vs
Side-by-side financial comparison of TANDY LEATHER FACTORY INC (TLF) and Xtant Medical Holdings, Inc. (XTNT). Click either name above to swap in a different company.
Xtant Medical Holdings, Inc. is the larger business by last-quarter revenue ($32.4M vs $22.3M, roughly 1.5× TANDY LEATHER FACTORY INC). Xtant Medical Holdings, Inc. runs the higher net margin — 0.2% vs -4.2%, a 4.4% gap on every dollar of revenue. On growth, TANDY LEATHER FACTORY INC posted the faster year-over-year revenue change (8.7% vs 2.7%). Xtant Medical Holdings, Inc. produced more free cash flow last quarter ($5.0M vs $4.0M). Over the past eight quarters, Xtant Medical Holdings, Inc.'s revenue compounded faster (7.7% CAGR vs 7.4%).
Tandy Leather Factory, Inc. is an American specialty retailer and wholesale distributor of leather and leatherwork related products. It operates more than 100 stores worldwide. Originally part of the Tandy Corporation, Tandy Leather has gone through a series of acquisitions and mergers, eventually being sold to The Leather Factory in 2000. The Tandy Leather flagship store next to their corporate headquarters in Fort Worth, Texas also houses the Al and Ann Stohlman Leathercraft Museum.
Xtant Medical Holdings, Inc. is a global medical technology company that develops, manufactures and markets orthobiologic products, neurosurgery devices, and regenerative medicine solutions for orthopedic and neurological care providers. It serves patients and medical institutions across North America, Europe and the Asia-Pacific, with core segments covering spinal surgery supplies and bone regeneration products.
TLF vs XTNT — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $22.3M | $32.4M |
| Net Profit | $-930.0K | $57.0K |
| Gross Margin | 54.3% | 54.9% |
| Operating Margin | -2.8% | -2.9% |
| Net Margin | -4.2% | 0.2% |
| Revenue YoY | 8.7% | 2.7% |
| Net Profit YoY | -379.3% | 101.8% |
| EPS (diluted) | $-0.18 | $0.00 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $22.3M | $32.4M | ||
| Q3 25 | $17.3M | $33.3M | ||
| Q2 25 | $17.8M | $35.4M | ||
| Q1 25 | $19.0M | $32.9M | ||
| Q4 24 | $20.5M | $31.5M | ||
| Q3 24 | $17.4M | $27.9M | ||
| Q2 24 | $17.3M | $29.9M | ||
| Q1 24 | $19.3M | $27.9M |
| Q4 25 | $-930.0K | $57.0K | ||
| Q3 25 | $-1.4M | $1.3M | ||
| Q2 25 | $-199.0K | $3.5M | ||
| Q1 25 | $11.6M | $58.0K | ||
| Q4 24 | $333.0K | $-3.2M | ||
| Q3 24 | $-132.0K | $-5.0M | ||
| Q2 24 | $101.0K | $-3.9M | ||
| Q1 24 | $525.0K | $-4.4M |
| Q4 25 | 54.3% | 54.9% | ||
| Q3 25 | 58.9% | 66.1% | ||
| Q2 25 | 59.5% | 68.6% | ||
| Q1 25 | 56.3% | 61.5% | ||
| Q4 24 | 53.0% | 50.9% | ||
| Q3 24 | 57.8% | 58.4% | ||
| Q2 24 | 58.0% | 62.1% | ||
| Q1 24 | 56.7% | 62.1% |
| Q4 25 | -2.8% | -2.9% | ||
| Q3 25 | -3.9% | 7.6% | ||
| Q2 25 | 0.4% | 13.1% | ||
| Q1 25 | 1.4% | 3.2% | ||
| Q4 24 | 0.9% | -6.0% | ||
| Q3 24 | -1.5% | -13.5% | ||
| Q2 24 | 0.4% | -9.8% | ||
| Q1 24 | 3.4% | -12.4% |
| Q4 25 | -4.2% | 0.2% | ||
| Q3 25 | -7.8% | 3.9% | ||
| Q2 25 | -1.1% | 10.0% | ||
| Q1 25 | 60.8% | 0.2% | ||
| Q4 24 | 1.6% | -10.0% | ||
| Q3 24 | -0.8% | -18.0% | ||
| Q2 24 | 0.6% | -12.9% | ||
| Q1 24 | 2.7% | -15.8% |
| Q4 25 | $-0.18 | $0.00 | ||
| Q3 25 | $-0.17 | $0.01 | ||
| Q2 25 | $-0.02 | $0.02 | ||
| Q1 25 | $1.47 | $0.00 | ||
| Q4 24 | $0.04 | $-0.02 | ||
| Q3 24 | $-0.02 | $-0.04 | ||
| Q2 24 | $0.01 | $-0.03 | ||
| Q1 24 | $0.06 | $-0.03 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $16.1M | $17.1M |
| Total DebtLower is stronger | — | $11.0M |
| Stockholders' EquityBook value | $52.6M | $51.0M |
| Total Assets | $86.6M | $94.1M |
| Debt / EquityLower = less leverage | — | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $16.1M | $17.1M | ||
| Q3 25 | $12.0M | $10.4M | ||
| Q2 25 | $16.4M | $6.9M | ||
| Q1 25 | $23.6M | $5.0M | ||
| Q4 24 | $13.3M | $6.2M | ||
| Q3 24 | $10.1M | $6.6M | ||
| Q2 24 | $11.5M | $5.4M | ||
| Q1 24 | $12.3M | $4.5M |
| Q4 25 | — | $11.0M | ||
| Q3 25 | — | $17.4M | ||
| Q2 25 | — | $22.3M | ||
| Q1 25 | — | $22.2M | ||
| Q4 24 | — | $22.0M | ||
| Q3 24 | — | $19.1M | ||
| Q2 24 | — | $21.8M | ||
| Q1 24 | — | $16.8M |
| Q4 25 | $52.6M | $51.0M | ||
| Q3 25 | $53.4M | $50.4M | ||
| Q2 25 | $56.1M | $48.5M | ||
| Q1 25 | $55.8M | $43.9M | ||
| Q4 24 | $57.2M | $43.0M | ||
| Q3 24 | $57.6M | $45.7M | ||
| Q2 24 | $57.5M | $45.0M | ||
| Q1 24 | $57.2M | $47.7M |
| Q4 25 | $86.6M | $94.1M | ||
| Q3 25 | $84.5M | $106.3M | ||
| Q2 25 | $76.5M | $103.5M | ||
| Q1 25 | $77.9M | $95.8M | ||
| Q4 24 | $74.9M | $93.8M | ||
| Q3 24 | $73.0M | $98.9M | ||
| Q2 24 | $72.8M | $95.6M | ||
| Q1 24 | $72.4M | $93.9M |
| Q4 25 | — | 0.22× | ||
| Q3 25 | — | 0.35× | ||
| Q2 25 | — | 0.46× | ||
| Q1 25 | — | 0.51× | ||
| Q4 24 | — | 0.51× | ||
| Q3 24 | — | 0.42× | ||
| Q2 24 | — | 0.48× | ||
| Q1 24 | — | 0.35× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $5.0M | $5.4M |
| Free Cash FlowOCF − Capex | $4.0M | $5.0M |
| FCF MarginFCF / Revenue | 18.1% | 15.4% |
| Capex IntensityCapex / Revenue | 4.3% | 1.2% |
| Cash ConversionOCF / Net Profit | — | 94.39× |
| TTM Free Cash FlowTrailing 4 quarters | $-8.1M | $10.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.0M | $5.4M | ||
| Q3 25 | $-1.0M | $4.6M | ||
| Q2 25 | $-4.0M | $1.3M | ||
| Q1 25 | $-536.0K | $1.3M | ||
| Q4 24 | $4.5M | $665.0K | ||
| Q3 24 | $-535.0K | $-1.7M | ||
| Q2 24 | $-514.0K | $-5.1M | ||
| Q1 24 | $1.1M | $-5.8M |
| Q4 25 | $4.0M | $5.0M | ||
| Q3 25 | $-3.0M | $4.2M | ||
| Q2 25 | $-7.3M | $910.0K | ||
| Q1 25 | $-1.9M | $87.0K | ||
| Q4 24 | $3.8M | $-7.0K | ||
| Q3 24 | $-1.4M | $-3.8M | ||
| Q2 24 | $-715.0K | $-5.7M | ||
| Q1 24 | $-141.0K | $-6.5M |
| Q4 25 | 18.1% | 15.4% | ||
| Q3 25 | -17.2% | 12.6% | ||
| Q2 25 | -41.0% | 2.6% | ||
| Q1 25 | -9.8% | 0.3% | ||
| Q4 24 | 18.8% | -0.0% | ||
| Q3 24 | -8.2% | -13.7% | ||
| Q2 24 | -4.1% | -18.9% | ||
| Q1 24 | -0.7% | -23.4% |
| Q4 25 | 4.3% | 1.2% | ||
| Q3 25 | 11.2% | 1.3% | ||
| Q2 25 | 18.7% | 1.0% | ||
| Q1 25 | 7.0% | 3.6% | ||
| Q4 24 | 3.3% | 2.1% | ||
| Q3 24 | 5.1% | 7.5% | ||
| Q2 24 | 1.2% | 1.9% | ||
| Q1 24 | 6.4% | 2.8% |
| Q4 25 | — | 94.39× | ||
| Q3 25 | — | 3.53× | ||
| Q2 25 | — | 0.36× | ||
| Q1 25 | -0.05× | 22.03× | ||
| Q4 24 | 13.55× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -5.09× | — | ||
| Q1 24 | 2.07× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
TLF
Segment breakdown not available.
XTNT
| Orthobiologics | $18.3M | 57% |
| Spinal Implant | $9.4M | 29% |
| License Revenue | $4.6M | 14% |
