Nautilus first-quarter net sales were $156.4 million compared to $130.9 million for the corresponding period last year, up 20%. Net income for the quarter was $9.4 million, or 28 cents per diluted share, up from $6.4 million, or 19 cents per share. Included in net income for the first quarter 2005 is a one-time charge of $950,000 for a settlement with the Consumer Product Safety Commission.

The Company finished the quarter with cash and short term investments of $123.3 million, up from $104.6 million at year end. The Company has no debt.

“This quarter's results are consistent with our consumer-based business strategy to drive growth while investing in our future,” said Gregg Hammann, Chairman and Chief Executive Officer. “It also reflects our progress in becoming the global leader in fitness, as our diversified portfolio of brands and products are presented in more places where people shop and exercise.”

“Although we are early in our plan to expand our domestic and international presence, we are the only company in our category positioned across all channels and with a complete line of branded fitness products. Our fast pace of innovation is bringing new fitness tools to consumers, increasing awareness and demand for the benefits of fitness. All of our marketing now incorporates educational elements on fitness to help grow the overall fitness industry.”

For the second quarter of 2005, the Company estimates that earnings will grow by approximately 50 percent to $0.09 to $0.10 per diluted share, and net sales will grow 25 percent to approximately $125 to $130 million compared with the second quarter last year. The Company raised its full year 2005 earnings estimate to $1.17 to $1.19 on net sales growth of more than 15 percent. Because of the seasonal nature of fitness equipment sales, the Company expects more than two-thirds of its earnings to occur in the second half of the year.



                            NAUTILUS, INC.
                 Consolidated Statements of Operations
            (In Thousands, Except Share and Per Share Data)
                              (Unaudited)

                                         Three months ended
                                             March 31,
                                    ----------------------------
                                                % of             % of
                                          2005  Sales      2004  Sales
                                    -----------      -----------

NET SALES                             $156,388         $130,896

COST OF SALES                           79,615  50.9%    74,040  56.6%
                                    -----------      -----------

Gross profit                            76,773  49.1%    56,856  43.4%

OPERATING EXPENSES:
Selling and marketing                   44,922  28.8%    35,742  27.3%
General and administrative              13,436   8.6%     7,215   5.5%
Research and development                 2,803   1.8%     1,811   1.4%
Related-party royalties                      -   0.0%     1,566   1.2%
Third-party royalties                    1,474   0.9%       703   0.5%
                                    -----------      -----------

Total operating expenses                62,635  40.1%    47,037  35.9%
                                    -----------      -----------

OPERATING INCOME                        14,138   9.0%     9,819   7.5%

OTHER INCOME:
Interest income                            517   0.4%       246   0.2%
Other - net                                 51   0.0%        (7)  0.0%
                                    -----------      -----------

Total other income, net                    568   0.4%       239   0.2%
                                    -----------      -----------

INCOME BEFORE INCOME TAXES              14,706   9.4%    10,058   7.7%

INCOME TAX EXPENSE                       5,277   3.4%     3,621   2.8%
                                    -----------      -----------

NET INCOME                              $9,429   6.0%    $6,437   4.9%
                                    ===========      ===========

BASIC EARNINGS PER SHARE                 $0.28            $0.20

DILUTED EARNINGS PER SHARE               $0.28            $0.19

Weighted average shares outstanding:

Basic shares outstanding            33,168,120       32,611,928

Diluted shares outstanding          34,038,636       33,260,364