Tandy
Leather Factory, Inc.
|
(Exact
Name of Registrant as Specified in Its
Charter)
|
Delaware
|
(State
or Other Jurisdiction of
Incorporation
|
1-12368
|
75-2543540
|
|
(Commission
File Number)
|
(IRS
Employer Identification Number)
|
3847
East Loop 820 South, Fort Worth, Texas
|
76119
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
(817)
496-4414
|
(Registrant’s
Telephone Number, Including Area
Code)
|
(Former
Name or Former Address, if Changed Since Last
Report)
|
(a) |
Financial
statements of businesses acquired.
|
(b) |
Pro
forma financial information.
|
(c) |
Exhibits.
|
Date:
August 2, 2006
|
By:
/s/ Wray Thompson
|
Wray
Thompson, Chairman of the Board
|
|
and
Chief Executive Officer
|
Contact:
|
Wray
Thompson, CEO, Tandy Leather Factory, Inc.
|
(817)
496-4414
|
Shannon
L Greene, CFO, Tandy Leather Factory, Inc.
|
sgreene@tandyleather.com
|
Quarter
Ended 06/30/06
|
Quarter
Ended 06/30/05
|
||||||
Sales
|
Operating
Income
|
Sales
|
Operating
Income
|
||||
Wholesale
Leathercraft
|
$7,7484,892
|
$1,245,696
|
$7,665,067
|
$861,177
|
|||
Retail
Leathercraft
|
5,196,198
|
464,538
|
4,094,303
|
414,734
|
|||
Other
|
447,992
|
(11,483)
|
422,329
|
45,703
|
|||
Total
Operations
|
$13,393,082
|
$1,698,751
|
$12,181,699
|
$1,321,614
|
Six
Months Ended 06/30/06
|
Six
Months Ended 06/30/05
|
||||||
Sales
|
Operating
Income
|
Sales
|
Operating
Income
|
||||
Wholesale
Leathercraft
|
$16,137,156
|
$2,764,714
|
$15,578,959
|
$2,030,159
|
|||
Retail
Leathercraft
|
10,737,280
|
960,362
|
8,379,909
|
801,452
|
|||
Other
|
932,295
|
15,463
|
930,347
|
59,550
|
|||
Total
Operations
|
$27,806,731
|
$3,740,539
|
$24,889,215
|
$2,891,161
|
Wholesale
Leathercraft
|
Quarter
Ended 06/30/05
|
Quarter
Ended 06/30/05
|
|||
Sales
|
Sales
|
||||
Distribution
centers
|
$6,441,428
|
$6,289,667
|
|||
Center
converted to retail store
|
-
|
92,197
|
|||
National
account group
|
1,307,464
|
1,283,203
|
|||
Total
Sales - Wholesale Leathercraft
|
$7,748,892
|
$7,665,067
|
Wholesale
Leathercraft
|
Six
Months Ended 06/30/06
|
Six
Months Ended 06/30/05
|
|||
Sales
|
Sales
|
||||
Distribution
centers
|
$13,525,087
|
$12,852,458
|
|||
Center
converted to retail store
|
28,641
|
178,359
|
|||
National
account group
|
2,583,428
|
2,548,142
|
|||
Total
Sales - Wholesale Leathercraft
|
$16,137,156
|
$15,578,959
|
Retail
Leathercraft
|
Quarter
Ended 06/30/06
|
Quarter
Ended 6/30/05
|
|||
#
of stores
|
Sales
|
#
of stores
|
Sales
|
||
Same
store sales
|
44
|
$4,358,929
|
44
|
$4,054,993
|
|
Store
converted from wholesale center
|
1
|
117,771
|
-
|
-
|
|
New
store sales
|
16
|
719,498
|
2
|
39,310
|
|
Total
Sales - Retail Leathercraft
|
61
|
$5,196,198
|
46
|
$4,094,303
|
Retail
Leathercraft
|
Six
Months Ended 06/30/06
|
Six
Months Ended 06/30/05
|
|||
#
of stores
|
Sales
|
#
of stores
|
Sales
|
||
Same
store sales
|
42
|
$8,944,653
|
42
|
$8,178,808
|
|
Store
converted from wholesale center
|
1
|
216,677
|
-
|
-
|
|
New
store sales
|
18
|
1,575,950
|
4
|
201,101
|
|
Total
Sales - Retail Leathercraft
|
61
|
$10,737,280
|
46
|
$8,379,909
|
THREE
MONTHS
|
THREE
MONTHS
|
SIX
MONTHS
|
SIX
MONTHS
|
||
2006
|
2005
|
2006
|
2005
|
||
NET
SALES
|
$13,393,082
|
$12,181,699
|
$27,806,731
|
$24,889,215
|
|
COST
OF SALES
|
5,670,782
|
5,281,828
|
11,970,297
|
10,832,061
|
|
Gross
Profit
|
7,722,300
|
6,899,871
|
15,836,434
|
14,057,154
|
|
OPERATING
EXPENSES
|
6,023,549
|
5,578,257
|
12,095,895
|
11,165,993
|
|
INCOME
FROM OPERATIONS
|
1,698,751
|
1,321,614
|
3,740,539
|
2,891,161
|
|
Interest
expense
|
-
|
-
|
-
|
3,188
|
|
Other,
net
|
(29,421)
|
(39,684)
|
(47,530)
|
(24,219)
|
|
Total
other expense
|
(29,421)
|
(39,684)
|
(47,530)
|
(21,031)
|
|
INCOME
BEFORE INCOME TAXES
|
1,728,172
|
1,361,298
|
3,788,069
|
2,912,192
|
|
PROVISION
FOR INCOME TAXES
|
595,678
|
573,629
|
1,309,313
|
1,075,301
|
|
NET
INCOME
|
$1,132,494
|
$787,669
|
$2,478,756
|
$1,836,891
|
|
NET
INCOME PER COMMON SHARE - BASIC
|
$0.11
|
$0.07
|
$0.23
|
$0.17
|
|
NET
INCOME PER COMMON SHARE - DILUTED
|
$0.10
|
$0.07
|
$.022
|
$0.17
|
|
Weighted
Average Number of Shares Outstanding:
|
|||||
Basic
|
10,790,661
|
10,615,802
|
10,773,772
|
10,600,156
|
|
Diluted
|
11,112,475
|
10,955,282
|
11,107,692
|
10,933,433
|
06/30/06
(unaudited)
|
12/31/05
|
|
Cash
|
$5,522,468
|
$3,215,727
|
Accounts
receivable, net of allowance for doubtful accounts
|
2,733,855
|
2,178,848
|
Inventory
|
16,920,547
|
15,669,182
|
Deferred
income taxes
|
264,290
|
273,872
|
Other
current assets
|
565,579
|
358,058
|
Total
current assets
|
26,006,739
|
21,695,687
|
Property
and equipment, net
|
1,816,917
|
1,759,477
|
Goodwill
and other intangibles, net
|
1,130,959
|
1,145,578
|
Other
assets
|
1,104,697
|
1,079,731
|
$30,059,312
|
$25,680,473
|
|
Accounts
payable
|
$2,395,919
|
$1,220,420
|
Accrued
expenses and other liabilities
|
3,252,659
|
2,550,573
|
Income
taxes payable
|
112,368
|
199,581
|
Current
maturities of capital lease obligations and long-term debt
|
134,067
|
134,067
|
Total
current liabilities
|
5,895,013
|
4,104,641
|
Deferred
income taxes
|
223,738
|
206,253
|
Capital
lease obligations and long-term debt, net of current
maturities
|
44,689
|
111,722
|
Total
Liabilities
|
6,163,440
|
4,422,616
|
Common
stock
|
25,948
|
25,780
|
Paid-in
capital
|
5,105,672
|
4,988,445
|
Retained
earnings
|
18,651,231
|
16,172,475
|
Treasury
stock
|
(25,487)
|
(25,487)
|
Accumulated
other comprehensive loss
|
138,508
|
96,644
|
Total
Stockholders' Equity
|
23,895,872
|
21,257,857
|
$30,059,312
|
$25,680,473
|
2006
|
2005
|
||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||
Net
income
|
$2,478,756
|
$1,836,891
|
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||
Depreciation
& amortization
|
191,481
|
235,677
|
|
Gain
on disposal of assets
|
(1,750)
|
(9,144)
|
|
Non-cash
stock-based compensation
|
44,960
|
-
|
|
Deferred
income taxes
|
27,067
|
(109,046)
|
|
Other
|
37,338
|
2,341
|
|
Net
changes in assets and liabilities:
|
|||
Accounts
receivable-trade, net
|
(555,007)
|
(488,611)
|
|
Inventory
|
(1,251,365)
|
(2,207,276)
|
|
Income
taxes
|
(87,213)
|
195,044
|
|
Other
current assets
|
(207,521)
|
(316,921)
|
|
Accounts
payable
|
1,175,499
|
56,470
|
|
Accrued
expenses and other liabilities
|
702,086
|
1,728,515
|
|
Total
adjustments
|
75,575
|
(912,951)
|
|
Net
cash provided by operating activities
|
2,554,331
|
923,940
|
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||
Purchase
of property and equipment
|
(229,775)
|
(83,115)
|
|
Proceeds
from sale of assets
|
1,750
|
9,144
|
|
Increase
in other assets
|
(24,966)
|
(138,725)
|
|
Net
cash used in investing activities
|
(252,991)
|
(212,696)
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||
Net
increase (decrease) in revolving credit loans
|
-
|
(505,154)
|
|
Payments
on notes payable and long-term debt
|
(67,034)
|
(67,034)
|
|
Proceeds
from issuance of common stock
|
72,435
|
116,163
|
|
Net
cash used in financing activities
|
5,401
|
(456,025)
|
|
NET
CHANGE IN CASH
|
2,306,741
|
255,219
|
|
CASH,
beginning of period
|
3,215,727
|
2,560,202
|
|
CASH,
end of period
|
$5,522,468
|
$2,815,421
|
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
|||
Interest
paid during the period
|
-
|
$3,188
|
|
Income
taxes paid during the period, net of (refunds)
|
$1,285,653
|
972,205
|