VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TLF
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
TLFTandy Leather Factory, Inc.
$2.31$19M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksTLFCash Flow

Tandy Leather Factory, Inc. (TLF) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains highly erratic, highlighted by an OCF/NI ratio that swung from -5.35 in 2025Q4 to 19.92 in 2025Q2, complicating the assessment of core earnings quality.

TLF Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations886K-556K4.55M4.54M1.15M3.72M-12.53M10.47M6.86M3.02M7.54M8.2M1.18M7.54M1.91M6.57M2.72M5.27M7.85M2.55M3.91M1.54M2.94M3.35M1.43M2.03M3.9M200K1.6M1.6M100K
Operating CF Margin %--0.73%6.11%5.95%1.44%4.5%-19.55%13.98%8.25%3.67%9.09%9.74%1.41%9.63%2.63%9.94%4.54%9.68%14.75%4.6%7.09%3.03%6.37%8.03%3.61%5.44%12.97%0.74%7.21%6.3%0.35%
Operating CF Growth %-485.43%-112.23%0.24%293.15%-68.95%129.66%-219.64%52.69%126.96%-59.92%-8.04%596.17%-84.38%293.98%-70.88%141.53%-48.41%-32.81%208.42%-34.95%154.8%-47.75%-12.22%133.64%-29.32%-48.05%1851.28%-87.5%0%1500%-85.71%
Net Income-2.26M9.1M827K3.77M1.23M1.35M-4.9M-1.9M1.96M4.45M6.4M6.4M7.71M7.27M5.6M4.75M4.16M3.37M2.6M3.09M4.78M3.71M2.65M2.74M-1.41M2.01M1.54M400K1M100K-1M
Depreciation & Amortization6.55M6.16M4.73M4.63M4.43M4.31M4.21M5.14M1.8M1.88M1.72M1.57M1.44M1.19M1.07M1.02M972.41K1.13M985.55K634.29K392.92K456.71K452.65K529.26K528.35K775.91K627.58K800K500K500K600K
Stock-Based Compensation391K484K548K770K1.06M797K887K770K327.63K239.6K199.87K145.32K67.82K11.69K10K33.16K41.69K2.54K30.5K000000000000
Deferred Taxes647K834K-342K-902K-10K83K442K-334K-91K-215.58K205.11K289.17K183.49K445.98K-120.53K256.54K-90.52K40.78K479.1K-63.89K23.22K-181.32K38.72K47.99K-30.18K000000
Other Non-Cash Items1.54M-16.23M009K15K1.13M1.15M-215.76K886.81K-146.31K-865.86K-708.85K-152.69K5.87K-23.24K172.07K751.63K-359.75K19.34K101.08K29.13K18.12K38.13K4.01M-13.45K4.96K100K-800K-100K400K
Working Capital Changes-4.89M-911K-1.22M-3.73M-5.56M-2.84M-14.3M5.65M3.08M-4.22M-840.5K660.69K-7.51M-1.23M-4.65M535.63K-2.54M-20.46K4.11M-1.42M-1.36M-2.48M-224.83K-7.82K-1.66M-741.54K1.73M-1.1M900K1M100K
Change in Receivables-11K-90K-72K107K244K-325K86K-23K53.04K99.77K-7.78K71.85K137.35K60.37K505.81K-74.94K-56.74K-99.99K1.36M000000000000
Change in Inventory822K2.61M1.99M231K-328K-2.78M-12.69M9.33M3.44M-4.13M407K-709.05K-6.57M-438.05K-5.92M295.78K-3.37M-900.47K1.46M156.05K-1.5M-2.92M-1.3M1.62M-3.46M151.63K1.56M-1.9M300K500K200K
Change in Payables324K-1.29M1.12M-752K-1.74M1.14M-440K3.5M-197.96K-208.43K-361.49K728.16K-629.42K272.01K-10.07K374.88K62.79K36.45K-348.99K000000000000
Cash from Investing-6.79M17.36M-2.98M-576K-625K-1M6.26M-9.16M-1.07M-1.7M-1.55M-2.16M-2.17M-3.77M-2.26M101.73K1.85M-2.8M-5.22M-2.47M-457.68K-432.66K-914.07K-381.95K-1.53M-627.96K-3.37M-300K-100K-300K-500K
Capital Expenditures-6.79M-7.54M-2.98M-576K-635K-1M-1.31M-269K-1.09M-1.69M-1.7M-2.17M-2.2M-3.77M-2.69M-1.1M-1.55M-791.57K-2.87M-1.71M-471.75K-272.83K-369.56K-360.2K-1.07M-629.77K-377.84K-300K-100K-200K-200K
CapEx % of Revenue8.83%9.88%4.01%0.76%0.79%1.21%2.05%0.36%1.31%2.05%2.05%2.58%2.64%4.82%3.69%1.66%2.59%1.45%5.39%3.08%0.85%0.54%0.8%0.86%2.7%1.69%1.26%1.11%0.45%0.79%0.71%
Acquisitions024.9M00000027.94K35.96K153.48K11.66K00026.26K00-24.71K-771.42K00-556.79K0-435.75K0-3M0000
Investments-------------------------------
Other Investing000010K046K113K23.71K-7.71K152.38K11.96K32.92K795.78K-21.71K2.96K663188.96K6K14.07K-159.84K12.28K-21.75K-16.38K1.81K5K00-100K-300K
Cash from Financing-7.55M-14.11M-1K-26K-2.17M-2.78M416K-9.7M-56.98K150.72K-94.55K-5.71M547.41K-392.45K-2.72M-202.5K-8.16M-2.4M-1.13M-3.94K69.34K-447.34K-1.19M-1.34M-214.77K-1.22M-430.88K-400K-1M-2M400K
Debt Issued (Net)00-1K-15K-373K-14K416K-8.97M1.6M-72.69K3.58M-2.01M3.04M-506.25K-202.5K-202.5K-202.5K-796.45K-344.76K-111.72K-134.07K-639.22K-1.31M-1.87M-376.48K-1.36M-438.33K-300K-1M-1.8M700K
Equity Issued (Net)-1.36M-1.36M0-11K-1.8M-2.76M0-735K-1.65M0-3.68M-3.71M52.72K113.8K20.98K0-271.15K-1.6M-788.4K107.78K203.41K191.88K98.53K510.07K133.77K132.5K0000-300K
Dividends Paid-6.05M-12.74M0000000000-2.55M0-2.54M0-7.69M00000000000000
Share Repurchases-1.36M-1.36M0-11K-1.8M-2.76M0-735K-1.65M0-3.68M-3.71M0000-441.42K-1.62M-802.9K000-25.49K0000000-300K
Other Financing-137K00000000223.4K09.92K000000000020K24K27.93K07.45K-100K0-200K0
Net Change in Cash-13.49M2.82M1.11M4.18M-2.18M-174K-5.58M-8.16M5.73M1.47M5.9M326.08K-446.15K3.38M-3.06M6.47M-3.6M81.66K1.5M70.5K3.52M655.52K831.86K1.63M-307.48K174.9K99.68K-400K500K-700K0
Free Cash Flow-5.91M-8.09M1.56M3.96M519K2.71M-13.84M10.2M5.77M1.33M5.84M6.02M-1.03M3.77M-772.43K5.47M1.17M4.48M4.98M839.86K3.44M1.26M2.57M2.99M359.42K1.4M3.52M-100K1.5M1.4M-100K
FCF Margin %-7.68%-10.6%2.1%5.2%0.65%3.28%-21.6%13.62%6.94%1.62%7.04%7.16%-1.23%4.82%-1.06%8.28%1.95%8.23%9.35%1.52%6.23%2.49%5.57%7.16%0.9%3.75%11.71%-0.37%6.76%5.51%-0.35%
FCF Growth %-3568.94%-617.12%-60.49%663.2%-80.88%119.62%-235.66%76.92%332.93%-77.2%-3.04%686.94%-127.23%588.06%-114.12%368.54%-73.95%-9.98%492.93%-75.59%172.49%-50.85%-14.01%731.28%-74.28%-60.35%3624.71%-106.67%7.14%1500%-150%
FCF per Share-0.73-0.980.180.470.060.31-1.531.140.630.140.630.60-0.100.37-0.080.540.110.430.450.080.310.120.230.280.030.130.34-0.010.150.14-0.01
FCF Conversion (FCF/Net Income)2.61x-0.06x5.50x1.20x0.94x2.74x2.56x-5.50x3.49x0.68x1.18x1.28x0.15x1.04x0.34x1.38x0.65x1.59x3.01x0.82x0.82x0.41x1.11x1.22x-1.01x1.01x2.53x0.50x1.60x16.00x-0.10x
Interest Paid000015K16K17K36K304.96K205.56K155.19K330K225.58K206.76K240.93K248.58K265.4K297.86K332.11K000000000000
Taxes Paid001.69M984K0056K715K1.36M2.24M4.22M3.74M4.6M3.35M4M2.44M2.21M1.62M878.11K000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

High fixed cost retail

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Support

As reported in quarterly filings, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -5.35 in 2025Q4 to 19.92 in 2025Q2, indicating that reported earnings are frequently decoupled from actual cash generation capabilities.

The extreme volatility in the OCF/NI ratio suggests that accounting net income is a poor proxy for the company's underlying cash-generating health. Investors should monitor this divergence, as it implies that non-cash items or significant working capital swings are masking the true operational performance of the retail footprint.

Free Cash Flow Remains Highly Volatile

Based on the provided financial data, FCF margins have fluctuated wildly between -41.0% in 2025Q2 and 18.8% in 2024Q4, demonstrating that the company struggles to maintain a consistent cash-positive trajectory while managing its extensive physical store network and associated overhead costs.

The inability to sustain positive free cash flow suggests that the current business model is highly sensitive to seasonal or operational disruptions. This inconsistency warrants further investigation into whether the company can achieve a stable cash-flow profile without significant structural changes to its retail operations.

Capital Intensity Pressures Cash Reserves

According to recent SEC filings, the company's capital expenditure as a percentage of revenue reached as high as 18.7% in 2025Q2, reflecting a heavy investment cycle that often outpaces the cash generated from core retail operations during periods of lower sales density.

High capital intensity relative to revenue suggests that maintaining the 106-store footprint requires constant reinvestment, which may be limiting the company's ability to generate meaningful free cash flow. Analysts should consider whether these expenditures are truly growth-oriented or merely necessary maintenance to keep aging retail locations operational.

Working Capital Swings Obscure Performance

As evidenced by the quarterly cash flow statements, working capital changes are a primary driver of cash volatility, with swings ranging from a $4.3 million inflow in 2025Q4 to a $5.4 million outflow in 2025Q2, highlighting significant instability in inventory and receivables management.

These dramatic shifts in working capital suggest that the company may be struggling to align its inventory procurement with actual consumer demand. Such fluctuations often indicate potential inefficiencies in the supply chain that could lead to future inventory write-downs if not managed with greater precision.

TLF — Frequently Asked Questions

Quick answers to the most common questions about buying TLF stock.

How much cash does Tandy Leather Factory, Inc. (TLF) generate from operations?

Tandy Leather Factory, Inc. (TLF) generated $-0.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Tandy Leather Factory, Inc.'s free cash flow?

Tandy Leather Factory, Inc. (TLF) reported negative free cash flow of $8.1M in 2025, indicating capital requirements exceeded cash from operations.

What is Tandy Leather Factory, Inc.'s capital expenditure (CapEx)?

Tandy Leather Factory, Inc. (TLF) spent $7.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Tandy Leather Factory, Inc. distribute cash to shareholders?

In 2025, Tandy Leather Factory, Inc. (TLF) returned $12.7M to shareholders via cash dividends and spent $1.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.