Restatement of Previously Issued Consolidated Financial Statements and Adjustments | The net effect of the adjustments on the Consolidated Statements of Comprehensive Income (Loss) was to increase net income by $2.4 million for the year ended December 31, 2018, and to decrease net income by $2.0 million for the year ended December 31, 2017. Increase (Decrease) in Net income: 2018 2017 Inventory adjustments (1) $ 255,372 $ (3,127,495 ) Sales returns, gift cards and class fees 105,382 99,327 Operating expenses (2) 2,059,463 2,163,065 Impairment expense (285,477 ) - Other expense 373,382 40,255 Total adjustments before tax 2,508,122 (824,848 ) Income tax expense from adjustments 73,585 1,148,459 Increase (decrease) in net income $ 2,434,537 $ (1,973,307 ) (1) Inventory adjustments due to: FIFO adjustment $ 843,598 $ (88,548 ) Freight-in, warehousing and handling expenditures, factory labor and overhead, and freight-out 503,078 (619,172 ) Inventory reserve 980,000 - Sales returns 104,105 (19,999 ) Other 19,710 (223,895 ) Warehouse and handling reclass (2,195,119 ) (2,175,881 ) $ 255,372 $ (3,127,495 ) (2) Operating expense adjustments due to: Warehouse and handling reclass $ 2,195,119 $ 2,175,881 Reclass to impairment expense 285,477 - Accrued expenses (377,912 ) 51,375 PTO Accrual (16,930 ) (38,647 ) Other (26,291 ) (25,544 ) $ 2,059,463 $ 2,163,065 The decrease to retained earnings from the adjustments as of December 31, 2018, is as follows: FIFO adjustment $ (786,690 ) Freight-in, warehousing and handling expenditures, factory labor and overhead, and freight-out (442,150 ) Inventory reserve 980,000 Sales returns (172,494 ) Income tax benefit 33,823 Accruals and other (852,872 ) Decrease to retained earnings $ (1,240,383 ) Restatement Reconciliation Tables The following tables present a reconciliation of our Consolidated Balance Sheets as previously reported as of December 31, 2018 and 2017 to the restated amounts shown in this filing. We have also presented a reconciliation of our Consolidated Statements of Comprehensive Income (Loss) and Consolidated Statements of Cash Flows for the years ended December 31, 2018 and 2017, as previously reported to the restated amounts shown in this filing. The following restatement adjustment footnote numbers correspond to the restatement adjustment descriptions above. Tandy Leather Factory, Inc. Consolidated Balance Sheet December 31, 2018 As Reported Adjustments As Restated ASSETS CURRENT ASSETS: Cash $ 24,070,351 $ - $ 24,070,351 Accounts receivable-trade, net of allowance for doubtful accounts of $15,703 408,170 - 408,170 Inventory 33,867,276 (564,727 ) (1) (2)(3)(4)(7) 33,302,549 Prepaid income taxes 383,478 36,430 (6) 419,908 Prepaid expenses 1,244,754 39,041 (7) 1,283,795 Other current assets 161,208 170,597 (7) 331,805 Total current assets 60,135,237 (318,659 ) 59,816,578 Property and equipment, at cost 28,005,563 134,782 (7) 28,140,345 Less accumulated depreciation (13,606,266 ) (18,995 ) (7) (13,625,261 ) Property and equipment, net 14,399,297 115,787 14,515,084 Deferred income taxes 248,228 844,065 (6) 1,092,293 Goodwill 954,765 - 954,765 Other intangibles, net of accumulated amortization of $690,869 16,500 - 16,500 Other assets 386,107 - 386,107 TOTAL ASSETS $ 76,140,134 $ 641,193 $ 76,781,327 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable-trade $ 1,978,840 $ 175,554 (7) $ 2,154,394 Accrued expenses and other liabilities 4,176,479 1,225,029 (4)(7) 5,401,508 Current maturities of long-term debt 747,335 (227,819 ) (7) 519,516 Total current liabilities 6,902,654 1,172,764 8,075,418 Uncertain tax positions - 1,415,715 (6) 1,415,715 Deferred income taxes 1,556,493 (1,556,493 ) (6)(9) - Other non-current liabilities - 555,296 (6) 555,296 Long-term debt, net of current maturities 8,220,683 227,819 (7) 8,448,502 COMMITMENTS AND CONTINGENCIES (Note 10) 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; 10,353,155 shares issued 27,232 (2,384 ) (10) 24,848 Paid-in capital 7,158,821 (2,891,683 ) (10) 4,267,138 Retained earnings 65,716,761 (1,240,383 ) (1)(2)(3)(4)(6)(7)(9) 64,476,378 Treasury stock at cost (1,292,594 shares) (11,931,850 ) 2,894,067 (10) (9,037,783 ) Accumulated other comprehensive loss (net of tax) (1,510,660 ) 66,475 (9) (1,444,185 ) Total stockholders’ equity 59,460,304 (1,173,908 ) 58,286,396 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 76,140,134 $ 641,193 $ 76,781,327 Tandy Leather Factory, Inc. Consolidated Statement of Comprehensive Income For the Year Ended December 31, 2018 As Reported Adjustments As Restated Net sales $ 83,098,187 $ 105,382 (4)(7) $ 83,203,569 Cost of sales 32,517,996 (255,372 ) (1)(2)(3)(4)(5)(7) 32,262,624 Gross profit 50,580,191 360,754 50,940,945 Operating expenses 46,751,728 (2,059,463 ) (5)(7) 44,692,265 Impairment expense - 285,477 (7) 285,477 Income from operations 3,828,463 2,134,740 5,963,203 Other (income) expense: Interest expense 304,957 - 304,957 Other, net (180,191 ) (373,382 ) (9) (553,573 ) Total other (income) expense 124,766 (373,382 ) (248,616 ) Income before income taxes 3,703,697 2,508,122 6,211,819 Provision for income taxes 1,739,869 73,585 (6) 1,813,454 Net income $ 1,963,828 $ 2,434,537 $ 4,398,365 Foreign currency translation adjustments, net of tax (548,557 ) (133,315 ) (9) (681,872 ) Comprehensive income $ 1,415,271 $ 2,301,222 $ 3,716,493 Net income per common share: Basic $ 0.21 $ 0.27 $ 0.48 Diluted $ 0.21 $ 0.26 $ 0.48 Weighted average number of shares outstanding: Basic 9,185,203 9,185,203 9,185,203 Diluted 9,185,662 9,205,008 9,205,008 Tandy Leather Factory, Inc. Consolidated Statement of Cash Flows For the Year Ended December 31, 2018 As Reported Adjustments As Restated Cash flows from operating activities: Net income $ 1,963,828 $ 2,434,537 $ 4,398,365 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 1,797,281 1,481 (7) 1,798,762 Impairment of goodwill and long-lived assets 285,477 - 285,477 Loss on disposal of assets 1,321 - 1,321 Stock-based compensation 327,629 - 327,629 Deferred income taxes (90,997 ) 348,246 (6)(9) 257,249 Exchange (gain) loss 27,984 (434,816 ) (9) (406,832 ) Changes in operating assets and liabilities: Accounts receivable - trade 53,042 (3,887 ) (7) 49,155 Inventory 3,443,921 (2,409,491 ) (1)(2)(3)(4) 1,034,430 Prepaid expenses 239,082 (167,167 ) (6)(7) 71,915 Other current assets 27,821 (27,821 ) (7) - Accounts payable - trade (197,960 ) 49,620 (7) (148,340 ) Accrued expenses and other liabilities (181,959 ) 496,896 (4)(7) 314,937 Income taxes (308,129 ) (487,480 ) (6) (795,609 ) Other assets (3,690 ) 586,971 (7) 583,281 Total adjustments 5,420,823 (2,047,448 ) 3,373,375 Net cash provided by operating activities 7,384,651 387,089 7,771,740 Cash flows from investing activities: Purchase of property and equipment (1,091,433 ) 3,105 (7) (1,088,328 ) Proceeds from sale of assets 27,396 543 (7) 27,939 Net cash used in (provided by) investing activities (1,064,037 ) 3,648 (1,060,389 ) Cash flows from financing activities: Proceeds from long-term debt 1,596,288 - 1,596,288 Repurchase of treasury stock (1,653,266 ) - (1,653,266 ) Net cash used in financing activities (56,978 ) - (56,978 ) Effect of exchange rate changes on cash and cash equivalents (530,543 ) (136,336 ) (9) (666,879 ) Net increase in cash and cash equivalents 5,733,093 254,401 5,987,494 Cash and cash equivalents, beginning of period 18,337,258 (254,401 ) 18,082,857 Cash and cash equivalents, end of period $ 24,070,351 $ - $ 24,070,351 Supplemental disclosures of cash flow information: Interest paid during the period $ 304,957 $ - $ 304,957 Income tax paid during the period, net of refunds $ 2,138,995 $ (777,595 ) $ 1,361,400 Tandy Leather Factory, Inc. Consolidated Balance Sheet December 31, 2017 As Reported Adjustments As Restated ASSETS CURRENT ASSETS: Cash $ 18,337,258 $ (254,401 ) (7) $ 18,082,857 Accounts receivable-trade, net of allowance for doubtful accounts of $22,642 461,212 - 461,212 Inventory 37,311,197 (2,765,113 ) (1)(2)(4)(5)(7) 34,546,084 Prepaid income taxes 41,307 (41,307 ) (6) - Prepaid expenses 1,473,147 (80,869 ) (7) 1,392,278 Other current assets 189,029 139,493 (7) 328,522 Total current assets 57,813,150 (3,002,197 ) 54,810,953 Property and equipment, at cost 27,218,481 113,818 (7) 27,332,299 Less accumulated depreciation (11,750,639 ) (14,777 ) (7) (11,765,416 ) Property and equipment, net 15,467,842 99,041 15,566,883 Deferred income taxes 271,738 859,167 (6) 1,130,905 Goodwill 962,949 - 962,949 Other intangibles, net of accumulated amortization of $688,147 19,222 - 19,222 Other assets 379,695 - 379,695 TOTAL ASSETS $ 74,914,596 $ (2,043,989 ) $ 72,870,607 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable-trade $ 2,480,593 $ (70,748 ) (7) $ 2,409,845 Accrued expenses and other liabilities 3,886,334 1,158,681 (4)(7) 5,045,015 Income taxes payable - 354,629 (6) 354,629 Current maturities of long-term debt 614,311 - 614,311 Total current liabilities 6,981,238 1,442,562 8,423,800 Uncertain tax position - 1,197,078 (6) 1,197,078 Deferred income taxes 1,636,958 (1,636,958 ) (6)(9) - Other non-current liabilities - 596,770 (6) 596,770 Long-term debt, net of current maturities 6,757,419 - 6,757,419 COMMITMENTS AND CONTINGENCIES (Note 10) 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; 10,320,069 shares issued 27,153 (2,385 ) (10) 24,768 Paid-in capital 6,831,271 (2,891,682 ) (10) 3,939,589 Retained earnings 63,921,244 (3,843,231 ) (1) (2)(4)(6)(7)(9) 60,078,013 Treasury stock at cost (1,049,207 shares) (10,278,584 ) 2,894,067 (10) (7,384,517 ) Accumulated other comprehensive loss (net of tax) (962,103 ) 199,790 (9) (762,313 ) Total stockholders’ equity 59,538,981 (3,643,441 ) 55,895,540 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 74,914,596 $ (2,043,989 ) $ 72,870,607 Tandy Leather Factory, Inc. Consolidated Statement of Comprehensive Income (Loss) For the Year Ended December 31, 2017 As Reported Adjustments As Restated Net sales $ 82,321,268 $ 99,327 (4)(7) $ 82,420,595 Cost of sales 30,207,439 3,127,495 (1)(2)(4)(5) 33,334,934 Gross profit (loss) 52,113,829 (3,028,168 ) 49,085,661 Operating expenses 44,872,007 (2,163,065 ) (5)(7) 42,708,942 Income (loss) from operations 7,241,822 (865,103 ) 6,376,719 Other (income) expense: Interest expense 205,555 - 205,555 Other, net (126,857 ) (40,255 ) (9) (167,112 ) Total other (income) expense 78,698 (40,255 ) 38,443 Income (loss) before income taxes 7,163,124 (824,848 ) 6,338,276 Provision for income taxes 2,711,373 1,148,459 (6) 3,859,832 Net income (loss) $ 4,451,751 $ (1,973,307 ) $ 2,478,444 Foreign currency translation adjustments, net of tax 931,026 (519,599 ) (9) 411,427 Comprehensive income (loss) $ 5,382,777 $ (2,492,906 ) $ 2,889,871 Net income (loss) per common share: Basic $ 0.48 $ (0.21 ) $ 0.27 Diluted $ 0.48 $ (0.21 ) $ 0.27 Weighted average number of shares outstanding: Basic 9,242,092 9,242,092 9,242,092 Diluted 9,256,810 9,245,537 9,245,537 Tandy Leather Factory, Inc. Consolidated Statement of Cash Flows For the Year Ended December 31, 2017 2017 As Reported 2017 Adjustments 2017 As Restated Cash flows from operating activities: Net income (loss) $ 4,451,751 $ (1,973,307 ) $ 2,478,444 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 1,875,102 8,941 (7) 1,884,043 Loss on disposal of assets 3,139 - 3,139 Stock-based compensation 239,599 - 239,599 Deferred income taxes (215,576 ) 853,632 (6)(9) 638,056 Exchange loss 29,848 3,151 (9) 32,999 Changes in operating assets and liabilities: Accounts receivable - trade 99,772 (11,327 ) (7) 88,445 Inventory (4,133,658 ) 1,155,373 (1)(2)(4) (2,978,285 ) Prepaid expenses 135,713 (68,901 ) (6)(7) 66,812 Other current assets (48,797 ) 48,797 (7) - Accounts payable - trade (208,434 ) 973,323 (7) 764,889 Accrued expenses and other liabilities (983,710 ) (1,282,591 ) (4)(7) (2,266,301 ) Income taxes 923,016 225,297 (6) 1,148,313 Other assets (43,669 ) 409,291 (7) 365,622 Total adjustments (2,327,655 ) 2,314,986 (12,669 ) Net cash provided by (used in) operating activities 2,124,096 341,679 2,465,775 Cash flows from investing activities: Purchase of property and equipment (1,689,645 ) (2,354 ) (7) (1,691,999 ) Proceeds from sale of assets 35,963 - 35,963 Net cash used in investing activities (1,653,682 ) (2,354 ) (1,656,036 ) Cash flows from financing activities: Payments on capital lease obligations (72,686 ) - (72,686 ) Proceeds from exercise of stock options 223,404 - 223,404 Net cash provided by financing activities 150,718 - 150,718 Effect of exchange rate changes on cash and cash equivalents 853,822 (593,726 ) (9) 260,096 Net (decrease) increase in cash and cash equivalents 1,474,954 (254,401 ) 1,220,553 Cash and cash equivalents, beginning of period 16,862,304 - 16,862,304 Cash and cash equivalents, end of period $ 18,337,258 $ (254,401 ) $ 18,082,857 Supplemental disclosures of cash flow information: Interest paid during the period $ 205,555 $ - $ 205,555 Income tax paid during the period, net of refunds $ 1,788,357 $ 454,661 $ 2,243,018 Tandy Leather Factory, Inc. Consolidated Balance Sheet (Unaudited) March 31, 2019 As Reported Adjustments As Restated ASSETS CURRENT ASSETS: Cash $ 12,679,373 $ - $ 12,679,373 Short-term investments 4,999,750 6,828 (7) 5,006,578 Accounts receivable-trade, net of allowance for doubtful accounts of $12,940 456,537 - 456,537 Inventory 30,564,322 (389,839 ) (1)(2)(3)(4) 30,174,483 Prepaid income taxes 272,028 36,430 (6) 308,458 Prepaid expenses 1,537,367 54,676 (7) 1,592,043 Other current assets 174,043 106,363 (4) 280,406 Total current assets 50,683,420 (185,542 ) 50,497,878 Property and equipment, at cost 27,863,939 38,268 (7) 27,902,207 Less accumulated depreciation (13,921,523 ) (20,007 ) (7) (13,941,530 ) Property and equipment, net 13,942,416 18,261 13,960,677 Operating lease assets 6,389,561 10,379,823 (8) 16,769,384 Deferred income taxes - 908,500 (6) 908,500 Goodwill 956,945 - 956,945 Other intangibles, net of accumulated amortization of $714,000 15,833 - 15,833 Other assets 379,661 - 379,661 TOTAL ASSETS $ 72,367,836 $ 11,121,042 $ 83,488,878 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable-trade $ 897,196 $ - $ 897,196 Accrued expenses and other liabilities 3,752,711 354,568 (4)(7) 4,107,279 Operating lease liabilities 3,340,843 707,318 (8) 4,048,161 Total current liabilities 7,990,750 1,061,886 9,052,636 Uncertain tax position - 1,415,715 (6) 1,415,715 Deferred income taxes 1,258,721 (1,258,721 ) (6)(8)(9) - Other non-current liabilities - 555,778 (6) 555,778 Operating lease liabilities, non-current 3,427,705 9,806,954 (8) 13,234,659 COMMITMENTS AND CONTINGENCIES (Note 10) 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; 10,354,563 shares issued 27,234 (2,383 ) (10) 24,851 Paid-in capital 7,344,644 (2,891,684 ) (10) 4,452,960 Retained earnings 66,188,614 (554,243 ) (1) (2)(3)(4)(6)(7)(8)(9) 65,634,371 Treasury stock at cost (1,420,539 shares) (12,646,467 ) 2,894,067 (10) (9,752,400 ) Accumulated other comprehensive loss (net of tax) (1,223,365 ) 93,673 (9) (1,129,692 ) Total stockholders’ equity 59,690,660 (460,570 ) 59,230,090 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 72,367,836 $ 11,121,042 $ 83,488,878 Tandy Leather Factory, Inc. Consolidated Statement of Comprehensive Income Unaudited For the Three Months Ended March 31, 2019 As Reported Adjustments As Restated Net sales $ 20,784,652 $ 156,670 (4) $ 20,941,322 Cost of sales 8,333,847 362,805 (1) (2)(3)(4)(5)(7) 8,696,652 Gross profit 12,450,805 (206,135 ) 12,244,670 Operating expenses 11,281,377 (1,249,724 ) (5)(7)(8) 10,031,653 Income (loss) from operations 1,169,428 1,043,589 2,213,017 Other (income) expense: Interest expense 32,383 - 32,383 Other, net (33,041 ) 142,659 (7)(9) 109,618 Total other (income) expense (658 ) 142,659 142,001 Income (loss) before income taxes 1,170,086 900,930 2,071,016 Provision (benefit) for income taxes 301,123 250,082 (6) 551,205 Net income (loss) $ 868,963 $ 650,848 $ 1,519,811 Foreign currency translation adjustments, net of tax 287,295 27,198 (9) 314,493 Comprehensive income (loss) $ 1,156,258 $ 678,049 $ 1,843,304 Net income (loss) per common share: Basic $ 0.10 $ 0.07 $ 0.17 Diluted $ 0.10 $ 0.07 $ 0.17 Basic 9,009,752 9,009,752 9,009,752 Diluted 9,010,037 9,011,107 9,011,107 Tandy Leather Factory, Inc. Consolidated Statement of Cash Flows Unaudited For the Three Months Ended March 31, 2019 As Reported Adjustments As Restated Cash flows from operating activities: Net income (loss) $ 868,963 $ 650,848 $ 1,519,811 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 495,449 (1,154 ) (7) 494,295 Right-of-use asset amortization - 865,050 (8) 865,050 (Gain) loss on disposal of assets (3,794 ) - (3,794 ) Stock-based compensation 185,825 - 185,825 Deferred income taxes (33,861 ) 217,654 (6)(9) 183,793 Exchange (gain) loss 2,154 134,113 (7)(9) 136,267 Changes in operating assets and liabilities: Accounts receivable-trade (48,367 ) (7,696 ) (7) (56,063 ) Inventory 3,302,954 (130,791 ) (1)(2)(3)(4) 3,172,163 Prepaid expenses (292,613 ) 325,165 (7) 32,552 Other current assets (12,835 ) (180,812 ) (7) (193,647 ) Accounts payable-trade (318,294 ) (962,853 ) (7) (1,281,147 ) Accrued expenses and other liabilities (1,205,241 ) 49,346 (4)(7) (1,155,895 ) Income taxes 95,767 12,943 (6) 108,710 Other assets 6,446 (48,416 ) (7) (41,970 ) Operating lease liability - (833,690 ) (8) (833,690 ) Total adjustments 2,173,590 (561,141 ) 1,612,449 Net cash provided by operating activities 3,042,553 89,707 3,132,260 Cash flows from investing activities: Purchase of property and equipment (30,893 ) (7 ) (7) (30,900 ) Purchase of short-term investments (4,999,750 ) - (4,999,750 ) Proceeds from sales of assets 12,552 - 12,552 Net cash used in investing activities (5,018,091 ) (7 ) (5,018,098 ) Cash flows from financing activities: Payments on long-term debt (8,968,018 ) - (8,968,018 ) Repurchase of treasury stock (714,617 ) - (714,617 ) Net cash used in financing activities (9,682,635 ) - (9,682,635 ) Effect of exchange rate changes on cash and cash equivalents 267,195 (89,700 ) (9) 177,495 Net (decrease) increase in cash and cash equivalents (11,390,978 ) - (11,390,978 ) Cash and cash equivalents, beginning of period 24,070,351 - 24,070,351 Cash and cash equivalents, end of period $ 12,679,373 $ - $ 12,679,373 Tandy Leather Factory, Inc. Consolidated Balance Sheet Unaudited September 30, 2018 As Reported Adjustments As Restated ASSETS CURRENT ASSETS: Cash $ 16,814,972 $ - $ 16,814,972 Short-term investments Accounts receivable-trade, net of allowance for doubtful accounts of $9,839 418,612 - 418,612 Inventory 40,720,630 (2,308,873 ) (1)(2)(3)(4) 38,411,757 Prepaid income taxes 452,389 (386,595 ) (6) 65,794 Prepaid expenses 1,348,113 64,393 (7) 1,412,506 Other current assets 290,028 93,308 (7) 383,336 Total current assets 60,044,744 (2,537,767 ) 57,506,977 Property and equipment, at cost 27,950,353 33,314 (7) 27,983,667 Less accumulated depreciation (12,976,025 ) (17,940 ) (7) (12,993,965 ) Property and equipment, net 14,974,328 15,374 14,989,702 Deferred income taxes 281,721 1,139,475 (6) 1,421,196 Goodwill 960,304 - 960,304 Other intangibles, net of accumulated amortization of $712,000 17,166 - 17,166 Other assets 387,487 - 387,487 Other assets $ 76,665,750 $ (1,382,918 ) $ 75,282,832 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable-trade $ 3,718,393 - $ 3,718,393 Accrued expenses and other liabilities 2,235,793 1,174,004 (4)(7) 3,409,797 Current maturities of long-term debt 174,056 - 174,056 Total current liabilities 6,128,242 1,174,004 7,302,246 Uncertain tax positions - 1,197,078 (6) 1,197,078 Deferred income taxes 1,467,481 (1,467,481 ) (6)(9) - Other non-current liabilities - 598,188 (6) 598,188 Long-term debt, net of current maturities 8,180,613 - 8,180,613 COMMITMENTS AND CONTINGENCIES (Note 10) 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; 10,336,717 shares issued 27,193 (2,385 ) (10) 24,808 Paid-in capital 6,907,678 (2,891,682 ) (10) 4,015,996 Retained earnings 66,345,110 (2,983,997 ) (1)(2)(3)(4)(6)(7)(9) 63,361,113 Treasury stock at cost (1,182,509 shares) (11,273,822 ) 2,894,067 (10) (8,379,755 ) Accumulated other comprehensive loss (net of tax) (1,116,745 ) 99,290 (9) (1,017,455 ) Total stockholders’ equity 60,889,414 (2,884,707 ) 58,004,707 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 76,665,750 $ (1,382,918 ) $ 75,282,832 Tandy Leather Factory, Inc. Consolidated Statement of Comprehensive Income (Loss) Unaudited Three Months Ended September 30, 2018 As Reported Adjustments As Restated Net sales $ 18,887,099 $ (8,836 ) (4) 18,878,263 Cost of sales 7,040,266 (57,886 ) (1)(2)(3)(4)(5) 6,982,380 Gross profit 11,846,833 49,050 11,895,883 Operating expenses 11,531,389 (535,400 ) (5)(7) 10,995,989 Income from operations 315,444 584,450 899,894 Other expense: Interest expense 80,710 - 80,710 Other, net (40,846 ) - (40,846 ) Total other expense 39,864 - 39,864 Income before income taxes 275,580 584,450 860,030 Provision (benefit) for income taxes 397,114 (145,785 ) (6) 251,329 Net income (loss) $ (121,534 ) $ 730,235 $ 608,701 Foreign currency translation adjustments, net of tax 118,165 (29,541 ) (9) 88,624 Comprehensive income (loss) $ (3,369 ) $ 700,694 $ 697,325 Net income (loss) per common share: Basic $ (0.01 ) $ 0.08 $ 0.07 Diluted $ (0.01 ) $ 0.08 $ 0.07 Weighted average number of shares outstanding: Basic 9,154,209 9,154,215 9,154,215 Diluted 9,155,031 9,160,022 9,160,022 Tandy Leather Factory, Inc. Consolidated Statement of Comprehensive Income Unaudited Nine Months Ended September 30, 2018 As Reported Adjustments As Restated Net sales $ 58,353,784 $ 212,279 (4) $ 58,566,063 Cost of sales 20,545,547 1,202,081 (1)(2)(3)(4)(5)(7) 21,747,628 Gross profit 37,808,237 (989,802 ) 36,818,435 Operating expenses 33,742,351 (1,460,053 ) (5)(7) 32,282,298 Income from operations 4,065,886 470,251 4,536,137 Other (income) expense: Interest expense 223,534 - 223,534 Other, net (126,459 ) (199,607 ) (9) (326,066 ) Total other (income) expense 97,075 (199,607 ) (102,532 ) Income before income taxes 3,968,811 669,858 4,638,669 Provision (benefit) for income taxes 1,376,634 (21,065 ) (6) 1,355,569 Net income $ 2,592,177 $ 690,923 $ 3,283,100 Foreign currency translation adjustments, net of tax (154,642 ) (100,500 ) (9) (255,142 ) Comprehensive income $ 2,437,535 $ 590,423 $ 3,027,958 Net income per common share: Basic $ 0.28 $ 0.08 $ 0.36 Diluted $ 0.28 $ 0.08 $ 0.36 Weighted average number of shares outstanding: Basic 9,199,173 9,199,173 9,199,173 Diluted 9,199,959 9,201,577 9,201,577 Tandy Leather Factory, Inc. Consolidated Statement of Cash Flows Unaudited For the Nine Months Ended September 30, 2018 As Reported Adjustments As Restated Cash flows from operating activities: Net income $ 2,592,177 $ 690,923 $ 3,283,100 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 1,310,774 2,056 (7) 1,312,830 (Gain) loss on disposal of assets 4,556 - 4,556 Stock-based compensation 76,447 - 76,447 Deferred income taxes (115,460 ) (174,831 ) (6)(9) (290,291 ) Exchange (gain) loss (93,163 ) (43,735 ) (9) (136,898 ) Changes in operating assets and liabilities: Accounts receivable-trade 42,600 (53,500 ) (7) (10,900 ) Inventory (3,409,433 ) (552,298 ) (1)(2)(4) (3,961,731 ) Prepaid expenses 125,034 (90,533 ) (6)(7) 34,501 Other current assets (111,688 ) 111,688 (7) - Accounts payable-trade 28,525 1,374,694 (7) 1,403,219 Accrued expenses and other liabilities (609,577 ) (1,043,249 ) (4)(7) (1,652,826 ) Income taxes (475,082 ) 56,112 (6) (418,970 ) Other assets (5,736 ) 358,049 (7) 352,313 Total adjustments (3,232,203 ) (55,547 ) (3,287,750 ) Net cash provided (used) by operating activities (640,026 ) 635,376 (4,650 ) Cash flows from investing activities: Purchase of property and equipment (887,679 ) - (887,679 ) Proceeds from sales of assets 17,718 - 17,718 Net cash used in investing activities (869,961 ) - (869,961 ) Cash flows from financing activities: Proceeds from long-term debt 982,939 - 982,939 Repurchase of treasury stock (995,238 ) - (995,238 ) Net cash used in financing activities (12,299 ) - (12,299 ) Effect of exchange rate changes on cash and cash equivalents - (380,975 ) (9) (380,975 ) Net (decrease) increase in cash and cash equivalents (1,522,286 ) 254,401 (1,267,885 ) Cash and cash equivalents, beginning of period 18,337,258 (254,401 ) 18,082,857 Cash and cash equivalents, end of period $ 16,814,972 $ - $ 16,814,972 Tandy Leather Factory, Inc. Consolidated Balance Sheet Unaudited June 30, 2018 As Reported Adjustments As Restated ASSETS CURRENT ASSETS: Cash and cash equivalents $ 18,955,328 $ - $ 18,955,328 Accounts receivable-trade, net of allowance for doubtful accounts of $9,911 496,255 - 496,255 Inventory 38,020,269 (2,897,936 ) (1)(2)(3)(4) 35,122,333 Prepaid income taxes 233,002 (233,002 ) (6) - Prepaid expenses 1,374,944 64,393 (7) 1,439,337 Other current assets 75,459 87,557 (7) 163,016 Total current assets 59,155,257 (2,978,988 ) 56,176,269 Property and equipment, at cost 27,551,811 33,314 (7) 27,585,125 Less accumulated depreciation (12,552,648 ) (16,886 ) (7) (12,569,534 ) Property and equipment, net 14,999,163 16,428 15,015,591 Deferred income taxes 269,512 1,016,036 (6) 1,285,548 Goodwill 958,464 - 958,464 Other intangibles, net of accumulated amortization of $712,000 18,083 - 18,083 Other assets 384,744 - 384,744 TOTAL ASSETS $ 75,785,223 (1,946,524 ) $ 73,838,699 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable-trade $ 3,115,778 - $ 3,115,778 Accrued expenses and other liabilities 1,971,026 1,165,165 (4)(7) 3,136,191 Income taxes payable - 153,593 (6) 153,593 Current maturities of long-term debt 1,740,556 - 1,740,556 Total current liabilities 6,827,360 1,318,758 8,146,118 Uncertain tax positions - 1,197,078 (6) 1,197,078 Deferred income taxes 1,474,675 (1,474,675 ) (6)(9) - Other non-current liabilities - 597,716 (6) 597,716 Long-term debt, net of current maturities 6,614,112 - 6,614,112 COMMITMENTS AND CONTINGENCIES (Note 10) 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; 10,336,717 shares issued 27,193 (2,385 ) (10) 24,808 Paid-in capital 6,883,919 (2,891,682 ) (10) 3,992,237 Retained earnings 66,466,644 (3,714,232 ) (2)(3)(4)(6)(7)(9) 62,752,412 Treasury stock at cost (1,182,502 shares) (11,273,770 ) 2,894,067 (10) (8,379,703 ) Accumulated other comprehensive loss (1,234,910 ) 128,831 (9) (1,106,079 ) Total stockholders’ equity 60,869,076 (3,585,401 ) 57,283,675 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 75,785,223 (1,946,524 ) $ 73,838,699 Consolidated Statement of Comprehensive Income (Loss) Unaudited Three Months Ended June 30, 2018 As Reported Adjustments As Restated Net sales $ 19,177,767 $ 9,455 (4) $ 19,187,222 Cost of sales 6,059,325 894,405 (1)(2)(3)(4)(5) 6,953,730 Gross profit (loss) 13,118,442 (884,950 ) 12,233,492 Operating expenses 11,136,961 (485,575 ) (5)(7) 10,651,386 Income (loss) from operations 1,981,481 (399,375 ) 1,582,106 Other (income) expense: Interest expense 78,182 - 78,182 Other, net (46,741 ) (85,101 ) (9) (131,842 ) Total other (income) expense 31,441 (85,101 ) (53,660 ) Income (loss) before income taxes 1,950,040 (314,274 ) 1,635,766 Provision (benefit) for income taxes 509,948 (31,925 ) (6) 478,023 Net income (loss) $ 1,440,092 $ (282,349 ) $ 1,157,743 Foreign currency translation adjustments, net of tax (294,598 ) 9,824 (9) (284,774 ) Comprehensive income (loss) $ 1,145,494 $ (272,525 ) $ 872,969 Net income (loss) per common share: Basic $ 0.15 $ (0.02 ) $ 0.13 Diluted $ 0.15 $ (0.02 ) $ 0.13 Basic 9,180,076 9,180,076 9,180,076 Diluted 9,180,727 9,182,527 9,182,527 Tandy Leather Factory, Inc. Consolidated Statement of Comprehensive Income (Loss) Unaudited Six Months Ended June 30, 2018 As Reported Adjustments As Restated Net sales $ 39,466,685 $ 221,115 (4) $ 39,687,800 Cost of sales 13,505,281 1,259,967 (1)(2)(3)(4)(5)(7) 14,765,248 Gross profit (loss) 25,961,404 (1,038,852 ) 24,922,552 Operating expenses 22,210,962 (924,653 ) (5)(7) 21,286,309 Income (loss) from operations 3,750,442 (114,199 ) 3,636,243 Other (income) expense: Interest expense 142,824 - 142,824 Other, net (85,613 ) (199,607 ) (9) (285,220 ) Total other (income) expense 57,211 (199,607 ) (142,396 ) Income (loss) before income taxes 3,693,231 85,408 3,778,639 Provision (benefit) for income taxes 979,520 124,720 (6) 1,104,240 Net income (loss) $ 2,713,711 $ (39,312 ) $ 2,674,399 Foreign currency translation adjustments, net of tax (272,807 ) (70,959 ) (9) (343,766 ) Comprehensive income (loss) $ 2,440,904 $ (110,271 ) $ 2,330,633 Net income (loss) per common share: Basic $ 0.29 $ 0.01 $ 0.29 Diluted $ 0.29 $ 0.01 $ 0.29 Weighted average number of shares outstanding: Basic 9,222,028 9,222,028 9,222,028 Diluted 9,222,533 9,223,086 9,223,086 Tandy Leather Factory, Inc. Consolidated Statement of Cash Flows Unaudited Six Months Ended June 30, 2018 As Reported Adjustments As Restated Cash flows from operating activities: Net income (loss) $ 2,713,711 $ (39,312 ) $ 2,674,399 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 878,955 1,139 (7) 880,094 (Gain) loss on disposal of assets 4,556 - 4,556 Stock-based compensation 52,688 - 52,688 Deferred income taxes (96,057 ) (58,586 ) (6)(9) (154,643 ) Exchange (gain) loss (268,321 ) 52,455 (9) (215,866 ) Changes in operating assets and liablities: Accounts receivable-trade (35,043 ) 12,509 (7) (22,534 ) Inventory (709,072 ) 20,638 (1)(2)(4) (688,434 ) Prepaid expenses 98,203 67,654 (6)(7) 165,857 Other current assets 113,570 (113,570 ) (7) - Accounts payable-trade (189,928 ) 911,645 (7) 721,717 Accrued expenses and other liabilities (1,258,506 ) (662,391 ) (4)(7) (1,920,897 ) Income taxes (255,695 ) 53,044 (6) (202,651 ) Other assets (3,910 ) 426,212 (7) 422,302 Total adjustments (1,668,560 ) 710,749 (957,811 ) Net cash provided by operating activities 1,045,151 671,437 1,716,588 Cash flows from investing activities: Purchase of property and equipment (421,861 ) - (421,861 ) Proceeds from sales of assets 7,028 - 7,028 Net cash used in investing activities (414,833 ) - (414,833 ) Cash flows from financing activities: Proceeds from long-term debt 982,938 - 982,938 Repurchase of treasury stock (995,186 ) - (995,186 ) Net cash used in financing activities (12,248 ) - (12,248 ) Effect of exchange rate changes on cash and cash equivalents - (417,036 ) (9) (417,036 ) Net (decrease) increase in cash and cash equivalents 618,070 254,401 872,471 Cash and cash equivalents, beginning of period 18,337,258 (254,401 ) 18,082,857 Cash and cash equivalents, end of period $ 18,955,328 $ - $ 18,955,328 Tandy Leather Factory, Inc. Consolidated Balance Sheet (Unaudited) March 31, 2018 As Reported Adjustments As Restated ASSETS CURRENT ASSETS: Cash $ 19,252,878 $ - $ 19,252,878 Accounts receivable-trade, net of allowance for doubtful accounts of $16,075 503,322 - 503,322 Inventory 36,771,860 (2,494,226 ) (1)(2)(3)(4) 34,277,634 Prepaid expenses 1,576,205 64,393 (7) 1,640,598 Other current assets 78,412 91,150 (7) 169,562 Total current assets 58,182,677 (2,338,683 ) 55,843,994 Property and equipment, at cost 27,403,608 33,314 (7) 27,436,922 Less accumulated depreciation (12,162,066 ) (15,831 ) (7) (12,177,897 ) Property and equipment, net 15,241,542 17,483 15,259,025 Deferred income taxes 265,456 782,684 (6) 1,048,140 Goodwill 960,353 - 960,353 Other intangibles, net of accumulated amortization of $711,000 18,667 - 18,667 Other assets 379,292 - 379,292 TOTAL ASSETS $ 75,047,987 $ (1,538,516 ) $ 73,509,471 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Accou |