Endeavor Acquisition Corp. said it had been advised by American Apparel that the company will post at least $30 million for the fiscal year ending December 31, 2006 in pro forma EBITDA.

Under the terms of the merger agreement, American Apparel was required to demonstrate pro forma adjusted EBITDA of at least $30 million for the fiscal year ending December 31, 2006. This pro forma calculation includes certain one-time adjustments above the original $5 million basket agreed to in the merger agreement to accommodate an approximate one-time $3.5 million inventory obsolescence reserve established in connection with the 2006 audit and proposed merger. Other one-time charges agreed to in the merger agreement include deferred rent, legal and litigation expenses, and workers' compensation adjustments. Details on the exact amount and composition of the pro forma adjusted EBITDA will be filed along with the 2006 audited financial statements in the Merger Proxy Statement. It is anticipated that the Merger Proxy Statement will be filed in May 2007.

“We look forward to the successful completion of the merger once the proxy statement has been reviewed by the Securities and Exchange Commission and our stockholders vote on the proposed merger later this year,” said Eric Watson, Chairman of Endeavor.

Endeavor also announced that American Apparel had advised it that same-store sales for American Apparel's fiscal first quarter ended March 31, 2007 increased 17%. The company defines same-store sales as sales for stores open for more than one year.

Endeavor has also waived the original pro forma adjusted EBITDA projection requirements for 2007 and 2008 contained in the merger agreement. This is due to changes in the original timing assumptions used by American Apparel in its projections for receipt of both additional interim bank debt financing and the equity financing that the parties believe will be available to American Apparel as a result of the merger closing. The existing projections were also impacted by various covenants currently in place on American Apparel's existing debt financing that will serve to limit the number of store openings for 2007 to a number lower than that contained in American Apparel's original projections. It is anticipated that these restrictions will be lifted upon the closing of the merger with Endeavor as a result of the capital infusion of up to $120 million from the merger and improved bank financing terms resulting from such capital infusion.

American Apparel believes at the present time that pro forma adjusted EBITDA will be in the range of $40 million for the fiscal year ending December 31, 2007. The combined companies will provide normal and customary public-company forward-looking guidance for the fiscal years ending in December 2007 and December 2008 once the merger between Endeavor and American Apparel is completed.

“I am pleased that American Apparel continues to flourish with strong same store sales this quarter. The merger with Endeavor will provide the equity capital necessary to fuel our continued growth and expansion of our operations in several of the most influential metropolitan centers around the world,” said American Apparel founder and CEO Dov Charney. “Until the merger is completed, we continue to prepare the company for this influx of capital,” said Charney.