Cybex International, Inc. reported results for the second quarter ended June 25, 2005. Net sales for the quarter increased 13% to $27.2 million versus $24.1 million for the year-ago quarter. Net income was up 25% to $1.0 million, or 7 cents per share on a fully diluted basis, compared to net income of $0.8 million, or 8 cents per share on a fully diluted basis, for the second quarter of 2004. Average shares outstanding increased from 8.9 million to 15.1 million.

Net sales for the six months ended June 25, 2005 were $52.0 million compared to $48.2 million for 2004, an increase of 7%. Net income for the first half was $1.2 million, or 7 cents per fully diluted share, compared to net income of $1.2 million, or 10 cents per fully diluted share, for the prior year period.

John Aglialoro, chairman and CEO stated, “The second quarter re-affirmed our long-term vision of growth for CYBEX. Sales for the quarter increased 13% from 2004, led by the continued success of the Arc Trainer. I am excited about the scheduled introduction of a number of important new products during the second half of 2005 and I am committed to maintaining the momentum of innovation.” 

                       CYBEX INTERNATIONAL, INC.
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 (IN THOUSANDS, EXCEPT PER SHARE DATA)
                              (unaudited)

                               Three Months Ended   Six Months Ended
                               June 25,  June 26,  June 25,  June 26,
                                 2005    2004 (1)    2005    2004 (1)
                               --------- --------- --------- ---------

Net sales                      $ 27,197  $ 24,073  $ 51,956  $ 48,493

Cost of sales                    17,546    14,856    33,450    30,021
                               --------- --------- --------- ---------

 Gross profit                     9,651     9,217    18,506    18,472

 As a percentage of net sales      35.5%     38.3%     35.6%     38.1%

Selling, general and
 administrative expenses          7,966     7,431    16,049    15,373
                               --------- --------- --------- ---------

Operating income                  1,685     1,786     2,457     3,099

Interest expense, net               619       953     1,215     1,881
                               --------- --------- --------- ---------

Income before income taxes        1,066       833     1,242     1,218

Income taxes                         28        --        85        10
                               --------- --------- --------- ---------

Net income                        1,038       833     1,157     1,208

Preferred stock dividends            --       122        --       244
                               --------- --------- --------- ---------
Net income attributable to
 common stockholders           $  1,038  $    711  $  1,157  $    964
                               ========= ========= ========= =========
Basic net income per share     $   0.07  $   0.08  $   0.08  $   0.11
                               ========= ========= ========= =========
Diluted net income per share   $   0.07  $   0.08  $   0.07  $   0.10
                               ========= ========= ========= =========