Everlast Worldwide Inc. reported net revenues for its continuing operations of increased 23% to $12.2 million for its fiscal 2005 first quarter ended March 31, 2005, compared with net revenues of $9.9 million in the prior year period. Net sales from continuing apparel operations and sporting goods increased 16% to $9.1 million compared with $7.9 million in the first quarter of fiscal 2004. Net licensing revenues advanced 49% to $3.1 million compared with $2.1 million in the prior period.

For the first quarter the Company's gross margin was 38.3%, compared with 41.7% in the first quarter a year ago; the lower gross profit margin was primarily due to a change in product mix. Selling and shipping costs as a percentage of net revenues increased 1.0% to 17.8% of net revenues reflecting increased marketing and selling programs associated and in conjunction with The Contender reality television drama which premiered in March 2005. These marketing and selling efforts enabled Everlast to obtain new product placement in JC Penney's and May Department Stores, as well as expanded product placement in Kohl's and Modells. In addition, during the quarter, the Company incurred a non-cash charge in connection with the issuance of warrants to Contender Partners LLC aggregating approximately $182,000.

In spite of the increased operating expense ratio and lower gross margins, and excluding the non-cash costs for the issuance of the warrants, the Company achieved income from operations of $.7 million, which is $.1 million higher than the prior period. EBITDA for the first quarter of this year was $1.1 million as compared to $1.0 million in the prior period, before the income from operations of the discontinued women's apparel component. Adjusted basic earnings per share from continuing operations (excluding the net affect from the non-cash warrant issuance) was $0.02 in the first quarter of fiscal 2005, as compared with $ nil basic earnings per share from continuing operations in the prior period.

“Our increased marketing and promotion costs this quarter, combined with other selling efforts, enabled us to achieve record first quarter revenues, both in licensing and from continuing apparel sales. The brand building strategy we have employed demonstrates that the Everlast brand has universal appeal as evidenced by our new product placement in May Department Stores and the signing of fifteen licenses since the beginning of 2005, twelve of which are international, including expansion in Asia and Europe,” said George Q Horowitz, Chairman and Chief Executive of Everlast Worldwide Inc.


Mr. Horowitz concluded, “While the combination of product mix and increased promotion costs impacted gross and operating margins during the quarter, the Company achieved EBITDA of $1.1 million and basic earnings per share from continuing operations of $0.02 per share this quarter. Moreover, we expect to improve our gross profit margins during the remainder of 2005 through a combination of reduced product costs along with the achievement of additional operational efficiencies. After reporting very solid first quarter 2005 results, I am optimistic about the remainder of 2005. I expect our revenues to continue to grow as our Company remains focused on developing new merchandising and marketing strategies to further increase brand awareness.”

                  EVERLAST WORLDWIDE INC. & SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF OPERATIONS

                                                   Three Months Ended
                                                         March 31,
                                                   2005           2004
                                                (Unaudited)   (Unaudited)

  Net sales                                    $ 9,121,000     $7,864,000
  Net license revenues                           3,100,000      2,076,000
  Net revenues                                  12,221,000      9,940,000

  Cost of goods sold                             7,538,000      5,796,000

  Gross profit                                   4,683,000      4,144,000

  Operating expenses:
   Selling and shipping                          2,173,000      1,683,000
   Costs in connection with warrant issuance       182,000              -
   General and administrative                    1,596,000      1,658,000
   Amortization                                    228,000        228,000

                                                 4,179,000      3,569,000

  Income from continuing operations                504,000       575,0000


  Other income (expense):
   Interest expense and financing costs          (554,000)      (315,000)
   Interest expense on redeemable
    participating preferred stock                       -       (150,000)
  Investment income                                 6,000          4,000
                                                 (548,000)      (461,000)


  Income (loss) before provision (benefit) for
   income taxes from continuing operations        (44,000)       114,000

  Provision (benefit) for income taxes            (23,000)       128,000

  Net loss from continuing operations            ($21,000)      ($14,000)

  Income (loss) from discontinued component,
   net of tax                                     (72,000)       202,000

  Net income (loss) available to common
   stockholders                                  ($93,000)      $188,000

  Basic earnings (loss) per share from
   continuing operations                           ($0.01)        ($0.00)
  Diluted earnings (loss) per share from
   continuing operations                           ($0.01)        ($0.00)
  Basic income per share from discontinued
   component                                       ($0.02)         $0.06
  Diluted income per share from discontinued
   component                                       ($0.02)         $0.04
  Net basic earnings (loss) per share              ($0.03)         $0.06
  Net diluted earnings (loss) per share            ($0.03)         $0.04
  Supplementary Information:
  EBITDA (Earnings before interest, taxes,
  depreciation and amortization)                $1,059,000    $1,419,000