SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C.

                                    FORM 8-K

                             CURRENT REPORT PURSUANT
                          TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

     Date  of  report  (Date  of  earliest  event  reported):  April  29,  2004


                            The Leather Factory, Inc.
     (Exact  Name  of  Registrant  as  Specified  in  Its  Charter)


                                    Delaware
     (State  or  Other  Jurisdiction  of  Incorporation)


        1-12368                              75-2543540
(Commission  File  Number)     (IRS  Employer  Identification  Number)


  3847  East  Loop  820  South,  Fort  Worth,  Texas          76119
     (Address  of  Principal  Executive  Offices)          (Zip  Code)


                                  (817) 496-4414
              (Registrant's Telephone Number, Including Area Code)


  _____________________________________________________________________________
     (Former  Name  or  Former  Address,  if  Changed  Since  Last  Report)




ITEM  7.  FINANCIAL  STATEMENTS  AND  EXHIBITS

     (c)     Exhibits.

     99.1  Press release dated April 29, 2004 furnished pursuant to Item 12.

ITEM  12.  RESULTS  OF  OPERATIONS  AND  FINANCIAL  CONDITION

     The  Registrant  is  furnishing  the press release attached as Exhibit 99.1
announcing  the  Registrant's  first quarter 2004 financial results.  This press
release  was  issued  on  April  29,  2004.


                                   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  hereunto  duly  authorized.

                                    THE  LEATHER  FACTORY,  INC.

Date:  April  29,  2004             BY:  /s/  Wray  Thompson
                                    Wray  Thompson,  Chairman  of  the  Board
                                         and  Chief  Executive  Officer



                                                                  EXHIBIT  99.1


        FOR IMMEDIATE RELEASE                              APRIL 29, 2004


              THE LEATHER FACTORY REPORTS 1ST QUARTER 2004 RESULTS
                      NET INCOME UP 25% ON RECORD REVENUES

FORT  WORTH,  TEXAS  -  The  Leather  Factory,  Inc.  (AMEX: TLF) today reported
financial  results  for  the  first quarter of 2004.  Net income for the quarter
ended  March  31,  2004 was $971,000, a 25% increase from $775,000 for the first
quarter  of 2003.  Fully-diluted earnings per share for the quarter increased to
$0.09  from  $0.07 in the first quarter of last year.  Total sales for the first
quarter  were  $12.2 million, up 15% from $10.6 million in the same quarter last
year.

 Tandy  Leather  sales  increased  $1.3  million  in  the  first  quarter, a 70%
improvement  over  last  year's first quarter.  Twenty-nine stores comprised the
Tandy Leather operations on March 31, 2004, compared to nineteen retail stores a
year  ago.  Three new stores opened in the first quarter of 2004.  First quarter
sales  for  the  Leather Factory wholesale centers increased $242,000 or 3% over
the  same  quarter  last year, in line with anticipated growth of 2-4% annually.
Roberts,  Cushman's  first  quarter sales increased $77,000 or 15% over the same
period  a  year  ago.

Consolidated  gross profit margins for the quarter improved to 55.2% compared to
53.5%  a  year  ago.  Operating expenses rose $748,000, less than 0.5% of sales.
Increases  in  advertising  and  marketing  initiatives  plus  expenses  (rent,
personnel, etc.) associated with the new Tandy Leather stores contributed to the
additional  costs.

Wray  Thompson,  Chairman  and  Chief  Executive  Officer, commented, "All three
operating  segments  produced positive results in the first quarter.  We were on
target with our goal of rapid profitability for new Tandy Leather stores, as two
of the three new stores that were opened this quarter recorded profits in March.
We  made  some  modest  progress  in  improving  our  operating margins and will
continue  those  efforts  with  the  goal  of improving operating leverage as we
continue  Tandy  Leather's  expansion."

The  Leather  Factory,  Inc.,  (http://www.leatherfactory.com), headquartered in
Fort  Worth, Texas, is a specialty retailer and wholesale distributor of a broad
product line including leather, leatherworking tools, buckles and adornments for
belts,  leather  dyes and finishes, saddle and tack hardware, and do-it-yourself
kits.  It also manufactures and distributes decorative hat trims, leather lacing
and  kits.  The  Company distributes its products as The Leather Factory through
its  wholesale  centers  and  as Tandy Leather Company through its retail stores
(http://www.tandyleather.com).  Its  common  stock  trades on the American Stock
Exchange  with  the  symbol  "TLF".


Contact:Wray Thompson,CEO, The Leather Factory, Inc           (817) 496-4414
        Shannon Greene,CFO, The Leather Factory, Inc sgreene@leatherfactory.com

This  news  release may contain forward-looking statements.  All forward-looking
statements  made  here  or in other news releases issued by The Leather Factory,
Inc.  (TLF)  are  based  on  current expectations as of the date of the release.
These  forward-looking  statements  involve  risks  and uncertainties that could
cause  the  results  of  The  Leather  Factory,  Inc.  to differ materially from
management's  current  expectations.  Many  of these risks and uncertainties are
detailed  from  time  to  time  in  TLF's  reports filed with the Securities and
Exchange  Commission,  including  its most recent annual report on Form 10-K and
the most recent quarterly report on Form 10-Q.  Investors are reminded that past
performance  may  not  be  predictive  of  future  results.


                            THE LEATHER FACTORY, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)
               FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003

                                                 Three Months


                                                   
                                               2004         2003
                                            -----------  -----------
NET SALES                                   $12,180,877  $10,560,085
COST OF SALES                                 5,455,964    4,914,581
                                            -----------  -----------
Gross Profit                                  6,724,913    5,645,504

OPERATING EXPENSES                            5,277,778    4,529,832
                                            -----------  -----------
INCOME FROM OPERATIONS                        1,447,135    1,115,672

Interest expense                                 13,638       63,352
Other, net                                        1,737      (30,818)
                                            -----------  -----------
   Total other expense                           15,375       32,534
                                            -----------  -----------
INCOME BEFORE INCOME TAXES                    1,431,760    1,083,138
PROVISION FOR INCOME TAXES                      460,794      308,620
                                            -----------  -----------
NET INCOME                                     $970,966     $774,518
                                            ===========  ===========
NET INCOME PER COMMON SHARE - BASIC               $0.09        $0.08
                                            ===========  ===========
NET INCOME PER COMMON SHARE-DILUTED               $0.09        $0.07
                                            ===========  ===========

WEIGHTED AVG NUMBER OF SHARES OUTSTANDING:
Basic                                       10,506,995    10,177,433
Diluted                                     11,011,122    10,793,464



                            THE LEATHER FACTORY, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)


                                                                    
                                                               3/31/04       12/31/03
                                                             -----------  ------------
Cash                                                          $1,678,607    $1,728,344
Accounts receivable, net of allowance for doubtful accounts    3,055,545     1,828,738
Inventory                                                     11,392,312    11,079,893
Prepaid income taxes                                                -          206,023
Deferred income taxes                                            161,674       134,312
Other current assets                                           1,054,036       702,236
                                                             -----------  ------------
TOTAL CURRENT ASSETS                                          17,342,174    15,679,546
                                                             -----------  ------------
Property and equipment, net                                    1,904,646     1,905,893
Goodwill and other intangibles, net                            1,170,587     1,136,784
Other assets                                                     322,107       336,183
                                                             -----------  ------------
                                                             $20,739,514   $19,058,406
                                                             ===========   ===========

Accounts payable                                              $2,355,092    $1,545,079
Accrued expenses and other liabilities                         1,113,237     1,000,427
Income taxes payable                                             229,631          -
Notes payable and current maturities of long-term debt              -            1,134
                                                             -----------   -----------
TOTAL CURRENT LIABILITIES                                      3,697,960     2,546,640
                                                             -----------   -----------
Deferred income taxes                                            216,877       209,289
Notes payable and long-term debt, net of current maturities    1,267,984     1,792,984
                                                             -----------   -----------
Total Liabilities                                              5,182,821     4,548,913

Common stock                                                      25,261        25,171
Paid-in capital                                                4,755,208     4,673,158
Retained earnings                                             10,775,685     9,804,719
Notes receivable secured by common stock                         (15,000)      (20,000)
Accumulated other comprehensive loss                              15,539        26,445
                                                             -----------   -----------
Total Stockholders' Equity                                    15,556,693    14,509,493
                                                             -----------   -----------
                                                             $20,739,514   $19,058,406
                                                             ===========   ===========