, 2007
|
$3,365,140
|
||||||||||||||
Shares
issued - stock options exercised
|
12,000
|
29
|
14,471
|
-
|
-
|
-
|
14,500
|
||||||||
Stock-based
compensation
|
-
|
-
|
30,495
|
-
|
-
|
-
|
30,495
|
||||||||
Purchase
of treasury stock
|
(324,537)
|
-
|
-
|
(802,898)
|
-
|
-
|
(802,898)
|
||||||||
Net income
|
-
|
-
|
-
|
-
|
2,604,181
|
-
|
2,604,181
|
$2,604,181
|
|||||||
Translation
adjustment
|
-
|
-
|
-
|
-
|
-
|
(397,021)
|
(397,021)
|
(397,021)
|
|||||||
BALANCE,
December 31, 2008
|
10,664,555
|
$26,388
|
$5,464,443
|
$(828,385)
|
$26,641,853
|
$(39,537)
|
$31,264,762
|
||||||||
Comprehensive
income for the year ended December 31, 2008
|
$2,207,160
|
||||||||||||||
Shares
issued - stock options exercised
|
27,000
|
65
|
24,753
|
-
|
-
|
-
|
24,818
|
||||||||
Stock-based
compensation
|
-
|
-
|
2,540
|
-
|
-
|
-
|
2,540
|
||||||||
Purchase
of treasury stock
|
(560,927)
|
-
|
-
|
(1,624,264)
|
-
|
-
|
(1,624,264)
|
||||||||
Net income
|
-
|
-
|
-
|
-
|
3,318,057
|
-
|
3,318,057
|
$3,318,057
|
|||||||
Translation
adjustment
|
-
|
-
|
-
|
-
|
-
|
373,742
|
373,742
|
373,742
|
|||||||
BALANCE,
December 31, 2009
|
10,130,628
|
$26,453
|
$5,491,736
|
$(2,452,649)
|
$29,959,910
|
$334,205
|
$33,359,655
|
||||||||
Comprehensive
income for the year ended December 31, 2009
|
$3,691,799
|
·
|
Management
estimates and reporting
|
·
|
Principles
of consolidation
|
·
|
Foreign
currency translation
|
·
|
Revenue
recognition
|
·
|
Discounts
|
·
|
Expense
categories
|
·
|
Property
and equipment, net of accumulated depreciation and
amortization
|
·
|
Inventory
|
·
|
Impairment
of long-lived assets
|
·
|
Earnings
per share
|
BASIC
|
2009
|
2008
|
2007
|
||
Net
income (loss)
|
$3,318,057
|
$2,604,181
|
$3,088,131
|
||
Weighted
average common shares outstanding
|
10,471,103
|
10,931,306
|
10,951,481
|
||
Earnings
per share – basic
|
$0.32
|
$0.24
|
$0.28
|
||
DILUTED
|
|||||
Net
income (loss)
|
$3,318,057
|
$2,604,181
|
$3,088,131
|
||
Weighted
average common shares outstanding
|
10,471,103
|
10,931,306
|
10,951,481
|
||
Effect
of assumed exercise of stock options and warrants
|
64,633
|
84,351
|
206,294
|
||
Weighted
average common shares outstanding, assuming dilution
|
10,535,736
|
11,015,657
|
11,157,775
|
||
Earnings
per share - diluted
|
$0.31
|
$0.24
|
$
0.28
|
||
Outstanding
options and warrants excluded as anti-dilutive
|
61,000
|
80,500
|
11,500
|
·
|
Goodwill
and other intangibles
|
Leather Factory
|
Tandy Leather
|
Total
|
|||
Balance,
December 31, 2007
|
$607,130
|
$383,406
|
$990,536
|
||
Acquisitions
and adjustments
|
-
|
-
|
-
|
||
Foreign
exchange gain/loss
|
(23,881)
|
-
|
(23,881)
|
||
Impairments
|
-
|
-
|
-
|
||
Balance,
December 31, 2008
|
$583,249
|
$383,406
|
$966,655
|
||
Acquisitions
and adjustments
|
-
|
-
|
-
|
||
Foreign
exchange gain/loss
|
17,168
|
-
|
17,168
|
||
Impairments
|
-
|
-
|
-
|
||
Balance,
December 31, 2009
|
600,417
|
$383,406
|
983,823
|
As
of December 31, 2009
|
|||||
Gross
|
Accumulated
Amortization
|
Net
|
|||
Trademarks,
Copyrights
|
$544,369
|
$356,067
|
$188,302
|
||
Non-Compete
Agreements
|
181,636
|
62,136
|
119,500
|
||
$726,005
|
418,203
|
$307,802
|
As
of December 31, 2008
|
|||||
Gross
|
Accumulated Amortization
|
Net
|
|||
Trademarks,
Copyrights
|
$544,369
|
$319,776
|
$224,593
|
||
Non-Compete
Agreements
|
177,708
|
46,809
|
130,899
|
||
$722,077
|
366,585
|
$355,492
|
Leather Factory
|
Tandy Leather
|
Total
|
|
2010
|
$29,190
|
$30,337
|
$59,527
|
2011
|
28,263
|
30,337
|
58,600
|
2012
|
7,427
|
30,337
|
37,764
|
2013
|
-
|
30,337
|
30,337
|
2014
|
-
|
30,337
|
30,337
|
·
|
Fair
value of financial Instruments
|
·
|
Deferred
taxes
|
·
|
Stock-based
compensation
|
Weighted
Average
Exercise
Price
|
#
of
shares
|
Weighted
Average Remaining Contractual Term
(in
years)
|
Aggregate
Intrinsic
Value
|
|
Outstanding,
January 1, 2008
|
$2.11
|
236,700
|
||
Granted
|
-
|
-
|
||
Cancelled
|
-
|
-
|
||
Exercised
|
1.21
|
(12,000)
|
||
Outstanding,
December 31, 2008
|
$2.16
|
224,700
|
3.09
|
$262,001
|
Exercisable,
December 31, 2008
|
$2.15
|
220,770
|
3.07
|
$259,461
|
Weighted
Average
Exercise
Price
|
#
of
shares
|
Weighted
Average Remaining Contractual Term
(in
years)
|
Aggregate
Intrinsic
Value
|
|
Outstanding,
January 1, 2009
|
$2.16
|
224,700
|
||
Granted
|
-
|
-
|
||
Cancelled
|
-
|
-
|
||
Exercised
|
0.92
|
(27,000)
|
||
Outstanding,
December 31, 2009
|
$2.33
|
197,700
|
2.29
|
$246,088
|
Exercisable,
December 31, 2009
|
$2.33
|
197,700
|
2.29
|
$246,088
|
2009
|
2008
|
2007
|
||
Weighted
average grant-date fair value of stock options granted
|
N/A
|
N/A
|
N/A
|
|
Total
fair value of stock options vested
|
$2,540
|
$30,500
|
$30,500
|
|
Total
intrinsic value of stock options exercised
|
$15,913
|
$8,779
|
$62,280
|
·
|
Comprehensive
income
|
·
|
Shipping
and handling costs
|
·
|
Advertising
|
·
|
Cash
flows presentation
|
·
|
Reclassifications
|
Due
within one year
|
$2,132,000
|
Due
between one and five years
|
2,687,000
|
Due
between five and ten years
|
-
|
Due
between ten and fifteen years
|
99,000
|
Due
between fifteen and twenty years
|
99,000
|
$5,017,000
|
·
|
Allowance
for uncollectible accounts
|
Year
ended:
|
Balance
at beginning of year
|
Reserve
"purchased" during year
|
Additions
(reductions) charged
to costs and expenses
|
Foreign
exchange gain/loss
|
Write-offs
|
Balance
at end of year
|
December
31, 2009
|
$43,014
|
-
|
112,272
|
632
|
(19,895)
|
$136,023
|
December
31, 2008
|
$104,634
|
-
|
65,921
|
(2,768)
|
(124,773)
|
$43,014
|
December
31, 2007
|
$149,172
|
(11,918)
|
98,508
|
3,192
|
(134,320)
|
$104,634
|
·
|
Sales
returns and defective merchandise
|
·
|
Slow-moving
and obsolete inventory
|
December
31, 2009
|
December
31, 2008
|
||
INVENTORY
|
|||
On
hand:
|
|||
Finished
goods held for sale
|
$14,861,855
|
$14,867,830
|
|
Raw
materials and work in process
|
609,002
|
415,644
|
|
Inventory
in transit
|
1,394,969
|
727,673
|
|
TOTAL
|
$16,865,826
|
$16,011,147
|
|
PROPERTY AND EQUIPMENT
|
|||
Building
|
$5,324,404
|
$5,160,522
|
|
Land
|
1,451,132
|
1,451,132
|
|
Leasehold
improvements
|
677,431
|
669,329
|
|
Equipment
and machinery
|
5,234,868
|
5,725,442
|
|
Furniture
and fixtures
|
2,377,683
|
2,288,328
|
|
Vehicles
|
45,979
|
45,979
|
|
15,111,497
|
15,340,732
|
||
Less: accumulated
depreciation
|
(5,431,776)
|
(5,019,885)
|
|
TOTAL
|
$9,679,721
|
$10,320,847
|
|
OTHER CURRENT ASSETS
|
|||
Accounts
receivable – employees
|
$36,644
|
$42,217
|
|
Accounts
receivable – other
|
9,600
|
126,074
|
|
Prepaid
expenses
|
612,779
|
575,295
|
|
Payments
for merchandise not received
|
132,861
|
33,964
|
|
TOTAL
|
$791,884
|
$777,550
|
|
OTHER ASSETS
|
|||
Security
deposits - utilities, locations, etc.
|
$62,921
|
$61,074
|
|
Leather
art collection
|
252,000
|
252,000
|
|
TOTAL
|
$314,921
|
$313,074
|
|
ACCRUED EXPENSES AND OTHER
LIABILITIES
|
|
|
|
Accrued
bonuses
|
$1,119,399
|
$1,068,426
|
|
Accrued
payroll
|
360,738
|
327,816
|
|
Deferred
revenue
|
542,812
|
488,305
|
|
Sales
and payroll taxes payable
|
267,465
|
169,985
|
|
Inventory
in transit
|
1,394,969
|
727,673
|
|
Other
|
302,761
|
399,989
|
|
TOTAL
|
$3,988,144
|
$3,182,194
|
2009
|
2008
|
||
Credit
Agreement with JPMorgan Chase Bank – collateralized by real estate;
payable as follows:
|
|||
Line
of Credit Note dated July 31, 2007, converted to a 10-year term note on
April 30, 2008; $16,875 monthly principal payments plus interest at 7.1%
per annum; matures April 30, 2018
|
$ 3,712,500
|
$ 3,915,000
|
|
3,712,500
|
3,915,000
|
||
Less
- Current maturities
|
(202,500)
|
(202,500)
|
|
$3,510,000
|
$3,712,500
|
2010
|
$202,500
|
2011
|
202,500
|
2012
|
202,500
|
2013
|
202,500
|
2014
|
202,500
|
2015
and thereafter
|
2,700,000
|
$3,712,500
|
2009
|
2008
|
||
Capital
Lease secured by certain HVAC equipment – total monthly principal payments
of $24,328, 5.7% interest, maturing February 2011
|
-
|
$632,538
|
|
Less
amount representing interest
|
-
|
38,589
|
|
Total
obligation under capital lease
|
-
|
593,949
|
|
Less
- Current maturities
|
-
|
265,111
|
|
-
|
$328,838
|
Number of Shares
|
Market Value
|
||||||
2009
|
2008
|
2007
|
2009
|
2008
|
2007
|
||
Allocated
|
-
|
-
|
844,381
|
-
|
-
|
$2,761,126
|
|
Unearned
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
|
-
|
-
|
844,381
|
-
|
-
|
$2,761,126
|
Year Ended December 31,
|
Maximum
Matching Contribution per
Participant*
|
Total
Matching Contribution
|
2009
|
$4,900
|
$124,488
|
2008
|
$4,600
|
$120,025
|
2007
|
$9,000
|
$240,774
|
2009
|
2008
|
2007
|
||||
Current
provision:
|
||||||
Federal
|
$1,461,655
|
$766,333
|
$1,482,774
|
|||
State
|
197,828
|
202,600
|
314,626
|
|||
1,659,483
|
968,933
|
1,797,400
|
||||
Deferred
provision (benefit):
|
||||||
Federal
|
37,632
|
428,660
|
(52,044)
|
|||
State
|
3,144
|
48,830
|
(4,936)
|
|||
40,776
|
477,490
|
(56,980)
|
||||
$1,700,259
|
$1,446,423
|
$1,740,420
|
2009
|
2008
|
2007
|
|||
United
States
|
$4,437,072
|
$3,716,554
|
$4,407,361
|
||
United
Kingdom
|
324,924
|
(176,257)
|
-
|
||
Canada
|
284,350
|
571,775
|
420,471
|
||
$5,046,346
|
$4,112,072
|
$4,827,832
|
2009
|
2008
|
||
Deferred income tax assets:
|
|||
Allowance
for doubtful accounts
|
$50,650
|
$13,351
|
|
Capitalized
inventory costs
|
131,447
|
128,591
|
|
Warrants
and stock-based compensation
|
45,116
|
55,739
|
|
Accrued
expenses, reserves, and other
|
89,384
|
87,559
|
|
Total
deferred income tax assets
|
316,597
|
285,240
|
|
Deferred income tax
liabilities:
|
|||
Property
and equipment depreciation
|
604,287
|
549,465
|
|
Goodwill
and other intangible assets amortization
|
123,193
|
106,583
|
|
Total
deferred income tax liabilities
|
727,480
|
656,048
|
|
Net
deferred tax asset (liability)
|
$(410,883)
|
$(370,808)
|
2009
|
2008
|
||
Current
deferred tax assets
|
$271,481
|
$229,501
|
|
Long-term
deferred tax liabilities
|
(682,364)
|
(600,309)
|
|
Net
deferred tax asset (liability)
|
$(410,883)
|
$(370,808)
|
2009
|
2008
|
2007
|
||
Statutory
rate
|
34%
|
34%
|
34%
|
|
State
and local taxes
|
4%
|
9%
|
6%
|
|
Domestic
production activities deduction
|
(2%)
|
(2%)
|
(1%)
|
|
Other,
net
|
(2%)
|
(4%)
|
(3%)
|
|
Effective
rate
|
34%
|
37%
|
36%
|
Year
ending December 31:
|
|
2010
|
$2,485,289
|
2011
|
2,071,300
|
2012
|
1,527,261
|
2013
|
802,327
|
2014
|
421,161
|
2015
and thereafter
|
98,248
|
Total
minimum lease payments
|
$7,405,586
|
a)
|
Stock
Option Plans
|
·
|
2007 Director
Non-Qualified Stock Option
Plan
|
·
|
1995 Stock Option
Plan
|
·
|
1995 Director
Non-Qualified Stock Option
Plan
|
·
|
Stock Option
Summary
|
|
2009
|
2008
|
2007
|
|||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||
Average
|
Average
|
Average
|
||||||||||
Option
|
Exercise
|
Option
|
Exercise
|
Option
|
Exercise
|
|||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||
Outstanding
at January 1
|
224,700
|
$2.16
|
236,700
|
$2.11
|
296,200
|
$2.05
|
||||||
Granted
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Forfeited
or expired
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Exchanged
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Exercised
|
(27,000)
|
0.92
|
(12,000)
|
1.21
|
(59,500)
|
1.81
|
||||||
Outstanding
at December 31
|
197,700
|
$2.33
|
224,700
|
$2.16
|
236,700
|
$2.11
|
||||||
Exercisable
at end of year
|
197,700
|
$2.33
|
222,700
|
$2.15
|
220,700
|
$1.97
|
||||||
Weighted-average
fair value of
|
||||||||||||
options
granted during year
|
-
|
-
|
-
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||
Weighted
|
Weighted
|
Weighted
|
Weighted
|
|||||||||
Average
|
Average
|
Average
|
Average
|
|||||||||
Option
|
Exercise
|
Maturity
|
Option
|
Exercise
|
Maturity
|
|||||||
Exercise Price Range
|
Shares
|
Price
|
(Years)
|
Shares
|
Price
|
(Years)
|
||||||
$0.75
or Less
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
$0.76
to $1.125
|
17,000
|
0.952
|
0.71
|
17,000
|
0.952
|
0.71
|
||||||
$1.126
to $1.69
|
105,700
|
1.350
|
1.39
|
105,700
|
1.350
|
1.39
|
||||||
$1.70
to $2.55
|
2,000
|
1.900
|
1.74
|
2,000
|
1.900
|
1.74
|
||||||
$2.56
to $3.84
|
12,000
|
3.270
|
4.31
|
12,000
|
3.270
|
4.31
|
||||||
$3.85-$4.96
|
61,000
|
4.241
|
3.91
|
61,000
|
4.241
|
3.91
|
||||||
197,700
|
$2.330
|
2.29
|
197,700
|
$2.330
|
2.29
|
b)
|
Warrants
|
|
2009
|
2008
|
2007
|
|||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||
Average
|
Average
|
Average
|
||||||||||
Warrant
|
Exercise
|
Warrant
|
Exercise
|
Warrant
|
Exercise
|
|||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||
Outstanding
at January 1
|
7,500
|
$5.000
|
27,500
|
$3.620
|
98,300
|
$3.650
|
||||||
Granted
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Forfeited
or expired
|
(7,500)
|
5.000
|
(20,000)
|
3.100
|
-
|
-
|
||||||
Exchanged
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
-
|
-
|
(70,800)
|
3.658
|
||||||
Outstanding
at December 31
|
-
|
-
|
7,500
|
$5.000
|
27,500
|
$3.620
|
||||||
Exercisable
at end of year
|
-
|
-
|
7,500
|
$5.000
|
27,500
|
$3.620
|
||||||
Weighted-average
fair value of
|
||||||||||||
warrants
granted during year
|
-
|
-
|
-
|
c)
|
Stock
Repurchase Program
|
2009
|
2008
|
2007
|
|
Sales
|
$498,234
|
$745,556
|
$1,097,274
|
Earnings
before income taxes
|
$84,942
|
$153,804
|
$191,890
|
Current
provision (benefit):
|
||||
Federal
|
$29,205
|
$59,825
|
$11,407
|
|
State
|
(475)
|
35
|
(5,212)
|
|
28,730
|
59,860
|
6,195
|
||
Deferred
provision (benefit):
|
||||
Federal
|
(645)
|
1,194
|
(5,109)
|
|
State
|
(56)
|
414
|
(1,804)
|
|
(701)
|
1,608
|
(6,913)
|
||
$28,029
|
$61,468
|
$(718)
|
2009
|
2008
|
||
Trade
receivables, less allowance
|
$5,908
|
$83,441
|
|
Inventory
|
671
|
45,787
|
|
Property
and equipment, net
|
-
|
5,046
|
|
Deferred
income tax asset
|
-
|
956
|
|
Total
assets
|
6,579
|
135,230
|
|
Accrued
expenses and other liabilities
|
-
|
4,614
|
|
Income
taxes payable
|
31,795
|
50,691
|
|
Deferred
income tax liability
|
-
|
986
|
|
Total
liabilities
|
31,795
|
56,291
|
|
Net
assets (liabilities)
|
$(25,216)
|
$78,939
|
a.
|
Wholesale
Leathercraft, which consists of a chain of wholesale stores
operating under the name, The Leather Factory,
located in North America;
|
b.
|
Retail
Leathercraft, which consists of a chain of retail stores operating
under the name, Tandy
Leather Company, located in North
America;
|
c.
|
International
Leathercraft, which sells to both wholesale and retail
customers. It carries the same products as North American
stores. We started this operation in February 2008 and have one
store located in Northampton, United
Kingdom.
|
Wholesale
Leathercraft
|
Retail
Leathercraft
|
International
Leathercraft
|
Discontinued
Operations
|
Total
|
|
For
the year ended December 31, 2009
|
|||||
Net
Sales
|
$25,095,392
|
$28,079,863
|
$1,307,484
|
$54,482,739
|
|
Gross
Profit
|
14,678,410
|
17,099,499
|
831,465
|
32,609,374
|
|
Operating
earnings
|
2,017,915
|
2,900,701
|
176,485
|
5,095,101
|
|
Interest
expense
|
297,864
|
-
|
-
|
297,864
|
|
Other,
net
|
45,342
|
(4,614)
|
123,437
|
(164,165)
|
|
Income
before income taxes
|
1,765,393
|
2,896,087
|
299,922
|
4,961,402
|
|
Depreciation
and amortization
|
994,759
|
116,439
|
13,811
|
1,125,009
|
|
Fixed
asset additions
|
653,792
|
137,386
|
387
|
791,565
|
|
Total
assets
|
$37,216,532
|
$5,607,481
|
$496,639
|
$6,579
|
$43,327,231
|
For
the year ended December 31, 2008
|
|||||
Net
Sales
|
$26,423,858
|
$25,231,145
|
$836,535
|
$52,491,538
|
|
Gross
Profit
|
14,935,331
|
15,543,293
|
571,735
|
31,050,359
|
|
Operating
earnings
|
1,782,526
|
2,188,283
|
54,533
|
4,025,342
|
|
Interest
expense
|
332,107
|
-
|
-
|
332,107
|
|
Other,
net
|
(501,697)
|
5,872
|
230,790
|
(265,035)
|
|
Income
before income taxes
|
1,952,116
|
2,182,411
|
(176,257)
|
3,958,270
|
|
Depreciation
and amortization
|
836,134
|
126,326
|
13,443
|
975,903
|
|
Fixed
asset additions
|
3,481,852
|
74,550
|
92,859
|
3,649,261
|
|
Total
assets
|
$33,657,764
|
$6,404,198
|
$778,721
|
$135,230
|
$40,975,913
|
For
the year ended December 31, 2007
|
|||||
Net
Sales
|
$29,555,978
|
$24,663,750
|
-
|
$54,219,728
|
|
Gross
Profit
|
16,446,853
|
14,733,479
|
-
|
31,180,332
|
|
Operating
earnings
|
2,776,711
|
1,544,320
|
-
|
4,321,031
|
|
Interest
expense
|
122,209
|
-
|
-
|
122,209
|
|
Other,
net
|
(425,145)
|
(11,975)
|
-
|
(437,120)
|
|
Income
before income taxes
|
3,079,647
|
1,556,295
|
-
|
4,635,942
|
|
Depreciation
and amortization
|
485,499
|
143,123
|
-
|
628,622
|
|
Fixed
asset additions
|
5,535,036
|
207,455
|
-
|
5,742,491
|
|
Total
assets
|
$32,217,748
|
$5,272,466
|
-
|
$161,292
|
37,651,506
|
2009
|
2008
|
2007
|
|
United
States
|
$47,433,609
|
$45,794,226
|
$47,906,206
|
Canada
|
4,686,330
|
4,740,722
|
4,698,510
|
All
other countries
|
2,362,800
|
1,956,590
|
1,615,012
|
$54,482,739
|
$52,491,538
|
$54,219,728
|
First
|
Second
|
Third
|
Fourth
|
|||
2009
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||
Net
sales
|
$13,183,095
|
$13,046,498
|
$12,663,604
|
$15,589,542
|
||
Gross
profit
|
7,740,446
|
7,676,041
|
7,559,149
|
9,633,738
|
||
Net
income from continuing operations
|
673,058
|
736,097
|
551,142
|
1,300,846
|
||
Net
income
|
697,916
|
761,251
|
552,965
|
1,305,925
|
||
Net
income from continuing operations per common share:
|
||||||
Basic
|
0.06
|
0.07
|
0.05
|
0.12
|
||
Diluted
|
0.06
|
0.07
|
0.05
|
0.12
|
||
Net
income per common share:
|
||||||
Basic
|
0.07
|
0.07
|
0.05
|
0.12
|
||
Diluted
|
0.07
|
0.07
|
0.05
|
0.12
|
||
Weighted
average number of common shares outstanding:
|
||||||
Basic
|
10,670,111
|
10,673,245
|
10,387,462
|
10,160,119
|
||
Diluted
|
10,792,954
|
10,731,998
|
10,457,318
|
10,238,142
|
||
First
|
Second
|
Third
|
Fourth
|
|||
2008
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||
Net
sales
|
$13,050,723
|
$13,647,446
|
$12,047,794
|
$13,745,575
|
||
Gross
profit
|
7,657,247
|
7,911,954
|
7,055,440
|
8,425,718
|
||
Net
income from continuing operations
|
570,117
|
622,118
|
393,393
|
926,219
|
||
Net
income
|
584,498
|
655,250
|
421,014
|
943,419
|
||
Net
income from continuing operations per common share:
|
||||||
Basic
|
0.05
|
0.06
|
0.04
|
0.09
|
||
Diluted
|
0.05
|
0.06
|
0.04
|
0.09
|
||
Net
income per common share:
|
||||||
Basic
|
0.05
|
0.06
|
0.04
|
0.09
|
||
Diluted
|
0.05
|
0.06
|
0.04
|
0.09
|
||
Weighted
average number of common shares outstanding:
|
||||||
Basic
|
10,977,092
|
10,981,378
|
10,988,092
|
10,779,703
|
||
Diluted
|
11,067,863
|
11,076,340
|
11,073,942
|
10,845,517
|
·
|
Consolidated
Balance Sheets at December 31, 2009 and
2008
|
·
|
Consolidated
Statements of Income for the years ended December 31, 2009, 2008 and
2007
|
·
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2009, 2008 and
2007
|
·
|
Consolidated
Statements of Stockholders' Equity for the years ended December 31, 2009,
2008 and 2007
|
TANDY
LEATHER FACTORY, INC.
|
||
March 26, 2010 |
By:
|
/s/ Jon Thompson
|
Jon
Thompson
|
||
Chief
Executive Officer and President
|
||
March 26, 2010 |
By:
|
/s/ Shannon L. Greene
|
Shannon
L. Greene
|
||
Chief
Financial Officer, Chief Accounting Officer and
Treasurer
|
Signature
|
Title
|
Date
|
|||
/s/
Wray Thompson
|
Chairman
of the Board
|
March
26, 2010
|
|||
Wray
Thompson
|
|||||
/s/
Jon W. Thompson
|
Chief
Executive Officer, President and Director
|
March
26, 2010
|
|||
Jon
Thompson
|
|||||
/s/
Shannon L. Greene
|
Chief
Financial Officer, Chief Accounting Officer, Treasurer and
Director
|
March
26, 2010
|
|||
Shannon
L. Greene
|
|
||||
/s/
Mark J. Angus
|
Senior
Vice President and Assistant Secretary
|
March
26, 2010
|
|||
Mark
J. Angus
|
|||||
/s/
T. Field Lange
|
Director
|
March
26, 2010
|
|||
T.
Field Lange
|
|||||
/s/
Joseph R. Mannes
|
Director
|
March
26, 2010
|
|||
Joseph
R. Mannes
|
|||||
/s/
L. Edward Martin III
|
Director
|
March
26, 2010
|
|||
L.
Edward Martin III
|
|||||
/s/
Michael A. Nery
|
Director
|
March
26, 2010
|
|||
Michael
A. Nery
|
|||||
/s/
William M. Warren
|
Secretary
|
March
26, 2010
|
|||
William
M. Warren
|
TANDY
LEATHER FACTORY, INC. AND SUBSIDIARIES
EXHIBIT
INDEX
|
|||||
Exhibit
Number
|
Description
|
||||
3.1
|
Certificate
of Incorporation of The Leather Factory, Inc., and Certificate of
Amendment to Certificate of Incorporation of The Leather Factory, Inc.
filed as Exhibit 3.1 to Form 10-Q filed by Tandy Leather Factory, Inc.
with the Securities and Exchange Commission on August 12, 2005 and
incorporated by reference herein.
|
||||
3.2
|
Bylaws
of The Leather Factory, Inc., filed as Exhibit 3.2 to the Registration
Statement on Form SB-2 of The Leather Factory, Inc. (Commission File No.
33-81132) filed with the Securities and Exchange Commission on July 5,
1994 and incorporated by reference herein.
|
||||
10.1
|
2007
Director Non-qualified Stock Option Plan of Tandy Leather Factory, Inc.
dated March 22, 2007, filed as an Exhibit to Tandy Leather Factory, Inc.’s
Definitive Proxy Statement, filed with the Securities and Exchange
Commission on April 18, 2007 and incorporated by reference
herein.
|
||||
10.2
|
Agreement
of Purchase and Sale, dated June 25, 2007, by and between Standard Motor
Products, Inc. and Tandy Leather Factory, L.P., filed as Exhibit 10.4 to
Form 8-K filed with the Securities and Exchange Commission on August 6,
2007 and incorporated by reference herein.
|
||||
10.3
|
Credit
Agreement, dated July 31, 2007, by and between The Leather Factory, L.P.
and JPMorgan Chase Bank, N.A., filed as Exhibit 10.2 to Tandy Leather
Factory’s Current Report on Form 8-K filed with the Securities and
Exchange Commission on August 6, 2007 and incorporated by reference
herein.
|
||||
10.4
|
Line
of Credit Note, dated July 31, 2007, by and between The Leather Factory,
L.P. and JPMorgan Chase Bank, N.A., filed as Exhibit 10.1 to Tandy Leather
Factory’s Current Report on Form 8-K filed with the Securities and
Exchange Commission on August 6, 2007 and incorporated by reference
herein.
|
||||
10.5
|
Deed
Of Trust, Assignment of Leases and Rents, Security Agreement and Financing
Statement, dated as of July 31, 2007, by and among The Leather Factory,
L.P., Randall B. Durant and JPMorgan Chase Bank, N.A., filed as Exhibit
10.3 to Tandy Leather Factory’s Current Report on Form 8-K filed with the
Securities and Exchange Commission on August 6, 2007 and incorporated by
reference herein.
|
||||
10.6
|
Consultation
Agreement, dated as of January 1, 2008, by and between Tandy Leather
Factory, Inc. and J. Wray Thompson, filed as Exhibit 10.1 to Tandy Leather
Factory’s Current Report on Form 8-K filed with the Securities and
Exchange Commission on April 7, 2008 and incorporated by reference
herein.
|
||||
10.7
|
Consultation
Agreement, dated as of January 1, 2009, by and between Tandy Leather
Factory, Inc. and J. Wray Thompson, filed as Exhibit 10.1 to Tandy Leather
Factory’s Current Report on Form 8-K filed with the Securities and
Exchange Commission on February 17, 2009 and incorporated by reference
herein.
|
||||
10.8
|
Consultation
Agreement, dated as of January 1, 2010, by and between Tandy Leather
Factory, Inc. and J. Wray Thompson, filed as Exhibit 10.1 to Tandy Leather
Factory’s Current Report on Form 8-K filed with the Securities and
Exchange Commission on January 5, 2010 and incorporated by reference
herein.
|
||||
14.1
|
Code
of Business Conduct and Ethics of The Leather Factory, Inc., adopted by
the Board of Directors on February 26, 2004, filed as Exhibit 14.1 to the
Annual Report on Form 10-K of The Leather Factory, Inc. (Commission File
No. 1-12368) filed with the Securities and Exchange Commission on March
29, 2004 and incorporated by reference herein.
|
||||
21.1
|
Subsidiaries
of Tandy Leather Factory, Inc. filed as Exhibit 21.1 to the Annual Report
on Form 10-K of The Leather Factory, Inc. for the year ended December 31,
2002 filed with the Securities and Exchange Commission on March 28, 2003,
and incorporated by reference herein.
|
||||
*23.1
|
Consent
of Weaver & Tidwell LLP dated March, 25, 2010
|
||||
*31.1
|
Certification
by the Chief Executive Officer and President pursuant to Rule 13a-14(a) or
15d-14(a) under the Securities Exchange Act of 1934
|
||||
*31.2
|
Certification
by the Chief Financial Officer and Treasurer pursuant to Rule 13a-14(a) or
15d-14(a) under the Securities Exchange Act of 1934
|
||||
*32.1
|
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002
|
||||
________________
|
|||||
*Filed
herewith.
|