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
|
1
|
|
1A
|
5
|
|
2
|
6
|
|
3
|
7
|
|
4
|
7
|
|
Part
II
|
||
5
|
7
|
|
6
|
8
|
|
7
|
8
|
|
7A
|
12
|
|
8
|
13
|
|
9
|
28
|
|
9A
|
28
|
|
9B
|
28
|
|
Part
III
|
||
10
|
28
|
|
11
|
28
|
|
12
|
28
|
|
13
|
28
|
|
14
|
28
|
|
Part
IV
|
||
15
|
29
|
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
|
Product Category
|
2008 Sales Mix
|
2007 Sales Mix
|
|
Belts
strips and straps
|
2%
|
3%
|
|
Books,
patterns, videos
|
1%
|
2%
|
|
Buckles
|
4%
|
4%
|
|
Conchos^
|
5%
|
4%
|
|
Craft
supplies
|
6%
|
4%
|
|
Custom
tools and hardware
|
0%
|
0%
|
|
Dyes,
finishes, glues
|
6%
|
5%
|
|
Hand
tools
|
12%
|
12%
|
|
Hardware
|
7%
|
8%
|
|
Kits
|
8%
|
7%
|
|
Lace
|
9%
|
10%
|
|
Leather
|
36%
|
37%
|
|
Stamping
tools
|
4%
|
4%
|
|
100%
|
100%
|
Product Category
|
2008 Sales Mix
|
2007 Sales Mix
|
|
Belts
strips and straps
|
4%
|
4%
|
|
Books,
patterns, videos
|
3%
|
3%
|
|
Buckles
|
4%
|
4%
|
|
Conchos
|
4%
|
4%
|
|
Craft
supplies
|
4%
|
3%
|
|
Dyes,
finishes, glues
|
8%
|
8%
|
|
Hand
tools
|
15%
|
16%
|
|
Hardwre
|
6%
|
6%
|
|
Kits
|
11%
|
11%
|
|
Lace
|
4%
|
4%
|
|
Leather
|
31%
|
31%
|
|
Stamping
tools
|
6%
|
6%
|
|
100%
|
100%
|
Name and Age
|
Position
and Business Experience During Past Five Years
|
Served as Officer Since
|
J.
Wray Thompson, 77
|
Chairman
of the Board since June 1993; Chief Executive Officer from June 1993 to
December 2006
|
1993
|
Ronald
C. Morgan, 61
|
Chief
Executive Officer since January 2007; President since January 2001; Chief
Operating Officer since June 1993
|
1993
|
Jon
W. Thompson, 47
|
President
since June 2008; Senior Vice President since June 1993
|
2008
|
Shannon
L. Greene, 43
|
Chief
Financial Officer since May 2000
|
2000
|
Mark
J. Angus, 48
|
Senior
Vice President since June 2008; Vice President of Merchandising since June
1993
|
2008
|
Robin
L. Morgan, 58
|
Vice
President of Administration since June 1993
|
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
|
2
|
-
|
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
|
-
|
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
|
2008
|
High
|
Low
|
2007
|
High
|
Low
|
|
4th
quarter
|
$2.75
|
$1.72
|
4th
quarter
|
$7.15
|
$2.70
|
|
3rd
quarter
|
$3.07
|
$2.49
|
3rd
quarter
|
$7.55
|
$5.80
|
|
2nd
quarter
|
$3.37
|
$2.63
|
2nd
quarter
|
$7.50
|
$6.85
|
|
1st
quarter
|
$3.32
|
$2.30
|
1st
quarter
|
$8.25
|
$6.81
|
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
|
194,610
|
$2.67
|
194,610
|
292,180
|
November
1 through November 30
|
73,332
|
$2.35
|
73,332
|
218,848
|
December
1 through December 31
|
56,595
|
$1.96
|
56,595
|
-0-
|
Total
|
324,537(1)
|
$2.47
|
324,537
|
-0-
|
(1)
|
On
September 9, 2008, our Board of Directors approved a limited stock
repurchase plan whereby all non-officer participants in The Leather
Factory, Inc. Stock Ownership Plan (the “ESOP”) would have the option of
selling the shares of our common stock distributed to them upon
termination of the ESOP back to us. The option remained open to the
non-officer participants for a period of sixty days beginning on September
26, 2008 and ending on November 25, 2008. The purchase price of the shares
was calculated at a price-per-share equal to the closing price of a share
of our common stock on the American Stock Exchange on the business day
each non-officer participant notified the ESOP administrator of his or her
intent to sell his or her shares to us. All of the 324,537 shares we
repurchased between October 1 and December 31, 2008 were repurchased in
connection with the termination of the
ESOP.
|
Company
Name / Index
|
Dec
03
|
Dec
04
|
Dec
05
|
Dec
06
|
Dec
07
|
Dec
08
|
TANDY
LEATHER FACTORY
|
100
|
73.35
|
141.53
|
166.74
|
67.56
|
44.42
|
S&P
SMALLCAP 600 INDEX
|
100
|
122.65
|
132.07
|
152.04
|
151.58
|
104.48
|
S&P
SPECIALTY STORES
|
100
|
105.20
|
124.25
|
151.04
|
110.87
|
70.30
|
Income
Statement Data,
Years
ended December 31,
|
2008
|
2007
|
2006
|
2005
|
2004
|
|||||
Net
sales
|
$53,237,094
|
$55,317,002
|
$55,199,021
|
$50,719,574
|
$46,146,284
|
|||||
Cost
of sales
|
21,857,800
|
23,644,599
|
23,566,251
|
21,964,530
|
20,706,239
|
|||||
Gross
profit
|
31,379,294
|
31,672,403
|
31,632,770
|
28,755,044
|
25,440,045
|
|||||
Operating
expenses
|
27,200,150
|
27,161,402
|
24,565,056
|
23,181,633
|
21,181,599
|
|||||
Operating
income
|
4,179,144
|
4,511,001
|
7,067,714
|
5,573,411
|
4,258,446
|
|||||
Operating
income per share - basic
|
$0.38
|
$0.41
|
$0.65
|
$0.52
|
$0.40
|
|||||
Operating
income per shares - diluted
|
$0.38
|
$0.40
|
$0.64
|
$0.51
|
$0.39
|
|||||
Other
(income) expense
|
67,072
|
(316,831)
|
(98,391)
|
(134,502)
|
44,800
|
|||||
Income
(loss) before income taxes
|
4,112,072
|
4,827,832
|
7,166,105
|
5,707,913
|
4,213,646
|
|||||
Income
tax provision (benefit)
|
1,507,891
|
1,739,701
|
2,389,039
|
1,994,199
|
1,559,605
|
|||||
Net
income (loss)
|
$2,604,181
|
$3,088,131
|
$4,777,066
|
$3,713,714
|
$2,654,041
|
|||||
Earnings
(loss) per share
|
$0.24
|
$0.28
|
$0.44
|
$0.35
|
$0.25
|
|||||
Earnings
(loss) per share- assuming
dilution
|
$0.24
|
$0.28
|
$0.43
|
$0.34
|
$0.24
|
|||||
Weighted
average common shares outstanding for:
|
||||||||||
Basic
EPS
|
10,931,306
|
10,951,481
|
10,643,004
|
10,643,004
|
10,543,994
|
|||||
Diluted
EPS
|
11,015,657
|
11,157,775
|
10,976,240
|
10,976,240
|
10,957,518
|
Balance
Sheet Data, as of December 31,
|
2008
|
2007
|
2006
|
2005
|
2004
|
||||
Cash
and certificates of deposit
|
$10,821,298
|
$6,810,396
|
$6,739,981
|
$3,215,727
|
$2,560,202
|
||||
Total
assets
|
40,975,913
|
37,651,506
|
31,916,635
|
25,680,473
|
22,167,163
|
||||
Capital
lease obligation, including current portion
|
593,949
|
-
|
111,723
|
245,789
|
379,857
|
||||
Long-term
debt, including current portion
|
3,915,000
|
4,050,000
|
-
|
-
|
505,154
|
||||
Total
Stockholders’ Equity
|
$31,264,762
|
$29,815,504
|
$26,323,243
|
$21,257,857
|
$17,310,233
|
Year
|
Wholesale Leathercraft
|
Retail Leathercraft
|
International Leathercraft
|
Other
|
Total Company
|
Incr (Decr) from Prior
Year
|
2008
|
$26,423,858
|
$25,231,145
|
$836,535
|
$745,556
|
$53,237,094
|
(3.8)%
|
2007
|
$29,555,978
|
$24,663,750
|
-
|
$1,097,274
|
$55,317,002
|
0.2%
|
2006
|
$31,068,188
|
$22,520,461
|
-
|
$1,610,372
|
$55,199,021
|
8.8%
|
Year
|
Wholesale Leathercraft
|
Retail Leathercraft
|
International Leathercraft
|
Other
|
Total Company
|
2008
|
56.5%
|
61.6%
|
68.4%
|
44.1%
|
58.9%
|
2007
|
55.7%
|
59.7%
|
-
|
44.8%
|
57.3%
|
2006
|
56.1%
|
60.8%
|
-
|
32.1%
|
57.3%
|
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)
|
Expense
|
2007 amount
|
Incr (decr) over 2006
|
Employee
compensation & benefits
|
$14.1
million
|
$800,000
|
Rent
& utilities
|
3.8
million
|
300,000
|
Depreciation
and amortization
|
635,000
|
240,000
|
Advertising
|
3.4
million
|
400,000
|
Legal
& professional fees
|
650,000
|
350,000
|
Year
|
Net
Sales Incr
(Decr)
from Prior Yr
|
Operating
Income
|
Operating
Income
Incr
(Decr) from Prior Year
|
Operating
Income as a Percentage
of Sales
|
2008
|
(10.6)%
|
$1,842,526
|
(34.8)%
|
6.9%
|
2007
|
(3.7)%
|
$2,826,710
|
(41.3)%
|
9.6%
|
2006
|
(0.1)%
|
$4,814,240
|
29.4%
|
15.5%
|
Customer Group
|
2008
|
2007
|
2006
|
Retail
|
26%
|
23%
|
25%
|
Institution
|
8%
|
8%
|
7%
|
Wholesale
|
41%
|
42%
|
39%
|
National
Accounts
|
17%
|
15%
|
19%
|
Manufacturers
|
8%
|
12%
|
10%
|
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
|
2008
|
2.3%
|
$2,188,282
|
41.7%
|
8.7%
|
2007
|
9.5%
|
$1,544,320
|
(33.2)%
|
6.3%
|
2006
|
25.0%
|
$2,310,073
|
30.7%
|
10.3%
|
Customer Group
|
2008
|
2007
|
2006
|
Retail
|
65%
|
63%
|
65%
|
Institution
|
9%
|
8%
|
8%
|
Wholesale
|
25%
|
27%
|
26%
|
National
Accounts
|
0%
|
0%
|
0%
|
Manufacturers
|
1%
|
2%
|
1%
|
100%
|
100%
|
100%
|
2008
|
2007
|
2006
|
||
Solvency
Ratios:
|
||||
Quick
Ratio
|
Cash+Accts
Rec/Total Current Liabilities
|
2.37
|
2.48
|
1.74
|
Current
Ratio
|
Total
Current Assets/Total Current Liabilities
|
5.72
|
7.47
|
5.19
|
Current
Liabilities to Net Worth
|
Total
Current Liabilities/Net Worth
|
0.16
|
0.13
|
0.20
|
Current
Liabilities to Inventory
|
Total
Current Liabilities/Inventory
|
0.32
|
0.22
|
0.31
|
Total
Liabilities to Net Worth
|
Total
Liabilities/Net Worth
|
0.31
|
0.26
|
0.21
|
Fixed
Assets to Net Worth
|
Fixed
Assets/Net Worth
|
0.33
|
0.23
|
0.07
|
Efficiency
Ratios:
|
||||
Collection
Period (Days Outstanding)
|
Accounts
Receivable/Credit Sales x 365
|
54.89
|
63.42
|
53.43
|
Inventory
Turnover
|
Sales/Average
Inventory
|
3.18
|
3.19
|
3.36
|
Assets
to Sales
|
Total
Assets/Sales
|
0.77
|
0.68
|
0.58
|
Sales
to Net Working Capital
|
Sales/Current
Assets - Current Liabilities
|
2.22
|
2.27
|
2.45
|
Accounts
Payable to Sales
|
Accounts
Payable/Sales
|
0.02
|
0.03
|
0.03
|
Profitability
Ratios:
|
||||
Return
on Sales (Profit Margin)
|
Net
Profit After Taxes/Sales
|
0.05
|
0.06
|
0.09
|
Return
on Assets
|
Net
Profit After Taxes/Total Assets
|
0.06
|
0.08
|
0.15
|
Return
on Net Worth (Return on Equity)
|
Net
Profit After Taxes/Net Worth
|
0.08
|
0.10
|
0.18
|
Segment
|
2008
|
2007
|
2006
|
Wholesale
Leathercraft
|
2.14
|
2.37
|
2.40
|
Retail
Leathercraft
|
6.05
|
5.87
|
6.99
|
International
Leathercraft
|
4.61
|
n/a
|
n/a
|
Roberts,
Cushman
|
17.75
|
25.88
|
7.15
|
Wholesale
Leathercraft stores only
|
7.14
|
6.87
|
7.48
|
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)
|
$3,915,000
|
$202,500
|
$405,000
|
$405,000
|
$2,902,500
|
Capital
Lease Obligations
|
593,949
|
265,111
|
328,838
|
--
|
--
|
Operating
Leases(2)
|
7,480,217
|
2,468,217
|
3,602,368
|
1,303,148
|
106,484
|
Total
Contractual Obligations
|
$11,989,166
|
$2,935,828
|
$4,336,206
|
$1,708,148
|
$3,008,984
|
December
31,
2008
|
December
31,
2007
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
|
$7,810,298
|
$6,310,396
|
|||||
Short-term
investments, including certificates of deposit
|
3,011,000
|
500,000
|
|||||
Accounts
receivable-trade, net of allowance for doubtful accounts
|
|||||||
of
$43,000 and $104,000 in 2008 and 2007, respectively
|
1,180,349
|
2,538,816
|
|||||
Inventory
|
16,011,147
|
17,473,352
|
|||||
Deferred
income taxes
|
229,501
|
256,938
|
|||||
Other
current assets
|
777,550
|
1,102,836
|
|||||
Total
current assets
|
29,019,845
|
28,182,338
|
|||||
PROPERTY
AND EQUIPMENT, at cost
|
15,340,732
|
11,793,317
|
|||||
Less
accumulated depreciation and amortization
|
(5,019,885)
|
(4,794,505)
|
|||||
10,320,847
|
6,998,812
|
||||||
GOODWILL
|
966,655
|
990,536
|
|||||
OTHER
INTANGIBLES, net of accumulated amortization of
|
|||||||
$367,000
and $313,000 in 2008 and 2007, respectively
|
355,492
|
384,134
|
|||||
OTHER
assets
|
313,074
|
1,095,686
|
|||||
$40,975,913
|
$37,651,506
|
||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable-trade
|
$1,148,577
|
$1,497,564
|
|||||
Accrued
expenses and other liabilities
|
3,182,194
|
2,072,640
|
|||||
Income
taxes payable
|
271,122
|
67,150
|
|||||
Current
maturities of capital lease obligation
|
265,111
|
-
|
|||||
Current
maturities of long-term debt
|
202,500
|
135,000
|
|||||
Total
current liabilities
|
5,069,504
|
3,772,354
|
|||||
DEFERRED
INCOME TAXES
|
600,309
|
148,648
|
|||||
CAPITAL
LEASE OBLIGATION, net of current maturities
|
328,838
|
-
|
|||||
LONG-TERM
DEBT, net of current maturities
|
3,712,500
|
3,915,000
|
|||||
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,
10,994,951 and 10,982,951 shares issued at 2008 and 2007,
|
|||||||
10,664,555
and 10,977,092 outstanding at 2008 and 2007, respectively
|
26,388
|
26,359
|
|||||
Paid-in
capital
|
5,464,443
|
5,419,477
|
|||||
Retained
earnings
|
26,641,853
|
24,037,672
|
|||||
Treasury
stock at cost (330,396 shares at 2008; 5,859 shares at
2007)
|
(828,385)
|
(25,487)
|
|||||
Accumulated
other comprehensive income
|
(39,537)
|
357,483
|
|||||
Total
stockholders' equity
|
31,264,762
|
29,815,504
|
|||||
$40,975,913
|
$37,651,506
|
2008
|
2007
|
2006
|
||||
NET
SALES
|
$53,237,094
|
$55,317,002
|
$55,199,021
|
|||
COST
OF SALES
|
21,857,800
|
23,644,599
|
23,566,251
|
|||
Gross
Profit
|
31,379,294
|
31,672,403
|
31,632,770
|
|||
OPERATING
EXPENSES
|
27,200,150
|
27,161,402
|
24,565,056
|
|||
INCOME
FROM OPERATIONS
|
4,179,144
|
4,511,001
|
7,067,714
|
|||
OTHER
(INCOME) EXPENSE:
|
||||||
Interest
expense
|
332,107
|
122,209
|
-
|
|||
Other,
net
|
(265,035)
|
(439,040)
|
(98,391)
|
|||
Total
other expense
|
67,072
|
(316,831)
|
(98,391)
|
|||
INCOME
BEFORE INCOME TAXES
|
4,112,072
|
4,827,832
|
7,166,105
|
|||
PROVISION
FOR INCOME TAXES
|
1,507,891
|
1,739,701
|
2,389,039
|
|||
NET
INCOME
|
$2,604,181
|
$3,088,131
|
$4,777,066
|
|||
NET
INCOME PER COMMON SHARE – BASIC
|
$0.24
|
$0.28
|
$0.44
|
|||
NET
INCOME PER COMMON SHARE – DILUTED
|
$0.24
|
$0.28
|
$0.43
|
|||
Weighted
Average Number of Shares Outstanding:
|
||||||
Basic
|
10,931,306
|
10,951,481
|
10,807,316
|
|||
Diluted
|
11,015,657
|
11,157,775
|
11,113,855
|
2008
|
2007
|
2006
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$2,604,181
|
$3,088,131
|
$4,777,066
|
|||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||
provided
by operating activities -
|
||||||||||||
Depreciation
and amortization
|
985,549
|
634,291
|
392,915
|
|||||||||
Loss
(Gain) on disposal of assets
|
13,385
|
50,114
|
(3,750)
|
|||||||||
Non-cash
stock-based compensation
|
30,495
|
19,340
|
101,080
|
|||||||||
Deferred
income taxes
|
479,098
|
(63,893)
|
23,222
|
|||||||||
Other
|
(373,139)
|
241,182
|
(15,696)
|
|||||||||
Net
changes in assets and liabilities, net of effect of
|
||||||||||||
business
acquisitions:
|
||||||||||||
Accounts
receivable-trade, net
|
1,358,467
|
119,293
|
(420,431)
|
|||||||||
Inventory
|
1,462,205
|
156,052
|
(1,500,176)
|
|||||||||
Income
taxes
|
203,972
|
7,758
|
(140,189)
|
|||||||||
Other
current assets
|
325,286
|
(27,946)
|
(731,200)
|
|||||||||
Accounts
payable-trade
|
(348,987)
|
(327,726)
|
556,226
|
|||||||||
Accrued
expenses and other liabilities
|
1,109,554
|
(1,351,369)
|
873,437
|
|||||||||
Total
adjustments
|
5,245,885
|
(542,904)
|
(864,562)
|
|||||||||
Net
cash provided by operating activities
|
7,850,066
|
2,545,227
|
3,912,504
|
|||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of property and equipment
|
(2,845,548)
|
(1,705,367)
|
(471,753)
|
|||||||||
Payments
in connection with businesses acquired
|
-
|
(771,417)
|
-
|
|||||||||
Purchases
of certificates of deposit
|
(3,109,000)
|
-
|
-
|
|||||||||
Proceeds
from maturities of certificates of deposit
|
98,000
|
-
|
-
|
|||||||||
Purchases
of marketable securities
|
-
|
(500,000)
|
-
|
|||||||||
Proceeds
from sale of marketable securities
|
500,000
|
-
|
-
|
|||||||||
Proceeds
from sale of assets
|
42,114
|
32,281
|
3,750
|
|||||||||
Purchase
of intangible assets
|
(24,708)
|
-
|
-
|
|||||||||
Decrease
(increase) in other assets
|
122,140
|
(26,276)
|
10,320
|
|||||||||
Net
cash used in investing activities
|
(5,217,002)
|
(2,970,779)
|
(457,683)
|
|||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Payments
on notes payable and long-term debt
|
(135,000)
|
-
|
-
|
|||||||||
Payments
on capital lease obligations
|
(209,764)
|
(111,723)
|
(134,067)
|
|||||||||
Repurchase
of common stock (treasury stock)
|
(802,898)
|
-
|
-
|
|||||||||
Proceeds
from issuance of common stock and warrants
|
14,500
|
107,780
|
203,410
|
|||||||||
Net
cash provided by (used in) financing activities
|
(1,133,162)
|
(3,943)
|
69,343
|
|||||||||
NET
INCREASE IN CASH
|
1,499,902
|
(429,495)
|
3,524,164
|
|||||||||
CASH,
beginning of period
|
6,310,396
|
6,739,891
|
3,215,727
|
|||||||||
CASH,
end of period
|
$7,810,298
|
$6,310,396
|
$6,739,891
|
|||||||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||
Interest
paid during the period
|
$332,107
|
$122,209
|
$
-
|
|||||||||
Income
tax paid during the period, net of (refunds)
|
878,110
|
1,830,688
|
2,282,113
|
|||||||||
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, 2005
|
10,735,976
|
$25,780
|
$4,988,445
|
$(25,487)
|
$16,172,475
|
$96,645
|
$21,257,857
|
||||||||
Shares
issued - stock options and warrants
exercised
|
143,233
|
344
|
203,066
|
-
|
-
|
-
|
203,410
|
||||||||
Stock-based
compensation
|
-
|
-
|
101,080
|
-
|
-
|
-
|
101,080
|
||||||||
Net income
|
-
|
-
|
-
|
-
|
4,777,066
|
-
|
4,777,066
|
$4,777,066
|
|||||||
Translation
adjustment
|
-
|
-
|
-
|
-
|
-
|
(16,170)
|
(16,170)
|
(16,170)
|
|||||||
BALANCE,
December 31, 2006
|
10,879,209
|
$26,124
|
$5,292,591
|
$(25,487)
|
$20,949,541
|
$80,475
|
$26,323,243
|
||||||||
Comprehensive
income for the year ended December 31, 2006
|
$4,760,896
|
||||||||||||||
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
|
·
|
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
|
2008
|
2007
|
2006
|
||
Net
income (loss)
|
$2,604,181
|
$3,088,131
|
$4,777,066
|
||
Weighted
average common shares outstanding
|
10,931,306
|
10,951,481
|
10,807,316
|
||
Earnings
per share – basic
|
$0.24
|
$0.28
|
$ 0.44
|
||
DILUTED
|
|||||
Net
income (loss)
|
2,604,181
|
3,088,131
|
$
4,777,066
|
||
Weighted
average common shares outstanding
|
10,931,306
|
10,951,481
|
10,807,316
|
||
Effect
of assumed exercise of stock options and warrants
|
84,351
|
206,294
|
306,539
|
||
Weighted
average common shares outstanding, assuming dilution
|
11,015,657
|
11,157,775
|
11,113,855
|
||
Earnings
per share - diluted
|
$0.24
|
$0.28
|
$ 0.43
|
||
Outstanding
options and warrants excluded as anti-dilutive
|
80,500
|
11,500
|
-
|
·
|
Goodwill
and other intangibles
|
Leather Factory
|
Tandy Leather
|
Total
|
|||
Balance,
December 31, 2006
|
$362,733
|
$383,406
|
$746,139
|
||
Acquisitions
and adjustments
|
225,000
|
-
|
225,000
|
||
Foreign
exchange gain/loss
|
19,397
|
-
|
19,397
|
||
Impairments
|
-
|
-
|
-
|
||
Balance,
December 31, 2007
|
$607,130
|
$383,406
|
$990,536
|
||
Acquisitions
and adjustments
|
-
|
-
|
-
|
||
Foreign
exchange gain/loss
|
(23,871)
|
-
|
(23,871)
|
||
Impairments
|
-
|
-
|
-
|
||
Balance,
December 31, 2008
|
583,259
|
$383,406
|
966,655
|
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
|
As
of December 31, 2007
|
|||||
Gross
|
Accumulated Amortization
|
Net
|
|||
Trademarks,
Copyrights
|
$544,369
|
$283,485
|
$260,884
|
||
Non-Compete
Agreements
|
153,000
|
29,750
|
123,250
|
||
$697,369
|
$313,235
|
$384,134
|
Leather Factory
|
Tandy Leather
|
Total
|
|
2009
|
$29,190
|
$30,337
|
$59,527
|
2010
|
29,190
|
30,337
|
59,527
|
2011
|
26,204
|
30,337
|
56,541
|
2012
|
1,250
|
30,337
|
31,587
|
2013
|
-
|
30,337
|
30,337
|
·
|
Fair
value of financial Instruments
|
·
|
Deferred
taxes
|
·
|
Stock-based
compensation – Change in Accounting
Principle
|
Weighted
Average
Exercise
Price
|
#
of
shares
|
Weighted
Average Remaining
Contractual
Term (in
years)
|
Aggregate
Intrinsic
Value
|
|
Outstanding,
January 1, 2007
|
$2.05
|
296,200
|
||
Granted
|
-
|
-
|
||
Cancelled
|
-
|
-
|
||
Exercised
|
1.81
|
(59,500)
|
||
Outstanding,
December 31, 2007
|
$2.11
|
236,700
|
4.23
|
$270,780
|
Exercisable,
December 31, 2007
|
$1.97
|
220,770
|
4.11
|
$237,740
|
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
|
$215
|
220,770
|
3.07
|
$259,461
|
2008
|
2007
|
2006
|
|
Weighted
average grant-date fair value of stock options granted
|
N/A
|
N/A
|
N/A
|
Total
fair value of stock options vested
|
$30,500
|
$30,500
|
$89,915
|
Total
intrinsic value of stock options exercised
|
$8,779
|
$62,280
|
$90,780
|
·
|
Comprehensive
income
|
·
|
Shipping
and handling costs
|
·
|
Advertising
|
·
|
Cash
flows presentation
|
·
|
Reclassifications
|
Due
within one year
|
$2,417,000
|
Due
between one and five years
|
99,000
|
Due
between five and ten years
|
99,000
|
Due
between ten and fifteen years
|
198,000
|
Due
between fifteen and twenty years
|
198,000
|
$3,011,000
|
·
|
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, 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
|
December
31, 2006
|
$137,587
|
-
|
85,439
|
241
|
(74,095)
|
$149,172
|
·
|
Sales
returns and defective merchandise
|
·
|
Slow-moving
and obsolete inventory
|
December
31, 2008
|
December
31, 2007
|
||
INVENTORY
|
|||
On
hand:
|
|||
Finished
goods held for sale
|
$14,867,830
|
$16,482,845
|
|
Raw
materials and work in process
|
415,644
|
633,188
|
|
Inventory
in transit
|
727,673
|
357,319
|
|
TOTAL
|
$16,011,147
|
$17,473,352
|
|
PROPERTY AND EQUIPMENT
|
|||
Building
|
$5,160,522
|
$3,060,194
|
|
Land
|
1,451,132
|
1,451,132
|
|
Leasehold
improvements
|
669,329
|
1,163,947
|
|
Equipment
and machinery
|
5,725,442
|
4,431,432
|
|
Furniture
and fixtures
|
2,288,328
|
1,238,731
|
|
Vehicles
|
45,979
|
69,713
|
|
Construction
in progress
|
-
|
378,168
|
|
15,340,732
|
11,793,317
|
||
Less: accumulated
depreciation
|
(5,019,885)
|
(4,794,505)
|
|
TOTAL
|
$10,320,847
|
$6,998,812
|
|
OTHER CURRENT ASSETS
|
|||
Accounts
receivable – employees
|
$42,217
|
$38,972
|
|
Accounts
receivable – other
|
126,074
|
265,400
|
|
Prepaid
expenses
|
575,295
|
588,004
|
|
Payments
for merchandise not received
|
33,964
|
210,460
|
|
TOTAL
|
$777,550
|
$1,102,836
|
|
OTHER ASSETS
|
|||
Security
deposits - utilities, locations, etc.
|
$61,074
|
$74,057
|
|
Leather
art collection
|
252,000
|
252,000
|
|
Long-term
portion of note receivable
|
-
|
109,157
|
|
Computer
software not implemented yet
|
-
|
660,472
|
|
TOTAL
|
$313,074
|
$1,095,686
|
|
ACCRUED EXPENSES AND OTHER
LIABILITIES
|
|||
Accrued
bonuses
|
$1,068,426
|
$760,113
|
|
Accrued
payroll
|
327,816
|
220,555
|
|
Deferred
revenue
|
488,305
|
421,908
|
|
Sales
and payroll taxes payable
|
169,985
|
177,786
|
|
Inventory
in transit
|
727,673
|
357,318
|
|
Other
|
399,989
|
134,960
|
|
TOTAL
|
$3,182,194
|
$2,072,640
|
2008
|
2007
|
||
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
|
$ 3,915,000
|
$ 4,050,000
|
|
3,915,000
|
4,050,000
|
||
Less
- Current maturities
|
(202,500)
|
(135,000)
|
|
$3,712,500
|
$3,915,000
|
2009
|
$202,500
|
2010
|
202,500
|
2011
|
202,500
|
2012
|
202,500
|
2013
|
202,500
|
2014
and thereafter
|
2,902,500
|
$3,915,000
|
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
|
||||||
2008
|
2007
|
2006
|
2008
|
2007
|
2006
|
||
Allocated
|
-
|
844,381
|
929,069
|
-
|
$2,761,126
|
$7,497,587
|
|
Unearned
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total
|
-
|
844,381
|
929,069
|
-
|
$2,761,126
|
$7,497,587
|
Year Ended December 31,
|
Maximum
Matching
Contribution per
Participant*
|
Total
Matching
Contribution
|
2008
|
$4,600
|
$120,025
|
2007
|
$9,000
|
$240,774
|
2006
|
$4,400
|
$108,565
|
2008
|
2007
|
2006
|
||||
Current
provision:
|
||||||
Federal
|
$826,157
|
$1,494,181
|
$2,167,141
|
|||
State
|
202,636
|
309,413
|
198,676
|
|||
1,028,793
|
1,803,594
|
2,365,817
|
||||
Deferred
provision (benefit):
|
||||||
Federal
|
429,854
|
(57,153)
|
19,447
|
|||
State
|
49,244
|
(6,740)
|
3,775
|
|||
479,098
|
(63,893)
|
23,222
|
||||
$1,507,891
|
$1,739,701
|
$2,389,039
|
2008
|
2007
|
2006
|
|||
United
States
|
$3,716,554
|
$4,407,361
|
$6,560,994
|
||
United
Kingdom
|
(176,257)
|
-
|
-
|
||
Canada
|
571,775
|
420,471
|
605,111
|
||
$4,112,072
|
$4,827,832
|
$7,166,105
|
2008
|
2007
|
||
Deferred income tax assets:
|
|||
Allowance
for doubtful accounts
|
$13,351
|
$29,360
|
|
Capitalized
inventory costs
|
128,591
|
144,099
|
|
Warrants
and stock-based compensation
|
55,739
|
42,989
|
|
Accrued
expenses, reserves, and other
|
87,559
|
83,478
|
|
Total
deferred income tax assets
|
285,240
|
299,926
|
|
Deferred income tax
liabilities:
|
|||
Property
and equipment depreciation
|
549,465
|
78,567
|
|
Goodwill
and other intangible assets amortization
|
106,583
|
113,069
|
|
Total
deferred income tax liabilities
|
656,048
|
191,636
|
|
Net
deferred tax asset (liability)
|
$(370,808)
|
$108,290
|
2008
|
2007
|
||
Current
deferred tax assets
|
$229,501
|
$256,938
|
|
Long-term
deferred tax liabilities
|
(600,309)
|
(148,648)
|
|
Net
deferred tax asset (liability)
|
$370,808
|
$108,290
|
2008
|
2007
|
2006
|
||
Statutory
rate
|
34%
|
34%
|
34%
|
|
State
and local taxes
|
9%
|
6%
|
2%
|
|
Other
|
(6%)
|
(4%)
|
(3%)
|
|
Effective
rate
|
37%
|
36%
|
33%
|
Year
ending December 31:
|
|
2009
|
$2,468,217
|
2010
|
2,061,710
|
2011
|
1,540,658
|
2012
|
995,635
|
2013
|
307,513
|
2014
and thereafter
|
106,484
|
Total
minimum lease payments
|
$7,480,217
|
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
|
2008
|
2007
|
2006
|
||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||
Average
|
Average
|
Average
|
||||||||||
Option
|
Exercise
|
Option
|
Exercise
|
Option
|
Exercise
|
|||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||
Outstanding
at January 1
|
236,700
|
$2.11
|
296,200
|
$2.05
|
421,000
|
$1.93
|
||||||
Granted
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Forfeited
or expired
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Exchanged
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Exercised
|
(12,000)
|
1.21
|
(59,500)
|
1.81
|
(124,800)
|
1.63
|
||||||
Outstanding
at December 31
|
224,700
|
$2.16
|
236,700
|
$2.11
|
296,200
|
$2.05
|
||||||
Exercisable
at end of year
|
222,700
|
$2.15
|
220,700
|
$1.97
|
266,200
|
$1.82
|
||||||
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
|
2,000
|
$0.690
|
0.74
|
2,000
|
$0.690
|
0.74
|
||||||
$0.76
to $1.125
|
42,000
|
0.943
|
1.70
|
42,000
|
0.943
|
1.70
|
||||||
$1.126
to $1.69
|
105,700
|
1.350
|
2.39
|
105,700
|
1.350
|
2.39
|
||||||
$1.70
to $2.55
|
2,000
|
1.900
|
2.74
|
2,000
|
1.900
|
2.74
|
||||||
$2.56
to $3.84
|
12,000
|
3.270
|
5.31
|
10,000
|
3.248
|
5.24
|
||||||
$3.85-$4.96
|
61,000
|
4.241
|
4.91
|
61,000
|
4.241
|
4.91
|
||||||
224,700
|
$2.160
|
3.09
|
222,700
|
$2.150
|
3.07
|
b)
|
Warrants
|
2008
|
2007
|
2006
|
||||||||||
Weighted
|
Weighted
|
Weighted
|
||||||||||
Average
|
Average
|
Average
|
||||||||||
Warrant
|
Exercise
|
Warrant
|
Exercise
|
Warrant
|
Exercise
|
|||||||
Shares
|
Price
|
Shares
|
Price
|
Shares
|
Price
|
|||||||
Outstanding
at January 1
|
27,500
|
$3.620
|
98,300
|
$3.650
|
140,000
|
$3.7786
|
||||||
Granted
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Forfeited
or expired
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Exchanged
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
(70,800)
|
3.658
|
(41,700)
|
4.089
|
||||||
Outstanding
at December 31
|
27,500
|
$3.620
|
27,500
|
$3.620
|
98,300
|
$3.650
|
||||||
Exercisable
at end of year
|
27,500
|
$3.620
|
27,500
|
$3.620
|
98,300
|
$3.650
|
||||||
Weighted-average
fair value of
|
||||||||||||
warrants
granted during year
|
-
|
-
|
-
|
Warrants
Outstanding
|
Warrants
Exercisable
|
|||||||||||
Weighted
|
Weighted
|
Weighted
|
Weighted
|
|||||||||
Average
|
Average
|
Average
|
Average
|
|||||||||
Exercise
|
Maturity
|
Exercise
|
Maturity
|
|||||||||
Exercise Price
Range
|
Warrant
|
Price
|
(Years)
|
Warrant
|
Price
|
(Years)
|
||||||
$3.00
or Less
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
More
than $3.00 and
|
||||||||||||
Less
Than $5.00
|
20,000
|
$3.10
|
0.12
|
20,000
|
$3.10
|
0.12
|
||||||
$5.00
or More
|
7,500
|
5.00
|
1.15
|
7,500
|
5.00
|
1.15
|
||||||
27,500
|
$3.62
|
0.40
|
27,500
|
$3.62
|
0.40
|
c)
|
Stock
Repurchase Program
|
a.
|
Wholesale
Leathercraft, which consists of a chain of warehouse distribution
units 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, 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;
and
|
d.
|
Other,
which consists of Roberts, Cushman and Co., a producer of decorative hat
trims sold directly to hat
manufacturers.
|
Wholesale
Leathercraft
|
Retail
Leathercraft
|
International
Leathercraft
|
Other
|
Total
|
|
For
the year ended December 31, 2008
|
|||||
Net
Sales
|
$26,423,858
|
$25,231,145
|
$836,535
|
$745,556
|
$53,237,094
|
Gross
Profit
|
14,935,331
|
15,543,293
|
571,735
|
328,935
|
31,379,294
|
Operating
earnings
|
1,842,526
|
2,188,282
|
54,532
|
93,804
|
4,179,144
|
Interest
expense
|
332,107
|
-
|
-
|
-
|
332,107
|
Other,
net
|
(501,697)
|
5,872
|
230,790
|
-
|
(265,035)
|
Income
before income taxes
|
2,012,116
|
2,182,410
|
(176,258)
|
93,804
|
4,112,072
|
Depreciation
and amortization
|
844,305
|
126,326
|
13,443
|
1,475
|
985,549
|
Fixed
asset additions
|
3,481,851
|
74,550
|
92,859
|
-
|
3,649,260
|
Total
assets
|
$33,657,764
|
$6,404,198
|
$778,721
|
$135,230
|
$40,975,913
|
For
the year ended December 31, 2007
|
|||||
Net
Sales
|
$29,555,979
|
$24,663,751
|
-
|
$1,097,272
|
$55,317,002
|
Gross
Profit
|
16,446,853
|
14,733,478
|
-
|
492,071
|
31,672,402
|
Operating
earnings
|
2,826,710
|
1,544,320
|
-
|
139,971
|
4,511,001
|
Interest
expense
|
122,209
|
-
|
-
|
-
|
122,209
|
Other,
net
|
(425,145)
|
(11,975)
|
-
|
(1,920)
|
(439,040)
|
Income
before income taxes
|
3,129,646
|
1,556,295
|
-
|
141,891
|
4,827,832
|
Depreciation
and amortization
|
485,506
|
143,123
|
-
|
5,662
|
634,291
|
Fixed
asset additions
|
5,538,803
|
207,455
|
-
|
9,109
|
5,755,367
|
Total
assets
|
$32,217,748
|
$5,272,466
|
-
|
$161,292
|
37,651,506
|
For
the year ended December 31, 2006
|
|||||
Net
Sales
|
$31,068,188
|
$22,520,461
|
-
|
$1,610,372
|
$55,199,021
|
Gross
Profit
|
17,463,398
|
13,690,030
|
-
|
479,342
|
31,632,770
|
Operating
earnings
|
4,814,240
|
2,310,073
|
-
|
(56,599)
|
7,067,714
|
Interest
expense
|
-
|
-
|
-
|
-
|
-
|
Other,
net
|
118,381
|
(21,220)
|
-
|
1,230
|
98,391
|
Income
before income taxes
|
4,932,621
|
2,288,853
|
-
|
(55,369)
|
7,166,105
|
Depreciation
and amortization
|
245,838
|
141,070
|
-
|
6,007
|
392,915
|
Fixed
asset additions
|
298,689
|
172,902
|
-
|
162
|
471,753
|
Total
assets
|
$26,529,796
|
$5,112,188
|
-
|
$274,651
|
$31,916,635
|
2008
|
2007
|
2006
|
|
United
States
|
$46,316,115
|
$48,756,696
|
$49,188,609
|
Canada
|
4,740,722
|
4,698,510
|
4,287,180
|
All
other countries
|
2,180,257
|
1,861,796
|
1,723,232
|
$53,237,094
|
$55,317,002
|
$55,199,021
|
First
|
Second
|
Third
|
Fourth
|
|||
2008
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||
Net
sales
|
$13,260,160
|
$13,847,964
|
$12,251,990
|
$13,876,980
|
||
Gross
profit
|
7,741,022
|
8,011,652
|
7,143,157
|
8,483,463
|
||
Net
income
|
584,498
|
655,250
|
421,014
|
943,419
|
||
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
|
||
First
|
Second
|
Third
|
Fourth
|
|||
2007
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||
Net
sales
|
$14,507,805
|
$13,376,987
|
$12,806,333
|
$14,625,877
|
||
Gross
profit
|
8,597,953
|
7,685,669
|
6,941,634
|
8,447,147
|
||
Net
income
|
1,346,355
|
396,692
|
171,606
|
1,173,478
|
||
Net
income per common share:
|
||||||
Basic
|
0.12
|
0.04
|
0.02
|
0.11
|
||
Diluted
|
0.12
|
0.04
|
0.02
|
0.11
|
||
Weighted
average number of common shares outstanding:
|
||||||
Basic
|
10,893,359
|
10,915,061
|
10,945,661
|
10,974,222
|
||
Diluted
|
11,150,246
|
11,114,466
|
11,129,757
|
11,160,034
|
·
|
Consolidated
Balance Sheets at December 31, 2008 and
2007
|
·
|
Consolidated
Statements of Income for the years ended December 31, 2008, 2007 and
2006
|
·
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2008, 2007 and
2006
|
·
|
Consolidated
Statements of Stockholders' Equity for the years ended December 31, 2008,
2007 and 2006
|
Dated: March 31, 2009
|
By:
|
|
Ronald
C. Morgan
|
||
Chief
Executive Officer
|
||
|
By:
|
|
Shannon
L. Greene
|
||
Chief
Financial Officer, Chief Accounting Officer and
Treasurer
|
Signature
|
Title
|
Date
|
/s/
Wray Thompson
|
Chairman
of the Board and Director
|
March
31, 2009
|
Wray
Thompson
|
||
/s/
Ronald C. Morgan
|
Chief
Executive Officer and Director
|
March
31, 2009
|
Ronald
C. Morgan
|
||
/s/
Shannon L. Greene
|
Chief
Financial Officer, Chief Accounting Officer, Treasurer and
Director
|
March
31, 2009
|
Shannon
L. Greene
|
|
|
/s/
Jon W. Thompson
|
President
and Chief Operating Officer
|
March
31, 2009
|
Jon
W. Thompson
|
||
/s/
Mark J. Angus
|
Senior
Vice President
|
March
31, 2009
|
Mark
J. Angus
|
||
/s/
T. Field Lange
|
Director
|
March
31, 2009
|
T.
Field Lange
|
||
/s/
Joseph R. Mannes
|
Director
|
March
31, 2009
|
Joseph
R. Mannes
|
||
/s/
L. Edward Martin III
|
Director
|
March
31, 2009
|
L.
Edward Martin III
|
||
/s/
Robin L. Morgan
|
Vice
President and Assistant Secretary
|
March
31, 2009
|
Robin
L. Morgan
|
||
/s/
Michael A. Nery
|
Director
|
March
31, 2009
|
Michael
A. Nery
|
||
/s/
William M. Warren
|
Secretary
|
March
31, 2009
|
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.
|
|
4.1
|
Financial
Advisor’s Warrant Agreement, dated February 24, 2004, between The Leather
Factory, Inc. and Westminster Securities Corporation filed as Exhibit 4.1
to Form 10-Q filed by The Leather Factory, Inc. with the Securities and
Exchange Commission on May 14, 2004 and incorporated by reference
herein.
|
|
10.1
|
Consultation
Agreement, dated January 1, 2008, between Tandy Leather Factory, Inc. and
J. Wray Thompson, filed as Exhibit 10.1 to Form 8-K filed with the
Securities and Exchange Commission on April 1, 2008 and incorporated by
reference herein.
|
|
10.2
|
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.
|
|
10.3
|
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.
|
|
10.4
|
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.
|
|
10.5
|
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.
|
|
10.6
|
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.
|
|
10.7
|
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.
|
|
10.8
|
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.
|
|
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 31, 2009
|
|
*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.
|