10-Q 1 form10-q.htm FORM 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
Form 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2017
or
[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _________ to __________

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 or organization)
(I.R.S. Employer Identification No.)

1900 Southeast Loop 820, Fort Worth, Texas  76140
(Address of principal executive offices) (Zip code)

(817) 872-3200
(Registrant’s telephone number, including area code)
______________________________________________________________
(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes [X]  No [  ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X]  No [  ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. Large accelerated filer [  ] Accelerated filer [  ] Non-accelerated filer [  ] Smaller reporting company [X ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes [  ] No [X]

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class
Shares outstanding as of May 3, 2017
Common Stock, par value $0.0024 per share
9,275,501




TANDY LEATHER FACTORY, INC.

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2017


TABLE OF CONTENTS


 
PAGE NO.
   
PART I.  FINANCIAL INFORMATION
 1
   
  Item 1.  Financial Statements
 1
   
 1
 2
 3
 4
 5
   
 9
   
 11
   
 11
   
PART II.  OTHER INFORMATION
 11
   
  Item 1.  Legal Proceedings
 11
   
 11
   
  Item 6.  Exhibits
 12
   
 12
   

 
 
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

Tandy Leather Factory, Inc.
Consolidated Balance Sheets

   
March 31,
2017
(unaudited)
   
December 31,
2016
(audited)
 
ASSETS
           
CURRENT ASSETS:
           
Cash
 
$
16,407,211
   
$
16,862,304
 
Accounts receivable-trade, net of allowance for doubtful accounts
               
of $3,548 and $2,404 in 2017 and 2016, respectively
   
524,692
     
560,984
 
Inventory
   
34,382,003
     
33,177,539
 
Prepaid income taxes
   
474,487
     
964,323
 
Prepaid expenses
   
1,710,217
     
1,608,860
 
Other current assets
   
264,617
     
140,232
 
Total current assets
   
53,763,227
     
53,314,242
 
                 
PROPERTY AND EQUIPMENT, at cost
   
26,156,413
     
25,536,352
 
Less accumulated depreciation and amortization
   
(10,350,479
)
   
(9,884,559
)
     
15,805,934
     
15,651,793
 
                 
DEFERRED INCOME TAXES
   
376,884
     
375,236
 
GOODWILL
   
957,347
     
956,201
 
OTHER INTANGIBLES, net of accumulated amortization of approximately
               
$709,000 and $708,000 in 2017 and 2016, respectively
   
20,396
     
20,840
 
OTHER assets
   
344,986
     
334,408
 
TOTAL ASSETS
 
$
71,268,774
   
$
70,652,720
 
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
CURRENT LIABILITIES:
               
Accounts payable-trade
 
$
2,424,445
   
$
1,621,884
 
Accrued expenses and other liabilities
   
4,219,821
     
5,937,187
 
Current maturities of capital lease obligations
   
72,686
     
72,686
 
Current maturities of long-term debt
   
1,075,044
     
614,311
 
Total current liabilities
   
7,791,996
     
8,246,068
 
                 
DEFERRED INCOME TAXES
   
1,854,493
     
1,956,032
 
                 
LONG-TERM DEBT, net of current maturities
   
6,296,685
     
6,757,419
 
COMMITMENTS AND CONTINGENCIES
   
-
     
-
 
                 
STOCKHOLDERS’ EQUITY:
               
Preferred stock, $0.10 par value; 20,000,000 shares authorized;
               
none issued or outstanding; attributes to be determined on issuance
   
-
     
-
 
Common stock, $0.0024 par value; 25,000,000 shares authorized;
               
11,318,331 and 11,309,326 shares issued at 2017 and 2016, respectively;
               
9,275,501 and 9,266,496 shares outstanding at 2017 and 2016, respectively
   
27,164
     
27,142
 
Paid-in capital
   
6,413,051
     
6,368,279
 
Retained earnings
   
60,700,758
     
59,469,493
 
Treasury stock at cost (2,042,830 shares at 2017 and 2016)
   
(10,278,584
)
   
(10,278,584
)
Accumulated other comprehensive income
   
(1,536,789
)
   
(1,893,129
)
Total stockholders’ equity
   
55,325,600
     
53,693,201
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
71,268,774
   
$
70,652,720
 





The accompanying notes are an integral part of these financial statements.
 

 
Tandy Leather Factory, Inc.
Consolidated Statements of Comprehensive Income (Unaudited)
For the Three Months Ended March 31


   
2017
   
2016
 
             
NET SALES
 
$
20,149,845
   
$
20,672,227
 
COST OF SALES
   
7,863,800
     
8,019,481
 
Gross profit
   
12,286,045
     
12,652,746
 
                 
OPERATING EXPENSES
   
10,548,554
     
10,289,956
 
INCOME FROM OPERATIONS
   
1,737,491
     
2,362,790
 
                 
OTHER (INCOME) EXPENSE:
               
Interest expense
   
36,344
     
23,429
 
Other, net
   
(2,651
)
   
39
 
Total other (income) expense
   
33,693
     
23,468
 
                 
INCOME BEFORE INCOME TAXES
   
1,703,798
     
2,339,322
 
                 
PROVISION FOR INCOME TAXES
   
472,533
     
818,325
 
                 
NET INCOME
 
$
1,231,265
   
$
1,520,997
 
                 
Foreign currency translation adjustments
   
356,340
     
637,515
 
COMPREHENSIVE INCOME
 
$
1,587,605
   
$
2,158,512
 
                 
                 
NET INCOME PER COMMON SHARE:
               
BASIC
 
$
0.13
   
$
0.16
 
DILUTED
 
$
0.13
   
$
0.16
 
                 
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
               
BASIC
   
9,308,726
     
9,698,951
 
DILUTED
   
9,330,919
     
9,718,453
 
 

The accompanying notes are an integral part of these financial statements.


 
Tandy Leather Factory, Inc.
Consolidated Statements of Cash Flows (Unaudited)
For the Three Months Ended March 31

   
2017
   
2016
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net income
 
$
1,231,265
   
$
1,520,997
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
   
458,118
     
414,228
 
Loss / (gain) on disposal or abandonment of assets
   
335
     
(12,023
)
Non-cash stock-based compensation
   
44,794
     
43,762
 
Deferred income taxes
   
(103,187
)
   
31,717
 
Foreign currency translation
   
344,789
     
614,366
 
Net changes in assets and liabilities:
               
Accounts receivable-trade
   
36,292
     
(129,374
)
Inventory
   
(1,204,464
)
   
(47,763
)
Prepaid expenses
   
(101,357
)
   
(112,282
)
Other current assets
   
(126,374
)
   
(76,076
)
Accounts payable-trade
   
802,561
     
(63,065
)
Accrued expenses and other liabilities
   
(1,717,366
)
   
(1,471,776
)
Income taxes
   
489,836
     
360,847
 
Total adjustments
   
(1,076,023
)
   
(447,439
)
                            Net cash provided by operating activities
   
155,242
     
1,073,558
 
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchase of property and equipment
   
(599,757
)
   
(606,932
)
Proceeds from sale of assets
   
-
     
22,625
 
(Decrease) in other assets
   
(10,578
)
   
(154
)
Net cash used in investing activities
   
(610,335
)
   
(584,461
)
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from notes payable and long term debt
   
-
     
2,870,000
 
Payments on capital lease obligations
   
-
     
(6,710
)
Repurchase of common stock (treasury stock)
   
-
     
(2,870,740
)
Net cash used in financing activities
   
-
     
(7,450
)
                 
NET (DECREASE) INCREASE IN CASH
   
(455,093
)
   
481,647
 
                 
CASH, beginning of period
   
16,862,304
     
10,962,615
 
                 
CASH, end of period
 
$
16,407,211
   
$
11,444,262
 
                 
                 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
               
Interest paid
 
$
36,344
   
$
23,429
 
Income tax paid (refunds)
 
$
17,303
   
$
457,478
 


 



The accompanying notes are an integral part of these financial statements.
 

 
Tandy Leather Factory, Inc.
Consolidated Statements of Stockholders’ Equity (Unaudited)
For the Three Months Ended March 31

   
Number of Shares
   
Par
Value
   
Paid-in Capital
   
Treasury
Stock
   
Retained Earnings
   
Accumulated Other Comprehensive Income (Loss)
   
Total
 
BALANCE, December 31, 2015
   
9,753,293
   
$
27,062
   
$
6,168,489
   
$
(6,602,930
)
 
$
53,067,234
   
$
(1,687,679
)
 
$
50,972,176
 
                                                         
Stock-based compensation
   
33,685
     
80
     
43,682
     
-
     
-
     
-
     
43,762
 
Net income
   
-
     
-
     
-
     
-
     
1,520,997
     
-
     
1,520,997
 
Purchase of treasury stock
   
(404,423
)
   
-
     
-
     
(2,870,740
)
   
-
     
-
     
(2,870,740
)
Translation adjustment
   
-
     
-
     
-
     
-
     
-
     
637,515
     
637,515
 
BALANCE, March 31, 2016
   
9,382,555
   
$
27,142
   
$
6,212,171
   
$
(9,473,670
)
 
$
54,588,231
   
$
(1,050,164
)
 
$
50,303,710
 
                                                         
                                                         
                                                         
   
Number of Shares
   
Par
Value
   
Paid-in Capital
   
Treasury
Stock
   
Retained Earnings
   
Accumulated Other Comprehensive Income (Loss)
   
Total
 
BALANCE, December 31, 2016
   
9,266,496
   
$
27,142
   
$
6,368,279
   
$
(10,278,584
)
 
$
59,469,493
   
$
(1,893,129
)
 
$
53,693,201
 
                                                         
Stock-based compensation
   
9,005
     
22
     
44,772
     
-
     
-
     
-
     
44,794
 
Net income
   
-
     
-
     
-
     
-
     
1,231,265
     
-
     
1,231,265
 
Translation adjustment
   
-
     
-
     
-
     
-
     
-
     
356,340
     
356,340
 
BALANCE, March 31, 2017
   
9,275,501
   
$
27,164
   
$
6,413,051
   
$
(10,278,584
)
 
$
60,700,758
   
$
(1,536,789
)
 
$
55,325,600
 







 




The accompanying notes are an integral part of these financial statements.
TANDY LEATHER FACTORY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.
BASIS OF PRESENTATION AND CERTAIN SIGNIFICANT ACCOUNTING POLICIES

In the opinion of management, the accompanying consolidated financial statements for Tandy Leather Factory, Inc. and its consolidated subsidiaries contain all adjustments (consisting of normal recurring adjustments) necessary to present fairly its financial position as of March 31, 2017 and December 31, 2016, and its results of operations and cash flows for the three-month periods ended March 31, 2017 and 2016.  Operating results for the three-month period ended March 31, 2017 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017.  These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended December 31, 2016.

The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.  Actual results could differ from those estimates.

InventoryInventory is valued at the lower of first-in, first-out cost or market.  In addition, the value of inventory is periodically reduced to net realizable value for slow-moving or obsolete inventory based on management's review of items on hand compared to their estimated future demand.  Based on negotiations with vendors, title generally passes to us when merchandise is put on board.  Merchandise to which we have title but have not yet received is recorded as inventory in transit.

   
March 31, 2017
   
December 31, 2016
 
Inventory on hand:
           
Finished goods held for sale
 
$
31,099,215
   
$
30,684,026
 
Raw materials and work in process
   
1,079,178
     
1,034,041
 
Inventory in transit
   
2,203,610
     
1,459,472
 
   
$
34,382,003
   
$
33,177,539
 

Goodwill and Other IntangiblesGoodwill represents the excess of the purchase price over the fair value of net assets acquired in a business combination. Goodwill is required to be evaluated for impairment on an annual basis, absent indicators of impairment during the interim.  Application of the goodwill impairment test requires exercise of judgment, including the estimation of future cash flows, determination of appropriate discount rates and other important assumptions. Changes in these estimates and assumptions could materially affect the determination of fair value and/or goodwill impairment for each reporting unit.

A two-step process is used to test for goodwill impairment.  The first phase screens for impairment, while the second phase (if necessary) measures the impairment.  We have elected to perform the annual analysis during the fourth calendar quarter of each year.  As of December 31, 2016, management determined that the present value of the discounted estimated future cash flows of the stores associated with the goodwill is sufficient to support their respective goodwill balances.  No indicators of impairment were identified during the first quarter of 2017.

The only change in our goodwill for the three-month periods ended March 31, 2017 and 2016 resulted from foreign currency translation of $1,146 and $6,428, respectively.

Other intangibles consist of the following:

   
March 31, 2017
   
December 31, 2016
 
   
Gross
   
Accumulated
Amortization
   
Net
   
Gross
   
Accumulated
Amortization
   
Net
 
Trademarks, Copyrights
 
$
554,369
   
$
545,473
   
$
8,896
   
$
554,369
   
$
545,279
   
$
9,090
 
Non-Compete Agreements
   
175,316
     
163,816
     
11,500
     
175,316
     
163,566
     
11,750
 
   
$
729,685
   
$
709,289
   
$
20,396
   
$
729,685
   
$
708,845
   
$
20,840
 

We recorded amortization expense of $444 during the first quarter of 2017 compared to $3,861 during the first quarter of 2016.  All of our intangible assets, other than goodwill, are subject to amortization under U.S. GAAP.  Based on the current amount of intangible assets subject to amortization, the estimated amortization expense for each of the succeeding 5 years is as follows:

2017
   
1,313
 
2018
   
1,417
 
2019
   
666
 
2020
   
666
 
2021
   
666
 
Thereafter
 
$
5,668
 

 
Revenue Recognition.  Our sales generally occur via two methods: (1) at the counter in our stores, and (2) shipment by common carrier.  Sales at the counter are recorded and title passes as transactions occur.  Otherwise, sales are recorded and title passes when the merchandise is shipped to the customer.  Shipping terms are normally FOB shipping point.  Sales tax and comparable foreign tax is excluded from revenue.

We offer an unconditional satisfaction guarantee to our customers and accept all product returns.  Net sales represent gross sales less negotiated price allowances, product returns, and allowances for defective merchandise.

Comprehensive Income (loss). Comprehensive income includes net income and certain other items that are recorded directly to Stockholders’ Equity.  Our only source of other comprehensive income is foreign currency translation adjustments

Recent Accounting Pronouncements.  In May 2014, the FASB issued ASU No. 2014-09, which amends ASC Topic 606, “Revenue from Contracts with Customers”. The amendments in this ASU are intended to provide a more robust framework for addressing revenue issues, improve comparability of revenue recognition practices and improve disclosure requirements. The amendments in this accounting standard update are effective for interim and annual reporting periods beginning after December 15, 2016. In April 2015, the FASB issued ASU No. 2015-24, Revenue from Contracts with Customers: Deferral of the Effective Date which proposed a deferral of the effective date by one year, and on July 7, 2015, the FASB decided to delay the effective date by one year. The deferral results in the new revenue standard being effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. We are therefore required to apply the new revenue guidance beginning in our 2018 interim and annual financial statements. This ASU can be adopted either retrospectively or as a cumulative-effect adjustment as of the date of adoption. Entities reporting under U.S. GAAP are not permitted to adopt this standard earlier than the original effective date for public entities (that is, no earlier than 2017 for calendar year-end entities.) We are currently evaluating what impact, if any, the adoption of this guidance will have on our financial condition, results of operations, cash flows and financial disclosures.  Based on our procedures to date, we believe that the adoption will not have a material impact to our financial condition, results of operations or cash flows although our disclosures will be expanded.  We expect to adopt ASU 2014-09 under the modified retrospective method.  Given the nature of our business and that our sales generally occur at the counter or by shipment through common carrier at observable transaction prices with little, if any, variable consideration factors, we do not expect there to be significant changes to the amount and timing of revenue recognition.  Finally, while we offer an unconditional right of return to our customers, this has historically been immaterial to our financial condition, results of operations and cash flows (annual gross product returns represent less than 0.5% of our net sales).

In February 2016, the FASB issued ASU 2016-02, “Leases”, a comprehensive new standard that amends various aspects of existing accounting guidance for leases, including the recognition of a right of use asset and a lease liability for leases with a duration greater than one year.  The guidance is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years.  Early adoption is permitted.  We have not completed our review of the new guidance; however, we anticipate that upon adoption of the standard, using a modified retrospective approach, we will recognize additional assets and corresponding liabilities related to leases on our balance sheet.

2.
NOTES PAYABLE AND LONG-TERM DEBT

On September 18, 2015, we executed a Promissory Note and Business Loan Agreement with BOKF, NA dba Bank of Texas (“BOKF”), which provides us with a line of credit facility of up to $6,000,000 and is secured by our inventory.   On August 25, 2016, this line of credit was amended to extend the maturity from September 18, 2017 to September 18, 2018.  The Business Loan Agreement contains covenants that we will maintain a funded debt to EBITDA ratio of no greater than 1.5 to 1 and that we will maintain a Fixed Charge Coverage Ratio greater than or equal to 1.2 to 1.  Both ratios are calculated quarterly and are based on a trailing four quarter basis.

Also on September 18, 2015, we executed a Promissory Note with BOKF, which provides us with a line of credit facility of up to $10,000,000 for the purpose of purchasing our common stock.  On August 25, 2016, this line of credit was amended to increase the availability from $10,000,000 to $15,000,000 for the purchase of shares of our common stock through the earlier of August 25, 2017 or the date on which the entire amount is drawn.  During this time period, we will make monthly interest-only payments. At the end of this time period, the principal balance will be rolled into a 4-year term note.  This Promissory Note is secured by a Deed of Trust on the real estate located at 1900 SE Loop 820, Fort Worth, Texas.   There were no amounts drawn on this line during the quarter ended March 31, 2017.  For the quarter ended March 31, 2016, we drew approximately $2.9 million on this line which was used to purchase approximately 404,000 shares of our common stock.  At March 31, 2017, the unused portion of the line of credit was approximately $7.6 million.

Amounts drawn under either Promissory Note accrue interest at the London interbank Eurodollar market rate for U.S. dollars (commonly known as “LIBOR”) plus 1.85% (2.826% and 2.557% at March 31, 2017 and December 31, 2016, respectively).

At March 31, 2017 and December 31, 2016, the amount outstanding under the above agreements consisted of the following:

   
2017
   
2016
 
Business Loan Agreement with BOKF, NA – collateralized by real estate; payable as follows:
           
Line of Credit Note, as amended, in the maximum principal amount of $15,000,000 with features as more fully described above – interest due monthly at LIBOR plus 1.85%; matures September 18, 2021
 
$
7,371,729
   
$
7,371,729
 
                 
Line of Credit Note, as amended, in the maximum principal amount of $6,000,000 with revolving features as more fully described above – interest due monthly at LIBOR plus 1.85%; matures September 18, 2018
   
-
     
-
 
   
$
7,371,729
   
$
7,371,729
 
Less current maturities
   
1,075,044
     
614,311
 
   
$
6,296,685
   
$
6,757,419
 

3.  CAPITAL LEASE OBLIGATIONS

We lease certain telecommunication equipment under a capital lease agreement.  The asset subject to the agreement totaled $227,783, of which $212,893 and $210,904 is included in Property and Equipment at March 31, 2017 and December 31, 2016, respectively, and $14,890 and $16,879 is included in Prepaid Equipment (not placed in service) as of March 31, 2017 and December 31, 2016, respectively.  Accumulated depreciation on the assets placed in service was approximately $27,300 and $21,400 at March 31, 2017 and December 31, 2016, respectively.  Amortization of the capitalized cost is charged to depreciation expense.   The final installment of our capital lease obligations, due at the end of 2017, is equal to $72,686 and is included in current liabilities as of March 31, 2017.

4. STOCK-BASED COMPENSATION
We have one stock option plan that terminated in March 2017.  This plan permitted annual stock option grants to non-employee directors with an exercise price equal to the fair market value of the shares at the date of grant.  Options outstanding and exercisable were granted at a stock option price which was not less than the fair market value of our common stock on the date the option was granted and no option has a term in excess of ten years.  Under this plan, no options were awarded to directors during the quarters ended March 31, 2017 and 2016 and therefore, no share based compensation expense was recorded for the quarters ended March 31, 2017 and 2016, respectively.  During the three months ended March 31, 2017 and 2016, the stock option activity under this expired stock option plans was as follows:

   
Weighted Average Exercise
Price
   
#
of
shares
   
Weighted Average Remaining Contractual Term (in years)
   
Aggregate Intrinsic Value
 
Outstanding, January 1, 2017
 
$
5.14
     
56,400
             
Granted
   
-
     
-
             
Cancelled
   
-
     
-
             
Exercised
   
-
     
-
             
Outstanding, March 31, 2017
 
$
5.14
     
56,400
     
4.24
   
$
172,584
 
Exercisable, March 31, 2017
 
$
5.14
     
56,400
     
4.24
   
$
172,584
 
                                 
Outstanding, January 1, 2016
 
$
5.17
     
68,400
                 
Granted
   
-
     
-
                 
Cancelled
   
-
     
-
                 
Exercised
   
-
     
-
                 
Outstanding, March 31, 2016
 
$
5.17
     
68,400
     
5.24
   
$
83,933
 
Exercisable, March 31, 2016
 
$
5.17
     
68,400
     
5.24
   
$
83,933
 

As of March 31, 2017, there was no unrecognized compensation cost related to non-vested stock options.

We have a restricted stock plan that was adopted by our Board of Directors in January 2013 and approved by our stockholders in June 2013.  The plan reserves up to 300,000 shares of our common stock for restricted stock awards to our executive officers, non-employee directors and other key employees.  Awards granted under the plan may be stock awards or performance awards, and may be subject to a graded vesting schedule with a minimum vesting period of four years, unless otherwise determined by the committee that administers the plan.
In February 2017, our five independent directors were awarded restricted stock grants consisting of 1,801 shares each. In March 2016, our Chief Executive Officer and President were awarded restricted stock grants consisting of 11,765 shares each, and our five independent directors were awarded restricted stock grants consisting of 2,031 shares each. All of these grants vest in equal annual amounts over a four-year period.  The fair value of these restricted stock grants is based on the market value of our common stock on the date of grant.  Compensation costs for these awards is recognized on a straight-line basis over the four-year vesting period.

A summary of the activity for non-vested restricted common stock awards as of March 31, 2017 and 2016 is presented below:
   
Shares
   
Award
Fair Value
 
Balance, January 1, 2017
   
62,046
   
$
8.24
 
Granted
   
9,005
   
$
8.05
 
Forfeited
   
-
     
-
 
Vested
   
(21,013
)
   
8.49
 
Unvested Balance, March 31, 2017
   
50,038
   
$
8.22
 
                 
Balance, January 1, 2016
   
60,433
   
$
8.97
 
Granted
   
33,685
   
$
7.14
 
Forfeited
   
(8,187
)
   
8.97
 
Vested
   
(20,784
)
   
8.97
 
Unvested Balance, March 31, 2016
   
65,147
   
$
8.03
 

As of March 31, 2017, there was unrecognized compensation cost related to non-vested restricted stock awards of $401,737 which will be recognized in each of the following years as follows:

2017
 
$
143,444
 
2018
   
141,816
 
2019
   
85,313
 
2020
   
28,144
 
2021
   
3,020
 

7

5. EARNINGS PER SHARE
The following table sets forth the computation of basic and diluted earnings per share (“EPS”) for the three months ended March 31, 2017 and 2016:
 
   
2017
   
2016
 
Net income
 
$
1,231,265
   
$
1,520,997
 
Numerator for basic and diluted earnings per share
 
$
1,231,265
   
$
1,520,997
 
                 
Denominator for basic earnings per share –  weighted-average shares
   
9,308,726
     
9,698,951
 
                 
Effect of dilutive securities:
               
Stock options
   
19,729
     
19,461
 
Restricted stock
   
2,464
     
41
 
Dilutive potential common shares
   
22,193
     
19,502
 
                 
Denominator for diluted earnings per share –  weighted-average shares
   
9,330,919
     
9,718,453
 
                 
Basic earnings per share
 
$
0.13
   
$
0.16
 
Diluted earnings per share
 
$
0.13
   
$
0.16
 

The net effect of assuming the exercise of all potentially dilutive common share equivalents, including stock options to purchase common stock at exercise prices less than the average market prices and restricted stock awards of an aggregate of 109,545 and 149,922 shares of common stock have been included in the computations of diluted EPS for the quarters ended March 31, 2017 and 2016, respectively.
 
6. COMMITMENTS AND CONTINGENCIES
Legal Proceedings.  We are periodically involved in litigation that arises in the ordinary course of business and operations.  There are no such matters pending that we expect to have a material impact on our financial position and operating results.  Legal costs associated with the resolution of claims, lawsuits and other contingencies are expensed as incurred.

7. SEGMENT INFORMATION
Effective January 1, 2017, we updated our reporting segments to better reflect how management analyzes the business and allocates resources, as follows:

Prior Reporting Structure
New Reporting Structure
1. Wholesalechain of wholesale stores operating under the name, The Leather Factory, located in North America
1. North America – chain of stores located in North America (combined prior Wholesale and Retail)
2. Retailchain of retail stores operating under the name, Tandy Leather Company, located in North America
2. International – no change
3. Internationalfour stores, 2 located in UK, 1 in Spain and 1 in Australia
 

Our reportable operating segments have been determined as separately identifiable business units, and we measure segment earnings as operating earnings, defined as income before interest and income taxes.  The 2016 segment information has been restated to conform to the current segment structure.
   
North America
   
International
   
Total
 
For the quarter ended March 31, 2017
                 
Net sales
 
$
19,231,714
   
$
918,131
   
$
20,149,845
 
Gross profit
   
11,752,957
     
533,088
     
12,286,045
 
Operating income (loss)
   
1,811,563
     
(74,072
)
   
1,737,491
 
Interest expense
   
36,344
     
-
     
36,344
 
Other (income) expense, net
   
(17,654
)
   
15,003
     
(2,651
)
Income (loss) before income taxes
   
1,792,873
     
(89,075
)
   
1,703,798
 
                         
     Depreciation and amortization
   
436,281
     
21,837
     
458,118
 
     Fixed asset additions
   
597,826
     
1,931
     
599,757
 
     Total assets
 
$
67,016,728
   
$
4,252,046
   
$
71,268,774
 
                         
For the quarter ended March 31, 2016
                       
Net sales
 
$
19,739,491
   
$
932,736
   
$
20,672,227
 
Gross profit
   
12,084,809
     
567,937
     
12,652,746
 
Operating income
   
2,341,209
     
21,581
     
2,362,790
 
Interest expense
   
23,429
     
-
     
23,429
 
Other (income) expense, net
   
(5,746
)
   
5,785
     
39
 
Income before income taxes
   
2,323,526
     
15,796
     
2,339,322
 
                         
     Depreciation and amortization
   
393,592
     
20,636
     
414,228
 
     Fixed asset additions
   
602,864
     
4,068
     
606,932
 
     Total assets
 
$
60,145,915
   
$
5,113,930
   
$
65,259,845
 

Net sales for geographic areas were as follows for the three months ended March 31:

   
2017
   
2016
 
United States
 
$
17,282,664
   
$
17,727,629
 
Canada
   
1,773,510
     
1,741,756
 
All other countries
   
1,093,671
     
1,202,842
 
   
$
20,149,845
   
$
20,672,227
 
Geographic sales information is based on the location of the customer.  No single foreign country, except for Canada, accounted for any material amount of our consolidated net sales for the three-month periods ended March 31, 2017 and 2016.  We do not have any significant long-lived assets outside of the United States.

Item 2.    Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Our Business
We are the world’s largest specialty retailer of leather and leathercraft related items.  We sell our products to our growing list of customers through company-owned stores and through orders generated from our website, www.tandyleather.com.  We are a Delaware corporation, and our common stock trades on the NASDAQ Global Market under the symbol “TLF.”  We have built our business by offering our customers quality products in one location at competitive prices.  The key to our success is our ability to grow our base business.  We grow that business by opening new locations and by increasing sales in our existing locations.  We intend to continue to expand both domestically and internationally.

We operate in two segments:  North America and International.  Prior to January 1, 2017, we operated in three segments:  Wholesale, Retail and International.  To better reflect how management analyzes the business and allocates resources, we combined Wholesale and Retail into North America effective January 1, 2017, while International remains the same. All prior year data discussed throughout this Form 10Q has been restated to conform to the new reporting segment structure.  There is no change to our consolidated financial position or results.

As of May 3, 2017, our North America segment operates 113 company-owned stores located in 42 U.S. states and 7 Canadian provinces.  Tandy Leather Factory has long been known for its specialty retail leathercraft store chain, offering quality tools, leather, accessories, kits and teaching materials. We expect to grow the number of stores to approximately 150 in the future from the 111 stores in operation at the end of 2016.  Our pace of store openings has recently picked up due to a change in strategy with a focus on growth.  To date in 2017, we have reopened one store in Harrisburg, PA, opened one new store in Allen, TX, and expect several more North America new store openings in the near future.

Our International Leathercraft segment operates 4 company-owned stores located in each of Northampton, United Kingdom; Manchester, United Kingdom; Sydney, Australia; and Jerez, Spain.  We expect to continue opening international stores in the future, but do not intend to open any new International stores in 2017.

Critical Accounting Policies
A description of our critical accounting policies appears in Item 7 “Management's Discussions and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016.

Forward-Looking Statements
Certain statements contained in this report and other materials we file with the Securities and Exchange Commission, as well as information included in oral statements or other written statements made or to be made by us, other than statements of historical fact, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements generally are accompanied by words such as “may,” “will,” “could,” “should,” “anticipate,” “believe,” “budgeted,” “expect,” “intend,” “plan,” “project,” “potential,” “estimate,” “continue,” or “future” variations thereof or other similar statements. There are certain important risks that could cause results to differ materially from those anticipated by some of the forward-looking statements. Some, but not all, of the important risks, including, without limitation, those described below, could cause actual results to differ materially from those suggested by the forward-looking statements.  Please refer also to our Annual Report on Form 10-K for fiscal year ended December 31, 2016 for additional information concerning these and other uncertainties that could negatively impact the Company. Potential factors, which could cause our actual results of operations to differ materially from those in the forward-looking statements include, among others:

Ø
General economic conditions in the United States and abroad;
Ø
Increased pressure on margins;
Ø
Increases in the cost of the products we sell or a reduction in availability of those products;
Ø
Challenges in implementing our planned expansion;
Ø
Failure to hire and train qualified personnel to operate new and existing stores;
Ø
Failure to protect our trademarks and other proprietary intellectual property rights;
Ø
Negative impact of foreign currency fluctuations on our financial condition and results of operations;
Ø
Information technology system failures or network disruptions;
Ø
Significant data security or privacy breach of our information systems;
Ø
Loss or prolonged disruption in the operation of our centralized distribution center; and
Ø
Damage to our brand image.

We assume no obligation to update or otherwise revise our forward-looking statements even if experience or future changes make it clear that any projected results, express or implied, will not be realized.

Results of Operations

The following tables present selected financial data for each of our segments:

   
Quarter Ended March 31, 2017
   
Quarter Ended March 31, 2016
 
   
Sales
   
Income from Operations
   
Sales
   
Income from Operations
 
North America
 
$
19,231,714
   
$
1,811,563
   
$
19,739,491
   
$
2,341,209
 
International
   
918,131
     
(74,072
)
   
932,736
     
21,581
 
Total
 
$
20,149,845
   
$
1,737,491
   
$
20,672,227
   
$
2,362,790
 

Consolidated net sales for the quarter ended March 31, 2017 decreased $522,382, or 2.5%, compared to the same period in 2016.  North America and International reported sales declines of 2.6% and 1.6%, respectively.  The sales declines were primarily due to lower volumes in January and February, while March showed a slight improvement.  Similar to other retailers, our sales were weak as we started the year, but we expect it to pick up as we move through the year.    Income from operations on a consolidated basis for the quarter ended March 31, 2017 decreased 26%, or $625,299, from the first quarter of 2016 primarily due to the decrease in sales and gross profit and an increase in operating expenses which is discussed further below.

The following table shows in comparative form our consolidated net income for the first quarters of 2017 and 2016:
   
2017
   
2016
   
% change
 
Net income
 
$
1,231,265
   
$
1,520,997
     
(19.0
%)

Additional information appears below for each segment.

North America
North America consisted of 112 stores at March 31, 2017 and 110 stores at March 31, 2016.  Four new stores opened, with one each in Nyack, NY (March 2016); Philadelphia, PA (October 2016); Lyndhurst, NJ (November 2016); and Johnston, RI (December 2016).  Two stores closed, one in Tucson, AZ (March 2016) and Allentown, PA (April 2016), while our Harrisburg, PA store was temporarily closed from April 2016 to December 2016.  A store is categorized as “new” until it is operating for the full comparable period in the prior year.

   
# Stores
   
Qtr Ended
03/31/17
   
#
Stores
   
Qtr Ended
03/31/16
   
$
Change
   
% Change
 
Same store sales
   
108
   
$
18,737,881
     
108
   
$
19,175,528
   
(437,647
)
   
(2.3
%)
New store sales
   
4
     
407,665
     
1
     
79,654
     
328,001
     
411.8
%
Closed store sales
   
3
     
86,178
     
3
     
484,309
     
(398,131
)
   
(82.2
%)
Total sales
   
112
   
$
19,231,714
     
110
   
$
19,739,491
   
(507,777
)
   
(2.6
)%

The following table presents our sales mix by customer categories for the quarters ended March 31:

Customer Group
2017
 
2016
  RETAIL (end users, consumers, individuals)
57%
 
56%
  INSTITUTION (prisons, prisoners, hospitals, schools, youth organizations, etc.)
3%
 
2%
  WHOLESALE (resellers & distributors, saddle & tack shops, authorized dealers, etc.)
37%
 
38%
  MANUFACTURERS
3%
 
4%
 
100%
 
100%

Net sales decreased 2.6%, or $508,000, for the first quarter of 2017 compared to the first quarter of 2016, primarily due to lower volumes in January and February.  Sales to our retail customers increased in the first quarter of 2017 compared to the first quarter of 2016, while sales to our wholesale and manufacturer groups declined.

Income from operations for North America during the current quarter decreased by 22.6% or $530,000 from the comparative 2016 quarter.  A decrease in gross profit of $332,000 and an increase in operating expenses of $198,000 contributed to the decline in income from operations.  Gross profit as a percentage of sales decreased slightly from 61.2% in the first quarter of 2016 to 61.1% in the first quarter of 2017, due to a decrease in sales of higher margin products compared to last year’s first quarter, offset by customer mix.  Operating expenses increased 2.0% compared to last year’s comparable period.  The most significant expense increases occurred in personnel, occupancy and selling costs related to our new stores as well as the increase in our store manager salaries and the rollout of our district manager program.  We believe these investments in personnel and new stores are laying the foundation for future profitable growth.

International Leathercraft
International Leathercraft consists of all stores located outside of North America.  As of March 31, 2017 and 2016, the segment contained four stores, two of which are located in United Kingdom and one each in Australia and Spain (there were no new or closed stores). This segment’s sales totaled approximately $918,000 for the first quarter of 2017, compared to approximately $933,000 in the first quarter of 2016, a decrease of $15,000 or 1.6%.  Gross profit margin declined from 60.9% in 2016 to 58.1% in 2017, primarily due to the impact of changes in foreign currency exchange rates in the UK which makes our products more expensive and compressing gross profit.  International’s operating expenses increased by $61,000 due to higher personnel and advertising costs.  Operating expenses totaled approximately $607,000 in the first quarter of 2017, up from approximately $546,000 in the first quarter of 2016.  Overall, advertising and marketing expenses are this segment’s largest expense, followed by employee compensation, rent, travel, and shipping costs to customers.

Other Expenses
We paid $36,000 in interest on our bank debt in the first quarter of 2017, compared to $23,000 in the first quarter of 2016 due to a slightly higher interest rate and higher weighted average outstanding balance in 2017 compared to 2016.  We recorded expense of $16,000 for currency fluctuations in the first quarter of 2017, compared to $8,000 in the first quarter of 2016.

Capital Resources, Liquidity and Financial Condition
On our consolidated balance sheet, total assets increased from $70.6 million at year-end 2016 to $71.3 million at March 31, 2017.  Total stockholders’ equity increased from $53.7 million at December 31, 2016 to $55.3 million at March 31, 2017, due to net income earned in the first quarter of 2017.  Our current ratio increased from 6.5 at December 31, 2016 to 6.9 at March 31, 2017 due primarily to the reduction in accrued liabilities for bonuses paid in the first quarter of 2017.


As of March 31, 2017, our investment in inventory increased by $1.2 million from year-end 2016, as we stocked up following the holiday sales.  Inventory turnover reached an annualized rate of 2.4 times during the first quarter of 2017, decreasing from 2.5 times for the first quarter of 2016.  Inventory turnover was 2.5 times for all of 2016.  We compute our inventory turns as sales divided by average inventory.

Accounts payable increased approximately $803,000 to $2.4 million at March 31, 2017 compared to $1.6 million at year-end 2016 due to timing of payments. Accrued expenses decreased from $5.9 million at December 31, 2016 to $4.2 million at March 31, 2017.  The payment of the 2016 manager bonuses during the first quarter of 2017 primarily accounted for the reduction.

During the first quarter of 2017, cash flow provided by operating activities was $0.2 million, composed of net income of $1.2 million, plus $458,000 of depreciation and amortization, plus $345,000 of foreign currency translation, offset by changes in working capital including purchases of inventory and payments of 2016 bonus.

By comparison, during the first quarter of 2016, cash flow provided by operating activities was $1.1 million, composed of net income of $1.5 million, plus $414,000 of depreciation and amortization, plus $614,000 of foreign currency translation, offset by the decrease in accrued expenses and other liabilities of $1.5 million.

Cash flow used in investing activities totaled approximately $610,000 and $584,000 in the first quarters of 2017 and 2016, respectively, consisting primarily of the purchase of fixtures for new stores, store moves and remodels and computer equipment, and in 2017 vehicles and computer equipment for our new district managers.

There were no cash flows used in or provided by financing activities in the first quarter of 2017, compared to $7,450 used in financing activities in the first quarter of 2016.  In 2016, we purchased $2.9 million of treasury stock, funded primarily through drawdowns on our line of credit with BOKF, and made a scheduled payment on our capital lease obligation for $6,710.

We expect to fund our operating and liquidity needs as well as our store growth from a combination of current cash balances and internally generated funds.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

For disclosures about market risk affecting us, see Item 7A “Quantitative and Qualitative Disclosures About Market Risk” in our Annual Report on Form 10-K for fiscal year ended December 31, 2016.  We believe that our exposure to market risks has not changed significantly since December 31, 2016.  We expect that our exposure to foreign currency exchange risk will increase as our international presence increases.

Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Our management team, under the supervision and with the participation of our principal executive officer and our principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended, as of the last day of the fiscal period covered by this report, March 31, 2017. The term disclosure controls and procedures means our controls and other procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934, as amended, is accumulated and communicated to management, including our principal executive and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based on this evaluation, our principal executive officer and our principal financial officer concluded that, as of March 31, 2017, our disclosure controls and procedures were effective at a reasonable assurance level.

Changes in Internal Control Over Financial Reporting

There have been no changes in our internal control over financial reporting during the fiscal quarter ended March 31, 2017 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.

The information contained in Note 6 to the consolidated financial statements included in Item 1 of this Report is hereby incorporated into this Item 1 by reference.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

The following table provides information about purchases we have made of our common stock during the quarter ended March 31, 2017:

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  of Shares that May Yet Be Purchased Under the Plans or Programs (1)
January 1 – January 31
-
-
-
1,150,793
February 1 – February 28
-
-
-
1,150,793
March 1 – March 31
-
-
-
1,150,793
Total
-
-
-
1,150,793

(1)
Represents shares which may be purchased through our stock repurchase program, announced on August 10, 2015, permitting us to repurchase up to 1.2 million shares of our common stock at prevailing market prices.  On June 7, 2016, this program was amended to increase the number of shares from 1.2 million to 2.2 million and to extend the termination date from August 9, 2016 to August 9, 2017.  Purchases under the program commenced on August 24, 2015 and will terminate on August 9, 2017.

Item 6. Exhibits.

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 Tandy Leather Factory, Inc.’s Form 10-Q filed with the Securities and Exchange Commission on August 12, 2005 and incorporated by reference herein.
 
3.2
Bylaws of The Leather Factory, Inc. (n/k/a Tandy Leather Factory, Inc.), filed as Exhibit 3.5 to the Current Report on Form 8-K (Commission File No. 001-12368) filed by Tandy Leather Factory, Inc (f/k/a The Leather Factory, Inc.) with the Securities and Exchange Commission on July 14, 2004 and incorporated by reference herein.
 
3.3
Certificate of Designations of Series A Junior Participating Preferred Stock of Tandy Leather Factory, Inc. filed as Exhibit 3.1 to Tandy Leather Factory’s Inc.’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 10, 2013 and incorporated by reference herein.
 
4.1
Rights Agreement dated as of June 6, 2013 between Tandy Leather Factory, Inc. and Broadridge Corporate Issuer Solutions, Inc., as Rights Agent (including the Certificate of Designations of Series A Junior Preferred Stock attached thereto as Exhibit A, the form of Right Certificate attached thereto as Exhibit B and the Summary of Rights attached thereto as Exhibit C), filed as Exhibit 4.1 to Tandy Leather Factory Inc.’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 10, 2013 and incorporated by reference herein.
 
*31.1
13a-14(a) or 15d-14(a) Certification by Shannon L. Greene, Chief Executive Officer.
 
*31.2
13a-14(a) or 15d-14(a) Certification by Tina L. Castillo, Chief Financial Officer and Treasurer.
 
*32.1
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
     *101.INS
XBRL Instance Document.
 
*101.SCH
XBRL Taxonomy Extension Schema Document.
 
*101.CAL
XBRL Taxonomy Extension Calculation Document.
 
*101.DEF
XBRL Taxonomy Extension Definition Document.
 
*101.LAB
XBRL Taxonomy Extension Labels Document.
 
*101.PRE
XBRL Taxonomy Extension Presentation Document.
____________
 
*Filed herewith.
 
 


 
SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 
TANDY LEATHER FACTORY, INC.
 
(Registrant)
   
Date:  May 4, 2017
By:  /s/ Shannon L. Greene
 
Shannon L. Greene
 
Chief Executive Officer
   
Date:  May 4, 2017
By:  /s/ Tina L. Castillo
 
Tina L. Castillo
 
Chief Financial Officer


12