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):  August  3,  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  August 3, 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 second quarter 2004 financial results.  This press
release  was  issued  on  August  3,  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:  August  6,  2004             BY:  /s/  Wray  Thompson
                                    Wray  Thompson,  Chairman  of  the  Board
                                      and  Chief  Executive  Officer



EXHIBIT  99.1

        FOR IMMEDIATE RELEASE                              AUGUST 3, 2004

              THE LEATHER FACTORY REPORTS 2ND QUARTER 2004 RESULTS

FORT  WORTH,  TEXAS  -  The  Leather  Factory,  Inc.  (AMEX: TLF) today reported
financial  results  for the second quarter of 2004.  Consolidated net income for
the quarter ended June 30, 2004 was $516,000 compared to consolidated net income
of  $778,000  for  the second quarter of 2003.  Fully diluted earnings per share
for the quarter was $0.05, compared to $0.07 in the second quarter of last year.
Total  sales for the quarter ended June 30, 2004 increased 4.8% to $10.9 million
from  $10.5  million  for  the  same  quarter  last  year.

Consolidated sales for the six months ended June 30, 2004 were $23.1 million, an
increase of 10% over 2003 first half total sales of $21.0 million.  Consolidated
net  income  for  the  first  half  of  2004  was  $1.5  million  or  $0.14  per
fully-diluted  share versus $1.6 million or $0.14 per fully-diluted share in the
comparable  period  last  year.

Sales  at our Tandy Leather subsidiary increased $860,000 in the second quarter,
a  40% improvement over last year's second quarter.  Thirty-two stores comprised
the  Tandy  Leather's retail operations on June 30, 2004, compared to twenty-two
retail stores a year ago.  Three stores were added in the second quarter of 2004
bringing  the  total  number of new stores added in 2004 to six as of the end of
the  quarter.  For  the  first six months of 2004, Tandy Leather sales increased
$2.2  million,  or 54%, over the first six months of 2003.  Second quarter sales
for  the  Leather  Factory  wholesale  centers  decreased $378,000 over the same
quarter  last year, a 4.8% decline.  The sales decrease is due to a reduction in
sales to our national account customers of $648,000 that was partially offset by
sales  gains to our other customer groups of $270,000.  For the first six months
of  2004,  Leather  Factory's  sales  were down $136,000 over the same period in
2003.

Consolidated  gross  profit  margin  for the current quarter was 54.6%, a slight
decline  from 54.7% for the second quarter of 2003.  For the first two quarters,
consolidated  gross profit margin for the current year was 54.9%, an improvement
over  last  year's  gross  profit  margin  at this point of 54.1%.  Consolidated
operating expenses rose $560,000 in the current quarter and $1.3 million for the
first  six  months  over the same periods a year ago.  Costs associated with the
new  Tandy  Leather  stores  (personnel,  rents, utilities, etc.), marketing and
advertising costs, and rising health insurance costs account for the majority of
the  increase.

Wray  Thompson,  Chairman  and  Chief  Executive Officer, commented, "Our second
quarter  story is one of positives and negatives.  The Leather Factory wholesale
centers  performed  well,  generating a 4.5% and 5.6% sales gain for the quarter
and  the  year, respectively.  However, that success was more than offset by the
poor performance of our national account group.  Overall, we're pleased with the
performance of the Tandy stores as we've opened or acquired ten new Tandy stores
so  far  this  year  and expect to open two more in the third quarter.  Our cost
management  initiatives  are working as many expenses showed decreases from last
year.  Unfortunately,  this  progress  was masked by increases in a few expenses
such  as employee health insurance costs and reserves for uncollectible customer
accounts.  Overall, we have made good progress in the first half of 2004, and we
believe  we  are  still  on  track  to  meet  our  guidance  for  the  year."

The  Leather  Factory,  Inc.,  (http://www.leatherfactory.com), headquartered in
Fort  Worth,  Texas,  is  a  marketer  and  distributor  of a broad product line
including  leather,  leatherworking  tools,  buckles  and  adornments for belts,
leather  dyes  and finishes, shoe repair supplies, saddle and tack hardware, and
do-it-yourself leathercraft kits. The Company distributes its products worldwide
though  its  Leather  Factory  stores,  Tandy  Leather  retail  stores  and
mail/telephone/website  orders  (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 L. 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.  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 AND SIX MONTHS ENDED JUNE 30, 2004 AND 2003



                                                     Three Months               Six months
                                                                            
                                                   2004         2003          2004         2003
                                                -----------  ------------  -----------  ------------
NET SALES                                       $10,959,813  $10,460,675   $23,140,689  $21,020,760
COST OF SALES                                     4,978,754    4,739,621    10,434,717    9,654,202
                                                -----------  ------------  -----------  ------------
Gross Profit                                      5,981,059    5,721,054    12,705,972   11,366,558

OPERATING EXPENSES                                5,127,223    4,566,590    10,405,002    9,096,422
                                                -----------  ------------  -----------  ------------
INCOME FROM OPERATIONS                              853,836    1,154,464     2,300,970    2,270,136

Interest expense                                     12,471       70,468        26,109      133,820
Other, net                                           25,353      (43,705)       27,089      (74,523)
                                                -----------  ------------  -----------  ------------
Total other expense                                  37,824       26,763        53,198       59,297
                                                -----------  ------------  -----------  ------------
INCOME BEFORE INCOME TAXES                          816,012    1,127,701     2,247,772    2,210,839
PROVISION FOR INCOME TAXES                          299,799      348,997       760,594      657,617
                                                -----------  ------------  -----------  ------------
NET INCOME                                      $   516,213  $   778,704   $ 1,487,178  $ 1,553,222
                                                ===========  ============  ===========  ============

NET INCOME PER COMMON SHARE - BASIC             $      0.05  $      0.08   $      0.14  $      0.15
                                                ===========  ============  ===========  ============
NET INCOME PER COMMON SHARE - DILUTED           $      0.05  $      0.07   $      0.14  $      0.14
                                                ===========  ============  ===========  ============

Weighted Average Number of Shares Outstanding:
Basic                                            10,553,243   10,234,054    10,530,119   10,205,900
Diluted                                          11,006,638   10,805,019    11,011,525   10,802,677



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


                                                                     
                                                               6/30/04       12/31/03
                                                             ------------  ------------
Cash                                                         $ 1,181,604   $ 1,728,344
Accounts receivable, net of allowance for doubtful accounts    2,695,997     1,828,738
Inventory                                                     12,189,111    11,079,893
Prepaid income taxes                                               4,388       206,023
Deferred income taxes                                            199,368       134,312
Other current assets                                             808,784       702,236
                                                             ------------  ------------
TOTAL CURRENT ASSETS                                          17,079,252    15,679,546

Property and equipment, net                                    1,844,288     1,905,893
Goodwill and other intangibles, net                            1,154,893     1,136,784
Other assets                                                     323,896       336,183
                                                             ------------  ------------
                                                             $20,402,329   $19,058,406
                                                             ============  ============

Accounts payable                                             $ 1,888,053   $ 1,545,079
Accrued expenses and other liabilities                         1,102,728     1,000,427
Notes payable and current maturities of long-term debt                 -         1,134
                                                             ------------  ------------
TOTAL CURRENT LIABILITIES                                      2,990,781     2,546,640

Deferred income taxes                                            207,947       209,289
Notes payable and long-term debt, net of current maturities    1,100,000     1,792,984
                                                             ------------  ------------
Total liabilities                                              4,298,728     4,548,913
                                                             ------------  ------------

Common stock                                                      25,345        25,171
Paid-in capital                                                4,796,999     4,673,158
Retained earnings                                             11,291,897     9,804,719
Notes receivable secured by common stock                         (15,000)      (20,000)
Accumulated other comprehensive loss                               4,360        26,445
                                                             ------------  ------------
Total Stockholders' Equity                                    16,103,601    14,509,493
                                                             ------------  ------------
                                                             $20,402,329   $19,058,406
                                                             ============  ============