Everlast Worldwide Inc. second quarter net revenues were $9.8 million, as compared to $10.3 million in the same period in 2005. Net licensing revenues for the second quarter of 2006 were $3.0 million, as compared to $2.9 million in the same period a year ago.

As announced in the first quarter, licensing revenues have been impacted from the Company’s decision not to renew its previous footwear license as well as an increase in licensing commissions resulting from the litigation settlement which requires the Company to pay commissions to a former agent of Everlast during 2006. These two factors negatively impacted licensing revenues in the second quarter by approximately $425,000. Revenues from sporting goods for the second quarter were $6.8 million as compared to $7.3 million in 2005. The slight decline was the result of a difficult comparison against the year-ago quarter, which was unusually strong as a result of the airing of season 1 of The Contender, which premiered March 2005. Season 2 of The Contender premiered on July 18, 2006, during the Company’s fiscal third quarter.

Gross margin for the quarter improved 330 basis points to 45.7%, compared with 42.4% in the second quarter a year ago. The higher gross profit margin was achieved from an increased mix of licensing revenues as well as improved margin on sporting goods equipment due to some operational efficiencies as well as production cost reductions.

The Company achieved a 53% increase in operating income from continuing operations to approximately $1.6 million versus the year-ago level of approximately $1.0 million. The increase in operating income resulted from improved gross margins and a reduction in operating expenses, which improved by 260 basis points to 29.8% of sales compared with 32.4% of sales in the prior year’s quarter. The operating expense improvement was primarily achieved by effective cost controls as well as a reduction in amortization expense. As was disclosed in the Company’s first quarter 2006 financial results, the Company changed its accounting for the amortization of intangible assets and is no longer amortizing its trademark by $228,000 per quarter, based on the assessment that the Everlast trademark has an indefinite life.

Adjusted earnings per diluted share, excluding the 3 cent effects of stock based compensation, for the second quarter of fiscal 2006 was 13 cents per diluted share, as compared to a net income from continuing operations of 8 cents per diluted share, in the 2005 comparable period. The Company believes that this is a more appropriate comparison as stock compensation costs were not included in the year-ago calculation.

Seth Horowitz, Chairman, President and Chief Executive of Everlast Worldwide Inc., said “We are making excellent progress with our strategies to build our global brand identity, enhance our margins, and improve our working capital usage. This is clearly evident in our substantial profitability improvement for the second quarter. As a result of our success, we believe that we can sustain strong rates of growth for both sales and earnings for the foreseeable future. We have effectively controlled costs in both our corporate and our wholesale infrastructure, instituting lean manufacturing processes, and are achieving economies of scale as we grow our sporting goods business. Although our licensing revenues were affected by our decision to end sales of footwear with Footstar/Meldisco, we are excited to have reached a deal for men’s, women’s and kids athletic and casual footwear in the U.S. and Canada with E.S. Originals, Inc., a company that currently has a $1 billion retail footwear business. E.S. Originals will distribute the Everlast branded products beginning in the second quarter of 2007 to sporting goods, athletic footwear and department stores in the U.S. and Canada. Not only will this prove to be a significant category, but our distribution for this important product category is now properly aligned with the global brand position.”

Mr. Horowitz continued, “At the annual shareholder’s meeting held in June, we committed to building a better audience in the financial community. As part of this process, we have commenced providing financial guidance. Thus, the Company is prudently forecasting the following financial guidance for fiscal year 2006:

Net revenues ranging between $46 to $48.5 million
EBITDA (excluding the effects of non-cash equity awards) ranging between $8.7 to $9.2 million
Diluted earnings per share (excluding the effects of non-cash equity awards) between $0.68 and $0.73″

                EVERLAST WORLDWIDE INC. & SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF OPERATIONS

                       Three Months Ended        Six Months Ended
                            June 30,                 June 30,
                    ------------------------ -------------------------
                       2006         2005         2006         2005
                     ----------  -----------  -----------  -----------
                    (Unaudited) (Unaudited)  (Unaudited)  (Unaudited)

Net sales           $6,798,000  $ 7,313,000  $13,765,000  $12,537,000
Net license revenues 3,039,000    2,938,000    6,042,000    6,038,000
                     ----------  -----------  -----------  -----------
Net revenues         9,837,000   10,251,000   19,807,000   18,575,000
                     ----------  -----------  -----------  -----------

Cost of goods sold   5,340,000    5,900,000   10,869,000   10,220,000
                     ----------  -----------  -----------  -----------

Gross profit         4,497,000    4,351,000    8,938,000    8,355,000

Operating expenses:
    Selling and
     shipping        1,320,000    1,152,000    2,886,000   2,357,0008
    General and
     administrative  1,476,000    1,671,000    2,813,000    3,267,000
    Restructuring
     and non-
     recurring
     charges                 -      273,000            -      273,000
 Stock-based
  compensation and
  costs in
  connection with
  warrant issuance     135,000            -      219,000      182,000
    Amortization             -      228,000            -      456,000
                     ----------  -----------  -----------  -----------
                     2,931,000    3,324,000    5,918,000    6,535,000
                     ----------  -----------  -----------  -----------

Income from
 continuing
 operations          1,566,000    1,027,000    3,020,000    1,820,000
                     ----------  -----------  -----------  -----------

Other income
 (expense):
  Gain on early
   extinguishment of
   preferred stock
   and prepayment of
   notes payable,
   net                       -            -    2,032,000            -
  Interest expense
   and financing
   costs              (826,000)    (523,000)  (1,494,000)  (1,077,000)
  Investment income      3,000        5,000       12,000       11,000
                     ----------  -----------  -----------  -----------
                      (823,000)    (518,000)    (550,000)  (1,066,000)
                     ----------  -----------  -----------  -----------

Income before
 provision for
 income taxes from
 continuing
 operations            743,000      509,000    3,570,000      754,000

Provision (benefit)
 for income taxes      341,000      203,000      684,000      222,000
                     ----------  -----------  -----------  -----------

Net income from
 continuing
 operations         $  402,000  $   306,000  $ 2,886,000  $   532,000
                     ==========  ===========  ===========  ===========

Loss from
 discontinued
 components, net of
 tax                         -     (902,000)           -   (1,221,000)
                     ----------  -----------  -----------  -----------

Net income (loss)
 available to common
 stockholders       $  402,000    ($596,000) $ 2,886,000    ($689,000)
                     ==========  ===========  ===========  ===========

Basic earnings per
 share from
 continuing
 operations         $     0.10  $      0.09  $      0.77  $      0.16
                     ==========  ===========  ===========  ===========
Diluted earnings
 per share from
 continuing
 operations         $     0.10  $      0.08  $      0.72  $      0.14
                     ==========  ===========  ===========  ===========
Basic loss per share
 from discontinued
 component                   -       ($0.27)           -       ($0.38)
                     ==========  ===========  ===========  ===========
Diluted loss per
 share from
 discontinued
 component                   -       ($0.24)           -       ($0.33)
                     ==========  ===========  ===========  ===========
Net basic earnings
 (loss) per share   $     0.10       ($0.18) $      0.77       ($0.22)
                     ==========  ===========  ===========  ===========
Net diluted earnings
 (loss) per share   $     0.10       ($0.16) $      0.72       ($0.19)
                     ==========  ===========  ===========  ===========
 EBITDA (Operating
  earnings excluding
  certain non-cash
  and non-recurring
  costs)            $1,885,000  $ 1,692,000  $ 3,583,000  $ 3,040,000
                     ==========  ===========  ===========  ===========