ICON Health & Fitness reported that net sales for the third quarter of fiscal 2004 ended February 28, 2004 decreased $16.0 million, or 4.7%, to $328.0 million from $344.0 million in the comparable period in 2003. The decrease in sales was not attributable to a single customer, distributor or any other specific factor. The decrease was across several product lines. Sales of cardiovascular and other equipment in the third quarter of fiscal 2004 decreased $24.3 million, or 8.6%, to $259.1 million. Sales of strength training equipment in the third quarter of fiscal 2004 increased $8.4 million, or 13.9%, to $68.9 million.

Gross profit in the third quarter of fiscal 2004 was $102.5 million, or 31.3% of net sales, compared to $106.1 million, or 30.8% of net sales, in the third quarter of fiscal 2003. This increase in margin was largely due to changes in product mix and manufacturing efficiencies.

Income from operations decreased $7.5 million, or 19.9%, to $30.1 million in the third quarter of fiscal 2004. Expressed as a percentage of net sales, income from operations was 9.2% in the third quarter of fiscal 2004 compared with 10.9% in the third quarter of fiscal 2003.

As a result of the foregoing factors, EBITDA (as defined under “Seasonality”) decreased $6.2 million or 14.6% to $36.3 million in the third quarter of fiscal 2004. Expressed as a percentage of net sales, EBITDA was 11.1% in the third quarter of fiscal 2004 compared with 12.4% in the third quarter of fiscal 2003.

Interest expense, including amortization of deferred financing fees, increased $0.2 million, or 3.1%, to 6.7 million for the third quarter of fiscal 2004. Expressed as a percentage of net sales, interest expense, including amortization of deferred financing fees, was 2.0% in the third quarter of fiscal 2004 and 1.9% in the third quarter of fiscal 2003.

Net income was $18.2 million for the third quarter of fiscal 2004, compared to net income in the third quarter of fiscal 2003 of $20.3 million, a decrease of 10.3% over the same period last year.

                                       For the Three Months Ended
                                  February 28, 2004      March 1, 2003
                                  -----------------      -------------
Net sales                               $328,032            $343,983
Cost of sales                            225,490             237,849
                                        --------            --------
Gross profit                             102,542             106,134
                                        --------            --------
Operating expenses:
  Selling                                 42,635              43,064
  Research and development                 3,612               3,210
  General and administrative              26,166              22,284
                                        --------            --------
Total operating expenses                  72,413              68,558
                                        --------            --------

Income from operations                    30,129              37,576

Interest expense                           6,430               6,340
Amortization of deferred
  financing fees                             277                 184
                                        --------            --------
Income before income taxes                23,422              31,052
Provision for income taxes                 5,194              10,728
                                        --------            --------
Net income                                18,228              20,324
Other comprehensive income(loss),
  comprised of foreign currency
  translation adjustment, net of
  income tax benefit of $1,123 in
  2004 and net of income tax expense
  of $375 in 2003.                        (1,832)                611
                                        --------            --------
Comprehensive income                     $16,396             $20,935
                                        ========            ========