Cybex Reports Q3 Sales Increase 7%; Income Falls to Red

Cybex International, Inc. reported net sales for the third quarter of 2005 were $26,690,000, compared to $25,038,000 for the corresponding 2004 period, an increase of 7%. Excluding a third quarter 2005 litigation-related charge, the company's third quarter 2005 pro forma net income was $566,000 or 4 cents per fully diluted share, compared to net income of $378,000, or 3 cents per share, for the corresponding 2004 period. On a GAAP basis, the company reported a net loss for the third quarter 2005 of $3,535,000, or 23 cents per share.

For the nine months ended September 24, 2005, net sales were $78,646,000, compared to net sales of $73,531,000 for 2004, an increase of 7%. Pro forma net income for the nine months ended September 24, 2005 was $1,723,000, or 11 cents per fully diluted share, compared to net income of $1,342,000, or 12 cents per fully diluted share, for the corresponding 2004 period. On a GAAP basis, the Cybex reported a net loss for the nine months ended September 24, 2005 of $2,378,000, or 16 cents per share.

Actual GAAP results for the third quarter and nine months ended September 24, 2005 include an increase in the company's litigation reserve resulting in a pre-tax charge of $4,101,000. This increase in the litigation reserve reflects the previously announced jury verdict in the Colassi patent infringement case, as well as the reversal on appeal of a summary judgment in favor of the company in another patent infringement case. The company intends to vigorously pursue its appeal of the jury verdict and its defense of the second patent case.

John Aglialoro, chairman and CEO stated, “We are pleased to have begun shipping three important new products: Trazer, a revolutionary virtual reality product that allows users to improve their movement skills; a light commercial / high end consumer treadmill that will help expand CYBEX' dealer network and represents a market not presently served by CYBEX; and VR3, an exciting new line of strength equipment meeting a primary price point which will solidify our reputation in the market.”

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


                      Three Months Ended         Nine Months Ended
                    September    September    September    September
                     24, 2005   25, 2004 (1)   24, 2005   25, 2004 (1)
                   ------------ ------------ ------------ ------------
Net sales          $    26,690  $    25,038  $    78,646  $    73,531

Cost of sales           17,143       16,206       50,593       46,227
                    -----------  -----------  -----------  -----------

 Gross profit            9,547        8,832       28,053       27,304

 As a percentage
  of net sales            35.8%        35.3%        35.7%        37.1%

Selling, general
 and
 administrative
 expenses                8,276        7,386       24,325       22,759

Litigation charges       4,101                     4,101             -
                    ----------- ------------  ----------- ------------

Operating income
 (loss)                 (2,830)       1,446         (373)       4,545

Interest expense,
 net                       679        1,007        1,894        2,888
                    -----------  -----------  -----------  -----------

Income (loss)
 before income
 taxes                  (3,509)         439       (2,267)       1,657

Income taxes                26           29          111           39
                    -----------  -----------  -----------  -----------

Net income (loss)       (3,535)         410       (2,378)       1,618

Preferred stock              -                         -
 dividends                               32                       276
                   ------------  ----------- ------------  -----------
Net income (loss)
 attributable to
 common
 stockholders      $    (3,535) $       378  $    (2,378) $     1,342
                    ===========  ===========  ===========  ===========
Basic net income
 (loss) per share  $     (0.23) $      0.03  $     (0.16) $      0.13
                    ===========  ===========  ===========  ===========
Diluted net income
 (loss) per share  $     (0.23) $      0.03  $     (0.16) $      0.12
                    ===========  ===========  ===========  ===========

Shares used in
 computing basic
 net income (loss)
 per share              15,130       12,337       15,119       10,042
                    ===========  ===========  ===========  ===========
Shares used in
 computing diluted
 net income (loss)
 per share              15,130       14,566       15,119       11,132
                    ===========  ===========  ===========  ===========