Everlast Worldwide Inc. fiscal third quarter net revenues increased 27% to $13.4 million, as compared to $10.6 million in the same period in 2005. Net licensing revenues for the third quarter of 2006 were $3.0 million, as compared to $2.8 million in the same period a year ago.

As was announced in the first quarter, licensing revenues have been impacted by 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 third quarter were $10.5 million, a record, as compared to $7.8 million in 2005, an increase of 35%. The increase was the result of organic growth, driven by new products, new channels of distribution and strong consumer awareness of our brand as a result of the airing of Season 2 of The Contender, which premiered July 18, 2006.

Gross margin for the quarter improved to 42.7%, compared with 42.0% in the third quarter a year ago. The higher gross profit margin was achieved from improved margins on sporting goods equipment due to some operational efficiencies and product cost reductions.

The Company achieved a record 29% increase in operating income from continuing operations to $2.2 million, versus the year-ago level of $1.7 million. The increase in operating income resulted from improved gross margins. Operating expenses, as a percentage of net revenues, remained flat, at approximately 26% of net revenues as the Company incurred and anticipated higher marketing and advertising costs associated with Season 2 of The Contender.

Adjusted earnings per diluted share, excluding the three cent effects of stock based compensation, and six cents effect of warrant issuance costs, for the third quarter of fiscal 2006 was 25 cents per diluted share, as compared to a net income from continuing operations of 16 cents per diluted share, in the 2005 comparable period. The Company believes that this is a more appropriate comparison as stock compensation and warrant costs were not included in the third quarter year-ago calculation.

Seth Horowitz, Chairman, President and Chief Executive of Everlast Worldwide Inc., said, “We are thrilled to be able to report record results from continuing operations this quarter. Everlast clearly has a tremendous amount of momentum, and we feel very good about the overall direction of the brand. We're seeing growth across all aspects of our business, starting with our base sporting goods segment. Participation continues to rise in boxing and mixed martial arts, and Everlast is uniquely positioned to benefit from the trend. We're constantly adding innovation to our sporting goods and working with our licensees to capitalize on the strength of the Everlast brand.”

Mr. Horowitz continued, “the Company is reiterating the following financial guidance for fiscal year 2006, although results are expected to be towards the high end of the following ranges:

Net revenues ranging between $46 to $48.5 million
EBITDA (excluding the effects of non-cash equity awards) ranging between $8.7 to $9.3 million
Diluted earnings per share (excluding the effects of stock-based compensation expense) between $0.68 and $0.73″

“We are also introducing guidance for 2007, as follows:

Net revenues ranging between $53 to $55 million
EBITDA (excluding the effects of non-cash equity awards) ranging between $10.4 to $10.8 million
Diluted earnings per share between $0.93 and $0.98, which excludes the impact of about $0.20 per share in stock based compensation expenses.”

                EVERLAST WORLDWIDE INC. & SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS


                       Three Months Ended        Nine Months Ended
                         September 30,             September 30,
                    ------------------------ -------------------------

                       2006         2005        2006         2005
                    ------------ ----------- ------------ ------------
                    (Unaudited)  (Unaudited) (Unaudited)  (Unaudited)

Net sales           $10,450,000  $7,753,000  $24,215,000  $20,290,000
Net license revenues  2,964,000   2,807,000    9,006,000    8,845,000
                    ------------ ----------- ------------ ------------
Net revenues         13,414,000  10,560,000   33,221,000   29,135,000
                    ------------ ----------- ------------ ------------

Cost of goods sold    7,691,000   6,125,000   18,560,000   16,345,000
                    ------------ ----------- ------------ ------------

Gross profit          5,723,000   4,435,000   14,661,000   12,790,000

Operating expenses:
  Selling and
   shipping           1,848,000   1,086,000    4,734,000   3,443,0008
  General and
   administrative     1,353,000   1,444,000    4,166,000    4,711,000
  Restructuring and
   non-recurring
   charges                    -           -            -      273,000
  Stock-based
   compensation and
   costs in
   connection with
   warrant issuance,
   net                  357,000           -      576,000      182,000
  Amortization                -     228,000            -      684,000
                    ------------ ----------- ------------ ------------
                      3,558,000   2,758,000    9,476,000    9,293,000
                    ------------ ----------- ------------ ------------

Income from
 continuing
 operations           2,165,000   1,677,000    5,185,000    3,497,000
                    ------------ ----------- ------------ ------------

Other income
 (expense):
  Gain on early
   extinguishment of
   preferred stock
   and prepayment of
   notes payable,
   net                        -           -    2,032,000            -
  Interest expense
   and financing
   costs               (893,000)   (554,000)  (2,382,000)  (1,631,000)
  Investment income       4,000       6,000       11,000       17,000
                    ------------ ----------- ------------ ------------
                       (889,000)   (548,000)    (339,000)  (1,614,000)
                    ------------ ----------- ------------ ------------
Income before
 provision for
 income taxes from
 continuing
 operations           1,276,000   1,129,000    4,846,000    1,883,000

Provision for income
 taxes                  587,000     456,000    1,271,000      678,000
                    ------------ ----------- ------------ ------------

Net income from
 continuing
 operations            $689,000    $673,000   $3,575,000   $1,205,000
                    ============ =========== ============ ============

Loss from
 discontinued
 components, net of
 tax                          -    (498,000)           -   (1,720,000)
                    ------------ ----------- ------------ ------------

Net income (loss)
 available to common
 stockholders          $689,000    $175,000   $3,575,000    ($515,000)
                    ============ =========== ============ ============
Basic weighted
 average common
 shares outstanding   3,912,216   3,385,858    3,804,488    3,282,294
                    ============ =========== ============ ============
Diluted weighted
 average common
 shares outstanding   4,179,959   4,114,563    4,115,573    3,848,282
                    ============ =========== ============ ============
Basic earnings per
 share from
 continuing
 operations               $0.18       $0.20        $0.94        $0.37
                    ============ =========== ============ ============
Diluted earnings per
 share from
 continuing
 operations               $0.16       $0.16        $0.87        $0.31
                    ============ =========== ============ ============
Basic loss per share
 from discontinued
 component                    -      ($0.15)           -       ($0.52)
                    ============ =========== ============ ============
Diluted loss per
 share from
 discontinued
 component                    -      ($0.12)           -       ($0.45)
                    ============ =========== ============ ============
Net basic earnings
 (loss) per share         $0.18       $0.05        $0.94       ($0.15)
                    ============ =========== ============ ============
Net diluted earnings
 (loss) per share         $0.16       $0.04        $0.87       ($0.14)
                    ============ =========== ============ ============