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


                       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, 2001           Commission File Number 0-18927


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


<Table>
                                                    
           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)
</Table>


        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.

<Table>
                           
         Class                Number of shares outstanding at December 31, 2001
Common stock, $1 par value                       5,882,926
</Table>



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



                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

                                    Form 10-Q

                         Quarter Ended December 31, 2001

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

                                TABLE OF CONTENTS


PART I -- FINANCIAL INFORMATION

<Table>
<Caption>
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                            16

6.       Exhibits and Reports on Form 8-K                                              16

         SIGNATURES                                                                    17

         INDEX TO EXHIBITS                                                             18
</Table>




                                       2



                 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)


<Table>
<Caption>
                                                            Three Months                    Six Months
                                                               Ended                          Ended
                                                            December 31                    December 31
                                                   ----------------------------    ----------------------------
                                                       2001            2000            2001            2000
                                                   ------------    ------------    ------------    ------------
                                                                                       
Net sales                                          $     60,607    $     56,223    $    114,713    $    109,692
Cost of goods sold                                       39,391          36,567          74,464          71,855
                                                   ------------    ------------    ------------    ------------
         Gross margin                                    21,216          19,656          40,249          37,837


Selling, general and administrative expenses             13,803          12,805          27,113          25,504
Depreciation and amortization                             1,335           1,232           2,722           2,382
                                                   ------------    ------------    ------------    ------------
         Total operating expenses                        15,138          14,037          29,835          27,886
                                                   ------------    ------------    ------------    ------------

Operating income                                          6,078           5,619          10,414           9,951

Interest expense                                           (857)         (1,000)         (1,635)         (2,021)
Royalty income and early termination of
     license agreement                                        3              17              12              34
                                                   ------------    ------------    ------------    ------------

Income before provision for income taxes                  5,224           4,636           8,791           7,964
Provision for income taxes                                2,033           1,788           3,418           3,081
                                                   ------------    ------------    ------------    ------------
         Net income                                $      3,191    $      2,848    $      5,373    $      4,883
                                                   ============    ============    ============    ============

Earnings per common share                          $       0.55    $       0.51    $       0.94    $       0.87
                                                   ============    ============    ============    ============

Earnings per common share - assuming dilution      $       0.55    $       0.51    $       0.93    $       0.87
                                                   ============    ============    ============    ============

Common shares outstanding                                 5,763           5,578           5,740           5,595
                                                   ============    ============    ============    ============

Common shares outstanding - assuming dilution             5,794           5,582           5,760           5,604
                                                   ============    ============    ============    ============

Cash dividends per common share                        None            None            None            None
</Table>



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



                                       3



                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES
                              File Number 0 -18927
                                   Form 10-Q

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

                      Condensed Consolidated Balance Sheets
                             (Dollars in thousands)


<Table>
<Caption>
                                                                                     December 31,      June 30,
                                                                                         2001            2001
                                                                                     ------------    ------------
ASSETS                                                                               (Unaudited)

                                                                                               
Current assets:
   Cash and cash equivalents                                                         $      1,154    $         79
   Accounts receivable, net                                                                39,512          34,459
   Inventories:
        Raw materials and work in process                                                   4,622           5,077
        Finished goods                                                                     54,169          57,258
   Other current assets                                                                     4,194           3,829
                                                                                     ------------    ------------
        Total current assets                                                              103,651         100,702
                                                                                     ------------    ------------
Property and equipment, at cost                                                            27,004          26,451
Accumulated depreciation                                                                  (13,379)        (11,963)
                                                                                     ------------    ------------
        Net property and equipment                                                         13,625          14,488
                                                                                     ------------    ------------
Other assets:
   Goodwill, less amortization                                                             12,648          13,215
   Other assets, less amortization                                                          8,712           8,579
                                                                                     ------------    ------------
        Total other assets                                                                 21,360          21,794
                                                                                     ------------    ------------
                                                                                     $    138,636    $    136,984
                                                                                     ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                                  $      6,740    $      9,408
   Accrued expenses                                                                         8,216           4,911
                                                                                     ------------    ------------
        Total current liabilities                                                          14,956          14,319
                                                                                     ------------    ------------
Other liabilities:
   Notes payable                                                                           42,122          47,400
   Other noncurrent liabilities                                                             2,661           1,130
                                                                                     ------------    ------------
        Total other liabilities                                                            44,783          48,530
                                                                                     ------------    ------------
Stockholders' equity:
   Preferred stock, $1 par value, 1,000,000 shares authorized, none issued                     --              --
   Common stock, $1 par value, 10,000,000 shares authorized,
        5,882,926 shares issued and outstanding as of December 31, 2001
        and June 30, 2001.                                                                  5,883           5,883
   Additional paid-in capital                                                              22,443          22,572
   Cumulative other comprehensive income                                                   (1,903)           (670)
   Retained earnings                                                                       53,373          48,000
   Treasury stock, at cost                                                                   (899)         (1,650)
                                                                                     ------------    ------------
        Total stockholders' equity                                                         78,897          74,135
                                                                                     ------------    ------------
                                                                                     $    138,636    $    136,984
                                                                                     ============    ============
</Table>


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



                                       4



                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES
                              File Number 0 -18927
                                   Form 10-Q

================================================================================
                   Condensed Consolidated Statements of Cash Flows
                               (Dollars in thousands)
                                     (Unaudited)


<Table>
<Caption>
                                                                                        Six Months Ended
                                                                                          December 31,
                                                                                    -----------------------
                                                                                      2001            2000
                                                                                    --------       ---------
                                                                                             

Cash flows from operating activities:
   Net income                                                                       $  5,373       $   4,883
   Adjustments to reconcile net income to net cash provided by (used for)
   operating activities:
      Depreciation                                                                     2,008           1,351
      Amortization                                                                       767             617
      Other                                                                             (322)            (88)
   Change in assets and liabilities:
      Accounts receivable                                                             (5,053)         (9,061)
      Inventories                                                                      3,544          (3,375)
      Other assets                                                                      (684)         (1,054)
      Accounts payable                                                                (2,668)            782
      Accrued expenses                                                                 3,320           1,974
                                                                                    --------       ---------
   Net cash provided by (used for) operating activities                                6,285          (3,971)
                                                                                    --------       ---------

Cash flows from investing activities:
   Purchases of property and equipment                                                  (553)         (1,469)
                                                                                    --------       ---------
   Net cash used for investing activities                                               (553)         (1,469)
                                                                                    --------       ---------

Cash flows from financing activities:
   Exercise of employee stock options                                                      0              23
   Sale of stock to stock purchase program                                               621             658
   Purchase of treasury stock                                                              0          (1,400)
   Proceeds from borrowings                                                           43,908          50,600
   Payments under borrowings                                                         (49,186)        (44,750)
                                                                                    --------       ---------
   Net cash provided by (used for) financing activities                               (4,657)          5,131
                                                                                    --------       ---------
Net increase (decrease) in cash and cash equivalents                                   1,075            (309)
Cash and cash equivalents at beginning of period                                          79             661
                                                                                    --------       ---------
Cash and cash equivalents at end of period                                          $  1,154       $     352
                                                                                    ========       =========

Supplemental disclosures of cash flow information:
    Cash paid during the period for:
        Interest                                                                    $  1,428       $   1,622
        Income taxes                                                                   1,811           2,170
</Table>


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



                                       5


                 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, 2001, are not necessarily indicative of the results that may be
expected for the year ended June 30, 2002. 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, 2001.

Certain prior year amounts have been reclassified to conform to the fiscal 2002
presentation.

Note 2 - Impact of New Accounting Standards

In June 2001, the Financial Accounting Standards Board issued Statements of
Financial Accounting Standards No. 141, "Business Combinations," and No. 142,
"Goodwill and Other Intangible Assets," effective for fiscal years beginning
after December 15, 2001. Under the new rules, goodwill will no longer be
amortized but will be subject to annual impairment tests in accordance with the
Statements. Other intangible assets will continue to be amortized over their
useful lives. The Company will apply the new rules on accounting for goodwill
and other intangible assets beginning in the first quarter of fiscal 2003.
Application of the nonamortization provisions of the Statement is expected to
result in an increase in net income of approximately $625,000 ($0.11 per share)
per year. During fiscal 2003, the Company will perform the first of the required
impairment tests of goodwill and indefinite lived intangible assets as of July
1, 2002, and has not yet determined what the effect of these tests will be on
the earnings and financial position of the Company.

In April 2001, the Emerging Issues Task Force ("EITF") issued a consensus EITF
No. 00-25, "Vendor Income Statement Characterization of Consideration from a
Vendor to a Retailer." EITF No. 00-25 stipulates that consideration from a
vendor to a reseller of the vendor's products is presumed to be a reduction of
the selling prices of the vendor's products and, therefore, should be
characterized as a reduction of revenue when recognized in the vendor's income
statement. The Company adopted the EITF in the first quarter of fiscal 2002 and
the effects thereof were not material to the Company's consolidated financial
position or statements of income, stockholders' equity and cash flows.




                                       6





                 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, 2001 and 2000 are as follows (in
thousands):

<Table>
<Caption>
                                                               Three Months                   Six Months
                                                                  Ended                         Ended
                                                              December 31,                   December 31,
                                                     ----------------------------    ----------------------------
                                                         2001             2000            2001           2000
                                                     ------------    ------------    ------------    ------------
                                                                                         
Net income                                           $      3,191    $      2,848    $      5,373    $      4,883
Foreign currency translation adjustments                     (246)             31            (307)           (105)
Cumulative effect of change in accounting
    principle - fair value of interest rate swap               --              --              --             308
Fair value of interest rate swap                               89            (235)           (926)           (235)
                                                     ------------    ------------    ------------    ------------

    Comprehensive income                             $      3,034    $      2,644    $      4,140    $      4,851
                                                     ============    ============    ============    ============
</Table>





                                       7


                 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):



<Table>
<Caption>
                                                                   Three Months                   Six Months
                                                                     Ended                          Ended
                                                                  December 31,                  December 31,
                                                          ---------------------------   ---------------------------
                                                              2001            2000           2001           2000
                                                          ------------   ------------   ------------   ------------
                                                                                           
Numerator for basic and diluted earnings per share:

     Net income                                           $      3,191   $      2,848   $      5,373   $      4,883
                                                          ============   ============   ============   ============

Denominator:
       Weighted average shares outstanding                       5,750          5,564          5,727          5,582
       Contingently issuable shares                                 13             14             13             13
                                                          ------------   ------------   ------------   ------------
     Denominator for basic earnings per
       share - weighted average shares                           5,763          5,578          5,740          5,595

     Effect of dilutive securities:
       Employee stock options                                       29              4             18              8
       Director stock options                                        2             --              2              1
                                                          ------------   ------------   ------------   ------------
     Dilutive potential common shares                               31              4             20              9

     Denominator for diluted earnings per
       share - adjusted weighted - average
       shares                                                    5,794          5,582          5,760          5,604
                                                          ============   ============   ============   ============

Basic earnings per share                                  $       0.55   $       0.51   $       0.94   $       0.87
                                                          ============   ============   ============   ============

Diluted earnings per share                                $       0.55   $       0.51   $       0.93   $       0.87
                                                          ============   ============   ============   ============
</Table>



                                        8




                 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, golf pro
shops, sporting goods 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 2001 Annual Report. No intersegment revenue is recorded.

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

<Table>
<Caption>
                                                  Three Months Ended             Six Months Ended
                                                    December 31,                   December 31,
                                           ----------------------------    ----------------------------
                                               2001            2000            2001           2000
                                           ------------    ------------    ------------    ------------
                                                                               
Revenue from external customers:
   Men's accessories                       $     30,143    $     29,577    $     57,285    $     59,821
   Women's accessories                           30,464          26,646          57,428          49,871
                                           ------------    ------------    ------------    ------------
                                           $     60,607    $     56,223    $    114,713    $    109,692
                                           ============    ============    ============    ============

Operating income (1):
   Men's accessories                              3,329           4,190           5,595           7,888
   Women's accessories                            2,749           1,429           4,819           2,063
                                           ------------    ------------    ------------    ------------
                                           $      6,078    $      5,619    $     10,414    $      9,951
                                           ============    ============    ============    ============

Interest expense                                   (857)         (1,000)         (1,635)         (2,021)
Other income (2)                                      3              17              12              34
                                           ------------    ------------    ------------    ------------

Income before income taxes                 $      5,224    $      4,636    $      8,791    $      7,964
                                           ============    ============    ============    ============

Depreciation and amortization expense:
   Men's accessories                       $        822    $        736    $      1,667    $      1,391
   Women's accessories                              513             496           1,055             991
                                           ------------    ------------    ------------    ------------
                                           $      1,335    $      1,232    $      2,722    $      2,382
                                           ============    ============    ============    ============

Capital expenditures:
   Men's accessories                       $         --    $        148    $         --    $        148
   Women's accessories                              310             282             451             500
   Corporate                                         94             544             102             821
                                           ------------    ------------    ------------    ------------
                                           $        404    $        974    $        553    $      1,469
                                           ============    ============    ============    ============
</Table>


(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 other
         income not specifically identifiable to a segment.


                                       9


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

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

              Notes to Condensed Consolidated Financial Statements
                                   (Unaudited)

Note 6 - Credit Facility

At December 31, 2001, the Company was in compliance with all covenants related
to the credit facility. Based on internal projections, management anticipates
compliance with all covenants related to the credit facility for the remainder
of fiscal 2002.

At September 30, 2001, the Company was in violation of the leverage ratio
financial covenant of its $80,000,000 committed secured revolving credit
facility (the "Credit Facility"). The Company's ratio for this covenant was 3.35
to 1.00, compared to a covenant requirement of not more than 3.125 to 1.00. The
shortfall in earnings which caused this covenant violation was attributable in
part to the impact of the bankruptcy of a customer during the fourth quarter of
fiscal 2001, which resulted in the recognition of approximately $650,000 of
additional bad debt expense in fiscal 2001. The Company was in compliance with
all other covenants related to the Company's credit facility. On November 5,
2001, the Company received a waiver from the bank group through December 31,
2001 related to the aforementioned violation.



                                       10



                 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, suspenders
and cold weather accessories. 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), WOOLRICH(R), JORDACHE(R), INDIAN MOTORCYCLE(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, drug stores, golf pro shops and sporting goods stores.

Given the economic impact of the terrorist attacks of September 11, 2001 and our
country's subsequent war on terrorism, we cannot predict at this time whether
future orders will be adversely affected during fiscal 2002.


RESULTS OF OPERATIONS

         Sales and gross margin data from the Company's segments for the three
and six months ended fiscal 2002 compared to the same period last year were as
follows (in thousands):


<Table>
<Caption>
                                                  Three Months Ended              Six Months Ended
                                                    December 31,                   December 31,
                                           ----------------------------    ----------------------------
                                               2001            2000            2001            2000
                                           ------------    ------------    ------------    ------------
                                                                               
Net sales:
   Men's accessories                       $     30,143    $     29,577    $     57,285    $     59,821
   Women's accessories                           30,464          26,646          57,428          49,871
                                           ------------    ------------    ------------    ------------
Total net sales                            $     60,607    $     56,223    $    114,713    $    109,692
                                           ============    ============    ============    ============

Gross margin:
   Men's accessories                       $     11,555    $     11,578    $     21,703    $     22,954
   Women's accessories                            9,661           8,078          18,546          14,883
                                           ------------    ------------    ------------    ------------
Total gross margin                         $     21,216    $     19,656    $     40,249    $     37,837
                                           ============    ============    ============    ============

Gross margin as a percentage of sales:

   Men's accessories                               38.3%           39.1%           37.9%           38.4%

   Women's accessories                             31.7%           30.3%           32.3%           29.8%

   Total                                           35.0%           35.0%           35.1%           34.5%
</Table>




                                       11






                 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, 2001 Compared to the Three and Six
Months Ended December 31, 2000

Net Sales

For the three-month period ended December 31, 2001, net sales increased 7.8% to
$60,607,000 as compared to net sales of $56,223,000 for the same period last
year. Net sales of men's accessories increased 1.9% for the three-month period
ended December 31, 2001 as compared to the same period last year. The increase
in men's sales was due to the Company's acquisition of Stagg Industries, Inc.
which contributed $1,881,000 in net sales during the second quarter of fiscal
2002. The increase was partially offset by decreased core men's accessories
sales due to lower than anticipated mass merchant and department store orders.
Net sales of women's accessories increased 14.3% for the three-month period
ended December 31, 2001 as compared to the same period last year. The increase
was attributable to higher sales volume of women's mass merchant accessory
sales. For the six month period ended December 31, 2001, net sales increased
4.6% to $114,713,000 as compared to net sales of $109,692,000 for the same
period last year. The sales increases were attributable to higher sales volume
in women's accessories experienced during the first six months of fiscal 2002.

Gross Margins

Gross margins increased for the three and six months ended December 31, 2001,
$1,560,000 and $2,412,000, or 7.9% and 6.4%, respectively, as compared to the
same periods for the prior year. As a percentage of sales, gross margins for the
three months ended December 31, 2001, were consistent at 35.0% as compared to
the same period in the last year. For the six-month period ended December 31,
2001, the gross margin percentage increased 0.6% as compared to the same period
last year. The overall increase was due to margin improvements in the Company's
women's mass merchant product sales.

Operating Expenses

Selling, general and administrative expenses as a percentage of net sales for
the three months ended December 31, 2001, was consistent with the same period in
the prior year. For the six-month period ended December 31, 2001, selling,
general and administrative expenses as a percentage of net sales increased 0.6%
as compared to the same period of the prior year. The increase resulted from
higher wages and royalty expense.

Depreciation and amortization expenses increased $103,000 and $340,000 for the
three and six months ended December 31, 2001, respectively, as compared to the
same periods in the prior year. The increase is attributable to capital
expenditures related to the leasehold improvements and equipment related to the
Company's 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, 2001
decreased $143,000 and $386,000, respectively, as compared to the same periods
in the prior year. The decrease is primarily related to lower interest rates as
well as lower debt levels as compared to the same period of the prior year.

The effective tax rates for the three and six months ended December 31, 2001 was
38.9%, which was consistent with the same periods in the prior year.

Net income for the three-month period ended December 31, 2001 increased 12.0% to
$3,191,000, or $0.55 per diluted share, compared to net income of $2,848,000, or
$0.51 per diluted share, for the same period in the prior year. Net income for
the six months ended December 31, 2001 increased 10.0% to $5,373,000, or $0.93
per diluted share, compared to net income of $4,883,000, or $0.87 per diluted
share, for the same period in the prior year. The increase in net income was
primarily due to the higher margin sales mix of women's accessories.


                                       12


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

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

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


LIQUIDITY AND CAPITAL RESOURCES

Generally, the Company's primary sources of liquidity are cash flows from
operations and the Company's line of credit. The Company has an $80,000,000
committed secured revolving credit facility (the "Credit Facility"), which can
be used for seasonal borrowings and letters of credit. The credit facility is
secured by essentially all of the assets of the Company and its subsidiaries and
requires the maintenance of certain financial covenants which if not met, could
adversely impact the liquidity of the Company. The Company's borrowings under
its credit lines were $42,122,000 and $46,925,000 as of December 31, 2001 and
2000, respectively. As of December 31, 2001, the Company had credit availability
under its credit facilities of approximately $30,189,000.

For the six months ended December 31, 2001, the Company's operating activities
provided cash of $6,285,000 compared to a use of cash of $3,971,000 for the same
period last year. The improvement in cash flows from operating activities was
attributable to the timing of cash receipts from accounts receivable and
inventory purchases.

Capital expenditures were $553,000 for the six months ended December 31, 2001.
The decrease of $916,000 from the same prior year period is due to planned
decreased capital expenditures and the timing of capital investments during
fiscal 2002. Management anticipates that the Company's level of capital
investment for fiscal 2002 will approximate the prior year. Capital commitments
for fiscal 2002 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 and reduction of debt. The Company's
existing credit agreement currently contains covenants that restrict the payment
of dividends.

See Note 2 for a discussion of the impact of recently issued accounting
standards.

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



                 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 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




                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

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

ITEM 3. Qualitative and Quantitative Disclosures About Market Risk

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 a
interest rate swap agreement to lock in a fixed interest rate for a portion of
these borrowings. At December 31, 2001 the Company had borrowings under its
credit facility of $42,122,000 bearing a weighted-average interest rate of
4.41%. The Company entered into a three-year interest rate swap agreement
converting $30,000,000 of outstanding indebtedness from a variable to a fixed
interest rate. The average receive rate is based on a 90 day LIBOR rate.
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. At
December 31, 2001, the receive and pay rates related to the interest rate swap
were 2.60% and 5.60%, respectively. The interest rate swap agreement represents
a valid cash flow hedge under Statement of Financial Accounting Standards No.
133. As such, during fiscal 2002, changes in the fair value of the interest rate
swap were recognized to other comprehensive income with the fair value at
December 31, 2001, approximating ($1,516,000). 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.





                                       15


                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

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

                           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 16, 2001.

(b)      The matters voted upon were as follows:

         (i) The election of two directors in Class II to serve for three-year
         terms expiring at 2004 annual meeting of stock holders, 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:

<Table>
                                                            
         Mr. C. A. Rundell, Jr.

         For  4,860,208    Against/Withheld  316,292    Abstain -0-     Broker Non-votes -0-

         Ms. Colombe M. Nicholas

         For  4,862,181    Against/Withheld  314,319    Abstain -0-     Broker Non-votes -0-
</Table>

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

                             Mr. Marvin J. Girouard
                               Mr. J.S.B. Jenkins
                              Dr. James F. Gaertner
                               Mr. Gene Stallings
                            Mr. Roger R. Hemminghaus

         (ii) The approval of the Amendment to the Tandy Brands Accessories,
         Inc. 1997 Employee Stock Option Plan (the "Plan") which would increase
         the number of shares of common stock which may be issued on exercise of
         stock options granted under the Plan. The number of votes cast for and
         against the approval of the Plan, as well as the number of abstentions
         and broker non-votes with respect to the approval of the Plan were as
         follows:

<Table>
                                                            
         For  2,738,186    Against/Withheld   607,316   Abstain 16,796  Broker Non-votes 1,814,202
</Table>

ITEM 6.  Exhibits and Reports on Form 8-K.


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

                  None.


(b)   Reports on Form 8-K.

                  The Company filed a Form 8-K on October 17, 2001 regarding the
                  press release announcing its financial results for the first
                  quarter of fiscal 2002.




                                       16


                 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 14, 2002


                                       17




                 TANDY BRANDS ACCESSORIES, INC. AND SUBSIDIARIES

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

                                  EXHIBIT INDEX

<Table>
<Caption>
                                                            Incorporated by Reference
                                                                 (If applicable)
                                                ---------------------------------------------------
Exhibit Number and Description                  Form           Date          File No.       Exhibit
- ------------------------------                  ----           ----          --------       -------
                                                                              
(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         4.1

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

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

      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        10.5
</Table>



                                       18