Crocs, Inc.’s revenues for the second quarter increased 231.8% to $85.6 million compared to revenues of $25.8 million for the second quarter ended June 30, 2005. Net income attributable to common stockholders for the second quarter was $15.7 million, or 39 cents per diluted share, compared to net income attributable to common stockholders of $3.3 million, or 10 cents per diluted share, for the second quarter of 2005.

Revenue for the six months ended June 30, 2006 increased 255.6% to $130.5 million compared to revenues of $36.7 million for the six months ended June 30, 2005. Second quarter net income attributable to common stockholders includes non-cash share-based compensation expense, net of tax effect, of $1.5 million compared to $685,000 for the comparable period of 2005. Excluding the non-cash share-based compensation expense, non-GAAP net income was $17.2 million and non-GAAP net income per diluted common share was $0.43 for the second quarter ended June 30, 2006. Net income attributable to common stockholders for the six months ended June 30, 2006 was $22.1 million, or $0.56 per diluted share, compared to net income attributable to common stockholders of $5.3 million, or $0.16 per diluted share, for the six months ended June 30, 2005.

                                 Three months ended Six months ended
                                      June 30,           June 30,
                                 ------------------ ------------------
(In thousands, except 
 per share data)                    2006     2005      2006     2005
                                 --------- -------- --------- --------
Revenues                          $85,635  $25,769  $130,477  $36,727
GAAP net income attributable to
 common stockholders              $15,666   $3,282   $22,074   $5,254
Non-GAAP net income, excluding
 share-based compensation, net of
 tax effect                       $17,198   $3,967   $24,636   $7,415
GAAP net income per diluted
 common share                       $0.39    $0.10     $0.56    $0.16
Non-GAAP net income per diluted
 common share, excluding share-
 based compensation                 $0.43    $0.12     $0.63    $0.22

Ron Snyder, President and Chief Executive Officer of Crocs, Inc., commented “Our second quarter results were much stronger than we anticipated due to increased demand for our footwear both domestically and overseas. Importantly, sales were driven by robust demand for our core product, as well as positive consumer reaction to our new styles, such as Athens, Off-Road and Scutes. At the same time, we drove improvements in operating leverage, which allowed us to generate a significant improvement in our bottom line.”

Gross profit for the three months ended June 30, 2006 was $47.0 million, or 54.8% of revenues, compared to gross profit of $14.0 million, or 54.2% of revenues for the three months ended June 30, 2005. Gross profit for the six months ended June 30, 2006 was $70.6 million, or 54.1% of revenues, compared to gross profit of $20.8 million, or 56.7% of revenues for the six months ended June 30, 2005. Selling, general and administrative expenses for the three months ended June 30, 2006 was $23.3 million, or 27.2% of revenues, compared to $8.6 million, or 33.2% of revenues in the corresponding period a year ago. Selling, general and administrative expenses for the six months ended June 30, 2006 was $37.0 million, or 28.4% of revenues, compared to $13.2 million, or 35.6% of revenues in the corresponding period a year ago.

For the third quarter ending September 30, 2006, the Company currently anticipates total revenues to be in the range of $87.0 to $90.0 million and projects its net income per diluted share to range from $0.38 to $0.40, including share-based compensation expense.

Mr. Snyder concluded, “The first six months of 2006 have been marked by a number of important accomplishments for Crocs. Financially, we reported significant improvements in revenues, net income, and income per diluted share, as well as completed a very successful initial public offering. Operationally, we made strategic investments in our infrastructure, particularly in the areas of manufacturing, shipping and warehousing in order to better serve our retail partners and to fully capitalize on the growing demand for our products. Strategically, we have further diversified our business with the introduction of new products and the addition of new channels of distribution. We are very pleased with the progress we have made across the board and we look forward to building on our positive momentum going forward.”

                              Crocs, Inc.
                 Consolidated Statements of Operations
            (In thousands, except share and per share data)
                              (unaudited)

                      THREE MONTHS ENDED         SIX MONTHS ENDED
                            June 30,                  June 30,
                       2006         2005          2006       2005(1)

Revenues           $    85,635  $    25,769  $   130,477  $    36,727
Cost of Sales           38,665       11,800       59,828       15,919
Gross Profit            46,970       13,969       70,649       20,808


Selling, general
 and administrative
 expenses               23,312        8,552       36,978       13,225
Income from
 operations             23,658        5,417       33,671        7,583

Interest expense            92          165          391          202
Other expense
 (income), net:           (366)           6         (662)          23
Income before
 income taxes           23,932        5,246       33,942        7,358

Income tax expense       8,266        1,896       11,835        1,968

Net income              15,666        3,350       22,107        5,390

Dividends on
 redeemable
 convertible
 preferred shares            0           68           33          136
Net income
 attributable to
 common
 stockholders           15,666        3,282       22,074        5,254

Net income per 
 share:
Basic              $      0.41  $      0.13  $      0.62  $      0.16
Diluted            $      0.39  $      0.10  $      0.56  $      0.16

Weighted average
 common shares:
Basic               38,286,877   25,217,641   35,608,875   25,197,004
Diluted             40,427,703   33,497,743   39,351,248   33,289,163

(1) Our Statement of Operations for the six month period ended June
    30, 2005 has been restated to reflect the effect of adjustments to
    our share-based compensation. See the notes to our Form 10-Q
    filing for the quarter ended June 30, 2006 for further
    information, which will be filed by August 14, 2006.