1
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   ----------

                                    FORM 10-Q

                Quarterly Report Pursuant To Section 13 or 15(d)

                     of the Securities Exchange Act of 1934

                                   ----------

For the Period Ended December 31, 2000            Commission File Number 0-18927


                         TANDY BRANDS ACCESSORIES, INC.
             (Exact name of registrant as specified in its charter)

         Delaware                                              75-2349915
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                              Identification No.)


690 East Lamar Boulevard, Suite 200, Arlington, TX                 76011
     (Address of principal executive offices)                    (Zip Code)


        Registrant's telephone number, including area code (817)-548-0090


               Former name, former address and former fiscal year,
                          if changed since last report:

                                 Not Applicable

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





         Class                Number of shares outstanding at December 31, 2000
                           
Common stock, $1 par value                        5,817,406


================================================================================

   2



                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                         QUARTER ENDED DECEMBER 31, 2000

- --------------------------------------------------------------------------------

                                TABLE OF CONTENTS


PART I -- FINANCIAL INFORMATION




Item                                                                            Page No.
                                                                                --------
                                                                          
1.       Financial Statements                                                     3 - 10

2.       Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                               11 - 14

3        Qualitative and Quantitative Disclosures About Market Risk                   15

PART II -- OTHER INFORMATION

Item

4.       Submission of Matter to a Vote of Security Holders                           15

6.       Exhibits and Reports on Form 8-K                                             16


         SIGNATURES                                                                   17


         INDEX TO EXHIBITS                                                            18




                                       2
   3


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES
                              FILE NUMBER 0-18927
                                   FORM 10-Q

================================================================================

                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)




                                                                  Three Months                       Six Months
                                                                     Ended                             Ended
                                                                  December 31                        December 31
                                                         ----------------------------       ---------------------------
                                                           2000               1999            2000              1999
                                                         ---------          ---------       ---------         ---------
                                                                                                  
Net sales                                                   56,757          $  57,566       $ 110,941         $ 110,822
Cost of goods sold                                          36,567             35,901          71,855            70,273
                                                         ---------          ---------       ---------         ---------
          Gross margin                                      20,190             21,665          39,086            40,549


Selling, general and administrative expenses                13,437             12,920          26,943            25,587
Depreciation and amortization                                1,134                866           2,192             1,699
                                                         ---------          ---------       ---------         ---------
          Total operating expenses                          14,571             13,786          29,135            27,286
                                                         ---------          ---------       ---------         ---------

Operating income                                             5,619              7,879           9,951            13,263

Interest expense                                            (1,000)              (922)         (2,021)           (1,815)
Royalty income and early termination of
     license agreement                                          17              1,043              34             1,074
                                                         ---------          ---------       ---------         ---------

Income before provision for income taxes                     4,636              8,000           7,964            12,522
Provision for income taxes                                   1,788              3,107           3,081             4,861
                                                         ---------          ---------       ---------         ---------
          Net income                                     $   2,848          $   4,893       $   4,883         $   7,661
                                                         =========          =========       =========         =========

Earnings per common share                                $    0.51          $    0.84       $    0.87         $    1.32
                                                         =========          =========       =========         =========

Earnings per common share - assuming dilution            $    0.51          $    0.83       $    0.87         $    1.30
                                                         =========          =========       =========         =========

Common shares outstanding                                    5,578              5,802           5,595             5,799
                                                         =========          =========       =========         =========

Common shares outstanding - assuming dilution                5,582              5,868           5,604             5,871
                                                         =========          =========       =========         =========

Cash dividends per common share                               None               None            None              None



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



                                        3
   4

                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES
                              FILE NUMBER 0-18927
                                   FORM 10-Q

- --------------------------------------------------------------------------------

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)



                                                                                 December 31,            June 30,
                                                                                     2000                  2000
                                                                                 --------------        -------------
ASSETS                                                                            (Unaudited)
                                                                                                 
Current assets:
     Cash and cash equivalents                                                     $     352             $     661
     Accounts receivable, net                                                         40,166                31,105
     Inventories:
         Raw materials and work in process                                             4,617                 4,759
         Finished goods                                                               54,098                50,581
     Other current assets                                                              2,800                 2,371
                                                                                   ---------             ---------
         Total current assets                                                        102,033                89,477
                                                                                   ---------             ---------

Property and equipment, at cost                                                       23,786                22,317
Accumulated depreciation                                                             (10,575)               (9,305)
                                                                                   ---------             ---------
         Net property and equipment                                                   13,211                13,012
                                                                                   ---------             ---------

Other assets:
     Goodwill, less amortization                                                      10,957                11,410
     Other assets, less amortization                                                   8,224                 7,785
                                                                                   ---------             ---------
         Total other assets                                                           19,181                19,195
                                                                                   ---------             ---------
                                                                                   $ 134,425             $ 121,684
                                                                                   =========             =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                                              $   7,329             $   6,547
     Accrued expenses                                                                  5,973                 4,004
                                                                                   ---------             ---------
         Total current liabilities                                                    13,302                10,551
                                                                                   ---------             ---------
Other liabilities:
     Notes payable                                                                    46,925                41,075
     Other noncurrent liabilities                                                        189                   184
                                                                                   ---------             ---------
         Total other liabilities                                                      47,114                41,259
                                                                                   ---------             ---------

Stockholders' equity:
     Preferred stock, $1 par value, 1,000,000 shares authorized, none issued              --                    --
     Common stock, $1 par value, 10,000,000 shares authorized,
         5,817,406 shares and 5,808,968 shares issued and outstanding
         as of  December 31, 2000, and June 30, 2000, respectively                     5,818                 5,809
     Additional paid-in capital                                                       22,353                22,426
     Cumulative other comprehensive income                                              (512)                 (479)
     Retained earnings                                                                48,444                43,560
     Treasury stock, at cost                                                          (2,094)               (1,442)
                                                                                   ---------             ---------
         Total stockholders' equity                                                   74,009                69,874
                                                                                   ---------             ---------
                                                                                   $ 134,425             $ 121,684
                                                                                   =========             =========


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



                                       4
   5


                TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES
                              FILE NUMBER 0-18927
                                   FORM 10-Q

================================================================================

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
                                   (UNAUDITED)




                                                                                         Six Months Ended
                                                                                           December 31,
                                                                                    ---------------------------
                                                                                      2000             1999
                                                                                    -----------     -----------
Cash flows from operating activities:
                                                                                               
    Net income                                                                      $  4,883         $  7,661
    Adjustments to reconcile net income to net cash provided by (used for)
    operating activities:
       Depreciation                                                                    1,351              941
       Amortization                                                                      617              821
       Other                                                                             (88)              49
    Change in assets and liabilities:
       Accounts receivable                                                            (9,061)          (7,211)
       Inventories                                                                    (3,375)           2,190
       Other assets                                                                   (1,054)            (950)
       Accounts payable                                                                  782           (2,076)
       Accrued expenses                                                                1,974            4,007
                                                                                    --------         --------
    Net cash provided by (used for) operating activities                              (3,971)           5,432
                                                                                    --------         --------

Cash flows from investing activities:
    Purchases of property and equipment                                               (1,469)            (997)
    Purchase of Frank Spielberg, LLC                                                       0           (3,561)
                                                                                    --------         --------
    Net cash used for investing activities                                            (1,469)          (4,558)
                                                                                    --------         --------

Cash flows from financing activities:
    Exercise of employee stock options                                                    23               37
    Sale of stock to stock purchase program                                              658              791
    Purchase of treasury stock                                                        (1,400)            (859)
    Proceeds from borrowings                                                          50,600           51,395
    Payments under borrowings                                                        (44,750)         (50,995)
                                                                                    --------         --------
    Net cash provided by financing activities                                          5,131              369
                                                                                    --------         --------
Net increase (decrease) in cash and cash equivalents                                    (309)           1,243
Cash and cash equivalents at beginning of period                                         661              180
                                                                                    --------         --------
Cash and cash equivalents at end of period                                          $    352         $  1,423
                                                                                    ========         ========
Supplemental disclosures of cash flow information:
    Cash paid during the period for:
       Interest                                                                     $  1,622         $  1,460
       Income taxes                                                                    2,170            2,530
Noncash activities:
    None




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




                                       5
   6


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1 - ACCOUNTING PRINCIPLES

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the three and six month periods ended
December 31, 2000, are not necessarily indicative of the results that may be
expected for the year ended June 30, 2001. For further information, refer to the
consolidated financial statements and footnotes thereto included in the Tandy
Brands Accessories, Inc. and Subsidiaries Annual Report on Form 10-K for the
year ended June 30, 2000.

NOTE 2 - IMPACT OF NEW ACCOUNTING STANDARDS

In June 1998, the Financial Accounting Standards Board issued Statement No. 133,
"Accounting for Derivative Instruments and Hedging Activities," and its
amendments Statements 137 and 138, in June 1999 and June 2000, respectively. The
Statement requires the Company to recognize all derivatives on the balance sheet
at fair value. Derivatives that are not hedges must be adjusted to fair value
through income. If the derivative is a hedge, depending on the nature of the
hedge, changes in the fair value of derivatives are either offset against the
change in fair value of assets, liabilities, or firm commitments through
earnings or recognized in other comprehensive income until the hedged item is
recognized in earnings. The ineffective portion of a derivative's change in fair
value will be immediately recognized in earnings. The adoption of Statement No.
133, as amended on July 1, 2000, resulted in the cumulative effect of an
accounting change, net of tax, of approximately $308,000 in other comprehensive
income.

The Company's risk management policy as it relates to derivative instruments is
to mitigate, subject to market conditions, against interest rate risk. The
Company does not enter into any derivative instrument for the purposes of
speculative investment. The Company's overall risk management philosophy is
reevaluated as business conditions arise.

The Company is subject to interest rate risk on its long term debt. The Company
manages its exposure to changes in interest rates by the use of variable and
fixed interest rate debt. In addition the Company has hedged its exposure to
changes in interest rates on a portion of its variable debt by entering into an
interest rate swap agreement to lock in a fixed interest rate for a portion of
these borrowings. As a result, the Company entered into a five-year interest
rate swap agreement converting $15,000,000 of outstanding indebtedness from a
variable to a fixed interest rate. The average receive rate is based on a 90 day
LIBOR rate. The interest rate swap agreement as a derivative represents a valid
cash flow hedge instrument under Statement No. 133. At December 31, 2000, the
receive and pay rates related to the interest rate swap were 7.75% and 6.52%,
respectively.


                                       6
   7


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 3 - COMPREHENSIVE INCOME

         The components of comprehensive income, net of related tax, for the
three and six months ended December 31, 2000 and 1999 are as follows (in
thousands):





                                                               Three Months                Six Months
                                                                  Ended                       Ended
                                                               December 31                 December 31
                                                          ----------------------       ----------------------
                                                           2000           1999          2000           1999
                                                          -------        -------       -------        -------
                                                                                          
Net income                                                $ 2,848        $ 4,893       $ 4,883        $ 7,661
Foreign currency translation adjustments                       31             51          (105)            73
Cumulative effect of change in accounting
     principle - fair value of interest rate swap                                          308
Changes in the fair value of interest rate swap              (235)            --          (235)
                                                          -------        -------       -------        -------

     Comprehensive income                                 $ 2,644        $ 4,944       $ 4,851        $ 7,734
                                                          =======        =======       =======        =======




                                       7
   8


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 4 - EARNINGS PER SHARE

         The following sets forth the computation of basic and diluted earnings
per share (in thousands, except per share amounts):






                                                            Three Months                   Six Months
                                                                Ended                        Ended
                                                             December 31                  December 31
                                                          ---------------------       ---------------------
                                                           2000           1999         2000           1999
                                                          ------         ------       ------         ------
                                                                                         
Numerator for basic and diluted earnings per
    share:

    Net income                                            $2,848         $4,893       $4,883         $7,661
                                                          ======         ======       ======         ======
Denominator:
        Weighted average shares outstanding                5,564          5,784        5,582          5,782
        Contingently issuable shares                          14             18           13             17
                                                          ------         ------       ------         ------
    Denominator for basic earnings per
        share - weighted average shares                    5,578          5,802        5,595          5,799

    Effect of dilutive securities:
        Employee stock options                                 4             56            8             61
        Director stock options                                --             10            1             11
                                                          ------         ------       ------         ------
    Dilutive potential common shares                           4             66            9             72

    Denominator for diluted earnings per
        share - adjusted weighted-average
        shares                                             5,582          5,868        5,604          5,871
                                                          ======         ======       ======         ======

Basic earnings per share                                  $ 0.51         $ 0.84       $ 0.87         $ 1.32
                                                          ======         ======       ======         ======

Diluted earnings per share                                $ 0.51         $ 0.83       $ 0.87         $ 1.30
                                                          ======         ======       ======         ======




                                       8
   9



                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 5 - DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION

The Company sells its products to a variety of retail outlets, including mass
merchants, national chain stores, major department stores, men's and women's
specialty stores, catalog retailers, grocery stores, drug stores and the retail
exchange operations of the United States military. The Company and its
corresponding customer relationships are organized along men's and women's
product lines. As a result, the Company has two reportable segments: (1) men's
accessories consisting of belts, wallets, suspenders and other small leather
goods and (2) women's accessories consisting of belts, wallets, handbags, socks,
scarves, hats and hair accessories. General corporate expenses are allocated to
each segment based on the respective segment's asset base. Depreciation and
amortization expense related to assets recorded on the Company's corporate
accounting records are allocated to each segment as described above. Management
measures profit or loss on each segment based upon income or loss before taxes
utilizing the accounting policies consistent in all material respects with those
described in Note 1 of the Company's 2000 Annual Report. No intersegment revenue
is recorded.

Information regarding operations and assets by segment are as follows (in
thousands):






                                                    Three Months Ended                    Six Months Ended
                                                        December 31,                        December 31,
                                                ---------------------------          ---------------------------
                                                  2000              1999               2000              1999
                                                ---------         ---------          ---------         ---------
                                                                                           
Revenue from external customers:
   Men's accessories                            $  29,908         $  33,976          $  60,691         $  62,060
   Women's accessories                             26,849            23,590             50,250            48,762
                                                ---------         ---------          ---------         ---------
                                                $  56,757         $  57,566          $ 110,941         $ 110,822
                                                =========         =========          =========         =========
Operating income(1):
   Men's accessories                                4,190             6,014              7,888             9,169
   Women's accessories                              1,429             1,865              2,063             4,094
                                                ---------         ---------          ---------         ---------
                                                $   5,619         $   7,879          $   9,951         $  13,263
                                                =========         =========          =========         =========
Interest expense                                   (1,000)             (922)            (2,021)           (1,815)
Other income(2)                                        17             1,043                 34             1,074
                                                ---------         ---------          ---------         ---------
Income before income taxes                      $   4,636         $   8,000          $   7,964         $  12,522
                                                =========         =========          =========         =========
Depreciation and amortization expense:
   Men's accessories                            $     735         $     570          $   1,391         $   1,123
   Women's accessories                                399               296                801               576
                                                ---------         ---------          ---------         ---------
                                                $   1,134         $     866          $   2,192         $   1,699
                                                =========         =========          =========         =========
Capital expenditures:
   Men's accessories                            $     148         $      12          $     148         $      42
   Women's accessories                                282               248                500               261
   Corporate                                          544               427                821               915
                                                ---------         ---------          ---------         ---------
                                                $     974         $     687          $   1,469         $   1,218
                                                =========         =========          =========         =========



(1)  Operating income consists of net sales less cost of sales and specifically
     identifiable selling, general and administrative expenses.

(2)  Other income includes royalty income on corporate tradenames and the early
     termination of a license agreement not specifically identifiable to a
     segment.



                                       9
   10


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 6 - STOCK REPURCHASE PROGRAM

On October 17, 2000, the Company's Board of Directors approved a plan to
repurchase, from time to time in the open market or through negotiated
transactions, shares of the Company's common stock at an aggregate purchase
price of up to $2,000,000 (the "repurchase program"). This program is an
extension of the $4,000,000 stock repurchase plan the Company initiated in
October 20, 1999 and extended in April 26, 2000. Any open market purchases will
be at prevailing market prices. The timing of any repurchases will depend on
market conditions, market price, and management's assessment of the Company's
liquidity and cash flow needs. Any repurchased shares will be added to the
Company's treasury shares and may be used for the Company's stock plans and
other corporate purposes. The funds required for the repurchases will be
provided from the Company's current cash balances, operating cash flow, or the
Company's credit facility. During the six-months ended December 31, 2000, the
Company repurchased 197,249 shares of treasury stock under the repurchase
program at a cost of approximately $1,400,000. During the six months ended
December 31, 2000, 89,657 shares of treasury stock were issued to the Company's
employee stock purchase program.

NOTE 7 - SUBSEQUENT EVENT

On January 18, 2001, the Company acquired all of the outstanding common stock of
Stagg Industries, Inc. ("Stagg") for approximately $2,750,000 in cash plus
contingent consideration of up to $250,000. The cash purchase price was provided
by drawing on existing bank lines. Stagg is a distributor and marketer of men's
and children's belts, neckwear, small leather and other accessories to various
department stores and specialty retailers. In conjunction with the purchase, the
Company assumed certain liabilities of which $2,794,000 in bank indebtedness was
immediately retired.



                                       10
   11


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           CONSOLIDATED FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

Tandy Brands Accessories, Inc. (the "Company") is a leading designer,
manufacturer and marketer of branded men's, women's and children's accessories,
including belts and small leather goods such as wallets. The Company's product
line also includes handbags, socks, scarves, hats, hair accessories and
suspenders. The Company's merchandise is marketed under a broad portfolio of
nationally recognized licensed and proprietary brand names, including
DOCKERS(R), JONES NEW YORK(R), FLORSHEIM(R), PERRY ELLIS(R), ROLFS(R),
HAGGAR(R), BUGLE BOY(R), CANTERBURY(R), PRINCE GARDNER(R), PRINCESS GARDNER(R),
AMITY(R), DON LOPER(R), ACCESSORY DESIGN GROUP(R), TEX TAN(R) and TIGER(R), as
well as private brands for major retail customers. The Company sells its
products through all major retail distribution channels throughout the United
States and Canada, including mass merchants, national chain stores, department
stores, men's and women's specialty stores, catalogs, grocery and drug stores.

See Note 7 to the condensed consolidated financial statements for a discussion
of certain subsequent events.

RESULTS OF OPERATIONS

         Sales and gross margin data from the Company's segments for the three
and six months ended fiscal 2001 compared to the same period last year were as
follows (in thousands):






                                                    Three Months Ended                  Six Months Ended
                                                       December 31,                        December 31,
                                                 -------------------------          ------------------------
                                                   2000             1999              2000            1999
                                                 --------         --------          --------        --------
                                                                                        
Net sales:
   Men's accessories                             $ 29,908         $ 33,976          $ 60,691        $ 62,060
   Women's accessories                             26,849           23,590            50,250          48,762
                                                 --------         --------          --------        --------
Total net sales                                  $ 56,757         $ 57,566          $110,941        $110,822
                                                 ========         ========          ========        ========
Gross margin:
   Men's accessories                             $ 11,908         $ 13,945          $ 23,824        $ 24,677
   Women's accessories                              8,282            7,720            15,262          15,872
                                                 --------         --------          --------        --------
Total gross margin                               $ 20,190         $ 21,665          $ 39,086        $ 40,549
                                                 ========         ========          ========        ========

Gross margin as a percentage of sales:

   Men's accessories                                 39.8%            41.0%             39.3%           39.8%

   Women's accessories                               30.8%            32.7%             30.4%           32.5%

   Total                                             35.6%            37.6%             35.2%           36.6%



                                       11
   12


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           CONSOLIDATED FINANCIAL CONDITION AND RESULTS OF OPERATIONS

THREE AND SIX MONTHS ENDED DECEMBER 31, 2000 COMPARED TO THE THREE AND SIX
MONTHS ENDED DECEMBER 31, 1999


NET SALES

For the three-month period ended December 31, 2000, net sales decreased 1.4% to
$56,757,000 as compared to net sales of $57,566,000 for the same period last
year. Net sales of men's accessories decreased 12.0% for the three-month period
ended December 31, 2000 as compared to the same period last year. The decrease
in men's sales was due to the weak retail environment felt industry-wide as well
as customer consolidations and bankruptcies. Net sales of women's accessories
increased 13.8% for the three-month period ended December 31, 2000 as compared
to the same period last year. The increase was attributable to higher sales
volume of women's fashion trend items to certain mass merchants as well as an
increase in women's small leather goods sales to certain department store and
specialty retailers. For the six month period ended December 31, 2000, net sales
increased 0.1% to $110,941,000 as compared to net sales of $110,822,000 for the
same period last year. The sales increases were attributable to higher sales
volume in women's accessories experienced during the second quarter of fiscal
2001.

GROSS MARGINS

Gross margins decreased for the three and six months ended December 31, 2000,
$1,475,000 and $1,463,000, or 6.8% and 3.6%, respectively, as compared to the
same periods for the prior year. As a percentage of sales, gross margins
decreased 2.0% and 1.4% for the three and six months ended December 31, 2000,
respectively, as compared to the same periods last year. The overall decrease
was due to higher sales mix to mass merchants and the close out sales of
women's fashion trend accessories resulting in the recognition of additional
inventory markdowns during the three and six-month periods ended December 31,
2000 of approximately $200,000 and $458,000, respectively, as compared to the
same periods in the prior year.

OPERATING EXPENSES

Selling, general and administrative expenses as a percentage of net sales for
the three and six months ended December 31, 2000 increased 1.3% and 1.2%,
respectively, as compared to the same periods of the prior year. The increase
resulted from higher wages, advertising and rent expenses.

Depreciation and amortization expenses increased $268,000 and $493,000 for the
three and six months ended December 31, 2000, respectively, as compared to the
same periods in the prior year. The increase is attributable to depreciation on
capital expenditures related to leasehold improvements and equipment for the new
distribution facility in Dallas, Texas, for women's accessories as well as
additional hardware and software applications.

Interest expense for the three and six month periods ended December 31, 2000
increased $78,000 and $206,000 as compared to the same periods in the prior
year. The increase is primarily related to higher interest rates during the six
months of fiscal 2001.

The effective tax rates for the three and six months ended December 31, 2000
were 38.6% and 38.7%, respectively, which are consistent with the same periods
in the prior year.

Net income for the three-month period ended December 31, 2000 decreased 41.8% to
$2,848,000, or $0.51 per diluted share, compared to net income of $4,893,000, or
$0.83 per diluted share, for the same period in the prior year. On November 2,
1999, the Company negotiated an early termination of its handbag licensing
agreement with Jones New York. Both the three and six month results during
fiscal 2000 include a one time benefit, including related costs, of $1,000,000
from the termination of this licensing agreement. Excluding the net benefit of
the early license termination, net income for the three-month period ended
December 31,1999 was $4,281,000, or $0.73 per diluted share. The decrease in net
income was primarily due to a lower margin sales mix of women's accessories and
increased selling, general and administrative expenses.


                                       12
   13



                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           CONSOLIDATED FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Net income for the six months ended December 31, 2000 decreased 36.3% to
$4,883,000, or $0.87 per diluted share, compared to net income of $7,661,000, or
$1.30 per diluted share, for the same period in the prior year. Excluding the
net benefit of the early license termination, net income in the prior year six-
month period was $7,049,000, or $1.20 per diluted share. The decrease in net
income was primarily due to a lower margin sales mix of women's accessories and
increased selling, general and administrative expenses.

LIQUIDITY AND CAPITAL RESOURCES

Generally, the Company's primary sources of liquidity are cash flows from
operations and the Company's lines of credit. The Company has two unsecured
domestic bank credit lines aggregating $90,000,000, which can be used for
seasonal borrowings and letters of credit. The Company's borrowings under its
credit lines were $46,925,000 and $47,825,000 as of December 31, 2000 and 1999,
respectively.

For the six months ended December 31, 2000, the Company's operating activities
used cash of $3,971,000 compared to providing cash of $5,432,000 for the same
period last year. The increase in the use of cash was attributable to lower net
income and higher inventory and customer display fixture purchases.

Capital expenditures were $1,469,000 for the six months ended December 31, 2000.
The increase of $472,000 over the same prior year period is due to the timing of
capital investments during fiscal 2001. Management anticipates that the
Company's level of capital investment for fiscal 2001 will approximate the prior
year. Capital commitments for fiscal 2001 include additional equipment for the
Company's distribution facility in Dallas, Texas, as well as additional hardware
and software applications.

The Company examines the carrying value of its excess of cost over net assets
acquired (Goodwill) and other intangible assets as current events and
circumstances warrant to determine whether there are any impairment losses. If
indicators of impairment were present in intangible assets used in operations,
and future cash flows were not expected to be sufficient to recover the assets'
carrying amount, an impairment loss would be charged to expense in the period
identified. No event has been identified that would indicate an impairment of
the value of material intangible assets recorded in the consolidated financial
statements.

The Company has never paid a cash dividend on its Common Stock. The Company
currently intends to retain its earnings for the foreseeable future to provide
funds for the expansion of its business. The Company's existing credit
agreements currently contain covenants related to the maintenance of certain
financial ratios, which could impose certain limitations on the payment of
dividends.

See Note 6 of the condensed consolidated financial statements for a discussion
of the Company's stock repurchase program.

The Company believes it has adequate financial resources and access to
sufficient credit facilities to satisfy its future working capital needs.

SEASONALITY

The Company's quarterly sales and net income results are fairly consistent
throughout the fiscal year, with a seasonal increase during the second quarter.

INFLATION

Although the Company's operations are affected by general economic trends, the
Company does not believe that inflation has had a material effect on the results
of operations.



                                       13
   14


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           CONSOLIDATED FINANCIAL CONDITION AND RESULTS OF OPERATIONS


FORWARD-LOOKING STATEMENTS

This Management's Discussion and Analysis of Consolidated Financial Condition
and Results of Operations and other sections of this Form 10-Q contain forward
looking statements that are based on current expectations, estimates and
projections about the industry in which the Company operates, management's
beliefs and assumptions made by management. In addition, other written or oral
statements which constitute forward-looking statements may be made by or on
behalf of the Company. Words such as "expects," "anticipates," "intends,"
"plans," "believes," "seeks," "estimates," or variations of such words and
similar expressions are intended to identify such forward-looking statements.
These statements are not guarantees of future performance and involve certain
risks, uncertainties and assumptions which are difficult to predict. Therefore,
actual outcomes and results may differ materially from what is expressed or
forecasted in such forward-looking statements. The Company undertakes no
obligation to update publicly any forward-looking statements, whether as a
result of new information, future events or otherwise.





                                       14
   15



                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT  MARKET RISK

The Company is subject to interest rate risk on its long term debt. The Company
manages its exposure to changes in interest rates by the use of variable and
fixed interest rate debt. In addition the Company has hedged its exposure to
changes in interest rates on a portion of its variable debt by entering into an
interest rate swap agreement to lock in a fixed interest rate for a portion of
these borrowings. At December 31, 2000, the Company had borrowings under its
credit lines of $46,925,000 bearing a weighted-average interest rate of 7.15%.
The Company entered into a five-year interest rate swap agreement converting
$15,000,000 of outstanding indebtedness from a variable to a fixed interest
rate. The average receive rate is based on a 90 day LIBOR rate. At December 31,
2000, the receive and pay rates related to the interest rate swap were 7.75% and
6.52%, respectively. At December 31, 2000, the fair value of the interest rate
swap agreement was approximately $119,000. Interest differentials to be paid or
received because of the swap agreement are reflected as an adjustment to
interest expense over the related debt period. The potential impact of market
conditions on the fair value of the Company's indebtedness is not expected to be
material. Given that such lines of credit bear interest at floating market
interest rates, the fair value of amounts borrowed thereunder approximates
carrying value.

                           PART II - OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTER TO A VOTE OF SECURITY HOLDERS.

(a)  The annual meeting of stockholders was held on October 17, 2000.

(b)  The matters voted upon were as follows:

     (i) The election of three directors in Class III to serve for three-year
     terms expiring in 2003, or until their successors are elected and
     qualified. The number of votes cast for and against the election of each
     nominee, as well as the number of abstentions and broker non-votes with
     respect to the election of each nominee were as follows:

     Dr. James F. Gaertner

     For 5,107,344  Against/Withheld 40,649 Abstain -0-  Broker Non-votes -0-

     Mr. Gene Stallings

     For 5,107,344  Against/Withheld 40,649 Abstain -0-  Broker Non-votes -0-

     Mr. Roger R. Hemminghaus

     For 5,107,344  Against/Withheld 40,649 Abstain -0-  Broker Non-votes -0-


     Directors whose terms continued after the annual meeting are as follows:

                             Mr. Marvin J. Girouard
                               Mr. J.S.B. Jenkins
                             Mr. C. A. Rundell, Jr.
                             Ms. Colombe M. Nicholas



                                       15
   16





                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.


(a)   The following documents are filed as part of this report:

                  Exhibit No.                     Description

                     10.40            Third Amendment to Revolving Credit and
                                      Term Loan Agreement between Tandy Brands
                                      Accessories, Inc. and NationsBank, N.A.
                                      dba Bank of America, N.A. Dated as of
                                      November 14, 2000 and Amendment thereto.

                     10.41            Second Amendment to the Revolving Credit
                                      Agreement between Tandy Brands
                                      Accessories, Inc. and Wells Fargo HSBC
                                      Trade Bank, N.A., Dated as of December 18,
                                      2000.

(b)   Reports on Form 8-K.

The Company filed a Form 8-K on October 16, 2000 regarding the press release
announcing its financial results for the first quarter of fiscal 2001.

The Company filed a Form 8-K on January 18, 2001 regarding the press release
announcing its financial results for the second quarter of fiscal 2001.



                                       16
   17


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

================================================================================


                                   SIGNATURES


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


                               TANDY BRANDS ACCESSORIES, INC.
                               (Registrant)




                               /s/ J.S.B. Jenkins
                               ----------------------------------------------
                               J.S.B. Jenkins
                               President and Chief Executive Officer




                               /s/ Stanley T. Ninemire
                               ----------------------------------------------
                               Stanley T. Ninemire
                               Senior Vice President, Chief Financial Officer
                               and Treasurer



Date: February 12, 2000

                                       17

   18

                                  EXHIBIT INDEX




                                                         INCORPORATED BY REFERENCE
                                                              (IF APPLICABLE)
  EXHIBIT                                         ------------------------------------------
  NUMBER   DESCRIPTION                              FORM           DATE            FILE NO.
  -------  -----------                            ---------    -------------     -----------
                                                                     
    (4)    Instruments defining the rights
           of security holders, including
           indentures

     4.1   Certificate of Designations,
           Powers, Preferences and
           Rights of Series A Junior
           Participating Cumulative
           Preferred Stock of Tandy
           Brands Accessories, Inc.                  S-1          11/02/90         33-37588

     4.2   Form of Common Stock
           Certificate of Tandy
           Brands Accessories, Inc.                  S-1          11/02/90         33-37588

     4.3   Form of Preferred Share
           Purchase Rights Certificate
           Of Tandy Brands
           Accessories, Inc.                         S-1          11/02/90         33-37588

     4.4   Rights Agreement dated
           November 7, 1990,
           Between Tandy Brands
           Accessories, Inc.
           And First National
           Bank of Boston                            S-1          11/02/90         33-37588

    (10)   Material Contracts

     10.40 Third Amendment to                        N/A               N/A             N/A
           Revolving Credit and Term
           Loan Agreement between
           Tandy Brands Accessories,
           Inc. and NationsBank, N.A.
           dba Bank of America, N.A.
           Dated as of November 14,
           2000 and Amendment thereto.**


     10.41 Second Amendment to                       N/A               N/A             N/A
           the Revolving Credit
           Agreement between
           Tandy Brands Accessories,
           Inc. and Wells HSBC Trade
           Bank, N.A., Dated as of
           December 18, 2000.**


** Filed herewith.

                                       18